{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Notes","Cover","Report","TOC","UI","FedRev","DB_Outputs","DB_Inputs","Rev.Inputs","ProForma","TF_Summary","LORA","Loads_ESP","Resources_ESP","Slice_ESP","LT_Resources","LT_Loads","SliceAdjustment","LoadShaping","RFA_Summary","RiskMod_Template","LoadShaping_old","NetRevCheck","Augmentation","SalesPurchases - Median","SalesPurchases - Average"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":246,"comments":8,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Notes","index":0,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["2013-10-11","ALW",null,"Variables defined during the \"Open Database\" procedure do not have their values when the \"Run ..\" procedure is executed."]
[null,null,null,"This issue seems to have started with the move to Excel 10."]
[]
[null,null,null,"The documentation (help notes, etc.) indicate that all variables are initialized when a procedure starts."]
[null,null,null,"(So integer variables set in the \"Open Database\" procedure would be reset to zero.)"]
[null,null,null,"Also, if I am reading it correctly, all variables in a procedure go out of scope when a procedure ends."]
[]
[null,null,null,"These notes are consistent with what we are experiencing, but the big question is why we haven't experienced"]
[null,null,null,"this as a problem before.  It would be nice to know why but enough time has been invested in this so it is time to move on."]
[]
[null,null,null,"Solution (at least for now)."]
[null,null,null,"Variables defined in the \"Open Database\" procedure are saved in named ranges in the \"UI\" worksheet."]
[null,null,null,"(Specifically, StudyID, number of iterations and DataID for the hydro index table.)"]
[null,null,null,"(Start and end FY are already specified in the \"UI\" worksheet.)"]
[null,null,null,"These varaibles are then set from the named ranges in the VBA procedure to run the study."]
[]
[]
[null,null,null,"Study Setup Form & Misc.:"]
[]
[null,null,null,"Added \"Quit\" command button to Study Setup form."]
[null,null,null,"Added a check in the \"Run Model\" procedure to abort if the study setup is not complete."]
[]
[null,null,null,"Added a new procedure connected to the \"Run All Iterations\" command button to call \"Run Model\"."]
[null,null,null,"This was done to assure that the \"bIter\" variable was set, i.e., don't depend on a default value."]
[null,null,null,"During testing the \"Run All Iterations\" command ran only the iterations specified for \"Run Iterations\"."]
[]
[null,null,null,"Checked:"]
[null,null,null,null,"Transmission Expense Data (SourceID=8) - Check & Combo Boxes OK."]
[null,null,null,null,"4(h)(10)© Input - Check & Combo Boxes OK."]
[]
[]
[null,null,null,"Deleted Check Box for \"Use Hydro Adjustments\" - Did not appear to be used."]
[]
["2013-10-30","MLK",1,"Added Sub Routine to Load Block Costomer for Long Term Studies Type 1"]
[null,null,2,"Added Slice Range 4 \"Slice_Pct4\" and updated SliceAdjustment tab last two years"]

{"sheet":"Cover","index":1,"n_rows":29,"n_cols":14,"rows_kept":29,"cut":false,"hidden":false,"merged":[[12,2,12,13]]}
[{"$f":"LEN(C13)","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"Version","v":{"$error":"#NAME?"}}]
[null,null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"RM_FY17_H17Q2_ID282__BP18FP_ID284_FY18-19_Final06-20-2017.xlsx"}]
[null,null,"Home / Contents"]
[]
[null,null,"Purpose of this Workbook:"]
[null,null,"The purpose of this workbook is to provide a template and an example for RiskMod Excel developers."]
[]
[null,null,"Legend:"]
[]
[null,null,"Tab Colors",null,null,null,null,"Font Colors",null,null,null,"Hyperlink Types"]
[]
[null,null,null,"Light Blue Tab",null,"Cover Sheet",null,"Blue Font",null,"Input Values",null,"Cover Hyperlink",null,"Cover Page"]
[null,null,null,"Green Tab",null,"Table of Contents",null,"Black Font",null,"Calculated Values",null,"TOC Hyperlink",null,"TOC"]
[null,null,null,"Dark Blue Tab",null,"User Interface",null,"Magenta Font",null,"Hyperlinks",null,"Sheet Top Hyperlink",null,"é"]
[null,null,null,"Black Tab",null,"Calculation"]
[null,null,null,"Purple Tab",null,"Output"]
[null,null,null,"Gray Tab",null,"Inputs"]

{"sheet":"Report","index":2,"n_rows":12,"n_cols":11,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Report Tool"]
[]
[]
[]
[null,"Before opening the database set the Reports Years."]
[]
[]
[null,null,null,1,"Report Years",null,null,null,2018,"To",2019]
[]
[null,"Choose a Report",null,"Period Type",null,"Report Range",null,null,"Type"]
[null,"Risk Measures",null,{"$f":"IF(ReportName=\"Net Revenue\",\"Annual\", \"Monthly\")","v":"Monthly"},null,"Average",null,null,"Flat"]

{"sheet":"TOC","index":3,"n_rows":16,"n_cols":13,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,1,1,13]]}
[{"$f":"LEN(B2)","v":31},"Table of Contents"]
[null,"RevSim Workbook Template V2.8.5"]
[null,{"$f":"WBLocation","v":"RM_FY17_H17Q2_ID282__BP18FP_ID284_FY18-19_Final06-20-2017.xlsx"}]
[null,"Cover Sheet"]
[]
["é","Section & Sheet Titles",null,null,null,null,null,null,null,null,null,null,"Page"]
[]
[null,"1. User Interface",null,null,null,null,null,null,null,null,null,null,3]
[null,"2. FedRev - Calculation Sheet",null,null,null,null,null,null,null,null,null,null,4]
[null,"3. Database Outputs",null,null,null,null,null,null,null,null,null,null,5]
[null,"4. Database Inputs",null,null,null,null,null,null,null,null,null,null,6]
[null,"5. Revenue/Expense Inputs",null,null,null,null,null,null,null,null,null,null,7]
[null,"6. Loads",null,null,null,null,null,null,null,null,null,null,8]
[null,"7. Resources",null,null,null,null,null,null,null,null,null,null,9]
[null,"8. Slice Adjustment",null,null,null,null,null,null,null,null,null,null,10]
[null,"9. 4h10c",null,null,null,null,null,null,null,null,null,null,11]

{"sheet":"UI","index":4,"n_rows":34,"n_cols":27,"rows_kept":34,"cut":false,"hidden":false,"merged":[[9,8,10,8],[15,1,15,2],[17,1,17,2],[19,1,19,2]]}
["Users Interface",null,null,null,null,{"$f":"IF(StudyType = 2, \"ESP\", \"\")","v":""},{"$f":"IF(StudyType>0,\"RISK STUDY -- FY \"&StartFY&\" - FY \"&EndFY,\"70 WATER YEAR STUDY -- FY \"&StartFY&\" - FY \"&EndFY)","v":"RISK STUDY -- FY 2018 - FY 2019"}]
[null,null,null,null,null,null,{"$f":"IF(StudyType=2, LORA!#REF! &\"  --  \"& LORA!#REF!, \"Loads - Resouces - \" &#REF!& \"  -- Token \" &#REF! )","v":{"$error":"#REF!"}}]
[{"$f":"WBLocation","v":"RM_FY17_H17Q2_ID282__BP18FP_ID284_FY18-19_Final06-20-2017.xlsx"}]
["TOC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RATE PERIODS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"StartFY+2","v":2020},{"$f":"T6+2","v":2022},2024,2026,2028,2030,2032,2034]
[null,"Start\nFY","End\nFY","Study\nType","Loading\nShaping","Wind\nRisk/LaRIS","Augment.\nPrice","4h10c\nImpact","Hydro Refill\nStart FY","Hydro Refill\nEnd FY","Hydro Contin.\nStart FY","Hydro Contin.\nEnd FY","Start\nMonthly\nVariance","End\nMonthly Variance",null,"Slice %","Trans.\nLosses","Load\nLosses",null,"Slice\nRP2","Slice\nRP3","Slice\nRP4","Slice\nRP5","Slice\nRP6","Slice\nRP7","Slice\nRP8","Slice\nRP9"]
[null,2018,2019,1,1,{"$f":"IF(StudyType=0, 0,1)","v":1},1,1,{"$f":"IF(StudyType=2,B8,\"\")","v":""},{"$f":"HydroRefill_Start","v":""},{"$f":"IF(StudyType<2,B8,\"\")","v":2018},{"$f":"IF(StudyType<2,C8,\"\")","v":2019},1,12,0,0.22735799999999998,2.9700000000000001E-2,0,null,0.264938509524,0.26494387759600002,0.26494387759600002,0.26494387759600002,0.26494119355999995,0.26494924566799999,0.26494924566799999,0.26494924566799999]
[]
[null,null,"Database\nSource",null,null,null,null,null,"OR","Start Iter.","End Iter.",null,null,null,null,"Green Springs",4.4499999999999998E-2,0.26595289999999999]
[null,null,"PRODUCTION",null,null,null,null,null,null,1,9,null,null,null,null,"Lost Creek",4.4499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cowlitz Fall",5.0000000000000001E-3]
[null,"Data Source:"]
[null,null,null,"Study Description: ","Final Proposal",null,null,null,null,null,null,null,null,null,null,null,null,0.22735799999999998]
[null,null,null,null,"Study Data This Study"]
[null,"Study ID:",null,284,"Source Description",null,"DataID",null,null,null,null,null,null,null,null,null,null,{"$f":"R10-R14","v":3.8594900000000015E-2}]
[null,null,"New Study Yes/No:","NO","Federal Hydro Continuous",null,43]
[null,"Number of Iterations:",null,3200,"Federal Hydro Adjustments",null,43]
[null,null,null,null,"4h10c Purchases",null,11]
[null,"Hydro Index DataID:",null,29,"Risk Data - CGS",null,100]
[null,null,null,null,"Risk Data - Wind",null,98]
[null,null,null,null,"Risk Data - PNW Load Ratios",null,91]
[null,null,null,null,"Risk Data - Transmission Expense",null,71]
[null,null,null,null,"Loads and Resources",null,130]
[null,null,null,null,"Aurora Data Risk",null,192]
[null,null,null,null,"Aurora Data Critical",null,192]
[null,null,null,null,"Hydro Index",null,29]
[null,null,null,null,"Hydro Index",null,0]
[null,null,null,null,"Slice Loss Return RC",null,43]
[null,null,null,null,"Load Shaping (Billing Determinate)",null,6]
[null,null,null,null,"ProForma Data",null,13]
[null,null,null,null,"4h10c Credit",null,16]
[null,null,null,null,"Transmission Reserves COB/NOB",null,3]
[null,null,null,null,"Transmission Capacity COB/NOB",null,18]

{"sheet":"FedRev","index":5,"n_rows":197,"n_cols":210,"rows_kept":197,"cut":false,"hidden":false,"merged":[[1,0,1,12]]}
["Calculation"]
[]
[{"$f":"WBLocation","v":"RM_FY17_H17Q2_ID282__BP18FP_ID284_FY18-19_Final06-20-2017.xlsx"}]
["TOC"]
[]
[null,{"$f":"\"FY \" &StartFY","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+1","v":"FY 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+2","v":"FY 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+3","v":"FY 2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+4","v":"FY 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+5","v":"FY 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+6","v":"FY 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+7","v":"FY 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+8","v":"FY 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+9","v":"FY 2027"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+10","v":"FY 2028"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+11","v":"FY 2029"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+12","v":"FY 2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+13","v":"FY 2031"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+14","v":"FY 2032"}]
["Month/Year",{"$f":"DATE(StartFY-1,10,1)","v":"2017-10-01"},{"$f":"DATE(StartFY-1,11,1)","v":"2017-11-01"},{"$f":"DATE(StartFY-1,12,1)","v":"2017-12-01"},{"$f":"DATE(StartFY,1,1)","v":"2018-01-01"},{"$f":"DATE(StartFY,2,1)","v":"2018-02-01"},{"$f":"DATE(StartFY,3,1)","v":"2018-03-01"},{"$f":"DATE(StartFY,4,1)","v":"2018-04-01"},{"$f":"DATE(StartFY,5,1)","v":"2018-05-01"},{"$f":"DATE(StartFY,6,1)","v":"2018-06-01"},{"$f":"DATE(StartFY,7,1)","v":"2018-07-01"},{"$f":"DATE(StartFY,8,1)","v":"2018-08-01"},{"$f":"DATE(StartFY,9,1)","v":"2018-09-01"},"Total",null,{"$f":"DATE(StartFY,10,1)","v":"2018-10-01"},{"$f":"DATE(StartFY,11,1)","v":"2018-11-01"},{"$f":"DATE(StartFY,12,1)","v":"2018-12-01"},{"$f":"DATE(StartFY+1,1,1)","v":"2019-01-01"},{"$f":"DATE(StartFY+1,2,1)","v":"2019-02-01"},{"$f":"DATE(StartFY+1,3,1)","v":"2019-03-01"},{"$f":"DATE(StartFY+1,4,1)","v":"2019-04-01"},{"$f":"DATE(StartFY+1,5,1)","v":"2019-05-01"},{"$f":"DATE(StartFY+1,6,1)","v":"2019-06-01"},{"$f":"DATE(StartFY+1,7,1)","v":"2019-07-01"},{"$f":"DATE(StartFY+1,8,1)","v":"2019-08-01"},{"$f":"DATE(StartFY+1,9,1)","v":"2019-09-01"},"Total",null,{"$f":"DATE(StartFY+1,10,1)","v":"2019-10-01"},{"$f":"DATE(StartFY+1,11,1)","v":"2019-11-01"},{"$f":"DATE(StartFY+1,12,1)","v":"2019-12-01"},{"$f":"DATE(StartFY+2,1,1)","v":"2020-01-01"},{"$f":"DATE(StartFY+2,2,1)","v":"2020-02-01"},{"$f":"DATE(StartFY+2,3,1)","v":"2020-03-01"},{"$f":"DATE(StartFY+2,4,1)","v":"2020-04-01"},{"$f":"DATE(StartFY+2,5,1)","v":"2020-05-01"},{"$f":"DATE(StartFY+2,6,1)","v":"2020-06-01"},{"$f":"DATE(StartFY+2,7,1)","v":"2020-07-01"},{"$f":"DATE(StartFY+2,8,1)","v":"2020-08-01"},{"$f":"DATE(StartFY+2,9,1)","v":"2020-09-01"},"Total",null,{"$f":"DATE(StartFY+2,10,1)","v":"2020-10-01"},{"$f":"DATE(StartFY+2,11,1)","v":"2020-11-01"},{"$f":"DATE(StartFY+2,12,1)","v":"2020-12-01"},{"$f":"DATE(StartFY+3,1,1)","v":"2021-01-01"},{"$f":"DATE(StartFY+3,2,1)","v":"2021-02-01"},{"$f":"DATE(StartFY+3,3,1)","v":"2021-03-01"},{"$f":"DATE(StartFY+3,4,1)","v":"2021-04-01"},{"$f":"DATE(StartFY+3,5,1)","v":"2021-05-01"},{"$f":"DATE(StartFY+3,6,1)","v":"2021-06-01"},{"$f":"DATE(StartFY+3,7,1)","v":"2021-07-01"},{"$f":"DATE(StartFY+3,8,1)","v":"2021-08-01"},{"$f":"DATE(StartFY+3,9,1)","v":"2021-09-01"},"Total",null,{"$f":"DATE(StartFY+3,10,1)","v":"2021-10-01"},{"$f":"DATE(StartFY+3,11,1)","v":"2021-11-01"},{"$f":"DATE(StartFY+3,12,1)","v":"2021-12-01"},{"$f":"DATE(StartFY+4,1,1)","v":"2022-01-01"},{"$f":"DATE(StartFY+4,2,1)","v":"2022-02-01"},{"$f":"DATE(StartFY+4,3,1)","v":"2022-03-01"},{"$f":"DATE(StartFY+4,4,1)","v":"2022-04-01"},{"$f":"DATE(StartFY+4,5,1)","v":"2022-05-01"},{"$f":"DATE(StartFY+4,6,1)","v":"2022-06-01"},{"$f":"DATE(StartFY+4,7,1)","v":"2022-07-01"},{"$f":"DATE(StartFY+4,8,1)","v":"2022-08-01"},{"$f":"DATE(StartFY+4,9,1)","v":"2022-09-01"},"Total",null,{"$f":"DATE(StartFY+4,10,1)","v":"2022-10-01"},{"$f":"DATE(StartFY+4,11,1)","v":"2022-11-01"},{"$f":"DATE(StartFY+4,12,1)","v":"2022-12-01"},{"$f":"DATE(StartFY+5,1,1)","v":"2023-01-01"},{"$f":"DATE(StartFY+5,2,1)","v":"2023-02-01"},{"$f":"DATE(StartFY+5,3,1)","v":"2023-03-01"},{"$f":"DATE(StartFY+5,4,1)","v":"2023-04-01"},{"$f":"DATE(StartFY+5,5,1)","v":"2023-05-01"},{"$f":"DATE(StartFY+5,6,1)","v":"2023-06-01"},{"$f":"DATE(StartFY+5,7,1)","v":"2023-07-01"},{"$f":"DATE(StartFY+5,8,1)","v":"2023-08-01"},{"$f":"DATE(StartFY+5,9,1)","v":"2023-09-01"},"Total",null,{"$f":"DATE(StartFY+5,10,1)","v":"2023-10-01"},{"$f":"DATE(StartFY+5,11,1)","v":"2023-11-01"},{"$f":"DATE(StartFY+5,12,1)","v":"2023-12-01"},{"$f":"DATE(StartFY+6,1,1)","v":"2024-01-01"},{"$f":"DATE(StartFY+6,2,1)","v":"2024-02-01"},{"$f":"DATE(StartFY+6,3,1)","v":"2024-03-01"},{"$f":"DATE(StartFY+6,4,1)","v":"2024-04-01"},{"$f":"DATE(StartFY+6,5,1)","v":"2024-05-01"},{"$f":"DATE(StartFY+6,6,1)","v":"2024-06-01"},{"$f":"DATE(StartFY+6,7,1)","v":"2024-07-01"},{"$f":"DATE(StartFY+6,8,1)","v":"2024-08-01"},{"$f":"DATE(StartFY+6,9,1)","v":"2024-09-01"},"Total",null,{"$f":"DATE(StartFY+6,10,1)","v":"2024-10-01"},{"$f":"DATE(StartFY+6,11,1)","v":"2024-11-01"},{"$f":"DATE(StartFY+6,12,1)","v":"2024-12-01"},{"$f":"DATE(StartFY+7,1,1)","v":"2025-01-01"},{"$f":"DATE(StartFY+7,2,1)","v":"2025-02-01"},{"$f":"DATE(StartFY+7,3,1)","v":"2025-03-01"},{"$f":"DATE(StartFY+7,4,1)","v":"2025-04-01"},{"$f":"DATE(StartFY+7,5,1)","v":"2025-05-01"},{"$f":"DATE(StartFY+7,6,1)","v":"2025-06-01"},{"$f":"DATE(StartFY+7,7,1)","v":"2025-07-01"},{"$f":"DATE(StartFY+7,8,1)","v":"2025-08-01"},{"$f":"DATE(StartFY+7,9,1)","v":"2025-09-01"},"Total",null,{"$f":"DATE(StartFY+7,10,1)","v":"2025-10-01"},{"$f":"DATE(StartFY+7,11,1)","v":"2025-11-01"},{"$f":"DATE(StartFY+7,12,1)","v":"2025-12-01"},{"$f":"DATE(StartFY+8,1,1)","v":"2026-01-01"},{"$f":"DATE(StartFY+8,2,1)","v":"2026-02-01"},{"$f":"DATE(StartFY+8,3,1)","v":"2026-03-01"},{"$f":"DATE(StartFY+8,4,1)","v":"2026-04-01"},{"$f":"DATE(StartFY+8,5,1)","v":"2026-05-01"},{"$f":"DATE(StartFY+8,6,1)","v":"2026-06-01"},{"$f":"DATE(StartFY+8,7,1)","v":"2026-07-01"},{"$f":"DATE(StartFY+8,8,1)","v":"2026-08-01"},{"$f":"DATE(StartFY+8,9,1)","v":"2026-09-01"},"Total",null,{"$f":"DATE(StartFY+8,10,1)","v":"2026-10-01"},{"$f":"DATE(StartFY+8,11,1)","v":"2026-11-01"},{"$f":"DATE(StartFY+8,12,1)","v":"2026-12-01"},{"$f":"DATE(StartFY+9,1,1)","v":"2027-01-01"},{"$f":"DATE(StartFY+9,2,1)","v":"2027-02-01"},{"$f":"DATE(StartFY+9,3,1)","v":"2027-03-01"},{"$f":"DATE(StartFY+9,4,1)","v":"2027-04-01"},{"$f":"DATE(StartFY+9,5,1)","v":"2027-05-01"},{"$f":"DATE(StartFY+9,6,1)","v":"2027-06-01"},{"$f":"DATE(StartFY+9,7,1)","v":"2027-07-01"},{"$f":"DATE(StartFY+9,8,1)","v":"2027-08-01"},{"$f":"DATE(StartFY+9,9,1)","v":"2027-09-01"},"Total",null,{"$f":"DATE(StartFY+9,10,1)","v":"2027-10-01"},{"$f":"DATE(StartFY+9,11,1)","v":"2027-11-01"},{"$f":"DATE(StartFY+9,12,1)","v":"2027-12-01"},{"$f":"DATE(StartFY+10,1,1)","v":"2028-01-01"},{"$f":"DATE(StartFY+10,2,1)","v":"2028-02-01"},{"$f":"DATE(StartFY+10,3,1)","v":"2028-03-01"},{"$f":"DATE(StartFY+10,4,1)","v":"2028-04-01"},{"$f":"DATE(StartFY+10,5,1)","v":"2028-05-01"},{"$f":"DATE(StartFY+10,6,1)","v":"2028-06-01"},{"$f":"DATE(StartFY+10,7,1)","v":"2028-07-01"},{"$f":"DATE(StartFY+10,8,1)","v":"2028-08-01"},{"$f":"DATE(StartFY+10,9,1)","v":"2028-09-01"},"Total",null,{"$f":"DATE(StartFY+10,10,1)","v":"2028-10-01"},{"$f":"DATE(StartFY+10,11,1)","v":"2028-11-01"},{"$f":"DATE(StartFY+10,12,1)","v":"2028-12-01"},{"$f":"DATE(StartFY+11,1,1)","v":"2029-01-01"},{"$f":"DATE(StartFY+11,2,1)","v":"2029-02-01"},{"$f":"DATE(StartFY+11,3,1)","v":"2029-03-01"},{"$f":"DATE(StartFY+11,4,1)","v":"2029-04-01"},{"$f":"DATE(StartFY+11,5,1)","v":"2029-05-01"},{"$f":"DATE(StartFY+11,6,1)","v":"2029-06-01"},{"$f":"DATE(StartFY+11,7,1)","v":"2029-07-01"},{"$f":"DATE(StartFY+11,8,1)","v":"2029-08-01"},{"$f":"DATE(StartFY+11,9,1)","v":"2029-09-01"},"Total",null,{"$f":"DATE(StartFY+11,10,1)","v":"2029-10-01"},{"$f":"DATE(StartFY+11,11,1)","v":"2029-11-01"},{"$f":"DATE(StartFY+11,12,1)","v":"2029-12-01"},{"$f":"DATE(StartFY+12,1,1)","v":"2030-01-01"},{"$f":"DATE(StartFY+12,2,1)","v":"2030-02-01"},{"$f":"DATE(StartFY+12,3,1)","v":"2030-03-01"},{"$f":"DATE(StartFY+12,4,1)","v":"2030-04-01"},{"$f":"DATE(StartFY+12,5,1)","v":"2030-05-01"},{"$f":"DATE(StartFY+12,6,1)","v":"2030-06-01"},{"$f":"DATE(StartFY+12,7,1)","v":"2030-07-01"},{"$f":"DATE(StartFY+12,8,1)","v":"2030-08-01"},{"$f":"DATE(StartFY+12,9,1)","v":"2030-09-01"},"Total",null,{"$f":"DATE(StartFY+12,10,1)","v":"2030-10-01"},{"$f":"DATE(StartFY+12,11,1)","v":"2030-11-01"},{"$f":"DATE(StartFY+12,12,1)","v":"2030-12-01"},{"$f":"DATE(StartFY+13,1,1)","v":"2031-01-01"},{"$f":"DATE(StartFY+13,2,1)","v":"2031-02-01"},{"$f":"DATE(StartFY+13,3,1)","v":"2031-03-01"},{"$f":"DATE(StartFY+13,4,1)","v":"2031-04-01"},{"$f":"DATE(StartFY+13,5,1)","v":"2031-05-01"},{"$f":"DATE(StartFY+13,6,1)","v":"2031-06-01"},{"$f":"DATE(StartFY+13,7,1)","v":"2031-07-01"},{"$f":"DATE(StartFY+13,8,1)","v":"2031-08-01"},{"$f":"DATE(StartFY+13,9,1)","v":"2031-09-01"},"Total",null,{"$f":"DATE(StartFY+13,10,1)","v":"2031-10-01"},{"$f":"DATE(StartFY+13,11,1)","v":"2031-11-01"},{"$f":"DATE(StartFY+13,12,1)","v":"2031-12-01"},{"$f":"DATE(StartFY+14,1,1)","v":"2032-01-01"},{"$f":"DATE(StartFY+14,2,1)","v":"2032-02-01"},{"$f":"DATE(StartFY+14,3,1)","v":"2032-03-01"},{"$f":"DATE(StartFY+14,4,1)","v":"2032-04-01"},{"$f":"DATE(StartFY+14,5,1)","v":"2032-05-01"},{"$f":"DATE(StartFY+14,6,1)","v":"2032-06-01"},{"$f":"DATE(StartFY+14,7,1)","v":"2032-07-01"},{"$f":"DATE(StartFY+14,8,1)","v":"2032-08-01"},{"$f":"DATE(StartFY+14,9,1)","v":"2032-09-01"},"Total"]
["LOADS"]
["Firm Obligations HLH",{"$f":"IF(DB_Inputs!B$18=0,0,IF(StudyType<2,(LT_Loads!B49),SUM(Loads_ESP!B9:B27)))","v":7699.1757217000013},{"$f":"IF(DB_Inputs!C$18=0,0,IF(StudyType<2,(LT_Loads!C49),SUM(Loads_ESP!C9:C27)))","v":9261.3624999999975},{"$f":"IF(DB_Inputs!D$18=0,0,IF(StudyType<2,(LT_Loads!D49),SUM(Loads_ESP!D9:D27)))","v":10000.483},{"$f":"IF(DB_Inputs!E$18=0,0,IF(StudyType<2,(LT_Loads!E49),SUM(Loads_ESP!E9:E27)))","v":9310.4437740000012},{"$f":"IF(DB_Inputs!F$18=0,0,IF(StudyType<2,(LT_Loads!F49),SUM(Loads_ESP!F9:F27)))","v":8991.0658851000007},{"$f":"IF(DB_Inputs!G$18=0,0,IF(StudyType<2,(LT_Loads!G49),SUM(Loads_ESP!G9:G27)))","v":8341.1158790999998},{"$f":"IF(DB_Inputs!H$18=0,0,IF(StudyType<2,(LT_Loads!H49),SUM(Loads_ESP!H9:H27)))","v":8063.8502500000013},{"$f":"IF(DB_Inputs!I$18=0,0,IF(StudyType<2,(LT_Loads!I49),SUM(Loads_ESP!I9:I27)))","v":8452.8730772999988},{"$f":"IF(DB_Inputs!J$18=0,0,IF(StudyType<2,(LT_Loads!J49),SUM(Loads_ESP!J9:J27)))","v":7970.100480099999},{"$f":"IF(DB_Inputs!K$18=0,0,IF(StudyType<2,(LT_Loads!K49),SUM(Loads_ESP!K9:K27)))","v":8517.6225000000013},{"$f":"IF(DB_Inputs!L$18=0,0,IF(StudyType<2,(LT_Loads!L49),SUM(Loads_ESP!L9:L27)))","v":8319.2048613000006},{"$f":"IF(DB_Inputs!M$18=0,0,IF(StudyType<2,(LT_Loads!M49),SUM(Loads_ESP!M9:M27)))","v":8204.3888016000019},{"$f":"SUMPRODUCT(B9:M9,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":8587.7449284385639},null,{"$f":"IF(DB_Inputs!P$18=0,0,IF(StudyType<2,(LT_Loads!P49),SUM(Loads_ESP!P9:P27)))","v":7472.307407100001},{"$f":"IF(DB_Inputs!Q$18=0,0,IF(StudyType<2,(LT_Loads!Q49),SUM(Loads_ESP!Q9:Q27)))","v":9221.4264999999996},{"$f":"IF(DB_Inputs!R$18=0,0,IF(StudyType<2,(LT_Loads!R49),SUM(Loads_ESP!R9:R27)))","v":9971.040500000001},{"$f":"IF(DB_Inputs!S$18=0,0,IF(StudyType<2,(LT_Loads!S49),SUM(Loads_ESP!S9:S27)))","v":9304.9952163000016},{"$f":"IF(DB_Inputs!T$18=0,0,IF(StudyType<2,(LT_Loads!T49),SUM(Loads_ESP!T9:T27)))","v":8987.9656249},{"$f":"IF(DB_Inputs!U$18=0,0,IF(StudyType<2,(LT_Loads!U49),SUM(Loads_ESP!U9:U27)))","v":8486.7876913999971},{"$f":"IF(DB_Inputs!V$18=0,0,IF(StudyType<2,(LT_Loads!V49),SUM(Loads_ESP!V9:V27)))","v":7845.0423078000003},{"$f":"IF(DB_Inputs!W$18=0,0,IF(StudyType<2,(LT_Loads!W49),SUM(Loads_ESP!W9:W27)))","v":8176.3427886999989},{"$f":"IF(DB_Inputs!X$18=0,0,IF(StudyType<2,(LT_Loads!X49),SUM(Loads_ESP!X9:X27)))","v":7869.5149999999994},{"$f":"IF(DB_Inputs!Y$18=0,0,IF(StudyType<2,(LT_Loads!Y49),SUM(Loads_ESP!Y9:Y27)))","v":8260.739663700002},{"$f":"IF(DB_Inputs!Z$18=0,0,IF(StudyType<2,(LT_Loads!Z49),SUM(Loads_ESP!Z9:Z27)))","v":8259.3039346000005},{"$f":"IF(DB_Inputs!AA$18=0,0,IF(StudyType<2,(LT_Loads!AA49),SUM(Loads_ESP!AA9:AA27)))","v":8147.9861979999996},{"$f":"SUMPRODUCT(P9:AA9,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":8490.1872942700338},null,{"$f":"IF(StudyType<2,(LT_Loads!AD49),SUM(Loads_ESP!AD9:AD27))","v":7484.4363425925912},{"$f":"IF(StudyType<2,(LT_Loads!AE49),SUM(Loads_ESP!AE9:AE27))","v":9081.9394999999986},{"$f":"IF(StudyType<2,(LT_Loads!AF49),SUM(Loads_ESP!AF9:AF27))","v":9787.0150000000012},{"$f":"IF(StudyType<2,(LT_Loads!AG49),SUM(Loads_ESP!AG9:AG27))","v":9234.9799519230764},{"$f":"IF(StudyType<2,(LT_Loads!AH49),SUM(Loads_ESP!AH9:AH27))","v":8539.9344999999994},{"$f":"IF(StudyType<2,(LT_Loads!AI49),SUM(Loads_ESP!AI9:AI27))","v":8262.332908653847},{"$f":"IF(StudyType<2,(LT_Loads!AJ49),SUM(Loads_ESP!AJ9:AJ27))","v":7851.1899038461534},{"$f":"IF(StudyType<2,(LT_Loads!AK49),SUM(Loads_ESP!AK9:AK27))","v":8920.2990000000009},{"$f":"IF(StudyType<2,(LT_Loads!AL49),SUM(Loads_ESP!AL9:AL27))","v":8171.3307692307699},{"$f":"IF(StudyType<2,(LT_Loads!AM49),SUM(Loads_ESP!AM9:AM27))","v":8396.2290865384639},{"$f":"IF(StudyType<2,(LT_Loads!AN49),SUM(Loads_ESP!AN9:AN27))","v":8554.1394230769238},{"$f":"IF(StudyType<2,(LT_Loads!AO49),SUM(Loads_ESP!AO9:AO27))","v":7934.9084999999995},{"$f":"SUMPRODUCT(AD9:AO9,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":8509.4397625811689},null,{"$f":"IF(StudyType<2,(LT_Loads!AR49),SUM(Loads_ESP!AR9:AR27))","v":7462.8712962962964},{"$f":"IF(StudyType<2,(LT_Loads!AS49),SUM(Loads_ESP!AS9:AS27))","v":9289.4389322916668},{"$f":"IF(StudyType<2,(LT_Loads!AT49),SUM(Loads_ESP!AT9:AT27))","v":9577.6051682692305},{"$f":"IF(StudyType<2,(LT_Loads!AU49),SUM(Loads_ESP!AU9:AU27))","v":9405.8549999999996},{"$f":"IF(StudyType<2,(LT_Loads!AV49),SUM(Loads_ESP!AV9:AV27))","v":8665.6696093749997},{"$f":"IF(StudyType<2,(LT_Loads!AW49),SUM(Loads_ESP!AW9:AW27))","v":8084.288865740742},{"$f":"IF(StudyType<2,(LT_Loads!AX49),SUM(Loads_ESP!AX9:AX27))","v":7803.9182692307677},{"$f":"IF(StudyType<2,(LT_Loads!AY49),SUM(Loads_ESP!AY9:AY27))","v":8595.7325000000001},{"$f":"IF(StudyType<2,(LT_Loads!AZ49),SUM(Loads_ESP!AZ9:AZ27))","v":7855.0658653846158},{"$f":"IF(StudyType<2,(LT_Loads!BA49),SUM(Loads_ESP!BA9:BA27))","v":8313.2358173076937},{"$f":"IF(StudyType<2,(LT_Loads!BB49),SUM(Loads_ESP!BB9:BB27))","v":8509.0112980769245},{"$f":"IF(StudyType<2,(LT_Loads!BC49),SUM(Loads_ESP!BC9:BC27))","v":7897.5254999999997},{"$f":"SUMPRODUCT(AR9:BC9,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":8442.0309486970691},null,{"$f":"IF(StudyType<2,(LT_Loads!BF49),SUM(Loads_ESP!BF9:BF27))","v":7630.532451923079},{"$f":"IF(StudyType<2,(LT_Loads!BG49),SUM(Loads_ESP!BG9:BG27))","v":9076.2149999999983},{"$f":"IF(StudyType<2,(LT_Loads!BH49),SUM(Loads_ESP!BH9:BH27))","v":9573.0941105769216},{"$f":"IF(StudyType<2,(LT_Loads!BI49),SUM(Loads_ESP!BI9:BI27))","v":9404.0084999999963},{"$f":"IF(StudyType<2,(LT_Loads!BJ49),SUM(Loads_ESP!BJ9:BJ27))","v":8660.8972135416661},{"$f":"IF(StudyType<2,(LT_Loads!BK49),SUM(Loads_ESP!BK9:BK27))","v":8065.957847222222},{"$f":"IF(StudyType<2,(LT_Loads!BL49),SUM(Loads_ESP!BL9:BL27))","v":7811.8557692307677},{"$f":"IF(StudyType<2,(LT_Loads!BM49),SUM(Loads_ESP!BM9:BM27))","v":8886.7419999999984},{"$f":"IF(StudyType<2,(LT_Loads!BN49),SUM(Loads_ESP!BN9:BN27))","v":8137.7098557692316},{"$f":"IF(StudyType<2,(LT_Loads!BO49),SUM(Loads_ESP!BO9:BO27))","v":8538.9164999999975},{"$f":"IF(StudyType<2,(LT_Loads!BP49),SUM(Loads_ESP!BP9:BP27))","v":8343.7844907407416},{"$f":"IF(StudyType<2,(LT_Loads!BQ49),SUM(Loads_ESP!BQ9:BQ27))","v":7901.5290000000005},{"$f":"SUMPRODUCT(BF9:BQ9,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":8495.4164434039085},null,{"$f":"IF(StudyType<2,(LT_Loads!BT49),SUM(Loads_ESP!BT9:BT27))","v":7623.592548076922},{"$f":"IF(StudyType<2,(LT_Loads!BU49),SUM(Loads_ESP!BU9:BU27))","v":9088.8270000000011},{"$f":"IF(StudyType<2,(LT_Loads!BV49),SUM(Loads_ESP!BV9:BV27))","v":9593.4820913461535},{"$f":"IF(StudyType<2,(LT_Loads!BW49),SUM(Loads_ESP!BW9:BW27))","v":9420.923499999999},{"$f":"IF(StudyType<2,(LT_Loads!BX49),SUM(Loads_ESP!BX9:BX27))","v":8678.3438281249983},{"$f":"IF(StudyType<2,(LT_Loads!BY49),SUM(Loads_ESP!BY9:BY27))","v":8090.9833101851864},{"$f":"IF(StudyType<2,(LT_Loads!BZ49),SUM(Loads_ESP!BZ9:BZ27))","v":7967.6385},{"$f":"IF(StudyType<2,(LT_Loads!CA49),SUM(Loads_ESP!CA9:CA27))","v":8405.709615384616},{"$f":"IF(StudyType<2,(LT_Loads!CB49),SUM(Loads_ESP!CB9:CB27))","v":7863.3896634615412},{"$f":"IF(StudyType<2,(LT_Loads!CC49),SUM(Loads_ESP!CC9:CC27))","v":8500.3499999999985},{"$f":"IF(StudyType<2,(LT_Loads!CD49),SUM(Loads_ESP!CD9:CD27))","v":8339.0104166666679},{"$f":"IF(StudyType<2,(LT_Loads!CE49),SUM(Loads_ESP!CE9:CE27))","v":7905.2534999999989},{"$f":"SUMPRODUCT(BT9:CE9,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":8451.4834425895751},null,{"$f":"IF(StudyType<2,(LT_Loads!CH49),SUM(Loads_ESP!CH9:CH27))","v":7631.6199519230777},{"$f":"IF(StudyType<2,(LT_Loads!CI49),SUM(Loads_ESP!CI9:CI27))","v":9086.634},{"$f":"IF(StudyType<2,(LT_Loads!CJ49),SUM(Loads_ESP!CJ9:CJ27))","v":9799.4619999999995},{"$f":"IF(StudyType<2,(LT_Loads!CK49),SUM(Loads_ESP!CK9:CK27))","v":9219.9895673076899},{"$f":"IF(StudyType<2,(LT_Loads!CL49),SUM(Loads_ESP!CL9:CL27))","v":8519.0659999999989},{"$f":"IF(StudyType<2,(LT_Loads!CM49),SUM(Loads_ESP!CM9:CM27))","v":8234.9660817307686},{"$f":"IF(StudyType<2,(LT_Loads!CN49),SUM(Loads_ESP!CN9:CN27))","v":7811.1331730769216},{"$f":"IF(StudyType<2,(LT_Loads!CO49),SUM(Loads_ESP!CO9:CO27))","v":8685.6661057692327},{"$f":"IF(StudyType<2,(LT_Loads!CP49),SUM(Loads_ESP!CP9:CP27))","v":8328.4564999999984},{"$f":"IF(StudyType<2,(LT_Loads!CQ49),SUM(Loads_ESP!CQ9:CQ27))","v":8365.6374999999989},{"$f":"IF(StudyType<2,(LT_Loads!CR49),SUM(Loads_ESP!CR9:CR27))","v":8347.8953703703719},{"$f":"IF(StudyType<2,(LT_Loads!CS49),SUM(Loads_ESP!CS9:CS27))","v":8086.8255208333348},{"$f":"SUMPRODUCT(CH9:CS9,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":8506.487856270358},null,{"$f":"IF(StudyType<2,(LT_Loads!CV49),SUM(Loads_ESP!CV9:CV27))","v":7471.9755324074085},{"$f":"IF(StudyType<2,(LT_Loads!CW49),SUM(Loads_ESP!CW9:CW27))","v":9105.8975000000009},{"$f":"IF(StudyType<2,(LT_Loads!CX49),SUM(Loads_ESP!CX9:CX27))","v":9826.5894999999982},{"$f":"IF(StudyType<2,(LT_Loads!CY49),SUM(Loads_ESP!CY9:CY27))","v":9240.9526923076883},{"$f":"IF(StudyType<2,(LT_Loads!CZ49),SUM(Loads_ESP!CZ9:CZ27))","v":8696.911380208332},{"$f":"IF(StudyType<2,(LT_Loads!DA49),SUM(Loads_ESP!DA9:DA27))","v":8267.6061298076929},{"$f":"IF(StudyType<2,(LT_Loads!DB49),SUM(Loads_ESP!DB9:DB27))","v":7814.509855769229},{"$f":"IF(StudyType<2,(LT_Loads!DC49),SUM(Loads_ESP!DC9:DC27))","v":8416.1051923076939},{"$f":"IF(StudyType<2,(LT_Loads!DD49),SUM(Loads_ESP!DD9:DD27))","v":8064.3599999999988},{"$f":"IF(StudyType<2,(LT_Loads!DE49),SUM(Loads_ESP!DE9:DE27))","v":8334.4107211538467},{"$f":"IF(StudyType<2,(LT_Loads!DF49),SUM(Loads_ESP!DF9:DF27))","v":8531.3920192307705},{"$f":"IF(StudyType<2,(LT_Loads!DG49),SUM(Loads_ESP!DG9:DG27))","v":7915.8705},{"$f":"SUMPRODUCT(CV9:DG9,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":8465.8519279315969},null,{"$f":"IF(StudyType<2,(LT_Loads!DJ49),SUM(Loads_ESP!DJ9:DJ27))","v":7461.2879629629624},{"$f":"IF(StudyType<2,(LT_Loads!DK49),SUM(Loads_ESP!DK9:DK27))","v":9306.9079427083361},{"$f":"IF(StudyType<2,(LT_Loads!DL49),SUM(Loads_ESP!DL9:DL27))","v":9580.845793269229},{"$f":"IF(StudyType<2,(LT_Loads!DM49),SUM(Loads_ESP!DM9:DM27))","v":9218.2563942307679},{"$f":"IF(StudyType<2,(LT_Loads!DN49),SUM(Loads_ESP!DN9:DN27))","v":8671.5828906250008},{"$f":"IF(StudyType<2,(LT_Loads!DO49),SUM(Loads_ESP!DO9:DO27))","v":8227.6814663461537},{"$f":"IF(StudyType<2,(LT_Loads!DP49),SUM(Loads_ESP!DP9:DP27))","v":7799.9692307692312},{"$f":"IF(StudyType<2,(LT_Loads!DQ49),SUM(Loads_ESP!DQ9:DQ27))","v":8887.9030000000002},{"$f":"IF(StudyType<2,(LT_Loads!DR49),SUM(Loads_ESP!DR9:DR27))","v":8132.6012019230784},{"$f":"IF(StudyType<2,(LT_Loads!DS49),SUM(Loads_ESP!DS9:DS27))","v":8361.0961538461543},{"$f":"IF(StudyType<2,(LT_Loads!DT49),SUM(Loads_ESP!DT9:DT27))","v":8523.5865384615408},{"$f":"IF(StudyType<2,(LT_Loads!DU49),SUM(Loads_ESP!DU9:DU27))","v":7899.7475000000004},{"$f":"SUMPRODUCT(DJ9:DU9,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":8496.9862337133545},null,{"$f":"IF(StudyType<2,(LT_Loads!DX49),SUM(Loads_ESP!DX9:DX27))","v":7468.1747685185182},{"$f":"IF(StudyType<2,(LT_Loads!DY49),SUM(Loads_ESP!DY9:DY27))","v":9335.0891927083321},{"$f":"IF(StudyType<2,(LT_Loads!DZ49),SUM(Loads_ESP!DZ9:DZ27))","v":9615.987139423074},{"$f":"IF(StudyType<2,(LT_Loads!EA49),SUM(Loads_ESP!EA9:EA27))","v":9451.3129999999983},{"$f":"IF(StudyType<2,(LT_Loads!EB49),SUM(Loads_ESP!EB9:EB27))","v":8704.1617968749997},{"$f":"IF(StudyType<2,(LT_Loads!EC49),SUM(Loads_ESP!EC9:EC27))","v":8100.0064583333342},{"$f":"IF(StudyType<2,(LT_Loads!ED49),SUM(Loads_ESP!ED9:ED27))","v":7812.1009615384601},{"$f":"IF(StudyType<2,(LT_Loads!EE49),SUM(Loads_ESP!EE9:EE27))","v":8620.5614999999998},{"$f":"IF(StudyType<2,(LT_Loads!EF49),SUM(Loads_ESP!EF9:EF27))","v":7873.3677884615399},{"$f":"IF(StudyType<2,(LT_Loads!EG49),SUM(Loads_ESP!EG9:EG27))","v":8336.4420673076929},{"$f":"IF(StudyType<2,(LT_Loads!EH49),SUM(Loads_ESP!EH9:EH27))","v":8535.9608173076922},{"$f":"IF(StudyType<2,(LT_Loads!EI49),SUM(Loads_ESP!EI9:EI27))","v":7916.6534999999985},{"$f":"SUMPRODUCT(DX9:EI9,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":8467.4802768729642},null,{"$f":"IF(StudyType<2,(LT_Loads!EL49),SUM(Loads_ESP!EL9:EL27))","v":7611.8},{"$f":"IF(StudyType<2,(LT_Loads!EM49),SUM(Loads_ESP!EM9:EM27))","v":9078.7870000000021},{"$f":"IF(StudyType<2,(LT_Loads!EN49),SUM(Loads_ESP!EN9:EN27))","v":9581.7340144230748},{"$f":"IF(StudyType<2,(LT_Loads!EO49),SUM(Loads_ESP!EO9:EO27))","v":9425.2330000000002},{"$f":"IF(StudyType<2,(LT_Loads!EP49),SUM(Loads_ESP!EP9:EP27))","v":8517.4079999999976},{"$f":"IF(StudyType<2,(LT_Loads!EQ49),SUM(Loads_ESP!EQ9:EQ27))","v":8056.2490509259251},{"$f":"IF(StudyType<2,(LT_Loads!ER49),SUM(Loads_ESP!ER9:ER27))","v":7961.1080000000011},{"$f":"IF(StudyType<2,(LT_Loads!ES49),SUM(Loads_ESP!ES9:ES27))","v":8672.4314903846171},{"$f":"IF(StudyType<2,(LT_Loads!ET49),SUM(Loads_ESP!ET9:ET27))","v":8127.5622596153862},{"$f":"IF(StudyType<2,(LT_Loads!EU49),SUM(Loads_ESP!EU9:EU27))","v":8543.8074999999972},{"$f":"IF(StudyType<2,(LT_Loads!EV49),SUM(Loads_ESP!EV9:EV27))","v":8339.5562500000015},{"$f":"IF(StudyType<2,(LT_Loads!EW49),SUM(Loads_ESP!EW9:EW27))","v":7892.1109999999999},{"$f":"SUMPRODUCT(EL9:EW9,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":8480.4539853896113},null,{"$f":"IF(StudyType<2,(LT_Loads!EZ49),SUM(Loads_ESP!EZ9:EZ27))","v":7631.9156250000015},{"$f":"IF(StudyType<2,(LT_Loads!FA49),SUM(Loads_ESP!FA9:FA27))","v":9113.3834999999981},{"$f":"IF(StudyType<2,(LT_Loads!FB49),SUM(Loads_ESP!FB9:FB27))","v":9839.4064999999991},{"$f":"IF(StudyType<2,(LT_Loads!FC49),SUM(Loads_ESP!FC9:FC27))","v":9252.6011057692285},{"$f":"IF(StudyType<2,(LT_Loads!FD49),SUM(Loads_ESP!FD9:FD27))","v":8706.7198697916647},{"$f":"IF(StudyType<2,(LT_Loads!FE49),SUM(Loads_ESP!FE9:FE27))","v":8097.6393287037035},{"$f":"IF(StudyType<2,(LT_Loads!FF49),SUM(Loads_ESP!FF9:FF27))","v":7977.1979999999994},{"$f":"IF(StudyType<2,(LT_Loads!FG49),SUM(Loads_ESP!FG9:FG27))","v":8414.5129807692319},{"$f":"IF(StudyType<2,(LT_Loads!FH49),SUM(Loads_ESP!FH9:FH27))","v":7877.0096153846162},{"$f":"IF(StudyType<2,(LT_Loads!FI49),SUM(Loads_ESP!FI9:FI27))","v":8528.2134999999998},{"$f":"IF(StudyType<2,(LT_Loads!FJ49),SUM(Loads_ESP!FJ9:FJ27))","v":8357.9606481481496},{"$f":"IF(StudyType<2,(LT_Loads!FK49),SUM(Loads_ESP!FK9:FK27))","v":8103.1820312499985},{"$f":"SUMPRODUCT(EZ9:FK9,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":8486.179428104575},null,{"$f":"IF(StudyType<2,(LT_Loads!FN49),SUM(Loads_ESP!FN9:FN27))","v":7449.5266203703704},{"$f":"IF(StudyType<2,(LT_Loads!FO49),SUM(Loads_ESP!FO9:FO27))","v":9078.8185000000012},{"$f":"IF(StudyType<2,(LT_Loads!FP49),SUM(Loads_ESP!FP9:FP27))","v":9806.08},{"$f":"IF(StudyType<2,(LT_Loads!FQ49),SUM(Loads_ESP!FQ9:FQ27))","v":9219.1059134615371},{"$f":"IF(StudyType<2,(LT_Loads!FR49),SUM(Loads_ESP!FR9:FR27))","v":8677.7485156249986},{"$f":"IF(StudyType<2,(LT_Loads!FS49),SUM(Loads_ESP!FS9:FS27))","v":8218.5199278846139},{"$f":"IF(StudyType<2,(LT_Loads!FT49),SUM(Loads_ESP!FT9:FT27))","v":7787.9254807692314},{"$f":"IF(StudyType<2,(LT_Loads!FU49),SUM(Loads_ESP!FU9:FU27))","v":8665.625480769233},{"$f":"IF(StudyType<2,(LT_Loads!FV49),SUM(Loads_ESP!FV9:FV27))","v":8307.8770000000004},{"$f":"IF(StudyType<2,(LT_Loads!FW49),SUM(Loads_ESP!FW9:FW27))","v":8352.3661057692298},{"$f":"IF(StudyType<2,(LT_Loads!FX49),SUM(Loads_ESP!FX9:FX27))","v":8335.4736111111142},{"$f":"IF(StudyType<2,(LT_Loads!FY49),SUM(Loads_ESP!FY9:FY27))","v":8067.8791666666675},{"$f":"SUMPRODUCT(FN9:FY9,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":8489.386233713356},null,{"$f":"IF(StudyType<2,(LT_Loads!GB49),SUM(Loads_ESP!GB9:GB27))","v":7480.1532407407412},{"$f":"IF(StudyType<2,(LT_Loads!GC49),SUM(Loads_ESP!GC9:GC27))","v":9122.0830000000005},{"$f":"IF(StudyType<2,(LT_Loads!GD49),SUM(Loads_ESP!GD9:GD27))","v":9857.1754999999976},{"$f":"IF(StudyType<2,(LT_Loads!GE49),SUM(Loads_ESP!GE9:GE27))","v":9265.5249038461516},{"$f":"IF(StudyType<2,(LT_Loads!GF49),SUM(Loads_ESP!GF9:GF27))","v":8724.0943489583315},{"$f":"IF(StudyType<2,(LT_Loads!GG49),SUM(Loads_ESP!GG9:GG27))","v":8279.312716346154},{"$f":"IF(StudyType<2,(LT_Loads!GH49),SUM(Loads_ESP!GH9:GH27))","v":7823.2620192307677},{"$f":"IF(StudyType<2,(LT_Loads!GI49),SUM(Loads_ESP!GI9:GI27))","v":8424.3146634615387},{"$f":"IF(StudyType<2,(LT_Loads!GJ49),SUM(Loads_ESP!GJ9:GJ27))","v":8074.5114999999978},{"$f":"IF(StudyType<2,(LT_Loads!GK49),SUM(Loads_ESP!GK9:GK27))","v":8351.9975961538457},{"$f":"IF(StudyType<2,(LT_Loads!GL49),SUM(Loads_ESP!GL9:GL27))","v":8555.7788461538476},{"$f":"IF(StudyType<2,(LT_Loads!GM49),SUM(Loads_ESP!GM9:GM27))","v":7924.0930000000008},{"$f":"SUMPRODUCT(GB9:GM9,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":8482.0649389250812},null,{"$f":"IF(StudyType<2,(LT_Loads!GP49),SUM(Loads_ESP!GP9:GP27))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GQ49),SUM(Loads_ESP!GQ9:GQ27))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GR49),SUM(Loads_ESP!GR9:GR27))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GS49),SUM(Loads_ESP!GS9:GS27))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GT49),SUM(Loads_ESP!GT9:GT27))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GU49),SUM(Loads_ESP!GU9:GU27))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GV49),SUM(Loads_ESP!GV9:GV27))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GW49),SUM(Loads_ESP!GW9:GW27))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GX49),SUM(Loads_ESP!GX9:GX27))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GY49),SUM(Loads_ESP!GY9:GY27))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GZ49),SUM(Loads_ESP!GZ9:GZ27))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!HA49),SUM(Loads_ESP!HA9:HA27))","v":0},{"$f":"SUMPRODUCT(GP9:HA9,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0}]
["Firm Obligations LLH",{"$f":"IF(DB_Inputs!B$18=0,0,IF(StudyType<2,(LT_Loads!B50),SUM(Loads_ESP!B29:B48)))","v":5798.5073174000026},{"$f":"IF(DB_Inputs!C$18=0,0,IF(StudyType<2,(LT_Loads!C50),SUM(Loads_ESP!C29:C48)))","v":7279.1826178000001},{"$f":"IF(DB_Inputs!D$18=0,0,IF(StudyType<2,(LT_Loads!D50),SUM(Loads_ESP!D29:D48)))","v":7664.0364831999996},{"$f":"IF(DB_Inputs!E$18=0,0,IF(StudyType<2,(LT_Loads!E50),SUM(Loads_ESP!E29:E48)))","v":7562.5467684999985},{"$f":"IF(DB_Inputs!F$18=0,0,IF(StudyType<2,(LT_Loads!F50),SUM(Loads_ESP!F29:F48)))","v":7223.1589940999993},{"$f":"IF(DB_Inputs!G$18=0,0,IF(StudyType<2,(LT_Loads!G50),SUM(Loads_ESP!G29:G48)))","v":6844.5615437000006},{"$f":"IF(DB_Inputs!H$18=0,0,IF(StudyType<2,(LT_Loads!H50),SUM(Loads_ESP!H29:H48)))","v":6154.4693749999997},{"$f":"IF(DB_Inputs!I$18=0,0,IF(StudyType<2,(LT_Loads!I50),SUM(Loads_ESP!I29:I48)))","v":6433.0109756000002},{"$f":"IF(DB_Inputs!J$18=0,0,IF(StudyType<2,(LT_Loads!J50),SUM(Loads_ESP!J29:J48)))","v":6232.9690783000015},{"$f":"IF(DB_Inputs!K$18=0,0,IF(StudyType<2,(LT_Loads!K50),SUM(Loads_ESP!K29:K48)))","v":6336.8767442999997},{"$f":"IF(DB_Inputs!L$18=0,0,IF(StudyType<2,(LT_Loads!L50),SUM(Loads_ESP!L29:L48)))","v":6517.8857371000004},{"$f":"IF(DB_Inputs!M$18=0,0,IF(StudyType<2,(LT_Loads!M50),SUM(Loads_ESP!M29:M48)))","v":6057.7508928999996},{"$f":"SUMPRODUCT(B10:M10,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":6673.7968403028208},null,{"$f":"IF(DB_Inputs!P$18=0,0,IF(StudyType<2,(LT_Loads!P50),SUM(Loads_ESP!P29:P48)))","v":5781.5461533999996},{"$f":"IF(DB_Inputs!Q$18=0,0,IF(StudyType<2,(LT_Loads!Q50),SUM(Loads_ESP!Q29:Q48)))","v":7142.6069154000006},{"$f":"IF(DB_Inputs!R$18=0,0,IF(StudyType<2,(LT_Loads!R50),SUM(Loads_ESP!R29:R48)))","v":7537.2713661000007},{"$f":"IF(DB_Inputs!S$18=0,0,IF(StudyType<2,(LT_Loads!S50),SUM(Loads_ESP!S29:S48)))","v":7472.7644508999983},{"$f":"IF(DB_Inputs!T$18=0,0,IF(StudyType<2,(LT_Loads!T50),SUM(Loads_ESP!T29:T48)))","v":7130.1589933000005},{"$f":"IF(DB_Inputs!U$18=0,0,IF(StudyType<2,(LT_Loads!U50),SUM(Loads_ESP!U29:U48)))","v":6465.0267584999992},{"$f":"IF(DB_Inputs!V$18=0,0,IF(StudyType<2,(LT_Loads!V50),SUM(Loads_ESP!V29:V48)))","v":6032.7499998999992},{"$f":"IF(DB_Inputs!W$18=0,0,IF(StudyType<2,(LT_Loads!W50),SUM(Loads_ESP!W29:W48)))","v":6083.9000000000005},{"$f":"IF(DB_Inputs!X$18=0,0,IF(StudyType<2,(LT_Loads!X50),SUM(Loads_ESP!X29:X48)))","v":5566.1687500000007},{"$f":"IF(DB_Inputs!Y$18=0,0,IF(StudyType<2,(LT_Loads!Y50),SUM(Loads_ESP!Y29:Y48)))","v":6168.1076219999977},{"$f":"IF(DB_Inputs!Z$18=0,0,IF(StudyType<2,(LT_Loads!Z50),SUM(Loads_ESP!Z29:Z48)))","v":6240.3453530000006},{"$f":"IF(DB_Inputs!AA$18=0,0,IF(StudyType<2,(LT_Loads!AA50),SUM(Loads_ESP!AA29:AA48)))","v":5811.6842262000009},{"$f":"SUMPRODUCT(P10:AA10,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":6455.7066007698795},null,{"$f":"IF(StudyType<2,(LT_Loads!AD50),SUM(Loads_ESP!AD29:AD48))","v":5883.9749999999985},{"$f":"IF(StudyType<2,(LT_Loads!AE50),SUM(Loads_ESP!AE29:AE48))","v":7127.7508411214958},{"$f":"IF(StudyType<2,(LT_Loads!AF50),SUM(Loads_ESP!AF29:AF48))","v":7586.9612500000012},{"$f":"IF(StudyType<2,(LT_Loads!AG50),SUM(Loads_ESP!AG29:AG48))","v":7551.8312195121944},{"$f":"IF(StudyType<2,(LT_Loads!AH50),SUM(Loads_ESP!AH29:AH48))","v":6986.600371621621},{"$f":"IF(StudyType<2,(LT_Loads!AI50),SUM(Loads_ESP!AI29:AI48))","v":6563.4539449541307},{"$f":"IF(StudyType<2,(LT_Loads!AJ50),SUM(Loads_ESP!AJ29:AJ48))","v":6275.1197368421062},{"$f":"IF(StudyType<2,(LT_Loads!AK50),SUM(Loads_ESP!AK29:AK48))","v":6488.2648255813965},{"$f":"IF(StudyType<2,(LT_Loads!AL50),SUM(Loads_ESP!AL29:AL48))","v":6393.1624342105279},{"$f":"IF(StudyType<2,(LT_Loads!AM50),SUM(Loads_ESP!AM29:AM48))","v":6503.5573170731723},{"$f":"IF(StudyType<2,(LT_Loads!AN50),SUM(Loads_ESP!AN29:AN48))","v":6409.7416768292687},{"$f":"IF(StudyType<2,(LT_Loads!AO50),SUM(Loads_ESP!AO29:AO48))","v":6159.2418749999979},{"$f":"SUMPRODUCT(AD10:AO10,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":6668.736262966805},null,{"$f":"IF(StudyType<2,(LT_Loads!AR50),SUM(Loads_ESP!AR29:AR48))","v":5876.4269230769232},{"$f":"IF(StudyType<2,(LT_Loads!AS50),SUM(Loads_ESP!AS29:AS48))","v":6956.8842433234422},{"$f":"IF(StudyType<2,(LT_Loads!AT50),SUM(Loads_ESP!AT29:AT48))","v":7743.5844207317077},{"$f":"IF(StudyType<2,(LT_Loads!AU50),SUM(Loads_ESP!AU29:AU48))","v":7378.6774709302317},{"$f":"IF(StudyType<2,(LT_Loads!AV50),SUM(Loads_ESP!AV29:AV48))","v":7055.8028819444444},{"$f":"IF(StudyType<2,(LT_Loads!AW50),SUM(Loads_ESP!AW29:AW48))","v":6648.2653376205799},{"$f":"IF(StudyType<2,(LT_Loads!AX50),SUM(Loads_ESP!AX29:AX48))","v":6235.6473684210532},{"$f":"IF(StudyType<2,(LT_Loads!AY50),SUM(Loads_ESP!AY29:AY48))","v":6343.1401162790708},{"$f":"IF(StudyType<2,(LT_Loads!AZ50),SUM(Loads_ESP!AZ29:AZ48))","v":6033.4726315789494},{"$f":"IF(StudyType<2,(LT_Loads!BA50),SUM(Loads_ESP!BA29:BA48))","v":6421.0076219512221},{"$f":"IF(StudyType<2,(LT_Loads!BB50),SUM(Loads_ESP!BB29:BB48))","v":6357.8617682926833},{"$f":"IF(StudyType<2,(LT_Loads!BC50),SUM(Loads_ESP!BC29:BC48))","v":6111.15625},{"$f":"SUMPRODUCT(AR10:BC10,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":6604.6386486486481},null,{"$f":"IF(StudyType<2,(LT_Loads!BF50),SUM(Loads_ESP!BF29:BF48))","v":5748.9195121951225},{"$f":"IF(StudyType<2,(LT_Loads!BG50),SUM(Loads_ESP!BG29:BG48))","v":7114.2175077881648},{"$f":"IF(StudyType<2,(LT_Loads!BH50),SUM(Loads_ESP!BH29:BH48))","v":7744.8097256097544},{"$f":"IF(StudyType<2,(LT_Loads!BI50),SUM(Loads_ESP!BI29:BI48))","v":7367.5640988372097},{"$f":"IF(StudyType<2,(LT_Loads!BJ50),SUM(Loads_ESP!BJ29:BJ48))","v":7053.2365624999984},{"$f":"IF(StudyType<2,(LT_Loads!BK50),SUM(Loads_ESP!BK29:BK48))","v":6672.9608360128632},{"$f":"IF(StudyType<2,(LT_Loads!BL50),SUM(Loads_ESP!BL29:BL48))","v":6244.4894736842116},{"$f":"IF(StudyType<2,(LT_Loads!BM50),SUM(Loads_ESP!BM29:BM48))","v":6448.0241279069778},{"$f":"IF(StudyType<2,(LT_Loads!BN50),SUM(Loads_ESP!BN29:BN48))","v":6353.8259868421055},{"$f":"IF(StudyType<2,(LT_Loads!BO50),SUM(Loads_ESP!BO29:BO48))","v":6344.2209302325564},{"$f":"IF(StudyType<2,(LT_Loads!BP50),SUM(Loads_ESP!BP29:BP48))","v":6511.5811858974357},{"$f":"IF(StudyType<2,(LT_Loads!BQ50),SUM(Loads_ESP!BQ29:BQ48))","v":6118.4509375000007},{"$f":"SUMPRODUCT(BF10:BQ10,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":6645.1688773388769},null,{"$f":"IF(StudyType<2,(LT_Loads!BT50),SUM(Loads_ESP!BT29:BT48))","v":5753.5384146341457},{"$f":"IF(StudyType<2,(LT_Loads!BU50),SUM(Loads_ESP!BU29:BU48))","v":7122.1013084112155},{"$f":"IF(StudyType<2,(LT_Loads!BV50),SUM(Loads_ESP!BV29:BV48))","v":7759.9014939024401},{"$f":"IF(StudyType<2,(LT_Loads!BW50),SUM(Loads_ESP!BW29:BW48))","v":7389.2646802325598},{"$f":"IF(StudyType<2,(LT_Loads!BX50),SUM(Loads_ESP!BX29:BX48))","v":7069.2501041666646},{"$f":"IF(StudyType<2,(LT_Loads!BY50),SUM(Loads_ESP!BY29:BY48))","v":6657.870482315112},{"$f":"IF(StudyType<2,(LT_Loads!BZ50),SUM(Loads_ESP!BZ29:BZ48))","v":6123.4937499999996},{"$f":"IF(StudyType<2,(LT_Loads!CA50),SUM(Loads_ESP!CA29:CA48))","v":6492.4112804878059},{"$f":"IF(StudyType<2,(LT_Loads!CB50),SUM(Loads_ESP!CB29:CB48))","v":6037.8098026315793},{"$f":"IF(StudyType<2,(LT_Loads!CC50),SUM(Loads_ESP!CC29:CC48))","v":6304.4372093023248},{"$f":"IF(StudyType<2,(LT_Loads!CD50),SUM(Loads_ESP!CD29:CD48))","v":6503.5840705128212},{"$f":"IF(StudyType<2,(LT_Loads!CE50),SUM(Loads_ESP!CE29:CE48))","v":6111.8528124999993},{"$f":"SUMPRODUCT(BT10:CE10,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":6612.5811382536367},null,{"$f":"IF(StudyType<2,(LT_Loads!CH50),SUM(Loads_ESP!CH29:CH48))","v":5751.1246951219528},{"$f":"IF(StudyType<2,(LT_Loads!CI50),SUM(Loads_ESP!CI29:CI48))","v":7119.531214953271},{"$f":"IF(StudyType<2,(LT_Loads!CJ50),SUM(Loads_ESP!CJ29:CJ48))","v":7590.8597965116296},{"$f":"IF(StudyType<2,(LT_Loads!CK50),SUM(Loads_ESP!CK29:CK48))","v":7534.1571341463432},{"$f":"IF(StudyType<2,(LT_Loads!CL50),SUM(Loads_ESP!CL29:CL48))","v":6970.1878716216215},{"$f":"IF(StudyType<2,(LT_Loads!CM50),SUM(Loads_ESP!CM29:CM48))","v":6535.994006116206},{"$f":"IF(StudyType<2,(LT_Loads!CN50),SUM(Loads_ESP!CN29:CN48))","v":6253.3769736842132},{"$f":"IF(StudyType<2,(LT_Loads!CO50),SUM(Loads_ESP!CO29:CO48))","v":6587.0801829268303},{"$f":"IF(StudyType<2,(LT_Loads!CP50),SUM(Loads_ESP!CP29:CP48))","v":6204.3768749999999},{"$f":"IF(StudyType<2,(LT_Loads!CQ50),SUM(Loads_ESP!CQ29:CQ48))","v":6470.5756097560989},{"$f":"IF(StudyType<2,(LT_Loads!CR50),SUM(Loads_ESP!CR29:CR48))","v":6514.9728525641031},{"$f":"IF(StudyType<2,(LT_Loads!CS50),SUM(Loads_ESP!CS29:CS48))","v":5994.1875000000009},{"$f":"SUMPRODUCT(CH10:CS10,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":6629.8295996900843},null,{"$f":"IF(StudyType<2,(LT_Loads!CV50),SUM(Loads_ESP!CV29:CV48))","v":5894.9421474358978},{"$f":"IF(StudyType<2,(LT_Loads!CW50),SUM(Loads_ESP!CW29:CW48))","v":7135.0488473520272},{"$f":"IF(StudyType<2,(LT_Loads!CX50),SUM(Loads_ESP!CX29:CX48))","v":7611.4425872093016},{"$f":"IF(StudyType<2,(LT_Loads!CY50),SUM(Loads_ESP!CY29:CY48))","v":7562.7254573170731},{"$f":"IF(StudyType<2,(LT_Loads!CZ50),SUM(Loads_ESP!CZ29:CZ48))","v":7089.2221527777783},{"$f":"IF(StudyType<2,(LT_Loads!DA50),SUM(Loads_ESP!DA29:DA48))","v":6527.9402752293581},{"$f":"IF(StudyType<2,(LT_Loads!DB50),SUM(Loads_ESP!DB29:DB48))","v":6265.4033552631599},{"$f":"IF(StudyType<2,(LT_Loads!DC50),SUM(Loads_ESP!DC29:DC48))","v":6499.0161890243899},{"$f":"IF(StudyType<2,(LT_Loads!DD50),SUM(Loads_ESP!DD29:DD48))","v":5897.7593124999994},{"$f":"IF(StudyType<2,(LT_Loads!DE50),SUM(Loads_ESP!DE29:DE48))","v":6439.5747256097566},{"$f":"IF(StudyType<2,(LT_Loads!DF50),SUM(Loads_ESP!DF29:DF48))","v":6373.7799695121957},{"$f":"IF(StudyType<2,(LT_Loads!DG50),SUM(Loads_ESP!DG29:DG48))","v":6117.5546249999989},{"$f":"SUMPRODUCT(CV10:DG10,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":6623.9230795218318},null,{"$f":"IF(StudyType<2,(LT_Loads!DJ50),SUM(Loads_ESP!DJ29:DJ48))","v":5874.4314102564103},{"$f":"IF(StudyType<2,(LT_Loads!DK50),SUM(Loads_ESP!DK29:DK48))","v":6952.4400296735903},{"$f":"IF(StudyType<2,(LT_Loads!DL50),SUM(Loads_ESP!DL29:DL48))","v":7757.2341158536574},{"$f":"IF(StudyType<2,(LT_Loads!DM50),SUM(Loads_ESP!DM29:DM48))","v":7531.7723780487804},{"$f":"IF(StudyType<2,(LT_Loads!DN50),SUM(Loads_ESP!DN29:DN48))","v":7066.3108680555551},{"$f":"IF(StudyType<2,(LT_Loads!DO50),SUM(Loads_ESP!DO29:DO48))","v":6529.3484403669718},{"$f":"IF(StudyType<2,(LT_Loads!DP50),SUM(Loads_ESP!DP29:DP48))","v":6251.6960526315797},{"$f":"IF(StudyType<2,(LT_Loads!DQ50),SUM(Loads_ESP!DQ29:DQ48))","v":6431.7706395348823},{"$f":"IF(StudyType<2,(LT_Loads!DR50),SUM(Loads_ESP!DR29:DR48))","v":6344.3898026315783},{"$f":"IF(StudyType<2,(LT_Loads!DS50),SUM(Loads_ESP!DS29:DS48))","v":6464.5750000000007},{"$f":"IF(StudyType<2,(LT_Loads!DT50),SUM(Loads_ESP!DT29:DT48))","v":6365.9732317073176},{"$f":"IF(StudyType<2,(LT_Loads!DU50),SUM(Loads_ESP!DU29:DU48))","v":6103.9037500000004},{"$f":"SUMPRODUCT(DJ10:DU10,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":6643.5009641372135},null,{"$f":"IF(StudyType<2,(LT_Loads!DX50),SUM(Loads_ESP!DX29:DX48))","v":5895.7429487179479},{"$f":"IF(StudyType<2,(LT_Loads!DY50),SUM(Loads_ESP!DY29:DY48))","v":6973.8747477744819},{"$f":"IF(StudyType<2,(LT_Loads!DZ50),SUM(Loads_ESP!DZ29:DZ48))","v":7786.0828963414642},{"$f":"IF(StudyType<2,(LT_Loads!EA50),SUM(Loads_ESP!EA29:EA48))","v":7408.950726744185},{"$f":"IF(StudyType<2,(LT_Loads!EB50),SUM(Loads_ESP!EB29:EB48))","v":7093.8233680555559},{"$f":"IF(StudyType<2,(LT_Loads!EC50),SUM(Loads_ESP!EC29:EC48))","v":6673.7495819935712},{"$f":"IF(StudyType<2,(LT_Loads!ED50),SUM(Loads_ESP!ED29:ED48))","v":6264.5328947368425},{"$f":"IF(StudyType<2,(LT_Loads!EE50),SUM(Loads_ESP!EE29:EE48))","v":6343.7863372093025},{"$f":"IF(StudyType<2,(LT_Loads!EF50),SUM(Loads_ESP!EF29:EF48))","v":6042.6887171052658},{"$f":"IF(StudyType<2,(LT_Loads!EG50),SUM(Loads_ESP!EG29:EG48))","v":6439.2460365853667},{"$f":"IF(StudyType<2,(LT_Loads!EH50),SUM(Loads_ESP!EH29:EH48))","v":6368.864999999998},{"$f":"IF(StudyType<2,(LT_Loads!EI50),SUM(Loads_ESP!EI29:EI48))","v":6112.2968749999982},{"$f":"SUMPRODUCT(DX10:EI10,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":6624.5822167359684},null,{"$f":"IF(StudyType<2,(LT_Loads!EL50),SUM(Loads_ESP!EL29:EL48))","v":5728.6423780487821},{"$f":"IF(StudyType<2,(LT_Loads!EM50),SUM(Loads_ESP!EM29:EM48))","v":7102.8938317757002},{"$f":"IF(StudyType<2,(LT_Loads!EN50),SUM(Loads_ESP!EN29:EN48))","v":7754.6771036585378},{"$f":"IF(StudyType<2,(LT_Loads!EO50),SUM(Loads_ESP!EO29:EO48))","v":7372.1367732558128},{"$f":"IF(StudyType<2,(LT_Loads!EP50),SUM(Loads_ESP!EP29:EP48))","v":6965.0780743243258},{"$f":"IF(StudyType<2,(LT_Loads!EQ50),SUM(Loads_ESP!EQ29:EQ48))","v":6669.6093890675247},{"$f":"IF(StudyType<2,(LT_Loads!ER50),SUM(Loads_ESP!ER29:ER48))","v":6111.7978125},{"$f":"IF(StudyType<2,(LT_Loads!ES50),SUM(Loads_ESP!ES29:ES48))","v":6564.8942073170747},{"$f":"IF(StudyType<2,(LT_Loads!ET50),SUM(Loads_ESP!ET29:ET48))","v":6333.3263157894735},{"$f":"IF(StudyType<2,(LT_Loads!EU50),SUM(Loads_ESP!EU29:EU48))","v":6329.2470930232566},{"$f":"IF(StudyType<2,(LT_Loads!EV50),SUM(Loads_ESP!EV29:EV48))","v":6497.7215705128192},{"$f":"IF(StudyType<2,(LT_Loads!EW50),SUM(Loads_ESP!EW29:EW48))","v":6091.2165624999998},{"$f":"SUMPRODUCT(EL10:EW10,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":6629.3090300829881},null,{"$f":"IF(StudyType<2,(LT_Loads!EZ50),SUM(Loads_ESP!EZ29:EZ48))","v":5755.6012195121966},{"$f":"IF(StudyType<2,(LT_Loads!FA50),SUM(Loads_ESP!FA29:FA48))","v":7134.4464797507808},{"$f":"IF(StudyType<2,(LT_Loads!FB50),SUM(Loads_ESP!FB29:FB48))","v":7616.0347965116271},{"$f":"IF(StudyType<2,(LT_Loads!FC50),SUM(Loads_ESP!FC29:FC48))","v":7566.9080487804886},{"$f":"IF(StudyType<2,(LT_Loads!FD50),SUM(Loads_ESP!FD29:FD48))","v":7093.7421180555548},{"$f":"IF(StudyType<2,(LT_Loads!FE50),SUM(Loads_ESP!FE29:FE48))","v":6669.4347909967837},{"$f":"IF(StudyType<2,(LT_Loads!FF50),SUM(Loads_ESP!FF29:FF48))","v":6132.6343750000005},{"$f":"IF(StudyType<2,(LT_Loads!FG50),SUM(Loads_ESP!FG29:FG48))","v":6488.151219512195},{"$f":"IF(StudyType<2,(LT_Loads!FH50),SUM(Loads_ESP!FH29:FH48))","v":6040.636184210528},{"$f":"IF(StudyType<2,(LT_Loads!FI50),SUM(Loads_ESP!FI29:FI48))","v":6312.1648255813961},{"$f":"IF(StudyType<2,(LT_Loads!FJ50),SUM(Loads_ESP!FJ29:FJ48))","v":6511.8430448717963},{"$f":"IF(StudyType<2,(LT_Loads!FK50),SUM(Loads_ESP!FK29:FK48))","v":5985.3717261904767},{"$f":"SUMPRODUCT(EZ10:FK10,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":6609.2450595238106},null,{"$f":"IF(StudyType<2,(LT_Loads!FN50),SUM(Loads_ESP!FN29:FN48))","v":5851.8615384615396},{"$f":"IF(StudyType<2,(LT_Loads!FO50),SUM(Loads_ESP!FO29:FO48))","v":7099.7327725856703},{"$f":"IF(StudyType<2,(LT_Loads!FP50),SUM(Loads_ESP!FP29:FP48))","v":7584.2208430232558},{"$f":"IF(StudyType<2,(LT_Loads!FQ50),SUM(Loads_ESP!FQ29:FQ48))","v":7526.2674999999999},{"$f":"IF(StudyType<2,(LT_Loads!FR50),SUM(Loads_ESP!FR29:FR48))","v":7063.3865625000008},{"$f":"IF(StudyType<2,(LT_Loads!FS50),SUM(Loads_ESP!FS29:FS48))","v":6510.6053211009203},{"$f":"IF(StudyType<2,(LT_Loads!FT50),SUM(Loads_ESP!FT29:FT48))","v":6232.6559210526339},{"$f":"IF(StudyType<2,(LT_Loads!FU50),SUM(Loads_ESP!FU29:FU48))","v":6549.1387195121961},{"$f":"IF(StudyType<2,(LT_Loads!FV50),SUM(Loads_ESP!FV29:FV48))","v":6168.1712500000003},{"$f":"IF(StudyType<2,(LT_Loads!FW50),SUM(Loads_ESP!FW29:FW48))","v":6445.6734756097567},{"$f":"IF(StudyType<2,(LT_Loads!FX50),SUM(Loads_ESP!FX29:FX48))","v":6484.5722115384615},{"$f":"IF(StudyType<2,(LT_Loads!FY50),SUM(Loads_ESP!FY29:FY48))","v":5953.455952380953},{"$f":"SUMPRODUCT(FN10:FY10,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":6626.8176533264041},null,{"$f":"IF(StudyType<2,(LT_Loads!GB50),SUM(Loads_ESP!GB29:GB48))","v":5896.252564102565},{"$f":"IF(StudyType<2,(LT_Loads!GC50),SUM(Loads_ESP!GC29:GC48))","v":7142.3397507788159},{"$f":"IF(StudyType<2,(LT_Loads!GD50),SUM(Loads_ESP!GD29:GD48))","v":7633.1488081395337},{"$f":"IF(StudyType<2,(LT_Loads!GE50),SUM(Loads_ESP!GE29:GE48))","v":7581.6480182926844},{"$f":"IF(StudyType<2,(LT_Loads!GF50),SUM(Loads_ESP!GF29:GF48))","v":7111.5813194444445},{"$f":"IF(StudyType<2,(LT_Loads!GG50),SUM(Loads_ESP!GG29:GG48))","v":6530.2294801223234},{"$f":"IF(StudyType<2,(LT_Loads!GH50),SUM(Loads_ESP!GH29:GH48))","v":6270.2138157894751},{"$f":"IF(StudyType<2,(LT_Loads!GI50),SUM(Loads_ESP!GI29:GI48))","v":6491.9743902439022},{"$f":"IF(StudyType<2,(LT_Loads!GJ50),SUM(Loads_ESP!GJ29:GJ48))","v":5891.94},{"$f":"IF(StudyType<2,(LT_Loads!GK50),SUM(Loads_ESP!GK29:GK48))","v":6448.5975609756097},{"$f":"IF(StudyType<2,(LT_Loads!GL50),SUM(Loads_ESP!GL29:GL48))","v":6371.6631707317083},{"$f":"IF(StudyType<2,(LT_Loads!GM50),SUM(Loads_ESP!GM29:GM48))","v":6113.8521874999988},{"$f":"SUMPRODUCT(GB10:GM10,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":6629.6355717255719},null,{"$f":"IF(StudyType<2,(LT_Loads!GP50),SUM(Loads_ESP!GP29:GP48))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GQ50),SUM(Loads_ESP!GQ29:GQ48))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GR50),SUM(Loads_ESP!GR29:GR48))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GS50),SUM(Loads_ESP!GS29:GS48))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GT50),SUM(Loads_ESP!GT29:GT48))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GU50),SUM(Loads_ESP!GU29:GU48))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GV50),SUM(Loads_ESP!GV29:GV48))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GW50),SUM(Loads_ESP!GW29:GW48))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GX50),SUM(Loads_ESP!GX29:GX48))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GY50),SUM(Loads_ESP!GY29:GY48))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GZ50),SUM(Loads_ESP!GZ29:GZ48))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!HA50),SUM(Loads_ESP!HA29:HA48))","v":0},{"$f":"SUMPRODUCT(GP10:HA10,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["Firm Obligations Flat",{"$f":"(B9*DB_Inputs!B$8+B10*DB_Inputs!B$9)/DB_Inputs!B$10","v":6861.2466402344107},{"$f":"(C9*DB_Inputs!C$8+C10*DB_Inputs!C$9)/DB_Inputs!C$10","v":8378.8663249844649},{"$f":"(D9*DB_Inputs!D$8+D10*DB_Inputs!D$9)/DB_Inputs!D$10","v":8920.1905244903228},{"$f":"(E9*DB_Inputs!E$8+E10*DB_Inputs!E$9)/DB_Inputs!E$10","v":8539.8655242634413},{"$f":"(F9*DB_Inputs!F$8+F10*DB_Inputs!F$9)/DB_Inputs!F$10","v":8233.3915032428577},{"$f":"(G9*DB_Inputs!G$8+G10*DB_Inputs!G$9)/DB_Inputs!G$10","v":7714.6981155611038},{"$f":"(H9*DB_Inputs!H$8+H10*DB_Inputs!H$9)/DB_Inputs!H$10","v":7215.236527777779},{"$f":"(I9*DB_Inputs!I$8+I10*DB_Inputs!I$9)/DB_Inputs!I$10","v":7562.3962367655913},{"$f":"(J9*DB_Inputs!J$8+J10*DB_Inputs!J$9)/DB_Inputs!J$10","v":7236.644999340001},{"$f":"(K9*DB_Inputs!K$8+K10*DB_Inputs!K$9)/DB_Inputs!K$10","v":7509.3206989774208},{"$f":"(L9*DB_Inputs!L$8+L10*DB_Inputs!L$9)/DB_Inputs!L$10","v":7563.8129705064521},{"$f":"(M9*DB_Inputs!M$8+M10*DB_Inputs!M$9)/DB_Inputs!M$10","v":7202.6244442066672},{"$f":"SUMPRODUCT(B11:M11,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":7743.5102923019749},null,{"$f":"(P9*DB_Inputs!P$8+P10*DB_Inputs!P$9)/DB_Inputs!P$10","v":6763.2784942580656},{"$f":"(Q9*DB_Inputs!Q$8+Q10*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":8295.9048818909851},{"$f":"(R9*DB_Inputs!R$8+R10*DB_Inputs!R$9)/DB_Inputs!R$10","v":8845.7493950784956},{"$f":"(S9*DB_Inputs!S$8+S10*DB_Inputs!S$9)/DB_Inputs!S$10","v":8497.237567037635},{"$f":"(T9*DB_Inputs!T$8+T10*DB_Inputs!T$9)/DB_Inputs!T$10","v":8191.7627827857141},{"$f":"(U9*DB_Inputs!U$8+U10*DB_Inputs!U$9)/DB_Inputs!U$10","v":7596.9951946862693},{"$f":"(V9*DB_Inputs!V$8+V10*DB_Inputs!V$9)/DB_Inputs!V$10","v":7079.8522222422216},{"$f":"(W9*DB_Inputs!W$8+W10*DB_Inputs!W$9)/DB_Inputs!W$10","v":7253.8680108860208},{"$f":"(X9*DB_Inputs!X$8+X10*DB_Inputs!X$9)/DB_Inputs!X$10","v":6845.8055555555557},{"$f":"(Y9*DB_Inputs!Y$8+Y10*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":7338.1814517677421},{"$f":"(Z9*DB_Inputs!Z$8+Z10*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":7412.6438842516127},{"$f":"(AA9*DB_Inputs!AA$8+AA10*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":7057.7119444933332},{"$f":"SUMPRODUCT(P11:AA11,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":7596.5021677188251},null,{"$f":"(AD9*DB_Inputs!AD$8+AD10*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":6813.2751344086009},{"$f":"(AE9*DB_Inputs!AE$8+AE10*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":8211.9054368932029},{"$f":"(AF9*DB_Inputs!AF$8+AF10*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":8769.7858467741953},{"$f":"(AG9*DB_Inputs!AG$8+AG10*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":8492.9466397849446},{"$f":"(AH9*DB_Inputs!AH$8+AH10*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":7879.3211350574711},{"$f":"(AI9*DB_Inputs!AI$8+AI10*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":7514.6432436070008},{"$f":"(AJ9*DB_Inputs!AJ$8+AJ10*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":7185.7380555555565},{"$f":"(AK9*DB_Inputs!AK$8+AK10*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":7795.810080645163},{"$f":"(AL9*DB_Inputs!AL$8+AL10*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":7420.5485833333341},{"$f":"(AM9*DB_Inputs!AM$8+AM10*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":7561.8254032258083},{"$f":"(AN9*DB_Inputs!AN$8+AN10*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":7608.7597715053771},{"$f":"(AO9*DB_Inputs!AO$8+AO10*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":7145.7233333333315},{"$f":"SUMPRODUCT(AD11:AO11,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":7701.4078073770497},null,{"$f":"(AR9*DB_Inputs!AR$8+AR10*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":6797.5881720430107},{"$f":"(AS9*DB_Inputs!AS$8+AS10*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":8199.1879889042993},{"$f":"(AT9*DB_Inputs!AT$8+AT10*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":8769.058387096773},{"$f":"(AU9*DB_Inputs!AU$8+AU10*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":8468.5578629032261},{"$f":"(AV9*DB_Inputs!AV$8+AV10*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":7975.7267261904753},{"$f":"(AW9*DB_Inputs!AW$8+AW10*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":7483.2076850605663},{"$f":"(AX9*DB_Inputs!AX$8+AX10*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":7141.7594444444439},{"$f":"(AY9*DB_Inputs!AY$8+AY10*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":7554.2112903225807},{"$f":"(AZ9*DB_Inputs!AZ$8+AZ10*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":7085.9487222222233},{"$f":"(BA9*DB_Inputs!BA$8+BA10*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":7479.0276881720447},{"$f":"(BB9*DB_Inputs!BB$8+BB10*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":7560.655053763443},{"$f":"(BC9*DB_Inputs!BC$8+BC10*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":7103.5836111111103},{"$f":"SUMPRODUCT(AR11:BC11,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":7634.9207237442915},null,{"$f":"(BF9*DB_Inputs!BF$8+BF10*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":6801.0041666666684},{"$f":"(BG9*DB_Inputs!BG$8+BG10*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":8202.7043273231629},{"$f":"(BH9*DB_Inputs!BH$8+BH10*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":8767.0762634408584},{"$f":"(BI9*DB_Inputs!BI$8+BI10*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":8462.4266801075264},{"$f":"(BJ9*DB_Inputs!BJ$8+BJ10*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":7971.8997916666658},{"$f":"(BK9*DB_Inputs!BK$8+BK10*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":7482.8864199192467},{"$f":"(BL9*DB_Inputs!BL$8+BL10*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":7150.0788888888883},{"$f":"(BM9*DB_Inputs!BM$8+BM10*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":7759.1627688172039},{"$f":"(BN9*DB_Inputs!BN$8+BN10*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":7384.514444444445},{"$f":"(BO9*DB_Inputs!BO$8+BO10*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":7524.1647849462352},{"$f":"(BP9*DB_Inputs!BP$8+BP10*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":7575.4411693548391},{"$f":"(BQ9*DB_Inputs!BQ$8+BQ10*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":7109.0498611111116},{"$f":"SUMPRODUCT(BF11:BQ11,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":7682.6592933789971},null,{"$f":"(BT9*DB_Inputs!BT$8+BT10*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":6799.1600806451606},{"$f":"(BU9*DB_Inputs!BU$8+BU10*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":8213.2112621359229},{"$f":"(BV9*DB_Inputs!BV$8+BV10*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":8785.1293548387093},{"$f":"(BW9*DB_Inputs!BW$8+BW10*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":8481.5543682795706},{"$f":"(BX9*DB_Inputs!BX$8+BX10*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":7988.7322321428555},{"$f":"(BY9*DB_Inputs!BY$8+BY10*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":7491.1204710632564},{"$f":"(BZ9*DB_Inputs!BZ$8+BZ10*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":7148.0186111111116},{"$f":"(CA9*DB_Inputs!CA$8+CA10*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":7562.2125000000005},{"$f":"(CB9*DB_Inputs!CB$8+CB10*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":7092.589277777779},{"$f":"(CC9*DB_Inputs!CC$8+CC10*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":7485.0354838709673},{"$f":"(CD9*DB_Inputs!CD$8+CD10*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":7569.3154973118289},{"$f":"(CE9*DB_Inputs!CE$8+CE10*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":7108.1865277777761},{"$f":"SUMPRODUCT(BT11:CE11,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":7643.7099189497721},null,{"$f":"(CH9*DB_Inputs!CH$8+CH10*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":6802.5844086021516},{"$f":"(CI9*DB_Inputs!CI$8+CI10*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":8210.8503744798891},{"$f":"(CJ9*DB_Inputs!CJ$8+CJ10*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":8778.2803360215057},{"$f":"(CK9*DB_Inputs!CK$8+CK10*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":8476.7731182795687},{"$f":"(CL9*DB_Inputs!CL$8+CL10*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":7860.3477155172413},{"$f":"(CM9*DB_Inputs!CM$8+CM10*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":7487.2354374158813},{"$f":"(CN9*DB_Inputs!CN$8+CN10*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":7153.4138888888892},{"$f":"(CO9*DB_Inputs!CO$8+CO10*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":7760.4830645161292},{"$f":"(CP9*DB_Inputs!CP$8+CP10*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":7384.4211111111099},{"$f":"(CQ9*DB_Inputs!CQ$8+CQ10*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":7530.1801075268813},{"$f":"(CR9*DB_Inputs!CR$8+CR10*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":7579.2504435483888},{"$f":"(CS9*DB_Inputs!CS$8+CS10*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":7110.2611111111128},{"$f":"SUMPRODUCT(CH11:CS11,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":7679.254162112933},null,{"$f":"(CV9*DB_Inputs!CV$8+CV10*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":6810.6389516129047},{"$f":"(CW9*DB_Inputs!CW$8+CW10*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":8228.446158113733},{"$f":"(CX9*DB_Inputs!CX$8+CX10*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":8802.3817876344074},{"$f":"(CY9*DB_Inputs!CY$8+CY10*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":8501.0890725806439},{"$f":"(CZ9*DB_Inputs!CZ$8+CZ10*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":8007.9017113095242},{"$f":"(DA9*DB_Inputs!DA$8+DA10*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":7501.9658411843893},{"$f":"(DB9*DB_Inputs!DB$8+DB10*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":7160.4426666666659},{"$f":"(DC9*DB_Inputs!DC$8+DC10*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":7570.9369220430108},{"$f":"(DD9*DB_Inputs!DD$8+DD10*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":7101.4263611111101},{"$f":"(DE9*DB_Inputs!DE$8+DE10*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":7499.0529166666684},{"$f":"(DF9*DB_Inputs!DF$8+DF10*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":7580.1867069892487},{"$f":"(DG9*DB_Inputs!DG$8+DG10*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":7116.6189999999997},{"$f":"SUMPRODUCT(CV11:DG11,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":7656.7489360730606},null,{"$f":"(DJ9*DB_Inputs!DJ$8+DJ10*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":6795.8319892473119},{"$f":"(DK9*DB_Inputs!DK$8+DK10*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":8206.4146185853006},{"$f":"(DL9*DB_Inputs!DL$8+DL10*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":8776.8879569892451},{"$f":"(DM9*DB_Inputs!DM$8+DM10*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":8474.7526881720423},{"$f":"(DN9*DB_Inputs!DN$8+DN10*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":7983.6091666666662},{"$f":"(DO9*DB_Inputs!DO$8+DO10*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":7480.232072678331},{"$f":"(DP9*DB_Inputs!DP$8+DP10*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":7146.2538888888903},{"$f":"(DQ9*DB_Inputs!DQ$8+DQ10*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":7752.2719086021507},{"$f":"(DR9*DB_Inputs!DR$8+DR10*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":7377.578611111112},{"$f":"(DS9*DB_Inputs!DS$8+DS10*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":7524.9954301075268},{"$f":"(DT9*DB_Inputs!DT$8+DT10*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":7572.3806720430121},{"$f":"(DU9*DB_Inputs!DU$8+DU10*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":7101.5947222222221},{"$f":"SUMPRODUCT(DJ11:DU11,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":7682.8068595890418},null,{"$f":"(DX9*DB_Inputs!DX$8+DX10*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":6808.7678763440854},{"$f":"(DY9*DB_Inputs!DY$8+DY10*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":8231.4424965325943},{"$f":"(DZ9*DB_Inputs!DZ$8+DZ10*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":8809.2551612903226},{"$f":"(EA9*DB_Inputs!EA$8+EA10*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":8506.9949596774186},{"$f":"(EB9*DB_Inputs!EB$8+EB10*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":8014.0167559523807},{"$f":"(EC9*DB_Inputs!EC$8+EC10*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":7503.0133378196515},{"$f":"(ED9*DB_Inputs!ED$8+ED10*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":7158.6833333333334},{"$f":"(EE9*DB_Inputs!EE$8+EE10*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":7567.8590053763437},{"$f":"(EF9*DB_Inputs!EF$8+EF10*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":7100.4144027777793},{"$f":"(EG9*DB_Inputs!EG$8+EG10*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":7500.0438172043014},{"$f":"(EH9*DB_Inputs!EH$8+EH10*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":7580.5744892473122},{"$f":"(EI9*DB_Inputs!EI$8+EI10*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":7114.7172222222198},{"$f":"SUMPRODUCT(DX11:EI11,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":7657.9515399543388},null,{"$f":"(EL9*DB_Inputs!EL$8+EL10*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":6781.5907258064526},{"$f":"(EM9*DB_Inputs!EM$8+EM10*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":8199.0897642163673},{"$f":"(EN9*DB_Inputs!EN$8+EN10*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":8776.2573118279561},{"$f":"(EO9*DB_Inputs!EO$8+EO10*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":8475.9519489247305},{"$f":"(EP9*DB_Inputs!EP$8+EP10*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":7857.2217097701141},{"$f":"(EQ9*DB_Inputs!EQ$8+EQ10*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":7475.8386406460304},{"$f":"(ER9*DB_Inputs!ER$8+ER10*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":7139.1923611111124},{"$f":"(ES9*DB_Inputs!ES$8+ES10*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":7743.3021505376355},{"$f":"(ET9*DB_Inputs!ET$8+ET10*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":7369.9959722222229},{"$f":"(EU9*DB_Inputs!EU$8+EU10*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":7519.8709677419356},{"$f":"(EV9*DB_Inputs!EV$8+EV10*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":7567.1739650537647},{"$f":"(EW9*DB_Inputs!EW$8+EW10*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":7091.7134722222208},{"$f":"SUMPRODUCT(EL11:EW11,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":7667.838440346085},null,{"$f":"(EZ9*DB_Inputs!EZ$8+EZ10*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":6804.7232526881726},{"$f":"(FA9*DB_Inputs!FA$8+FA10*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":8232.3310957004178},{"$f":"(FB9*DB_Inputs!FB$8+FB10*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":8811.3959274193548},{"$f":"(FC9*DB_Inputs!FC$8+FC10*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":8509.4461021505376},{"$f":"(FD9*DB_Inputs!FD$8+FD10*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":8015.4436904761897},{"$f":"(FE9*DB_Inputs!FE$8+FE10*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":7499.8309690444148},{"$f":"(FF9*DB_Inputs!FF$8+FF10*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":7157.3919444444446},{"$f":"(FG9*DB_Inputs!FG$8+FG10*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":7565.2567204301076},{"$f":"(FH9*DB_Inputs!FH$8+FH10*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":7101.6519444444466},{"$f":"(FI9*DB_Inputs!FI$8+FI10*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":7503.5888440860208},{"$f":"(FJ9*DB_Inputs!FJ$8+FJ10*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":7583.7822983870983},{"$f":"(FK9*DB_Inputs!FK$8+FK10*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":7114.8705555555553},{"$f":"SUMPRODUCT(EZ11:FK11,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":7658.2713915525119},null,{"$f":"(FN9*DB_Inputs!FN$8+FN10*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":6779.5380376344092},{"$f":"(FO9*DB_Inputs!FO$8+FO10*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":8197.6998890429968},{"$f":"(FP9*DB_Inputs!FP$8+FP10*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":8778.7687768817214},{"$f":"(FQ9*DB_Inputs!FQ$8+FQ10*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":8472.8008064516107},{"$f":"(FR9*DB_Inputs!FR$8+FR10*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":7985.8791071428568},{"$f":"(FS9*DB_Inputs!FS$8+FS10*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":7466.8536069986549},{"$f":"(FT9*DB_Inputs!FT$8+FT10*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":7131.2561111111127},{"$f":"(FU9*DB_Inputs!FU$8+FU10*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":7732.5506720430121},{"$f":"(FV9*DB_Inputs!FV$8+FV10*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":7356.8966666666674},{"$f":"(FW9*DB_Inputs!FW$8+FW10*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":7511.7811827956994},{"$f":"(FX9*DB_Inputs!FX$8+FX10*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":7559.2891532258091},{"$f":"(FY9*DB_Inputs!FY$8+FY10*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":7081.1483333333344},{"$f":"SUMPRODUCT(FN11:FY11,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":7671.2168390410961},null,{"$f":"(GB9*DB_Inputs!GB$8+GB10*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":6815.936827956989},{"$f":"(GC9*DB_Inputs!GC$8+GC10*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":8240.6716504854357},{"$f":"(GD9*DB_Inputs!GD$8+GD10*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":8828.8620833333316},{"$f":"(GE9*DB_Inputs!GE$8+GE10*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":8523.1705779569875},{"$f":"(GF9*DB_Inputs!GF$8+GF10*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":8033.0173363095228},{"$f":"(GG9*DB_Inputs!GG$8+GG10*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":7509.527765814265},{"$f":"(GH9*DB_Inputs!GH$8+GH10*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":7167.5305555555551},{"$f":"(GI9*DB_Inputs!GI$8+GI10*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":7572.4227150537636},{"$f":"(GJ9*DB_Inputs!GJ$8+GJ10*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":7104.4797222222205},{"$f":"(GK9*DB_Inputs!GK$8+GK10*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":7512.864247311828},{"$f":"(GL9*DB_Inputs!GL$8+GL10*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":7592.8891397849466},{"$f":"(GM9*DB_Inputs!GM$8+GM10*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":7119.5415277777784},{"$f":"SUMPRODUCT(GB11:GM11,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":7668.3493904109582},null,{"$f":"(GP9*DB_Inputs!GP$8+GP10*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":0},{"$f":"(GQ9*DB_Inputs!GQ$8+GQ10*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":0},{"$f":"(GR9*DB_Inputs!GR$8+GR10*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":0},{"$f":"(GS9*DB_Inputs!GS$8+GS10*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":0},{"$f":"(GT9*DB_Inputs!GT$8+GT10*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":0},{"$f":"(GU9*DB_Inputs!GU$8+GU10*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":0},{"$f":"(GV9*DB_Inputs!GV$8+GV10*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":0},{"$f":"(GW9*DB_Inputs!GW$8+GW10*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":0},{"$f":"(GX9*DB_Inputs!GX$8+GX10*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":0},{"$f":"(GY9*DB_Inputs!GY$8+GY10*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":0},{"$f":"(GZ9*DB_Inputs!GZ$8+GZ10*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":0},{"$f":"(HA9*DB_Inputs!HA$8+HA10*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":0},{"$f":"SUMPRODUCT(GP11:HA11,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
[]
["Slice Change HLH",{"$f":"IF(DB_Inputs!B$18=0,0,IF(StudyType<2,SliceAdjustment!B69,Slice_ESP!B43))","v":-55.697347242456523},{"$f":"IF(DB_Inputs!C$18=0,0,IF(StudyType<2,SliceAdjustment!C69,Slice_ESP!C43))","v":-97.995376524180742},{"$f":"IF(DB_Inputs!D$18=0,0,IF(StudyType<2,SliceAdjustment!D69,Slice_ESP!D43))","v":6.5031026833959737},{"$f":"IF(DB_Inputs!E$18=0,0,IF(StudyType<2,SliceAdjustment!E69,Slice_ESP!E43))","v":179.67745074620075},{"$f":"IF(DB_Inputs!F$18=0,0,IF(StudyType<2,SliceAdjustment!F69,Slice_ESP!F43))","v":81.059295623259345},{"$f":"IF(DB_Inputs!G$18=0,0,IF(StudyType<2,SliceAdjustment!G69,Slice_ESP!G43))","v":0.37787117724910613},{"$f":"IF(DB_Inputs!H$18=0,0,IF(StudyType<2,SliceAdjustment!H69,Slice_ESP!H43))","v":-501.31155316082413},{"$f":"IF(DB_Inputs!I$18=0,0,IF(StudyType<2,SliceAdjustment!I69,Slice_ESP!I43))","v":387.8006620072606},{"$f":"IF(DB_Inputs!J$18=0,0,IF(StudyType<2,SliceAdjustment!J69,Slice_ESP!J43))","v":829.0622836143001},{"$f":"IF(DB_Inputs!K$18=0,0,IF(StudyType<2,SliceAdjustment!K69,Slice_ESP!K43))","v":48.556734117252269},{"$f":"IF(DB_Inputs!L$18=0,0,IF(StudyType<2,SliceAdjustment!L69,Slice_ESP!L43))","v":-40.107025301936467},{"$f":"IF(DB_Inputs!M$18=0,0,IF(StudyType<2,SliceAdjustment!M69,Slice_ESP!M43))","v":-53.925987217851024},{"$f":"SUMPRODUCT(B13:M13,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":68.08579802454986},null,{"$f":"IF(DB_Inputs!P$18=0,0,IF(StudyType<2,SliceAdjustment!P69,Slice_ESP!P43))","v":-63.405942708487288},{"$f":"IF(DB_Inputs!Q$18=0,0,IF(StudyType<2,SliceAdjustment!Q69,Slice_ESP!Q43))","v":-69.779431468028605},{"$f":"IF(DB_Inputs!R$18=0,0,IF(StudyType<2,SliceAdjustment!R69,Slice_ESP!R43))","v":248.2762752315719},{"$f":"IF(DB_Inputs!S$18=0,0,IF(StudyType<2,SliceAdjustment!S69,Slice_ESP!S43))","v":1052.7194521588447},{"$f":"IF(DB_Inputs!T$18=0,0,IF(StudyType<2,SliceAdjustment!T69,Slice_ESP!T43))","v":753.82614987872387},{"$f":"IF(DB_Inputs!U$18=0,0,IF(StudyType<2,SliceAdjustment!U69,Slice_ESP!U43))","v":834.77761744861346},{"$f":"IF(DB_Inputs!V$18=0,0,IF(StudyType<2,SliceAdjustment!V69,Slice_ESP!V43))","v":1313.9641400689634},{"$f":"IF(DB_Inputs!W$18=0,0,IF(StudyType<2,SliceAdjustment!W69,Slice_ESP!W43))","v":464.42150591889492},{"$f":"IF(DB_Inputs!X$18=0,0,IF(StudyType<2,SliceAdjustment!X69,Slice_ESP!X43))","v":713.33428474941945},{"$f":"IF(DB_Inputs!Y$18=0,0,IF(StudyType<2,SliceAdjustment!Y69,Slice_ESP!Y43))","v":974.20723611949097},{"$f":"IF(DB_Inputs!Z$18=0,0,IF(StudyType<2,SliceAdjustment!Z69,Slice_ESP!Z43))","v":352.20828770729736},{"$f":"IF(DB_Inputs!AA$18=0,0,IF(StudyType<2,SliceAdjustment!AA69,Slice_ESP!AA43))","v":137.17038517908136},{"$f":"SUMPRODUCT(P13:AA13,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":560.65047919792914},null,{"$f":"IF(StudyType<2,SliceAdjustment!AD69,Slice_ESP!AD43)","v":-1471.3636264358072},{"$f":"IF(StudyType<2,SliceAdjustment!AE69,Slice_ESP!AE43)","v":-1965.9736374017696},{"$f":"IF(StudyType<2,SliceAdjustment!AF69,Slice_ESP!AF43)","v":-1918.9488206389137},{"$f":"IF(StudyType<2,SliceAdjustment!AG69,Slice_ESP!AG43)","v":-1548.5131256508098},{"$f":"IF(StudyType<2,SliceAdjustment!AH69,Slice_ESP!AH43)","v":-1370.7949425102506},{"$f":"IF(StudyType<2,SliceAdjustment!AI69,Slice_ESP!AI43)","v":-1486.9733067106388},{"$f":"IF(StudyType<2,SliceAdjustment!AJ69,Slice_ESP!AJ43)","v":-1523.212820928542},{"$f":"IF(StudyType<2,SliceAdjustment!AK69,Slice_ESP!AK43)","v":-2486.5900829743377},{"$f":"IF(StudyType<2,SliceAdjustment!AL69,Slice_ESP!AL43)","v":-1923.9495520171101},{"$f":"IF(StudyType<2,SliceAdjustment!AM69,Slice_ESP!AM43)","v":-1610.1629124299993},{"$f":"IF(StudyType<2,SliceAdjustment!AN69,Slice_ESP!AN43)","v":-1807.404753254199},{"$f":"IF(StudyType<2,SliceAdjustment!AO69,Slice_ESP!AO43)","v":-1582.4480777166743},{"$f":"SUMPRODUCT(AD13:AO13,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":-1721.5952441252896},null,{"$f":"IF(StudyType<2,SliceAdjustment!AR69,Slice_ESP!AR43)","v":-1469.2838264643904},{"$f":"IF(StudyType<2,SliceAdjustment!AS69,Slice_ESP!AS43)","v":-2040.0419289601984},{"$f":"IF(StudyType<2,SliceAdjustment!AT69,Slice_ESP!AT43)","v":-1847.5380769873307},{"$f":"IF(StudyType<2,SliceAdjustment!AU69,Slice_ESP!AU43)","v":-1597.6561635823894},{"$f":"IF(StudyType<2,SliceAdjustment!AV69,Slice_ESP!AV43)","v":-1370.6309435111218},{"$f":"IF(StudyType<2,SliceAdjustment!AW69,Slice_ESP!AW43)","v":-1450.7405300586133},{"$f":"IF(StudyType<2,SliceAdjustment!AX69,Slice_ESP!AX43)","v":-1520.5963415543781},{"$f":"IF(StudyType<2,SliceAdjustment!AY69,Slice_ESP!AY43)","v":-2397.3987176224455},{"$f":"IF(StudyType<2,SliceAdjustment!AZ69,Slice_ESP!AZ43)","v":-1933.891861098612},{"$f":"IF(StudyType<2,SliceAdjustment!BA69,Slice_ESP!BA43)","v":-1744.8411687005546},{"$f":"IF(StudyType<2,SliceAdjustment!BB69,Slice_ESP!BB43)","v":-1795.301375672675},{"$f":"IF(StudyType<2,SliceAdjustment!BC69,Slice_ESP!BC43)","v":-1588.9014216578948},{"$f":"SUMPRODUCT(AR13:BC13,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":-1727.0101093203691},null,{"$f":"IF(StudyType<2,SliceAdjustment!BF69,Slice_ESP!BF43)","v":-1525.0518909836953},{"$f":"IF(StudyType<2,SliceAdjustment!BG69,Slice_ESP!BG43)","v":-1965.8831037926632},{"$f":"IF(StudyType<2,SliceAdjustment!BH69,Slice_ESP!BH43)","v":-1851.7953106386703},{"$f":"IF(StudyType<2,SliceAdjustment!BI69,Slice_ESP!BI43)","v":-1591.3504026239741},{"$f":"IF(StudyType<2,SliceAdjustment!BJ69,Slice_ESP!BJ43)","v":-1365.6835833600935},{"$f":"IF(StudyType<2,SliceAdjustment!BK69,Slice_ESP!BK43)","v":-1429.3238022993457},{"$f":"IF(StudyType<2,SliceAdjustment!BL69,Slice_ESP!BL43)","v":-1525.244095324314},{"$f":"IF(StudyType<2,SliceAdjustment!BM69,Slice_ESP!BM43)","v":-2469.8576492298093},{"$f":"IF(StudyType<2,SliceAdjustment!BN69,Slice_ESP!BN43)","v":-1912.2523946816286},{"$f":"IF(StudyType<2,SliceAdjustment!BO69,Slice_ESP!BO43)","v":-1669.3733588483763},{"$f":"IF(StudyType<2,SliceAdjustment!BP69,Slice_ESP!BP43)","v":-1725.1729352406762},{"$f":"IF(StudyType<2,SliceAdjustment!BQ69,Slice_ESP!BQ43)","v":-1587.6683920607986},{"$f":"SUMPRODUCT(BF13:BQ13,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":-1717.3422689265453},null,{"$f":"IF(StudyType<2,SliceAdjustment!BT69,Slice_ESP!BT43)","v":-1519.6567995996586},{"$f":"IF(StudyType<2,SliceAdjustment!BU69,Slice_ESP!BU43)","v":-1957.3510262677241},{"$f":"IF(StudyType<2,SliceAdjustment!BV69,Slice_ESP!BV43)","v":-1853.4540403800488},{"$f":"IF(StudyType<2,SliceAdjustment!BW69,Slice_ESP!BW43)","v":-1595.01031754155},{"$f":"IF(StudyType<2,SliceAdjustment!BX69,Slice_ESP!BX43)","v":-1369.1239390598266},{"$f":"IF(StudyType<2,SliceAdjustment!BY69,Slice_ESP!BY43)","v":-1447.3630251584264},{"$f":"IF(StudyType<2,SliceAdjustment!BZ69,Slice_ESP!BZ43)","v":-1573.1096826519579},{"$f":"IF(StudyType<2,SliceAdjustment!CA69,Slice_ESP!CA43)","v":-2294.4270530406134},{"$f":"IF(StudyType<2,SliceAdjustment!CB69,Slice_ESP!CB43)","v":-1930.4989922529214},{"$f":"IF(StudyType<2,SliceAdjustment!CC69,Slice_ESP!CC43)","v":-1648.8175644532021},{"$f":"IF(StudyType<2,SliceAdjustment!CD69,Slice_ESP!CD43)","v":-1772.3053496077066},{"$f":"IF(StudyType<2,SliceAdjustment!CE69,Slice_ESP!CE43)","v":-1589.7518463714512},{"$f":"SUMPRODUCT(BT13:CE13,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":-1714.7882430142438},null,{"$f":"IF(StudyType<2,SliceAdjustment!CH69,Slice_ESP!CH43)","v":-1539.8824126299801},{"$f":"IF(StudyType<2,SliceAdjustment!CI69,Slice_ESP!CI43)","v":-1959.0282539844322},{"$f":"IF(StudyType<2,SliceAdjustment!CJ69,Slice_ESP!CJ43)","v":-1930.8867339818664},{"$f":"IF(StudyType<2,SliceAdjustment!CK69,Slice_ESP!CK43)","v":-1528.7092392468849},{"$f":"IF(StudyType<2,SliceAdjustment!CL69,Slice_ESP!CL43)","v":-1361.5235245070526},{"$f":"IF(StudyType<2,SliceAdjustment!CM69,Slice_ESP!CM43)","v":-1532.6889880683493},{"$f":"IF(StudyType<2,SliceAdjustment!CN69,Slice_ESP!CN43)","v":-1514.8298956194146},{"$f":"IF(StudyType<2,SliceAdjustment!CO69,Slice_ESP!CO43)","v":-2372.2126221960375},{"$f":"IF(StudyType<2,SliceAdjustment!CP69,Slice_ESP!CP43)","v":-1988.9232669657074},{"$f":"IF(StudyType<2,SliceAdjustment!CQ69,Slice_ESP!CQ43)","v":-1602.607696838543},{"$f":"IF(StudyType<2,SliceAdjustment!CR69,Slice_ESP!CR43)","v":-1803.2912767780563},{"$f":"IF(StudyType<2,SliceAdjustment!CS69,Slice_ESP!CS43)","v":-1662.407900989537},{"$f":"SUMPRODUCT(CH13:CS13,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":-1732.7684065221899},null,{"$f":"IF(StudyType<2,SliceAdjustment!CV69,Slice_ESP!CV43)","v":-1473.7095421375489},{"$f":"IF(StudyType<2,SliceAdjustment!CW69,Slice_ESP!CW43)","v":-1960.4947152828697},{"$f":"IF(StudyType<2,SliceAdjustment!CX69,Slice_ESP!CX43)","v":-1919.3915811801066},{"$f":"IF(StudyType<2,SliceAdjustment!CY69,Slice_ESP!CY43)","v":-1536.6775661108336},{"$f":"IF(StudyType<2,SliceAdjustment!CZ69,Slice_ESP!CZ43)","v":-1372.081962246084},{"$f":"IF(StudyType<2,SliceAdjustment!DA69,Slice_ESP!DA43)","v":-1514.648556561443},{"$f":"IF(StudyType<2,SliceAdjustment!DB69,Slice_ESP!DB43)","v":-1539.0004609042601},{"$f":"IF(StudyType<2,SliceAdjustment!DC69,Slice_ESP!DC43)","v":-2331.2460927349366},{"$f":"IF(StudyType<2,SliceAdjustment!DD69,Slice_ESP!DD43)","v":-2009.016341500484},{"$f":"IF(StudyType<2,SliceAdjustment!DE69,Slice_ESP!DE43)","v":-1616.4271353056247},{"$f":"IF(StudyType<2,SliceAdjustment!DF69,Slice_ESP!DF43)","v":-1791.6225906533496},{"$f":"IF(StudyType<2,SliceAdjustment!DG69,Slice_ESP!DG43)","v":-1585.9636962842667},{"$f":"SUMPRODUCT(CV13:DG13,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":-1720.3972819115461},null,{"$f":"IF(StudyType<2,SliceAdjustment!DJ69,Slice_ESP!DJ43)","v":-1480.453737128802},{"$f":"IF(StudyType<2,SliceAdjustment!DK69,Slice_ESP!DK43)","v":-2036.3575658561588},{"$f":"IF(StudyType<2,SliceAdjustment!DL69,Slice_ESP!DL43)","v":-1838.7612905191725},{"$f":"IF(StudyType<2,SliceAdjustment!DM69,Slice_ESP!DM43)","v":-1532.0105373644344},{"$f":"IF(StudyType<2,SliceAdjustment!DN69,Slice_ESP!DN43)","v":-1387.308054710556},{"$f":"IF(StudyType<2,SliceAdjustment!DO69,Slice_ESP!DO43)","v":-1499.0504191683265},{"$f":"IF(StudyType<2,SliceAdjustment!DP69,Slice_ESP!DP43)","v":-1516.0929824335201},{"$f":"IF(StudyType<2,SliceAdjustment!DQ69,Slice_ESP!DQ43)","v":-2470.2888950375973},{"$f":"IF(StudyType<2,SliceAdjustment!DR69,Slice_ESP!DR43)","v":-1918.1613963079153},{"$f":"IF(StudyType<2,SliceAdjustment!DS69,Slice_ESP!DS43)","v":-1607.289538572657},{"$f":"IF(StudyType<2,SliceAdjustment!DT69,Slice_ESP!DT43)","v":-1797.01651923397},{"$f":"IF(StudyType<2,SliceAdjustment!DU69,Slice_ESP!DU43)","v":-1590.3257498847977},{"$f":"SUMPRODUCT(DJ13:DU13,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":-1720.1092563281388},null,{"$f":"IF(StudyType<2,SliceAdjustment!DX69,Slice_ESP!DX43)","v":-1464.3688412711608},{"$f":"IF(StudyType<2,SliceAdjustment!DY69,Slice_ESP!DY43)","v":-2083.6758030724109},{"$f":"IF(StudyType<2,SliceAdjustment!DZ69,Slice_ESP!DZ43)","v":-1838.4062390723439},{"$f":"IF(StudyType<2,SliceAdjustment!EA69,Slice_ESP!EA43)","v":-1595.1657951866766},{"$f":"IF(StudyType<2,SliceAdjustment!EB69,Slice_ESP!EB43)","v":-1374.4119530964026},{"$f":"IF(StudyType<2,SliceAdjustment!EC69,Slice_ESP!EC43)","v":-1458.426496614878},{"$f":"IF(StudyType<2,SliceAdjustment!ED69,Slice_ESP!ED43)","v":-1516.4391626227055},{"$f":"IF(StudyType<2,SliceAdjustment!EE69,Slice_ESP!EE43)","v":-2417.7248301179352},{"$f":"IF(StudyType<2,SliceAdjustment!EF69,Slice_ESP!EF43)","v":-1932.4367644992869},{"$f":"IF(StudyType<2,SliceAdjustment!EG69,Slice_ESP!EG43)","v":-1583.4768685623756},{"$f":"IF(StudyType<2,SliceAdjustment!EH69,Slice_ESP!EH43)","v":-1796.9327342613728},{"$f":"IF(StudyType<2,SliceAdjustment!EI69,Slice_ESP!EI43)","v":-1585.9768345217622},{"$f":"SUMPRODUCT(DX13:EI13,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":-1717.39821746288},null,{"$f":"IF(StudyType<2,SliceAdjustment!EL69,Slice_ESP!EL43)","v":-1527.1713057892446},{"$f":"IF(StudyType<2,SliceAdjustment!EM69,Slice_ESP!EM43)","v":-1962.7180535873761},{"$f":"IF(StudyType<2,SliceAdjustment!EN69,Slice_ESP!EN43)","v":-1841.4180605256752},{"$f":"IF(StudyType<2,SliceAdjustment!EO69,Slice_ESP!EO43)","v":-1607.2798334261058},{"$f":"IF(StudyType<2,SliceAdjustment!EP69,Slice_ESP!EP43)","v":-1365.58380477628},{"$f":"IF(StudyType<2,SliceAdjustment!EQ69,Slice_ESP!EQ43)","v":-1432.9632906953175},{"$f":"IF(StudyType<2,SliceAdjustment!ER69,Slice_ESP!ER43)","v":-1576.1145131512453},{"$f":"IF(StudyType<2,SliceAdjustment!ES69,Slice_ESP!ES43)","v":-2383.4299978680056},{"$f":"IF(StudyType<2,SliceAdjustment!ET69,Slice_ESP!ET43)","v":-1916.8418675075982},{"$f":"IF(StudyType<2,SliceAdjustment!EU69,Slice_ESP!EU43)","v":-1669.1791688728038},{"$f":"IF(StudyType<2,SliceAdjustment!EV69,Slice_ESP!EV43)","v":-1733.7603720370564},{"$f":"IF(StudyType<2,SliceAdjustment!EW69,Slice_ESP!EW43)","v":-1580.6224929955135},{"$f":"SUMPRODUCT(EL13:EW13,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":-1717.3031739868857},null,{"$f":"IF(StudyType<2,SliceAdjustment!EZ69,Slice_ESP!EZ43)","v":-1524.2884897982715},{"$f":"IF(StudyType<2,SliceAdjustment!FA69,Slice_ESP!FA43)","v":-1954.7310238165246},{"$f":"IF(StudyType<2,SliceAdjustment!FB69,Slice_ESP!FB43)","v":-1918.2632677312815},{"$f":"IF(StudyType<2,SliceAdjustment!FC69,Slice_ESP!FC43)","v":-1529.8169146053758},{"$f":"IF(StudyType<2,SliceAdjustment!FD69,Slice_ESP!FD43)","v":-1364.749855991063},{"$f":"IF(StudyType<2,SliceAdjustment!FE69,Slice_ESP!FE43)","v":-1445.8656928300704},{"$f":"IF(StudyType<2,SliceAdjustment!FF69,Slice_ESP!FF43)","v":-1575.042671658083},{"$f":"IF(StudyType<2,SliceAdjustment!FG69,Slice_ESP!FG43)","v":-2301.6830853847573},{"$f":"IF(StudyType<2,SliceAdjustment!FH69,Slice_ESP!FH43)","v":-1928.0711668170738},{"$f":"IF(StudyType<2,SliceAdjustment!FI69,Slice_ESP!FI43)","v":-1804.9937652779893},{"$f":"IF(StudyType<2,SliceAdjustment!FJ69,Slice_ESP!FJ43)","v":-1722.0456444622932},{"$f":"IF(StudyType<2,SliceAdjustment!FK69,Slice_ESP!FK43)","v":-1653.5231096626082},{"$f":"SUMPRODUCT(EZ13:FK13,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":-1727.7067861647754},null,{"$f":"IF(StudyType<2,SliceAdjustment!FN69,Slice_ESP!FN43)","v":-1468.5726252798891},{"$f":"IF(StudyType<2,SliceAdjustment!FO69,Slice_ESP!FO43)","v":-1963.2912229085298},{"$f":"IF(StudyType<2,SliceAdjustment!FP69,Slice_ESP!FP43)","v":-1925.0556047990704},{"$f":"IF(StudyType<2,SliceAdjustment!FQ69,Slice_ESP!FQ43)","v":-1527.9744801956681},{"$f":"IF(StudyType<2,SliceAdjustment!FR69,Slice_ESP!FR43)","v":-1363.5408940405462},{"$f":"IF(StudyType<2,SliceAdjustment!FS69,Slice_ESP!FS43)","v":-1483.6586981359876},{"$f":"IF(StudyType<2,SliceAdjustment!FT69,Slice_ESP!FT43)","v":-1525.3015361913344},{"$f":"IF(StudyType<2,SliceAdjustment!FU69,Slice_ESP!FU43)","v":-2376.7992201005},{"$f":"IF(StudyType<2,SliceAdjustment!FV69,Slice_ESP!FV43)","v":-1991.9444062787452},{"$f":"IF(StudyType<2,SliceAdjustment!FW69,Slice_ESP!FW43)","v":-1605.5457977361182},{"$f":"IF(StudyType<2,SliceAdjustment!FX69,Slice_ESP!FX43)","v":-1725.7896466817472},{"$f":"IF(StudyType<2,SliceAdjustment!FY69,Slice_ESP!FY43)","v":-1653.6777343222284},{"$f":"SUMPRODUCT(FN13:FY13,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":-1717.1647632399972},null,{"$f":"IF(StudyType<2,SliceAdjustment!GB69,Slice_ESP!GB43)","v":-1464.8907657363902},{"$f":"IF(StudyType<2,SliceAdjustment!GC69,Slice_ESP!GC43)","v":-1959.3130380403227},{"$f":"IF(StudyType<2,SliceAdjustment!GD69,Slice_ESP!GD43)","v":-1932.803239067701},{"$f":"IF(StudyType<2,SliceAdjustment!GE69,Slice_ESP!GE43)","v":-1535.6538055137132},{"$f":"IF(StudyType<2,SliceAdjustment!GF69,Slice_ESP!GF43)","v":-1365.3253109711443},{"$f":"IF(StudyType<2,SliceAdjustment!GG69,Slice_ESP!GG43)","v":-1508.7871861659969},{"$f":"IF(StudyType<2,SliceAdjustment!GH69,Slice_ESP!GH43)","v":-1509.621226934998},{"$f":"IF(StudyType<2,SliceAdjustment!GI69,Slice_ESP!GI43)","v":-2295.0064835454209},{"$f":"IF(StudyType<2,SliceAdjustment!GJ69,Slice_ESP!GJ43)","v":-2010.3892336373087},{"$f":"IF(StudyType<2,SliceAdjustment!GK69,Slice_ESP!GK43)","v":-1582.5313316683084},{"$f":"IF(StudyType<2,SliceAdjustment!GL69,Slice_ESP!GL43)","v":-1834.8281003248951},{"$f":"IF(StudyType<2,SliceAdjustment!GM69,Slice_ESP!GM43)","v":-1589.9390739629475},{"$f":"SUMPRODUCT(GB13:GM13,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":-1715.1729779931063},null,{"$f":"IF(StudyType<2,SliceAdjustment!GP69,Slice_ESP!GP43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GQ69,Slice_ESP!GQ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GR69,Slice_ESP!GR43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GS69,Slice_ESP!GS43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GT69,Slice_ESP!GT43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GU69,Slice_ESP!GU43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GV69,Slice_ESP!GV43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GW69,Slice_ESP!GW43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GX69,Slice_ESP!GX43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GY69,Slice_ESP!GY43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GZ69,Slice_ESP!GZ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!HA69,Slice_ESP!HA43)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP13:HA13,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["Slice Change LLH",{"$f":"IF(DB_Inputs!B$18=0,0,IF(StudyType<2,SliceAdjustment!B70,Slice_ESP!B44))","v":10.93718736203625},{"$f":"IF(DB_Inputs!C$18=0,0,IF(StudyType<2,SliceAdjustment!C70,Slice_ESP!C44))","v":11.419203533871858},{"$f":"IF(DB_Inputs!D$18=0,0,IF(StudyType<2,SliceAdjustment!D70,Slice_ESP!D44))","v":108.50192944404058},{"$f":"IF(DB_Inputs!E$18=0,0,IF(StudyType<2,SliceAdjustment!E70,Slice_ESP!E44))","v":144.49044036883257},{"$f":"IF(DB_Inputs!F$18=0,0,IF(StudyType<2,SliceAdjustment!F70,Slice_ESP!F44))","v":79.669267125696933},{"$f":"IF(DB_Inputs!G$18=0,0,IF(StudyType<2,SliceAdjustment!G70,Slice_ESP!G44))","v":31.930465349262739},{"$f":"IF(DB_Inputs!H$18=0,0,IF(StudyType<2,SliceAdjustment!H70,Slice_ESP!H44))","v":-278.72833449246025},{"$f":"IF(DB_Inputs!I$18=0,0,IF(StudyType<2,SliceAdjustment!I70,Slice_ESP!I44))","v":512.35787108072691},{"$f":"IF(DB_Inputs!J$18=0,0,IF(StudyType<2,SliceAdjustment!J70,Slice_ESP!J44))","v":882.925192557777},{"$f":"IF(DB_Inputs!K$18=0,0,IF(StudyType<2,SliceAdjustment!K70,Slice_ESP!K44))","v":90.158527252858548},{"$f":"IF(DB_Inputs!L$18=0,0,IF(StudyType<2,SliceAdjustment!L70,Slice_ESP!L44))","v":6.3344662525629776},{"$f":"IF(DB_Inputs!M$18=0,0,IF(StudyType<2,SliceAdjustment!M70,Slice_ESP!M44))","v":10.154811027721346},{"$f":"SUMPRODUCT(B14:M14,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":131.6040606056475},null,{"$f":"IF(DB_Inputs!P$18=0,0,IF(StudyType<2,SliceAdjustment!P70,Slice_ESP!P44))","v":9.0364468730753416},{"$f":"IF(DB_Inputs!Q$18=0,0,IF(StudyType<2,SliceAdjustment!Q70,Slice_ESP!Q44))","v":68.940773486917792},{"$f":"IF(DB_Inputs!R$18=0,0,IF(StudyType<2,SliceAdjustment!R70,Slice_ESP!R44))","v":222.06214666437288},{"$f":"IF(DB_Inputs!S$18=0,0,IF(StudyType<2,SliceAdjustment!S70,Slice_ESP!S44))","v":584.26773157448145},{"$f":"IF(DB_Inputs!T$18=0,0,IF(StudyType<2,SliceAdjustment!T70,Slice_ESP!T44))","v":486.38662815075389},{"$f":"IF(DB_Inputs!U$18=0,0,IF(StudyType<2,SliceAdjustment!U70,Slice_ESP!U44))","v":631.98132479546894},{"$f":"IF(DB_Inputs!V$18=0,0,IF(StudyType<2,SliceAdjustment!V70,Slice_ESP!V44))","v":1549.7664803898897},{"$f":"IF(DB_Inputs!W$18=0,0,IF(StudyType<2,SliceAdjustment!W70,Slice_ESP!W44))","v":1285.8949639052903},{"$f":"IF(DB_Inputs!X$18=0,0,IF(StudyType<2,SliceAdjustment!X70,Slice_ESP!X44))","v":786.09557490661643},{"$f":"IF(DB_Inputs!Y$18=0,0,IF(StudyType<2,SliceAdjustment!Y70,Slice_ESP!Y44))","v":1190.4685616708471},{"$f":"IF(DB_Inputs!Z$18=0,0,IF(StudyType<2,SliceAdjustment!Z70,Slice_ESP!Z44))","v":196.01969363521684},{"$f":"IF(DB_Inputs!AA$18=0,0,IF(StudyType<2,SliceAdjustment!AA70,Slice_ESP!AA44))","v":97.618010901934142},{"$f":"SUMPRODUCT(P14:AA14,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":589.55312440568207},null,{"$f":"IF(StudyType<2,SliceAdjustment!AD70,Slice_ESP!AD44)","v":-965.51424289237013},{"$f":"IF(StudyType<2,SliceAdjustment!AE70,Slice_ESP!AE44)","v":-1301.3339010425657},{"$f":"IF(StudyType<2,SliceAdjustment!AF70,Slice_ESP!AF44)","v":-1198.9863507749653},{"$f":"IF(StudyType<2,SliceAdjustment!AG70,Slice_ESP!AG44)","v":-1084.7007906111292},{"$f":"IF(StudyType<2,SliceAdjustment!AH70,Slice_ESP!AH44)","v":-965.46355714957417},{"$f":"IF(StudyType<2,SliceAdjustment!AI70,Slice_ESP!AI44)","v":-1013.2494696628991},{"$f":"IF(StudyType<2,SliceAdjustment!AJ70,Slice_ESP!AJ44)","v":-1036.2899399537948},{"$f":"IF(StudyType<2,SliceAdjustment!AK70,Slice_ESP!AK44)","v":-1470.5298808637267},{"$f":"IF(StudyType<2,SliceAdjustment!AL70,Slice_ESP!AL44)","v":-1337.6838040370887},{"$f":"IF(StudyType<2,SliceAdjustment!AM70,Slice_ESP!AM44)","v":-985.7847594480329},{"$f":"IF(StudyType<2,SliceAdjustment!AN70,Slice_ESP!AN44)","v":-1055.6918356935498},{"$f":"IF(StudyType<2,SliceAdjustment!AO70,Slice_ESP!AO44)","v":-1010.8974024526236},{"$f":"SUMPRODUCT(AD14:AO14,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":-1121.6165375212117},null,{"$f":"IF(StudyType<2,SliceAdjustment!AR70,Slice_ESP!AR44)","v":-973.27048986761736},{"$f":"IF(StudyType<2,SliceAdjustment!AS70,Slice_ESP!AS44)","v":-1228.7404426373066},{"$f":"IF(StudyType<2,SliceAdjustment!AT70,Slice_ESP!AT44)","v":-1257.056047574094},{"$f":"IF(StudyType<2,SliceAdjustment!AU70,Slice_ESP!AU44)","v":-1029.5873308748342},{"$f":"IF(StudyType<2,SliceAdjustment!AV70,Slice_ESP!AV44)","v":-950.80560224982503},{"$f":"IF(StudyType<2,SliceAdjustment!AW70,Slice_ESP!AW44)","v":-1049.2138638264564},{"$f":"IF(StudyType<2,SliceAdjustment!AX70,Slice_ESP!AX44)","v":-1035.5187559345602},{"$f":"IF(StudyType<2,SliceAdjustment!AY70,Slice_ESP!AY44)","v":-1536.8460721463618},{"$f":"IF(StudyType<2,SliceAdjustment!AZ70,Slice_ESP!AZ44)","v":-1315.5971176128676},{"$f":"IF(StudyType<2,SliceAdjustment!BA70,Slice_ESP!BA44)","v":-1121.3574664504713},{"$f":"IF(StudyType<2,SliceAdjustment!BB70,Slice_ESP!BB44)","v":-1042.300825767072},{"$f":"IF(StudyType<2,SliceAdjustment!BC70,Slice_ESP!BC44)","v":-1011.3893065575658},{"$f":"SUMPRODUCT(AR14:BC14,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":-1133.3458016770358},null,{"$f":"IF(StudyType<2,SliceAdjustment!BF70,Slice_ESP!BF44)","v":-913.96103050935767},{"$f":"IF(StudyType<2,SliceAdjustment!BG70,Slice_ESP!BG44)","v":-1299.9054166033036},{"$f":"IF(StudyType<2,SliceAdjustment!BH70,Slice_ESP!BH44)","v":-1265.0841445520134},{"$f":"IF(StudyType<2,SliceAdjustment!BI70,Slice_ESP!BI44)","v":-1019.3798124578016},{"$f":"IF(StudyType<2,SliceAdjustment!BJ70,Slice_ESP!BJ44)","v":-947.64755440791362},{"$f":"IF(StudyType<2,SliceAdjustment!BK70,Slice_ESP!BK44)","v":-1064.6267430628166},{"$f":"IF(StudyType<2,SliceAdjustment!BL70,Slice_ESP!BL44)","v":-1036.1700944886097},{"$f":"IF(StudyType<2,SliceAdjustment!BM70,Slice_ESP!BM44)","v":-1453.8157071535384},{"$f":"IF(StudyType<2,SliceAdjustment!BN70,Slice_ESP!BN44)","v":-1323.6912078630655},{"$f":"IF(StudyType<2,SliceAdjustment!BO70,Slice_ESP!BO44)","v":-933.44233413711402},{"$f":"IF(StudyType<2,SliceAdjustment!BP70,Slice_ESP!BP44)","v":-1095.6826006052854},{"$f":"IF(StudyType<2,SliceAdjustment!BQ70,Slice_ESP!BQ44)","v":-1015.0457352443195},{"$f":"SUMPRODUCT(BF14:BQ14,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":-1115.3759701619579},null,{"$f":"IF(StudyType<2,SliceAdjustment!BT70,Slice_ESP!BT44)","v":-918.3112801012436},{"$f":"IF(StudyType<2,SliceAdjustment!BU70,Slice_ESP!BU44)","v":-1290.2468724802329},{"$f":"IF(StudyType<2,SliceAdjustment!BV70,Slice_ESP!BV44)","v":-1261.574725768678},{"$f":"IF(StudyType<2,SliceAdjustment!BW70,Slice_ESP!BW44)","v":-1027.8818750065925},{"$f":"IF(StudyType<2,SliceAdjustment!BX70,Slice_ESP!BX44)","v":-948.09229089126563},{"$f":"IF(StudyType<2,SliceAdjustment!BY70,Slice_ESP!BY44)","v":-1045.6755688505818},{"$f":"IF(StudyType<2,SliceAdjustment!BZ70,Slice_ESP!BZ44)","v":-975.22890709119076},{"$f":"IF(StudyType<2,SliceAdjustment!CA70,Slice_ESP!CA44)","v":-1602.4073840991664},{"$f":"IF(StudyType<2,SliceAdjustment!CB70,Slice_ESP!CB44)","v":-1310.9394848722184},{"$f":"IF(StudyType<2,SliceAdjustment!CC70,Slice_ESP!CC44)","v":-915.40677503421432},{"$f":"IF(StudyType<2,SliceAdjustment!CD70,Slice_ESP!CD44)","v":-1140.865090856968},{"$f":"IF(StudyType<2,SliceAdjustment!CE70,Slice_ESP!CE44)","v":-1011.7085244296306},{"$f":"SUMPRODUCT(BT14:CE14,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":-1120.5311707677909},null,{"$f":"IF(StudyType<2,SliceAdjustment!CH70,Slice_ESP!CH44)","v":-929.59685578577376},{"$f":"IF(StudyType<2,SliceAdjustment!CI70,Slice_ESP!CI44)","v":-1293.9132248929971},{"$f":"IF(StudyType<2,SliceAdjustment!CJ70,Slice_ESP!CJ44)","v":-1210.7486412696696},{"$f":"IF(StudyType<2,SliceAdjustment!CK70,Slice_ESP!CK44)","v":-1067.1193806838887},{"$f":"IF(StudyType<2,SliceAdjustment!CL70,Slice_ESP!CL44)","v":-956.6194766305141},{"$f":"IF(StudyType<2,SliceAdjustment!CM70,Slice_ESP!CM44)","v":-1058.7387086312117},{"$f":"IF(StudyType<2,SliceAdjustment!CN70,Slice_ESP!CN44)","v":-1026.2722659345177},{"$f":"IF(StudyType<2,SliceAdjustment!CO70,Slice_ESP!CO44)","v":-1523.8172103788045},{"$f":"IF(StudyType<2,SliceAdjustment!CP70,Slice_ESP!CP44)","v":-1255.5845308920109},{"$f":"IF(StudyType<2,SliceAdjustment!CQ70,Slice_ESP!CQ44)","v":-978.85378933595575},{"$f":"IF(StudyType<2,SliceAdjustment!CR70,Slice_ESP!CR44)","v":-1173.6678779196784},{"$f":"IF(StudyType<2,SliceAdjustment!CS70,Slice_ESP!CS44)","v":-974.94628926831285},{"$f":"SUMPRODUCT(CH14:CS14,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":-1122.0428109234444},null,{"$f":"IF(StudyType<2,SliceAdjustment!CV70,Slice_ESP!CV44)","v":-977.70689012613161},{"$f":"IF(StudyType<2,SliceAdjustment!CW70,Slice_ESP!CW44)","v":-1293.5280606111669},{"$f":"IF(StudyType<2,SliceAdjustment!CX70,Slice_ESP!CX44)","v":-1194.4539685101581},{"$f":"IF(StudyType<2,SliceAdjustment!CY70,Slice_ESP!CY44)","v":-1079.8720792042557},{"$f":"IF(StudyType<2,SliceAdjustment!CZ70,Slice_ESP!CZ44)","v":-950.03395140172995},{"$f":"IF(StudyType<2,SliceAdjustment!DA70,Slice_ESP!DA44)","v":-1004.3245785593843},{"$f":"IF(StudyType<2,SliceAdjustment!DB70,Slice_ESP!DB44)","v":-1053.4937109211462},{"$f":"IF(StudyType<2,SliceAdjustment!DC70,Slice_ESP!DC44)","v":-1638.4349777829314},{"$f":"IF(StudyType<2,SliceAdjustment!DD70,Slice_ESP!DD44)","v":-1244.9863774296475},{"$f":"IF(StudyType<2,SliceAdjustment!DE70,Slice_ESP!DE44)","v":-991.12747816106491},{"$f":"IF(StudyType<2,SliceAdjustment!DF70,Slice_ESP!DF44)","v":-1038.9090298699384},{"$f":"IF(StudyType<2,SliceAdjustment!DG70,Slice_ESP!DG44)","v":-1008.7053520440853},{"$f":"SUMPRODUCT(CV14:DG14,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":-1125.8012651801555},null,{"$f":"IF(StudyType<2,SliceAdjustment!DJ70,Slice_ESP!DJ44)","v":-974.22966407479669},{"$f":"IF(StudyType<2,SliceAdjustment!DK70,Slice_ESP!DK44)","v":-1227.3157724410744},{"$f":"IF(StudyType<2,SliceAdjustment!DL70,Slice_ESP!DL44)","v":-1251.8281708729046},{"$f":"IF(StudyType<2,SliceAdjustment!DM70,Slice_ESP!DM44)","v":-1067.8879058213793},{"$f":"IF(StudyType<2,SliceAdjustment!DN70,Slice_ESP!DN44)","v":-966.70065588194404},{"$f":"IF(StudyType<2,SliceAdjustment!DO70,Slice_ESP!DO44)","v":-1024.6245875199422},{"$f":"IF(StudyType<2,SliceAdjustment!DP70,Slice_ESP!DP44)","v":-1027.8982436677463},{"$f":"IF(StudyType<2,SliceAdjustment!DQ70,Slice_ESP!DQ44)","v":-1453.807739879594},{"$f":"IF(StudyType<2,SliceAdjustment!DR70,Slice_ESP!DR44)","v":-1331.7825859636932},{"$f":"IF(StudyType<2,SliceAdjustment!DS70,Slice_ESP!DS44)","v":-982.87084701496724},{"$f":"IF(StudyType<2,SliceAdjustment!DT70,Slice_ESP!DT44)","v":-1046.2158053591679},{"$f":"IF(StudyType<2,SliceAdjustment!DU70,Slice_ESP!DU44)","v":-1018.7555101772766},{"$f":"SUMPRODUCT(DJ14:DU14,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":-1117.6946446555892},null,{"$f":"IF(StudyType<2,SliceAdjustment!DX70,Slice_ESP!DX44)","v":-967.55406402309632},{"$f":"IF(StudyType<2,SliceAdjustment!DY70,Slice_ESP!DY44)","v":-1272.5198764479637},{"$f":"IF(StudyType<2,SliceAdjustment!DZ70,Slice_ESP!DZ44)","v":-1246.370155111731},{"$f":"IF(StudyType<2,SliceAdjustment!EA70,Slice_ESP!EA44)","v":-1025.2518918435328},{"$f":"IF(StudyType<2,SliceAdjustment!EB70,Slice_ESP!EB44)","v":-951.57405300304174},{"$f":"IF(StudyType<2,SliceAdjustment!EC70,Slice_ESP!EC44)","v":-1056.1980784861566},{"$f":"IF(StudyType<2,SliceAdjustment!ED70,Slice_ESP!ED44)","v":-1029.4559824696321},{"$f":"IF(StudyType<2,SliceAdjustment!EE70,Slice_ESP!EE44)","v":-1557.1904760821164},{"$f":"IF(StudyType<2,SliceAdjustment!EF70,Slice_ESP!EF44)","v":-1312.4313030886583},{"$f":"IF(StudyType<2,SliceAdjustment!EG70,Slice_ESP!EG44)","v":-960.02981812228097},{"$f":"IF(StudyType<2,SliceAdjustment!EH70,Slice_ESP!EH44)","v":-1044.454144790416},{"$f":"IF(StudyType<2,SliceAdjustment!EI70,Slice_ESP!EI44)","v":-1008.0310944856776},{"$f":"SUMPRODUCT(DX14:EI14,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":-1123.2824860540056},null,{"$f":"IF(StudyType<2,SliceAdjustment!EL70,Slice_ESP!EL44)","v":-916.08237976390888},{"$f":"IF(StudyType<2,SliceAdjustment!EM70,Slice_ESP!EM44)","v":-1296.8715117544336},{"$f":"IF(StudyType<2,SliceAdjustment!EN70,Slice_ESP!EN44)","v":-1253.9193290593241},{"$f":"IF(StudyType<2,SliceAdjustment!EO70,Slice_ESP!EO44)","v":-1030.7359775367026},{"$f":"IF(StudyType<2,SliceAdjustment!EP70,Slice_ESP!EP44)","v":-959.54328219661318},{"$f":"IF(StudyType<2,SliceAdjustment!EQ70,Slice_ESP!EQ44)","v":-1066.5270365083977},{"$f":"IF(StudyType<2,SliceAdjustment!ER70,Slice_ESP!ER44)","v":-974.5488417073027},{"$f":"IF(StudyType<2,SliceAdjustment!ES70,Slice_ESP!ES44)","v":-1534.7188210354695},{"$f":"IF(StudyType<2,SliceAdjustment!ET70,Slice_ESP!ET44)","v":-1329.8362322993194},{"$f":"IF(StudyType<2,SliceAdjustment!EU70,Slice_ESP!EU44)","v":-932.77131809806599},{"$f":"IF(StudyType<2,SliceAdjustment!EV70,Slice_ESP!EV44)","v":-1104.8098543378455},{"$f":"IF(StudyType<2,SliceAdjustment!EW70,Slice_ESP!EW44)","v":-1008.5269884087817},{"$f":"SUMPRODUCT(EL14:EW14,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":-1116.7428613742336},null,{"$f":"IF(StudyType<2,SliceAdjustment!EZ70,Slice_ESP!EZ44)","v":-923.34138946634096},{"$f":"IF(StudyType<2,SliceAdjustment!FA70,Slice_ESP!FA44)","v":-1287.5485177662704},{"$f":"IF(StudyType<2,SliceAdjustment!FB70,Slice_ESP!FB44)","v":-1193.9044825436154},{"$f":"IF(StudyType<2,SliceAdjustment!FC70,Slice_ESP!FC44)","v":-1073.7219819629854},{"$f":"IF(StudyType<2,SliceAdjustment!FD70,Slice_ESP!FD44)","v":-944.09682360738054},{"$f":"IF(StudyType<2,SliceAdjustment!FE70,Slice_ESP!FE44)","v":-1044.0698173564031},{"$f":"IF(StudyType<2,SliceAdjustment!FF70,Slice_ESP!FF44)","v":-977.206916676476},{"$f":"IF(StudyType<2,SliceAdjustment!FG70,Slice_ESP!FG44)","v":-1609.3541059158069},{"$f":"IF(StudyType<2,SliceAdjustment!FH70,Slice_ESP!FH44)","v":-1306.0042899322195},{"$f":"IF(StudyType<2,SliceAdjustment!FI70,Slice_ESP!FI44)","v":-1066.2353129066316},{"$f":"IF(StudyType<2,SliceAdjustment!FJ70,Slice_ESP!FJ44)","v":-1091.0833433154423},{"$f":"IF(StudyType<2,SliceAdjustment!FK70,Slice_ESP!FK44)","v":-961.14315989747752},{"$f":"SUMPRODUCT(EZ14:FK14,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":-1124.0671110558139},null,{"$f":"IF(StudyType<2,SliceAdjustment!FN70,Slice_ESP!FN44)","v":-963.01947615454696},{"$f":"IF(StudyType<2,SliceAdjustment!FO70,Slice_ESP!FO44)","v":-1296.9781160024165},{"$f":"IF(StudyType<2,SliceAdjustment!FP70,Slice_ESP!FP44)","v":-1203.8590256573043},{"$f":"IF(StudyType<2,SliceAdjustment!FQ70,Slice_ESP!FQ44)","v":-1064.5257694221202},{"$f":"IF(StudyType<2,SliceAdjustment!FR70,Slice_ESP!FR44)","v":-943.14067548674859},{"$f":"IF(StudyType<2,SliceAdjustment!FS70,Slice_ESP!FS44)","v":-1008.65643451699},{"$f":"IF(StudyType<2,SliceAdjustment!FT70,Slice_ESP!FT44)","v":-1036.6502248059974},{"$f":"IF(StudyType<2,SliceAdjustment!FU70,Slice_ESP!FU44)","v":-1526.5652929138057},{"$f":"IF(StudyType<2,SliceAdjustment!FV70,Slice_ESP!FV44)","v":-1259.6134415723593},{"$f":"IF(StudyType<2,SliceAdjustment!FW70,Slice_ESP!FW44)","v":-981.10876373506562},{"$f":"IF(StudyType<2,SliceAdjustment!FX70,Slice_ESP!FX44)","v":-1095.6732806313721},{"$f":"IF(StudyType<2,SliceAdjustment!FY70,Slice_ESP!FY44)","v":-966.56738980139176},{"$f":"SUMPRODUCT(FN14:FY14,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":-1114.5766487463789},null,{"$f":"IF(StudyType<2,SliceAdjustment!GB70,Slice_ESP!GB44)","v":-969.48358912337972},{"$f":"IF(StudyType<2,SliceAdjustment!GC70,Slice_ESP!GC44)","v":-1291.5096966570443},{"$f":"IF(StudyType<2,SliceAdjustment!GD70,Slice_ESP!GD44)","v":-1208.9245125354644},{"$f":"IF(StudyType<2,SliceAdjustment!GE70,Slice_ESP!GE44)","v":-1078.6904812428809},{"$f":"IF(StudyType<2,SliceAdjustment!GF70,Slice_ESP!GF44)","v":-945.35972073462392},{"$f":"IF(StudyType<2,SliceAdjustment!GG70,Slice_ESP!GG44)","v":-999.22475969997299},{"$f":"IF(StudyType<2,SliceAdjustment!GH70,Slice_ESP!GH44)","v":-1025.0670344102846},{"$f":"IF(StudyType<2,SliceAdjustment!GI70,Slice_ESP!GI44)","v":-1604.8097445182018},{"$f":"IF(StudyType<2,SliceAdjustment!GJ70,Slice_ESP!GJ44)","v":-1245.230385099253},{"$f":"IF(StudyType<2,SliceAdjustment!GK70,Slice_ESP!GK44)","v":-964.46739082972124},{"$f":"IF(StudyType<2,SliceAdjustment!GL70,Slice_ESP!GL44)","v":-1081.2938724524961},{"$f":"IF(StudyType<2,SliceAdjustment!GM70,Slice_ESP!GM44)","v":-1014.3141021750657},{"$f":"SUMPRODUCT(GB14:GM14,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":-1122.090957259298},null,{"$f":"IF(StudyType<2,SliceAdjustment!GP70,Slice_ESP!GP44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GQ70,Slice_ESP!GQ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GR70,Slice_ESP!GR44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GS70,Slice_ESP!GS44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GT70,Slice_ESP!GT44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GU70,Slice_ESP!GU44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GV70,Slice_ESP!GV44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GW70,Slice_ESP!GW44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GX70,Slice_ESP!GX44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GY70,Slice_ESP!GY44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GZ70,Slice_ESP!GZ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!HA70,Slice_ESP!HA44)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP14:HA14,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["Slice Change Flat",{"$f":"IF(DB_Inputs!B$18=0,0,IF(StudyType<2,SliceAdjustment!B71,Slice_ESP!B45))","v":-26.320831986712399},{"$f":"IF(DB_Inputs!C$18=0,0,IF(StudyType<2,SliceAdjustment!C71,Slice_ESP!C45))","v":-49.28236653994373},{"$f":"IF(DB_Inputs!D$18=0,0,IF(StudyType<2,SliceAdjustment!D71,Slice_ESP!D45))","v":53.663850540468211},{"$f":"IF(DB_Inputs!E$18=0,0,IF(StudyType<2,SliceAdjustment!E71,Slice_ESP!E45))","v":164.16489778413518},{"$f":"IF(DB_Inputs!F$18=0,0,IF(StudyType<2,SliceAdjustment!F71,Slice_ESP!F45))","v":80.46356912430403},{"$f":"IF(DB_Inputs!G$18=0,0,IF(StudyType<2,SliceAdjustment!G71,Slice_ESP!G45))","v":13.584946261362484},{"$f":"IF(DB_Inputs!H$18=0,0,IF(StudyType<2,SliceAdjustment!H71,Slice_ESP!H45))","v":-402.38567819710687},{"$f":"IF(DB_Inputs!I$18=0,0,IF(StudyType<2,SliceAdjustment!I71,Slice_ESP!I45))","v":442.71297998588557},{"$f":"IF(DB_Inputs!J$18=0,0,IF(StudyType<2,SliceAdjustment!J71,Slice_ESP!J45))","v":851.80440072376803},{"$f":"IF(DB_Inputs!K$18=0,0,IF(StudyType<2,SliceAdjustment!K71,Slice_ESP!K45))","v":67.791971803607851},{"$f":"IF(DB_Inputs!L$18=0,0,IF(StudyType<2,SliceAdjustment!L71,Slice_ESP!L45))","v":-20.631561101662506},{"$f":"IF(DB_Inputs!M$18=0,0,IF(StudyType<2,SliceAdjustment!M71,Slice_ESP!M45))","v":-24.021614703250584},{"$f":"SUMPRODUCT(B15:M15,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":96.103442615116208},null,{"$f":"IF(DB_Inputs!P$18=0,0,IF(StudyType<2,SliceAdjustment!P71,Slice_ESP!P45))","v":-33.026876109767478},{"$f":"IF(DB_Inputs!Q$18=0,0,IF(StudyType<2,SliceAdjustment!Q71,Slice_ESP!Q45))","v":-8.0191183050080888},{"$f":"IF(DB_Inputs!R$18=0,0,IF(StudyType<2,SliceAdjustment!R71,Slice_ESP!R45))","v":236.15576417361967},{"$f":"IF(DB_Inputs!S$18=0,0,IF(StudyType<2,SliceAdjustment!S71,Slice_ESP!S45))","v":846.19772587971693},{"$f":"IF(DB_Inputs!T$18=0,0,IF(StudyType<2,SliceAdjustment!T71,Slice_ESP!T45))","v":639.20921199530824},{"$f":"IF(DB_Inputs!U$18=0,0,IF(StudyType<2,SliceAdjustment!U71,Slice_ESP!U45))","v":745.52541327959841},{"$f":"IF(DB_Inputs!V$18=0,0,IF(StudyType<2,SliceAdjustment!V71,Slice_ESP!V45))","v":1413.5251282044658},{"$f":"IF(DB_Inputs!W$18=0,0,IF(StudyType<2,SliceAdjustment!W71,Slice_ESP!W45))","v":826.57647126773588},{"$f":"IF(DB_Inputs!X$18=0,0,IF(StudyType<2,SliceAdjustment!X71,Slice_ESP!X45))","v":745.67263593039593},{"$f":"IF(DB_Inputs!Y$18=0,0,IF(StudyType<2,SliceAdjustment!Y71,Slice_ESP!Y45))","v":1069.5482506098738},{"$f":"IF(DB_Inputs!Z$18=0,0,IF(StudyType<2,SliceAdjustment!Z71,Slice_ESP!Z45))","v":286.70984503190874},{"$f":"IF(DB_Inputs!AA$18=0,0,IF(StudyType<2,SliceAdjustment!AA71,Slice_ESP!AA45))","v":118.71261051641268},{"$f":"SUMPRODUCT(P15:AA15,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":573.34652700151742},null,{"$f":"IF(StudyType<2,SliceAdjustment!AD71,Slice_ESP!AD45)","v":-1259.2332397885596},{"$f":"IF(StudyType<2,SliceAdjustment!AE71,Slice_ESP!AE45)","v":-1670.0660710060629},{"$f":"IF(StudyType<2,SliceAdjustment!AF71,Slice_ESP!AF45)","v":-1586.0629474760131},{"$f":"IF(StudyType<2,SliceAdjustment!AG71,Slice_ESP!AG45)","v":-1344.036719880628},{"$f":"IF(StudyType<2,SliceAdjustment!AH71,Slice_ESP!AH45)","v":-1198.4126291959399},{"$f":"IF(StudyType<2,SliceAdjustment!AI71,Slice_ESP!AI45)","v":-1278.4838118053751},{"$f":"IF(StudyType<2,SliceAdjustment!AJ71,Slice_ESP!AJ45)","v":-1317.6231600725378},{"$f":"IF(StudyType<2,SliceAdjustment!AK71,Slice_ESP!AK45)","v":-2016.7988067296467},{"$f":"IF(StudyType<2,SliceAdjustment!AL71,Slice_ESP!AL45)","v":-1676.4151250922121},{"$f":"IF(StudyType<2,SliceAdjustment!AM71,Slice_ESP!AM45)","v":-1334.8994256314979},{"$f":"IF(StudyType<2,SliceAdjustment!AN71,Slice_ESP!AN45)","v":-1476.0044347597193},{"$f":"IF(StudyType<2,SliceAdjustment!AO71,Slice_ESP!AO45)","v":-1328.4255553770963},{"$f":"SUMPRODUCT(AD15:AO15,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":-1458.2166133573794},null,{"$f":"IF(StudyType<2,SliceAdjustment!AR71,Slice_ESP!AR45)","v":-1261.2782336980017},{"$f":"IF(StudyType<2,SliceAdjustment!AS71,Slice_ESP!AS45)","v":-1660.834438126891},{"$f":"IF(StudyType<2,SliceAdjustment!AT71,Slice_ESP!AT45)","v":-1587.2180425148283},{"$f":"IF(StudyType<2,SliceAdjustment!AU71,Slice_ESP!AU45)","v":-1335.0006817928747},{"$f":"IF(StudyType<2,SliceAdjustment!AV71,Slice_ESP!AV45)","v":-1190.7057972562802},{"$f":"IF(StudyType<2,SliceAdjustment!AW71,Slice_ESP!AW45)","v":-1282.6721677460955},{"$f":"IF(StudyType<2,SliceAdjustment!AX71,Slice_ESP!AX45)","v":-1315.7858054037881},{"$f":"IF(StudyType<2,SliceAdjustment!AY71,Slice_ESP!AY45)","v":-1999.5087847679122},{"$f":"IF(StudyType<2,SliceAdjustment!AZ71,Slice_ESP!AZ45)","v":-1672.834080515742},{"$f":"IF(StudyType<2,SliceAdjustment!BA71,Slice_ESP!BA45)","v":-1469.9720096440662},{"$f":"IF(StudyType<2,SliceAdjustment!BB71,Slice_ESP!BB45)","v":-1463.3333913056888},{"$f":"IF(StudyType<2,SliceAdjustment!BC71,Slice_ESP!BC45)","v":-1332.229370502193},{"$f":"SUMPRODUCT(AR15:BC15,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":-1466.2315413053527},null,{"$f":"IF(StudyType<2,SliceAdjustment!BF71,Slice_ESP!BF45)","v":-1255.6462428175896},{"$f":"IF(StudyType<2,SliceAdjustment!BG71,Slice_ESP!BG45)","v":-1669.3798616459444},{"$f":"IF(StudyType<2,SliceAdjustment!BH71,Slice_ESP!BH45)","v":-1593.1376997832624},{"$f":"IF(StudyType<2,SliceAdjustment!BI71,Slice_ESP!BI45)","v":-1326.8908824396146},{"$f":"IF(StudyType<2,SliceAdjustment!BJ71,Slice_ESP!BJ45)","v":-1186.5252852377307},{"$f":"IF(StudyType<2,SliceAdjustment!BK71,Slice_ESP!BK45)","v":-1276.6713320132615},{"$f":"IF(StudyType<2,SliceAdjustment!BL71,Slice_ESP!BL45)","v":-1318.7461838603499},{"$f":"IF(StudyType<2,SliceAdjustment!BM71,Slice_ESP!BM45)","v":-2000.0748157966948},{"$f":"IF(StudyType<2,SliceAdjustment!BN71,Slice_ESP!BN45)","v":-1663.7487824693465},{"$f":"IF(StudyType<2,SliceAdjustment!BO71,Slice_ESP!BO45)","v":-1329.1041753797283},{"$f":"IF(StudyType<2,SliceAdjustment!BP71,Slice_ESP!BP45)","v":-1461.1931174903509},{"$f":"IF(StudyType<2,SliceAdjustment!BQ71,Slice_ESP!BQ45)","v":-1333.1694334756967},{"$f":"SUMPRODUCT(BF15:BQ15,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":-1452.9168901998178},null,{"$f":"IF(StudyType<2,SliceAdjustment!BT71,Slice_ESP!BT45)","v":-1254.5474845519705},{"$f":"IF(StudyType<2,SliceAdjustment!BU71,Slice_ESP!BU45)","v":-1660.3462643179535},{"$f":"IF(StudyType<2,SliceAdjustment!BV71,Slice_ESP!BV45)","v":-1592.5179984546057},{"$f":"IF(StudyType<2,SliceAdjustment!BW71,Slice_ESP!BW45)","v":-1332.789639810333},{"$f":"IF(StudyType<2,SliceAdjustment!BX71,Slice_ESP!BX45)","v":-1188.6818041304434},{"$f":"IF(StudyType<2,SliceAdjustment!BY71,Slice_ESP!BY45)","v":-1279.2273604050754},{"$f":"IF(StudyType<2,SliceAdjustment!BZ71,Slice_ESP!BZ45)","v":-1307.3848935138392},{"$f":"IF(StudyType<2,SliceAdjustment!CA71,Slice_ESP!CA45)","v":-1989.3431129696528},{"$f":"IF(StudyType<2,SliceAdjustment!CB71,Slice_ESP!CB45)","v":-1668.9072002477355},{"$f":"IF(StudyType<2,SliceAdjustment!CC71,Slice_ESP!CC45)","v":-1309.7136510659282},{"$f":"IF(StudyType<2,SliceAdjustment!CD71,Slice_ESP!CD45)","v":-1507.5078217444939},{"$f":"IF(StudyType<2,SliceAdjustment!CE71,Slice_ESP!CE45)","v":-1332.8437032861975},{"$f":"SUMPRODUCT(BT15:CE15,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":-1453.7492916438839},null,{"$f":"IF(StudyType<2,SliceAdjustment!CH71,Slice_ESP!CH45)","v":-1270.8317907954374},{"$f":"IF(StudyType<2,SliceAdjustment!CI71,Slice_ESP!CI45)","v":-1662.9090801448338},{"$f":"IF(StudyType<2,SliceAdjustment!CJ71,Slice_ESP!CJ45)","v":-1597.9196588568723},{"$f":"IF(StudyType<2,SliceAdjustment!CK71,Slice_ESP!CK45)","v":-1325.2126349341661},{"$f":"IF(StudyType<2,SliceAdjustment!CL71,Slice_ESP!CL45)","v":-1189.3229524216281},{"$f":"IF(StudyType<2,SliceAdjustment!CM71,Slice_ESP!CM45)","v":-1324.0998341303359},{"$f":"IF(StudyType<2,SliceAdjustment!CN71,Slice_ESP!CN45)","v":-1308.5500075302359},{"$f":"IF(StudyType<2,SliceAdjustment!CO71,Slice_ESP!CO45)","v":-1998.188838491666},{"$f":"IF(StudyType<2,SliceAdjustment!CP71,Slice_ESP!CP45)","v":-1662.9949398218421},{"$f":"IF(StudyType<2,SliceAdjustment!CQ71,Slice_ESP!CQ45)","v":-1327.6194150363272},{"$f":"IF(StudyType<2,SliceAdjustment!CR71,Slice_ESP!CR45)","v":-1539.2556579019624},{"$f":"IF(StudyType<2,SliceAdjustment!CS71,Slice_ESP!CS45)","v":-1341.5924821862991},{"$f":"SUMPRODUCT(CH15:CS15,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":-1463.55967403604},null,{"$f":"IF(StudyType<2,SliceAdjustment!CV71,Slice_ESP!CV45)","v":-1265.7084300037288},{"$f":"IF(StudyType<2,SliceAdjustment!CW71,Slice_ESP!CW45)","v":-1663.5511699990743},{"$f":"IF(StudyType<2,SliceAdjustment!CX71,Slice_ESP!CX45)","v":-1584.2053731714209},{"$f":"IF(StudyType<2,SliceAdjustment!CY71,Slice_ESP!CY45)","v":-1335.2902009154604},{"$f":"IF(StudyType<2,SliceAdjustment!CZ71,Slice_ESP!CZ45)","v":-1191.2042433127895},{"$f":"IF(StudyType<2,SliceAdjustment!DA71,Slice_ESP!DA45)","v":-1290.0510588404832},{"$f":"IF(StudyType<2,SliceAdjustment!DB71,Slice_ESP!DB45)","v":-1334.0087220225007},{"$f":"IF(StudyType<2,SliceAdjustment!DC71,Slice_ESP!DC45)","v":-2025.813235605558},{"$f":"IF(StudyType<2,SliceAdjustment!DD71,Slice_ESP!DD45)","v":-1669.4474685801122},{"$f":"IF(StudyType<2,SliceAdjustment!DE71,Slice_ESP!DE45)","v":-1340.7573939838296},{"$f":"IF(StudyType<2,SliceAdjustment!DF71,Slice_ESP!DF45)","v":-1459.7811283724907},{"$f":"IF(StudyType<2,SliceAdjustment!DG71,Slice_ESP!DG45)","v":-1329.4044321775193},{"$f":"SUMPRODUCT(CV15:DG15,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":-1459.2094425984878},null,{"$f":"IF(StudyType<2,SliceAdjustment!DJ71,Slice_ESP!DJ45)","v":-1268.1662226222836},{"$f":"IF(StudyType<2,SliceAdjustment!DK71,Slice_ESP!DK45)","v":-1658.2062699048643},{"$f":"IF(StudyType<2,SliceAdjustment!DL71,Slice_ESP!DL45)","v":-1580.0058291697426},{"$f":"IF(StudyType<2,SliceAdjustment!DM71,Slice_ESP!DM45)","v":-1327.3973342110446},{"$f":"IF(StudyType<2,SliceAdjustment!DN71,Slice_ESP!DN45)","v":-1207.0477409268651},{"$f":"IF(StudyType<2,SliceAdjustment!DO71,Slice_ESP!DO45)","v":-1290.2519710538961},{"$f":"IF(StudyType<2,SliceAdjustment!DP71,Slice_ESP!DP45)","v":-1309.9663149546377},{"$f":"IF(StudyType<2,SliceAdjustment!DQ71,Slice_ESP!DQ45)","v":-2000.3029845881981},{"$f":"IF(StudyType<2,SliceAdjustment!DR71,Slice_ESP!DR45)","v":-1670.5792319403547},{"$f":"IF(StudyType<2,SliceAdjustment!DS71,Slice_ESP!DS45)","v":-1332.0081799289444},{"$f":"IF(StudyType<2,SliceAdjustment!DT71,Slice_ESP!DT45)","v":-1466.0183550526056},{"$f":"IF(StudyType<2,SliceAdjustment!DU71,Slice_ESP!DU45)","v":-1336.2945322370106},{"$f":"SUMPRODUCT(DJ15:DU15,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":-1455.4869474564525},null,{"$f":"IF(StudyType<2,SliceAdjustment!DX71,Slice_ESP!DX45)","v":-1256.0271604897146},{"$f":"IF(StudyType<2,SliceAdjustment!DY71,Slice_ESP!DY45)","v":-1704.5363477708315},{"$f":"IF(StudyType<2,SliceAdjustment!DZ71,Slice_ESP!DZ45)","v":-1577.4010837778801},{"$f":"IF(StudyType<2,SliceAdjustment!EA71,Slice_ESP!EA45)","v":-1331.6572162215671},{"$f":"IF(StudyType<2,SliceAdjustment!EB71,Slice_ESP!EB45)","v":-1193.195710199248},{"$f":"IF(StudyType<2,SliceAdjustment!EC71,Slice_ESP!EC45)","v":-1290.0643996592489},{"$f":"IF(StudyType<2,SliceAdjustment!ED71,Slice_ESP!ED45)","v":-1310.8240421136302},{"$f":"IF(StudyType<2,SliceAdjustment!EE71,Slice_ESP!EE45)","v":-2019.8433545959974},{"$f":"IF(StudyType<2,SliceAdjustment!EF71,Slice_ESP!EF45)","v":-1670.6566807925772},{"$f":"IF(StudyType<2,SliceAdjustment!EG71,Slice_ESP!EG45)","v":-1308.6238678307209},{"$f":"IF(StudyType<2,SliceAdjustment!EH71,Slice_ESP!EH45)","v":-1465.1948614838543},{"$f":"IF(StudyType<2,SliceAdjustment!EI71,Slice_ESP!EI45)","v":-1329.1120611723913},{"$f":"SUMPRODUCT(DX15:EI15,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":-1456.4213527983425},null,{"$f":"IF(StudyType<2,SliceAdjustment!EL71,Slice_ESP!EL45)","v":-1257.7665104447417},{"$f":"IF(StudyType<2,SliceAdjustment!EM71,Slice_ESP!EM45)","v":-1666.2731993177861},{"$f":"IF(StudyType<2,SliceAdjustment!EN71,Slice_ESP!EN45)","v":-1582.4132434276066},{"$f":"IF(StudyType<2,SliceAdjustment!EO71,Slice_ESP!EO45)","v":-1340.7057925310055},{"$f":"IF(StudyType<2,SliceAdjustment!EP71,Slice_ESP!EP45)","v":-1192.8999043688355},{"$f":"IF(StudyType<2,SliceAdjustment!EQ71,Slice_ESP!EQ45)","v":-1279.5828397503215},{"$f":"IF(StudyType<2,SliceAdjustment!ER71,Slice_ESP!ER45)","v":-1308.751992509493},{"$f":"IF(StudyType<2,SliceAdjustment!ES71,Slice_ESP!ES45)","v":-2009.267005931081},{"$f":"IF(StudyType<2,SliceAdjustment!ET71,Slice_ESP!ET45)","v":-1668.9950437529917},{"$f":"IF(StudyType<2,SliceAdjustment!EU71,Slice_ESP!EU45)","v":-1328.689517439323},{"$f":"IF(StudyType<2,SliceAdjustment!EV71,Slice_ESP!EV45)","v":-1470.0069291309355},{"$f":"IF(StudyType<2,SliceAdjustment!EW71,Slice_ESP!EW45)","v":-1326.3578242902993},{"$f":"SUMPRODUCT(EL15:EW15,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":-1453.6692298345195},null,{"$f":"IF(StudyType<2,SliceAdjustment!EZ71,Slice_ESP!EZ45)","v":-1259.354821910001},{"$f":"IF(StudyType<2,SliceAdjustment!FA71,Slice_ESP!FA45)","v":-1657.6913782657182},{"$f":"IF(StudyType<2,SliceAdjustment!FB71,Slice_ESP!FB45)","v":-1583.3446896337587},{"$f":"IF(StudyType<2,SliceAdjustment!FC71,Slice_ESP!FC45)","v":-1328.7428045157196},{"$f":"IF(StudyType<2,SliceAdjustment!FD71,Slice_ESP!FD45)","v":-1184.4699849694848},{"$f":"IF(StudyType<2,SliceAdjustment!FE71,Slice_ESP!FE45)","v":-1277.6846467031382},{"$f":"IF(StudyType<2,SliceAdjustment!FF71,Slice_ESP!FF45)","v":-1309.3378916662577},{"$f":"IF(StudyType<2,SliceAdjustment!FG71,Slice_ESP!FG45)","v":-1996.4627826081232},{"$f":"IF(StudyType<2,SliceAdjustment!FH71,Slice_ESP!FH45)","v":-1665.4207076879131},{"$f":"IF(StudyType<2,SliceAdjustment!FI71,Slice_ESP!FI45)","v":-1463.4172765471465},{"$f":"IF(StudyType<2,SliceAdjustment!FJ71,Slice_ESP!FJ45)","v":-1457.4485504329687},{"$f":"IF(StudyType<2,SliceAdjustment!FK71,Slice_ESP!FK45)","v":-1330.4124664388805},{"$f":"SUMPRODUCT(EZ15:FK15,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":-1461.4438061852061},null,{"$f":"IF(StudyType<2,SliceAdjustment!FN71,Slice_ESP!FN45)","v":-1256.5664659692616},{"$f":"IF(StudyType<2,SliceAdjustment!FO71,Slice_ESP!FO45)","v":-1666.6386468795945},{"$f":"IF(StudyType<2,SliceAdjustment!FP71,Slice_ESP!FP45)","v":-1591.5991219700816},{"$f":"IF(StudyType<2,SliceAdjustment!FQ71,Slice_ESP!FQ45)","v":-1323.6583818976524},{"$f":"IF(StudyType<2,SliceAdjustment!FR71,Slice_ESP!FR45)","v":-1183.3693718032043},{"$f":"IF(StudyType<2,SliceAdjustment!FS71,Slice_ESP!FS45)","v":-1274.6065578891339},{"$f":"IF(StudyType<2,SliceAdjustment!FT71,Slice_ESP!FT45)","v":-1318.9820936064143},{"$f":"IF(StudyType<2,SliceAdjustment!FU71,Slice_ESP!FU45)","v":-2001.964908114968},{"$f":"IF(StudyType<2,SliceAdjustment!FV71,Slice_ESP!FV45)","v":-1666.4639775203516},{"$f":"IF(StudyType<2,SliceAdjustment!FW71,Slice_ESP!FW45)","v":-1330.2563526388799},{"$f":"IF(StudyType<2,SliceAdjustment!FX71,Slice_ESP!FX45)","v":-1461.547299628364},{"$f":"IF(StudyType<2,SliceAdjustment!FY71,Slice_ESP!FY45)","v":-1333.0262402125045},{"$f":"SUMPRODUCT(FN15:FY15,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":-1452.4662398870928},null,{"$f":"IF(StudyType<2,SliceAdjustment!GB71,Slice_ESP!GB45)","v":-1257.1393690922246},{"$f":"IF(StudyType<2,SliceAdjustment!GC71,Slice_ESP!GC45)","v":-1661.9969872996396},{"$f":"IF(StudyType<2,SliceAdjustment!GD71,Slice_ESP!GD45)","v":-1598.1066235743012},{"$f":"IF(StudyType<2,SliceAdjustment!GE71,Slice_ESP!GE45)","v":-1334.1968561039914},{"$f":"IF(StudyType<2,SliceAdjustment!GF71,Slice_ESP!GF45)","v":-1185.3400580126356},{"$f":"IF(StudyType<2,SliceAdjustment!GG71,Slice_ESP!GG45)","v":-1284.5248531183659},{"$f":"IF(StudyType<2,SliceAdjustment!GH71,Slice_ESP!GH45)","v":-1305.0316789801191},{"$f":"IF(StudyType<2,SliceAdjustment!GI71,Slice_ESP!GI45)","v":-1990.7262007484746},{"$f":"IF(StudyType<2,SliceAdjustment!GJ71,Slice_ESP!GJ45)","v":-1670.3186342870615},{"$f":"IF(StudyType<2,SliceAdjustment!GK71,Slice_ESP!GK45)","v":-1310.0515297932325},{"$f":"IF(StudyType<2,SliceAdjustment!GL71,Slice_ESP!GL45)","v":-1502.6248385746978},{"$f":"IF(StudyType<2,SliceAdjustment!GM71,Slice_ESP!GM45)","v":-1334.1057531683334},{"$f":"SUMPRODUCT(GB15:GM15,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":-1454.6501908031869},null,{"$f":"IF(StudyType<2,SliceAdjustment!GP71,Slice_ESP!GP45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GQ71,Slice_ESP!GQ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GR71,Slice_ESP!GR45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GS71,Slice_ESP!GS45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GT71,Slice_ESP!GT45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GU71,Slice_ESP!GU45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GV71,Slice_ESP!GV45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GW71,Slice_ESP!GW45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GX71,Slice_ESP!GX45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GY71,Slice_ESP!GY45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!GZ71,Slice_ESP!GZ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SliceAdjustment!HA71,Slice_ESP!HA45)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP15:HA15,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
[]
["PNW Load Shaping Change  HLH",{"$f":"IF(DB_Inputs!B$18=0,0,(B138-B136))","v":87.420660957225209},{"$f":"IF(DB_Inputs!C$18=0,0,(C138-C136))","v":86.44718168844247},{"$f":"IF(DB_Inputs!D$18=0,0,(D138-D136))","v":55.33678224263258},{"$f":"IF(DB_Inputs!E$18=0,0,(E138-E136))","v":-17.427246459284106},{"$f":"IF(DB_Inputs!F$18=0,0,(F138-F136))","v":-8.6032449208673825},{"$f":"IF(DB_Inputs!G$18=0,0,(G138-G136))","v":15.707567243261565},{"$f":"IF(DB_Inputs!H$18=0,0,(H138-H136))","v":26.680089119549848},{"$f":"IF(DB_Inputs!I$18=0,0,(I138-I136))","v":-47.910283492304188},{"$f":"IF(DB_Inputs!J$18=0,0,(J138-J136))","v":-78.489159997161096},{"$f":"IF(DB_Inputs!K$18=0,0,(K138-K136))","v":-58.25811901469433},{"$f":"IF(DB_Inputs!L$18=0,0,(L138-L136))","v":14.948436039499029},{"$f":"IF(DB_Inputs!M$18=0,0,(M138-M136))","v":-93.312014778201956},{"$f":"SUMPRODUCT(B17:M17,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":-1.07732858504736},null,{"$f":"IF(DB_Inputs!P$18=0,0,(P138-P136))","v":-1.1262797639105884},{"$f":"IF(DB_Inputs!Q$18=0,0,(Q138-Q136))","v":121.5107423991326},{"$f":"IF(DB_Inputs!R$18=0,0,(R138-R136))","v":-135.71234907666258},{"$f":"IF(DB_Inputs!S$18=0,0,(S138-S136))","v":204.50282228955666},{"$f":"IF(DB_Inputs!T$18=0,0,(T138-T136))","v":-37.56848395857196},{"$f":"IF(DB_Inputs!U$18=0,0,(U138-U136))","v":114.26721441449945},{"$f":"IF(DB_Inputs!V$18=0,0,(V138-V136))","v":109.8401110717723},{"$f":"IF(DB_Inputs!W$18=0,0,(W138-W136))","v":-78.132846386452002},{"$f":"IF(DB_Inputs!X$18=0,0,(X138-X136))","v":168.81712251530371},{"$f":"IF(DB_Inputs!Y$18=0,0,(Y138-Y136))","v":-8.0250028280897823},{"$f":"IF(DB_Inputs!Z$18=0,0,(Z138-Z136))","v":125.08960628016166},{"$f":"IF(DB_Inputs!AA$18=0,0,(AA138-AA136))","v":71.02327522748692},{"$f":"SUMPRODUCT(P17:AA17,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":55.110985227786756},null,{"$f":"(AD138-AD136)","v":{"$error":"#N/A"}},{"$f":"(AE138-AE136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD17:AO17,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"(AR138-AR136)","v":{"$error":"#N/A"}},{"$f":"(AS138-AS136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR17:BC17,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"(BF138-BF136)","v":{"$error":"#N/A"}},{"$f":"(BG138-BG136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF17:BQ17,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"(BT138-BT136)","v":{"$error":"#N/A"}},{"$f":"(BU138-BU136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT17:CE17,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"(CH138-CH136)","v":{"$error":"#N/A"}},{"$f":"(CI138-CI136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH17:CS17,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"(CV138-CV136)","v":{"$error":"#N/A"}},{"$f":"(CW138-CW136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV17:DG17,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"(DJ138-DJ136)","v":{"$error":"#N/A"}},{"$f":"(DK138-DK136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ17:DU17,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"(DX138-DX136)","v":{"$error":"#N/A"}},{"$f":"(DY138-DY136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX17:EI17,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"(EL138-EL136)","v":{"$error":"#N/A"}},{"$f":"(EM138-EM136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL17:EW17,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"(EZ138-EZ136)","v":{"$error":"#N/A"}},{"$f":"(FA138-FA136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ17:FK17,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"(FN138-FN136)","v":{"$error":"#N/A"}},{"$f":"(FO138-FO136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN17:FY17,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"(GB138-GB136)","v":{"$error":"#N/A"}},{"$f":"(GC138-GC136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB17:GM17,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"(GP138-GP136)","v":{"$error":"#N/A"}},{"$f":"(GQ138-GQ136)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GP17:HA17,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#N/A"}}]
["PNW Load Shaping Change LLH",{"$f":"IF(DB_Inputs!B$18=0,0,(B139-B137))","v":69.903505027287792},{"$f":"IF(DB_Inputs!C$18=0,0,(C139-C137))","v":74.127535359605645},{"$f":"IF(DB_Inputs!D$18=0,0,(D139-D137))","v":45.710400845037384},{"$f":"IF(DB_Inputs!E$18=0,0,(E139-E137))","v":-15.312825243310272},{"$f":"IF(DB_Inputs!F$18=0,0,(F139-F137))","v":-6.8046555865098526},{"$f":"IF(DB_Inputs!G$18=0,0,(G139-G137))","v":13.752435755769056},{"$f":"IF(DB_Inputs!H$18=0,0,(H139-H137))","v":22.497248910888629},{"$f":"IF(DB_Inputs!I$18=0,0,(I139-I137))","v":-41.540906469687798},{"$f":"IF(DB_Inputs!J$18=0,0,(J139-J137))","v":-65.839404073851256},{"$f":"IF(DB_Inputs!K$18=0,0,(K139-K137))","v":-45.93008237032609},{"$f":"IF(DB_Inputs!L$18=0,0,(L139-L137))","v":12.598852360438741},{"$f":"IF(DB_Inputs!M$18=0,0,(M139-M137))","v":-71.264798567810885},{"$f":"SUMPRODUCT(B18:M18,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":-0.65042153347399645},null,{"$f":"IF(DB_Inputs!P$18=0,0,(P139-P137))","v":-1.5728679541571182},{"$f":"IF(DB_Inputs!Q$18=0,0,(Q139-Q137))","v":102.75644834916648},{"$f":"IF(DB_Inputs!R$18=0,0,(R139-R137))","v":-109.11929557401345},{"$f":"IF(DB_Inputs!S$18=0,0,(S139-S137))","v":174.08850467720231},{"$f":"IF(DB_Inputs!T$18=0,0,(T139-T137))","v":-31.251775667704351},{"$f":"IF(DB_Inputs!U$18=0,0,(U139-U137))","v":92.217656914550844},{"$f":"IF(DB_Inputs!V$18=0,0,(V139-V137))","v":91.15257193850266},{"$f":"IF(DB_Inputs!W$18=0,0,(W139-W137))","v":-65.241835556521437},{"$f":"IF(DB_Inputs!X$18=0,0,(X139-X137))","v":128.75539461166818},{"$f":"IF(DB_Inputs!Y$18=0,0,(Y139-Y137))","v":-5.5111540910952499},{"$f":"IF(DB_Inputs!Z$18=0,0,(Z139-Z137))","v":97.564258592475653},{"$f":"IF(DB_Inputs!AA$18=0,0,(AA139-AA137))","v":52.333155631777572},{"$f":"SUMPRODUCT(P18:AA18,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":43.384058188034416},null,{"$f":"(AD139-AD137)","v":{"$error":"#N/A"}},{"$f":"(AE139-AE137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD18:AO18,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"(AR139-AR137)","v":{"$error":"#N/A"}},{"$f":"(AS139-AS137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR18:BC18,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"(BF139-BF137)","v":{"$error":"#N/A"}},{"$f":"(BG139-BG137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF18:BQ18,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"(BT139-BT137)","v":{"$error":"#N/A"}},{"$f":"(BU139-BU137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT18:CE18,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"(CH139-CH137)","v":{"$error":"#N/A"}},{"$f":"(CI139-CI137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH18:CS18,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"(CV139-CV137)","v":{"$error":"#N/A"}},{"$f":"(CW139-CW137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV18:DG18,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"(DJ139-DJ137)","v":{"$error":"#N/A"}},{"$f":"(DK139-DK137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ18:DU18,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"(DX139-DX137)","v":{"$error":"#N/A"}},{"$f":"(DY139-DY137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX18:EI18,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"(EL139-EL137)","v":{"$error":"#N/A"}},{"$f":"(EM139-EM137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL18:EW18,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"(EZ139-EZ137)","v":{"$error":"#N/A"}},{"$f":"(FA139-FA137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ18:FK18,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"(FN139-FN137)","v":{"$error":"#N/A"}},{"$f":"(FO139-FO137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN18:FY18,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"(GB139-GB137)","v":{"$error":"#N/A"}},{"$f":"(GC139-GC137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB18:GM18,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"(GP139-GP137)","v":{"$error":"#N/A"}},{"$f":"(GQ139-GQ137)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GP18:HA18,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#N/A"}}]
["PNW Load Shaping Change Flat",{"$f":"(B17*DB_Inputs!B8+FedRev!B18*DB_Inputs!B9)/DB_Inputs!B10","v":79.698043826822698},{"$f":"(C17*DB_Inputs!C8+FedRev!C18*DB_Inputs!C9)/DB_Inputs!C10","v":80.962290604452704},{"$f":"(D17*DB_Inputs!D8+FedRev!D18*DB_Inputs!D9)/DB_Inputs!D10","v":50.885874714712223},{"$f":"(E17*DB_Inputs!E8+FedRev!E18*DB_Inputs!E9)/DB_Inputs!E10","v":-16.49508226729564},{"$f":"(F17*DB_Inputs!F8+FedRev!F18*DB_Inputs!F9)/DB_Inputs!F10","v":-7.832420920428441},{"$f":"(G17*DB_Inputs!G8+FedRev!G18*DB_Inputs!G9)/DB_Inputs!G10","v":14.889201304351511},{"$f":"(H17*DB_Inputs!H8+FedRev!H18*DB_Inputs!H9)/DB_Inputs!H10","v":24.821049026811529},{"$f":"(I17*DB_Inputs!I8+FedRev!I18*DB_Inputs!I9)/DB_Inputs!I10","v":-45.102278568355025},{"$f":"(J17*DB_Inputs!J8+FedRev!J18*DB_Inputs!J9)/DB_Inputs!J10","v":-73.148151940652497},{"$f":"(K17*DB_Inputs!K8+FedRev!K18*DB_Inputs!K9)/DB_Inputs!K10","v":-52.558059060846652},{"$f":"(L17*DB_Inputs!L8+FedRev!L18*DB_Inputs!L9)/DB_Inputs!L10","v":13.963126754731812},{"$f":"(M17*DB_Inputs!M8+FedRev!M18*DB_Inputs!M9)/DB_Inputs!M10","v":-83.023313880019458},{"$f":"SUMPRODUCT(B19:M19,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":-0.88902163901089126},null,{"$f":"(P17*DB_Inputs!P8+FedRev!P18*DB_Inputs!P9)/DB_Inputs!P10","v":-1.3135586824010685},{"$f":"(Q17*DB_Inputs!Q8+FedRev!Q18*DB_Inputs!Q9)/DB_Inputs!Q10","v":113.16104976384948},{"$f":"(R17*DB_Inputs!R8+FedRev!R18*DB_Inputs!R9)/DB_Inputs!R10","v":-123.41663616683556},{"$f":"(S17*DB_Inputs!S8+FedRev!S18*DB_Inputs!S9)/DB_Inputs!S10","v":191.09435968626067},{"$f":"(T17*DB_Inputs!T8+FedRev!T18*DB_Inputs!T9)/DB_Inputs!T10","v":-34.86132326248584},{"$f":"(U17*DB_Inputs!U8+FedRev!U18*DB_Inputs!U9)/DB_Inputs!U10","v":104.56303500335113},{"$f":"(V17*DB_Inputs!V8+FedRev!V18*DB_Inputs!V9)/DB_Inputs!V10","v":101.94981677105845},{"$f":"(W17*DB_Inputs!W8+FedRev!W18*DB_Inputs!W9)/DB_Inputs!W10","v":-72.449712579708418},{"$f":"(X17*DB_Inputs!X8+FedRev!X18*DB_Inputs!X9)/DB_Inputs!X10","v":151.01191011368792},{"$f":"(Y17*DB_Inputs!Y8+FedRev!Y18*DB_Inputs!Y9)/DB_Inputs!Y10","v":-6.916746933285741},{"$f":"(Z17*DB_Inputs!Z8+FedRev!Z18*DB_Inputs!Z9)/DB_Inputs!Z10","v":113.54671854016431},{"$f":"(AA17*DB_Inputs!AA8+FedRev!AA18*DB_Inputs!AA9)/DB_Inputs!AA10","v":62.301219416155888},{"$f":"SUMPRODUCT(P19:AA19,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":49.959704948224314},null,{"$f":"(AD17*DB_Inputs!AD8+FedRev!AD18*DB_Inputs!AD9)/DB_Inputs!AD10","v":{"$error":"#N/A"}},{"$f":"(AE17*DB_Inputs!AE8+FedRev!AE18*DB_Inputs!AE9)/DB_Inputs!AE10","v":{"$error":"#N/A"}},{"$f":"(AF17*DB_Inputs!AF8+FedRev!AF18*DB_Inputs!AF9)/DB_Inputs!AF10","v":{"$error":"#N/A"}},{"$f":"(AG17*DB_Inputs!AG8+FedRev!AG18*DB_Inputs!AG9)/DB_Inputs!AG10","v":{"$error":"#N/A"}},{"$f":"(AH17*DB_Inputs!AH8+FedRev!AH18*DB_Inputs!AH9)/DB_Inputs!AH10","v":{"$error":"#N/A"}},{"$f":"(AI17*DB_Inputs!AI8+FedRev!AI18*DB_Inputs!AI9)/DB_Inputs!AI10","v":{"$error":"#N/A"}},{"$f":"(AJ17*DB_Inputs!AJ8+FedRev!AJ18*DB_Inputs!AJ9)/DB_Inputs!AJ10","v":{"$error":"#N/A"}},{"$f":"(AK17*DB_Inputs!AK8+FedRev!AK18*DB_Inputs!AK9)/DB_Inputs!AK10","v":{"$error":"#N/A"}},{"$f":"(AL17*DB_Inputs!AL8+FedRev!AL18*DB_Inputs!AL9)/DB_Inputs!AL10","v":{"$error":"#N/A"}},{"$f":"(AM17*DB_Inputs!AM8+FedRev!AM18*DB_Inputs!AM9)/DB_Inputs!AM10","v":{"$error":"#N/A"}},{"$f":"(AN17*DB_Inputs!AN8+FedRev!AN18*DB_Inputs!AN9)/DB_Inputs!AN10","v":{"$error":"#N/A"}},{"$f":"(AO17*DB_Inputs!AO8+FedRev!AO18*DB_Inputs!AO9)/DB_Inputs!AO10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD19:AO19,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"(AR17*DB_Inputs!AR8+FedRev!AR18*DB_Inputs!AR9)/DB_Inputs!AR10","v":{"$error":"#N/A"}},{"$f":"(AS17*DB_Inputs!AS8+FedRev!AS18*DB_Inputs!AS9)/DB_Inputs!AS10","v":{"$error":"#N/A"}},{"$f":"(AT17*DB_Inputs!AT8+FedRev!AT18*DB_Inputs!AT9)/DB_Inputs!AT10","v":{"$error":"#N/A"}},{"$f":"(AU17*DB_Inputs!AU8+FedRev!AU18*DB_Inputs!AU9)/DB_Inputs!AU10","v":{"$error":"#N/A"}},{"$f":"(AV17*DB_Inputs!AV8+FedRev!AV18*DB_Inputs!AV9)/DB_Inputs!AV10","v":{"$error":"#N/A"}},{"$f":"(AW17*DB_Inputs!AW8+FedRev!AW18*DB_Inputs!AW9)/DB_Inputs!AW10","v":{"$error":"#N/A"}},{"$f":"(AX17*DB_Inputs!AX8+FedRev!AX18*DB_Inputs!AX9)/DB_Inputs!AX10","v":{"$error":"#N/A"}},{"$f":"(AY17*DB_Inputs!AY8+FedRev!AY18*DB_Inputs!AY9)/DB_Inputs!AY10","v":{"$error":"#N/A"}},{"$f":"(AZ17*DB_Inputs!AZ8+FedRev!AZ18*DB_Inputs!AZ9)/DB_Inputs!AZ10","v":{"$error":"#N/A"}},{"$f":"(BA17*DB_Inputs!BA8+FedRev!BA18*DB_Inputs!BA9)/DB_Inputs!BA10","v":{"$error":"#N/A"}},{"$f":"(BB17*DB_Inputs!BB8+FedRev!BB18*DB_Inputs!BB9)/DB_Inputs!BB10","v":{"$error":"#N/A"}},{"$f":"(BC17*DB_Inputs!BC8+FedRev!BC18*DB_Inputs!BC9)/DB_Inputs!BC10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR19:BC19,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"(BF17*DB_Inputs!BF8+FedRev!BF18*DB_Inputs!BF9)/DB_Inputs!BF10","v":{"$error":"#N/A"}},{"$f":"(BG17*DB_Inputs!BG8+FedRev!BG18*DB_Inputs!BG9)/DB_Inputs!BG10","v":{"$error":"#N/A"}},{"$f":"(BH17*DB_Inputs!BH8+FedRev!BH18*DB_Inputs!BH9)/DB_Inputs!BH10","v":{"$error":"#N/A"}},{"$f":"(BI17*DB_Inputs!BI8+FedRev!BI18*DB_Inputs!BI9)/DB_Inputs!BI10","v":{"$error":"#N/A"}},{"$f":"(BJ17*DB_Inputs!BJ8+FedRev!BJ18*DB_Inputs!BJ9)/DB_Inputs!BJ10","v":{"$error":"#N/A"}},{"$f":"(BK17*DB_Inputs!BK8+FedRev!BK18*DB_Inputs!BK9)/DB_Inputs!BK10","v":{"$error":"#N/A"}},{"$f":"(BL17*DB_Inputs!BL8+FedRev!BL18*DB_Inputs!BL9)/DB_Inputs!BL10","v":{"$error":"#N/A"}},{"$f":"(BM17*DB_Inputs!BM8+FedRev!BM18*DB_Inputs!BM9)/DB_Inputs!BM10","v":{"$error":"#N/A"}},{"$f":"(BN17*DB_Inputs!BN8+FedRev!BN18*DB_Inputs!BN9)/DB_Inputs!BN10","v":{"$error":"#N/A"}},{"$f":"(BO17*DB_Inputs!BO8+FedRev!BO18*DB_Inputs!BO9)/DB_Inputs!BO10","v":{"$error":"#N/A"}},{"$f":"(BP17*DB_Inputs!BP8+FedRev!BP18*DB_Inputs!BP9)/DB_Inputs!BP10","v":{"$error":"#N/A"}},{"$f":"(BQ17*DB_Inputs!BQ8+FedRev!BQ18*DB_Inputs!BQ9)/DB_Inputs!BQ10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF19:BQ19,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"(BT17*DB_Inputs!BT8+FedRev!BT18*DB_Inputs!BT9)/DB_Inputs!BT10","v":{"$error":"#N/A"}},{"$f":"(BU17*DB_Inputs!BU8+FedRev!BU18*DB_Inputs!BU9)/DB_Inputs!BU10","v":{"$error":"#N/A"}},{"$f":"(BV17*DB_Inputs!BV8+FedRev!BV18*DB_Inputs!BV9)/DB_Inputs!BV10","v":{"$error":"#N/A"}},{"$f":"(BW17*DB_Inputs!BW8+FedRev!BW18*DB_Inputs!BW9)/DB_Inputs!BW10","v":{"$error":"#N/A"}},{"$f":"(BX17*DB_Inputs!BX8+FedRev!BX18*DB_Inputs!BX9)/DB_Inputs!BX10","v":{"$error":"#N/A"}},{"$f":"(BY17*DB_Inputs!BY8+FedRev!BY18*DB_Inputs!BY9)/DB_Inputs!BY10","v":{"$error":"#N/A"}},{"$f":"(BZ17*DB_Inputs!BZ8+FedRev!BZ18*DB_Inputs!BZ9)/DB_Inputs!BZ10","v":{"$error":"#N/A"}},{"$f":"(CA17*DB_Inputs!CA8+FedRev!CA18*DB_Inputs!CA9)/DB_Inputs!CA10","v":{"$error":"#N/A"}},{"$f":"(CB17*DB_Inputs!CB8+FedRev!CB18*DB_Inputs!CB9)/DB_Inputs!CB10","v":{"$error":"#N/A"}},{"$f":"(CC17*DB_Inputs!CC8+FedRev!CC18*DB_Inputs!CC9)/DB_Inputs!CC10","v":{"$error":"#N/A"}},{"$f":"(CD17*DB_Inputs!CD8+FedRev!CD18*DB_Inputs!CD9)/DB_Inputs!CD10","v":{"$error":"#N/A"}},{"$f":"(CE17*DB_Inputs!CE8+FedRev!CE18*DB_Inputs!CE9)/DB_Inputs!CE10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT19:CE19,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"(CH17*DB_Inputs!CH8+FedRev!CH18*DB_Inputs!CH9)/DB_Inputs!CH10","v":{"$error":"#N/A"}},{"$f":"(CI17*DB_Inputs!CI8+FedRev!CI18*DB_Inputs!CI9)/DB_Inputs!CI10","v":{"$error":"#N/A"}},{"$f":"(CJ17*DB_Inputs!CJ8+FedRev!CJ18*DB_Inputs!CJ9)/DB_Inputs!CJ10","v":{"$error":"#N/A"}},{"$f":"(CK17*DB_Inputs!CK8+FedRev!CK18*DB_Inputs!CK9)/DB_Inputs!CK10","v":{"$error":"#N/A"}},{"$f":"(CL17*DB_Inputs!CL8+FedRev!CL18*DB_Inputs!CL9)/DB_Inputs!CL10","v":{"$error":"#N/A"}},{"$f":"(CM17*DB_Inputs!CM8+FedRev!CM18*DB_Inputs!CM9)/DB_Inputs!CM10","v":{"$error":"#N/A"}},{"$f":"(CN17*DB_Inputs!CN8+FedRev!CN18*DB_Inputs!CN9)/DB_Inputs!CN10","v":{"$error":"#N/A"}},{"$f":"(CO17*DB_Inputs!CO8+FedRev!CO18*DB_Inputs!CO9)/DB_Inputs!CO10","v":{"$error":"#N/A"}},{"$f":"(CP17*DB_Inputs!CP8+FedRev!CP18*DB_Inputs!CP9)/DB_Inputs!CP10","v":{"$error":"#N/A"}},{"$f":"(CQ17*DB_Inputs!CQ8+FedRev!CQ18*DB_Inputs!CQ9)/DB_Inputs!CQ10","v":{"$error":"#N/A"}},{"$f":"(CR17*DB_Inputs!CR8+FedRev!CR18*DB_Inputs!CR9)/DB_Inputs!CR10","v":{"$error":"#N/A"}},{"$f":"(CS17*DB_Inputs!CS8+FedRev!CS18*DB_Inputs!CS9)/DB_Inputs!CS10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH19:CS19,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"(CV17*DB_Inputs!CV8+FedRev!CV18*DB_Inputs!CV9)/DB_Inputs!CV10","v":{"$error":"#N/A"}},{"$f":"(CW17*DB_Inputs!CW8+FedRev!CW18*DB_Inputs!CW9)/DB_Inputs!CW10","v":{"$error":"#N/A"}},{"$f":"(CX17*DB_Inputs!CX8+FedRev!CX18*DB_Inputs!CX9)/DB_Inputs!CX10","v":{"$error":"#N/A"}},{"$f":"(CY17*DB_Inputs!CY8+FedRev!CY18*DB_Inputs!CY9)/DB_Inputs!CY10","v":{"$error":"#N/A"}},{"$f":"(CZ17*DB_Inputs!CZ8+FedRev!CZ18*DB_Inputs!CZ9)/DB_Inputs!CZ10","v":{"$error":"#N/A"}},{"$f":"(DA17*DB_Inputs!DA8+FedRev!DA18*DB_Inputs!DA9)/DB_Inputs!DA10","v":{"$error":"#N/A"}},{"$f":"(DB17*DB_Inputs!DB8+FedRev!DB18*DB_Inputs!DB9)/DB_Inputs!DB10","v":{"$error":"#N/A"}},{"$f":"(DC17*DB_Inputs!DC8+FedRev!DC18*DB_Inputs!DC9)/DB_Inputs!DC10","v":{"$error":"#N/A"}},{"$f":"(DD17*DB_Inputs!DD8+FedRev!DD18*DB_Inputs!DD9)/DB_Inputs!DD10","v":{"$error":"#N/A"}},{"$f":"(DE17*DB_Inputs!DE8+FedRev!DE18*DB_Inputs!DE9)/DB_Inputs!DE10","v":{"$error":"#N/A"}},{"$f":"(DF17*DB_Inputs!DF8+FedRev!DF18*DB_Inputs!DF9)/DB_Inputs!DF10","v":{"$error":"#N/A"}},{"$f":"(DG17*DB_Inputs!DG8+FedRev!DG18*DB_Inputs!DG9)/DB_Inputs!DG10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV19:DG19,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"(DJ17*DB_Inputs!DJ8+FedRev!DJ18*DB_Inputs!DJ9)/DB_Inputs!DJ10","v":{"$error":"#N/A"}},{"$f":"(DK17*DB_Inputs!DK8+FedRev!DK18*DB_Inputs!DK9)/DB_Inputs!DK10","v":{"$error":"#N/A"}},{"$f":"(DL17*DB_Inputs!DL8+FedRev!DL18*DB_Inputs!DL9)/DB_Inputs!DL10","v":{"$error":"#N/A"}},{"$f":"(DM17*DB_Inputs!DM8+FedRev!DM18*DB_Inputs!DM9)/DB_Inputs!DM10","v":{"$error":"#N/A"}},{"$f":"(DN17*DB_Inputs!DN8+FedRev!DN18*DB_Inputs!DN9)/DB_Inputs!DN10","v":{"$error":"#N/A"}},{"$f":"(DO17*DB_Inputs!DO8+FedRev!DO18*DB_Inputs!DO9)/DB_Inputs!DO10","v":{"$error":"#N/A"}},{"$f":"(DP17*DB_Inputs!DP8+FedRev!DP18*DB_Inputs!DP9)/DB_Inputs!DP10","v":{"$error":"#N/A"}},{"$f":"(DQ17*DB_Inputs!DQ8+FedRev!DQ18*DB_Inputs!DQ9)/DB_Inputs!DQ10","v":{"$error":"#N/A"}},{"$f":"(DR17*DB_Inputs!DR8+FedRev!DR18*DB_Inputs!DR9)/DB_Inputs!DR10","v":{"$error":"#N/A"}},{"$f":"(DS17*DB_Inputs!DS8+FedRev!DS18*DB_Inputs!DS9)/DB_Inputs!DS10","v":{"$error":"#N/A"}},{"$f":"(DT17*DB_Inputs!DT8+FedRev!DT18*DB_Inputs!DT9)/DB_Inputs!DT10","v":{"$error":"#N/A"}},{"$f":"(DU17*DB_Inputs!DU8+FedRev!DU18*DB_Inputs!DU9)/DB_Inputs!DU10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ19:DU19,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"(DX17*DB_Inputs!DX8+FedRev!DX18*DB_Inputs!DX9)/DB_Inputs!DX10","v":{"$error":"#N/A"}},{"$f":"(DY17*DB_Inputs!DY8+FedRev!DY18*DB_Inputs!DY9)/DB_Inputs!DY10","v":{"$error":"#N/A"}},{"$f":"(DZ17*DB_Inputs!DZ8+FedRev!DZ18*DB_Inputs!DZ9)/DB_Inputs!DZ10","v":{"$error":"#N/A"}},{"$f":"(EA17*DB_Inputs!EA8+FedRev!EA18*DB_Inputs!EA9)/DB_Inputs!EA10","v":{"$error":"#N/A"}},{"$f":"(EB17*DB_Inputs!EB8+FedRev!EB18*DB_Inputs!EB9)/DB_Inputs!EB10","v":{"$error":"#N/A"}},{"$f":"(EC17*DB_Inputs!EC8+FedRev!EC18*DB_Inputs!EC9)/DB_Inputs!EC10","v":{"$error":"#N/A"}},{"$f":"(ED17*DB_Inputs!ED8+FedRev!ED18*DB_Inputs!ED9)/DB_Inputs!ED10","v":{"$error":"#N/A"}},{"$f":"(EE17*DB_Inputs!EE8+FedRev!EE18*DB_Inputs!EE9)/DB_Inputs!EE10","v":{"$error":"#N/A"}},{"$f":"(EF17*DB_Inputs!EF8+FedRev!EF18*DB_Inputs!EF9)/DB_Inputs!EF10","v":{"$error":"#N/A"}},{"$f":"(EG17*DB_Inputs!EG8+FedRev!EG18*DB_Inputs!EG9)/DB_Inputs!EG10","v":{"$error":"#N/A"}},{"$f":"(EH17*DB_Inputs!EH8+FedRev!EH18*DB_Inputs!EH9)/DB_Inputs!EH10","v":{"$error":"#N/A"}},{"$f":"(EI17*DB_Inputs!EI8+FedRev!EI18*DB_Inputs!EI9)/DB_Inputs!EI10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX19:EI19,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"(EL17*DB_Inputs!EL8+FedRev!EL18*DB_Inputs!EL9)/DB_Inputs!EL10","v":{"$error":"#N/A"}},{"$f":"(EM17*DB_Inputs!EM8+FedRev!EM18*DB_Inputs!EM9)/DB_Inputs!EM10","v":{"$error":"#N/A"}},{"$f":"(EN17*DB_Inputs!EN8+FedRev!EN18*DB_Inputs!EN9)/DB_Inputs!EN10","v":{"$error":"#N/A"}},{"$f":"(EO17*DB_Inputs!EO8+FedRev!EO18*DB_Inputs!EO9)/DB_Inputs!EO10","v":{"$error":"#N/A"}},{"$f":"(EP17*DB_Inputs!EP8+FedRev!EP18*DB_Inputs!EP9)/DB_Inputs!EP10","v":{"$error":"#N/A"}},{"$f":"(EQ17*DB_Inputs!EQ8+FedRev!EQ18*DB_Inputs!EQ9)/DB_Inputs!EQ10","v":{"$error":"#N/A"}},{"$f":"(ER17*DB_Inputs!ER8+FedRev!ER18*DB_Inputs!ER9)/DB_Inputs!ER10","v":{"$error":"#N/A"}},{"$f":"(ES17*DB_Inputs!ES8+FedRev!ES18*DB_Inputs!ES9)/DB_Inputs!ES10","v":{"$error":"#N/A"}},{"$f":"(ET17*DB_Inputs!ET8+FedRev!ET18*DB_Inputs!ET9)/DB_Inputs!ET10","v":{"$error":"#N/A"}},{"$f":"(EU17*DB_Inputs!EU8+FedRev!EU18*DB_Inputs!EU9)/DB_Inputs!EU10","v":{"$error":"#N/A"}},{"$f":"(EV17*DB_Inputs!EV8+FedRev!EV18*DB_Inputs!EV9)/DB_Inputs!EV10","v":{"$error":"#N/A"}},{"$f":"(EW17*DB_Inputs!EW8+FedRev!EW18*DB_Inputs!EW9)/DB_Inputs!EW10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL19:EW19,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"(EZ17*DB_Inputs!EZ8+FedRev!EZ18*DB_Inputs!EZ9)/DB_Inputs!EZ10","v":{"$error":"#N/A"}},{"$f":"(FA17*DB_Inputs!FA8+FedRev!FA18*DB_Inputs!FA9)/DB_Inputs!FA10","v":{"$error":"#N/A"}},{"$f":"(FB17*DB_Inputs!FB8+FedRev!FB18*DB_Inputs!FB9)/DB_Inputs!FB10","v":{"$error":"#N/A"}},{"$f":"(FC17*DB_Inputs!FC8+FedRev!FC18*DB_Inputs!FC9)/DB_Inputs!FC10","v":{"$error":"#N/A"}},{"$f":"(FD17*DB_Inputs!FD8+FedRev!FD18*DB_Inputs!FD9)/DB_Inputs!FD10","v":{"$error":"#N/A"}},{"$f":"(FE17*DB_Inputs!FE8+FedRev!FE18*DB_Inputs!FE9)/DB_Inputs!FE10","v":{"$error":"#N/A"}},{"$f":"(FF17*DB_Inputs!FF8+FedRev!FF18*DB_Inputs!FF9)/DB_Inputs!FF10","v":{"$error":"#N/A"}},{"$f":"(FG17*DB_Inputs!FG8+FedRev!FG18*DB_Inputs!FG9)/DB_Inputs!FG10","v":{"$error":"#N/A"}},{"$f":"(FH17*DB_Inputs!FH8+FedRev!FH18*DB_Inputs!FH9)/DB_Inputs!FH10","v":{"$error":"#N/A"}},{"$f":"(FI17*DB_Inputs!FI8+FedRev!FI18*DB_Inputs!FI9)/DB_Inputs!FI10","v":{"$error":"#N/A"}},{"$f":"(FJ17*DB_Inputs!FJ8+FedRev!FJ18*DB_Inputs!FJ9)/DB_Inputs!FJ10","v":{"$error":"#N/A"}},{"$f":"(FK17*DB_Inputs!FK8+FedRev!FK18*DB_Inputs!FK9)/DB_Inputs!FK10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ19:FK19,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"(FN17*DB_Inputs!FN8+FedRev!FN18*DB_Inputs!FN9)/DB_Inputs!FN10","v":{"$error":"#N/A"}},{"$f":"(FO17*DB_Inputs!FO8+FedRev!FO18*DB_Inputs!FO9)/DB_Inputs!FO10","v":{"$error":"#N/A"}},{"$f":"(FP17*DB_Inputs!FP8+FedRev!FP18*DB_Inputs!FP9)/DB_Inputs!FP10","v":{"$error":"#N/A"}},{"$f":"(FQ17*DB_Inputs!FQ8+FedRev!FQ18*DB_Inputs!FQ9)/DB_Inputs!FQ10","v":{"$error":"#N/A"}},{"$f":"(FR17*DB_Inputs!FR8+FedRev!FR18*DB_Inputs!FR9)/DB_Inputs!FR10","v":{"$error":"#N/A"}},{"$f":"(FS17*DB_Inputs!FS8+FedRev!FS18*DB_Inputs!FS9)/DB_Inputs!FS10","v":{"$error":"#N/A"}},{"$f":"(FT17*DB_Inputs!FT8+FedRev!FT18*DB_Inputs!FT9)/DB_Inputs!FT10","v":{"$error":"#N/A"}},{"$f":"(FU17*DB_Inputs!FU8+FedRev!FU18*DB_Inputs!FU9)/DB_Inputs!FU10","v":{"$error":"#N/A"}},{"$f":"(FV17*DB_Inputs!FV8+FedRev!FV18*DB_Inputs!FV9)/DB_Inputs!FV10","v":{"$error":"#N/A"}},{"$f":"(FW17*DB_Inputs!FW8+FedRev!FW18*DB_Inputs!FW9)/DB_Inputs!FW10","v":{"$error":"#N/A"}},{"$f":"(FX17*DB_Inputs!FX8+FedRev!FX18*DB_Inputs!FX9)/DB_Inputs!FX10","v":{"$error":"#N/A"}},{"$f":"(FY17*DB_Inputs!FY8+FedRev!FY18*DB_Inputs!FY9)/DB_Inputs!FY10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN19:FY19,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"(GB17*DB_Inputs!GB8+FedRev!GB18*DB_Inputs!GB9)/DB_Inputs!GB10","v":{"$error":"#N/A"}},{"$f":"(GC17*DB_Inputs!GC8+FedRev!GC18*DB_Inputs!GC9)/DB_Inputs!GC10","v":{"$error":"#N/A"}},{"$f":"(GD17*DB_Inputs!GD8+FedRev!GD18*DB_Inputs!GD9)/DB_Inputs!GD10","v":{"$error":"#N/A"}},{"$f":"(GE17*DB_Inputs!GE8+FedRev!GE18*DB_Inputs!GE9)/DB_Inputs!GE10","v":{"$error":"#N/A"}},{"$f":"(GF17*DB_Inputs!GF8+FedRev!GF18*DB_Inputs!GF9)/DB_Inputs!GF10","v":{"$error":"#N/A"}},{"$f":"(GG17*DB_Inputs!GG8+FedRev!GG18*DB_Inputs!GG9)/DB_Inputs!GG10","v":{"$error":"#N/A"}},{"$f":"(GH17*DB_Inputs!GH8+FedRev!GH18*DB_Inputs!GH9)/DB_Inputs!GH10","v":{"$error":"#N/A"}},{"$f":"(GI17*DB_Inputs!GI8+FedRev!GI18*DB_Inputs!GI9)/DB_Inputs!GI10","v":{"$error":"#N/A"}},{"$f":"(GJ17*DB_Inputs!GJ8+FedRev!GJ18*DB_Inputs!GJ9)/DB_Inputs!GJ10","v":{"$error":"#N/A"}},{"$f":"(GK17*DB_Inputs!GK8+FedRev!GK18*DB_Inputs!GK9)/DB_Inputs!GK10","v":{"$error":"#N/A"}},{"$f":"(GL17*DB_Inputs!GL8+FedRev!GL18*DB_Inputs!GL9)/DB_Inputs!GL10","v":{"$error":"#N/A"}},{"$f":"(GM17*DB_Inputs!GM8+FedRev!GM18*DB_Inputs!GM9)/DB_Inputs!GM10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB19:GM19,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"(GP17*DB_Inputs!GP8+FedRev!GP18*DB_Inputs!GP9)/DB_Inputs!GP10","v":{"$error":"#N/A"}},{"$f":"(GQ17*DB_Inputs!GQ8+FedRev!GQ18*DB_Inputs!GQ9)/DB_Inputs!GQ10","v":{"$error":"#N/A"}},{"$f":"(GR17*DB_Inputs!GR8+FedRev!GR18*DB_Inputs!GR9)/DB_Inputs!GR10","v":{"$error":"#N/A"}},{"$f":"(GS17*DB_Inputs!GS8+FedRev!GS18*DB_Inputs!GS9)/DB_Inputs!GS10","v":{"$error":"#N/A"}},{"$f":"(GT17*DB_Inputs!GT8+FedRev!GT18*DB_Inputs!GT9)/DB_Inputs!GT10","v":{"$error":"#N/A"}},{"$f":"(GU17*DB_Inputs!GU8+FedRev!GU18*DB_Inputs!GU9)/DB_Inputs!GU10","v":{"$error":"#N/A"}},{"$f":"(GV17*DB_Inputs!GV8+FedRev!GV18*DB_Inputs!GV9)/DB_Inputs!GV10","v":{"$error":"#N/A"}},{"$f":"(GW17*DB_Inputs!GW8+FedRev!GW18*DB_Inputs!GW9)/DB_Inputs!GW10","v":{"$error":"#N/A"}},{"$f":"(GX17*DB_Inputs!GX8+FedRev!GX18*DB_Inputs!GX9)/DB_Inputs!GX10","v":{"$error":"#N/A"}},{"$f":"(GY17*DB_Inputs!GY8+FedRev!GY18*DB_Inputs!GY9)/DB_Inputs!GY10","v":{"$error":"#N/A"}},{"$f":"(GZ17*DB_Inputs!GZ8+FedRev!GZ18*DB_Inputs!GZ9)/DB_Inputs!GZ10","v":{"$error":"#N/A"}},{"$f":"(HA17*DB_Inputs!HA8+FedRev!HA18*DB_Inputs!HA9)/DB_Inputs!HA10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GP19:HA19,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#N/A"}}]
[]
["Firm Obligations This Iter.  HLH",{"$f":"SUM(B9,B13,B17)","v":7730.89903541477},{"$f":"SUM(C9,C13,C17)","v":9249.8143051642583},10062.32288492603,9472.6939782869194,9063.5219358023933,8357.2013175205102,7589.2187859587275,8792.7634558149548,8720.6736037171377,8507.9211151025593,8294.0462720375617,8057.1507996039491,{"$f":"SUMPRODUCT(B21:M21,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":8654.7533978780648},null,{"$f":"SUM(P9,P13,P17)","v":7407.7751846276024},{"$f":"SUM(Q9,Q13,Q17)","v":9273.1578109311031},10083.60442615491,10562.217490748402,9704.2232908201513,9435.8325232631105,9268.8465589407351,8562.6314482324415,8751.6664072647218,9226.9218969914036,8736.6018285874597,8356.1798584065691,{"$f":"SUMPRODUCT(P21:AA21,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":9105.9487586957475},null,{"$f":"SUM(AD9,AD13,AD17)","v":{"$error":"#N/A"}},{"$f":"SUM(AE9,AE13,AE17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD21:AO21,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR9,AR13,AR17)","v":{"$error":"#N/A"}},{"$f":"SUM(AS9,AS13,AS17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR21:BC21,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF9,BF13,BF17)","v":{"$error":"#N/A"}},{"$f":"SUM(BG9,BG13,BG17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF21:BQ21,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT9,BT13,BT17)","v":{"$error":"#N/A"}},{"$f":"SUM(BU9,BU13,BU17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT21:CE21,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH9,CH13,CH17)","v":{"$error":"#N/A"}},{"$f":"SUM(CI9,CI13,CI17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH21:CS21,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV9,CV13,CV17)","v":{"$error":"#N/A"}},{"$f":"SUM(CW9,CW13,CW17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV21:DG21,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ9,DJ13,DJ17)","v":{"$error":"#N/A"}},{"$f":"SUM(DK9,DK13,DK17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ21:DU21,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX9,DX13,DX17)","v":{"$error":"#N/A"}},{"$f":"SUM(DY9,DY13,DY17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX21:EI21,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL9,EL13,EL17)","v":{"$error":"#N/A"}},{"$f":"SUM(EM9,EM13,EM17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL21:EW21,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ9,EZ13,EZ17)","v":{"$error":"#N/A"}},{"$f":"SUM(FA9,FA13,FA17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ21:FK21,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN9,FN13,FN17)","v":{"$error":"#N/A"}},{"$f":"SUM(FO9,FO13,FO17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN21:FY21,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB9,GB13,GB17)","v":{"$error":"#N/A"}},{"$f":"SUM(GC9,GC13,GC17)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB21:GM21,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP9,GP13,GP17)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ9,GQ13,GQ17)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP21:HA21,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["Firm Obligations This Iter.  LLH",{"$f":"SUM(B10,B14,B18)","v":5879.3480097893271},{"$f":"SUM(C10,C14,C18)","v":7364.7293566934777},7818.2488134890773,7691.7243836255202,7296.0236056391859,6890.2444448050319,5898.2382894184284,6903.8279402110393,7050.0548667839275,6381.1051891825318,6536.8190557130019,5996.6409053599109,{"$f":"SUMPRODUCT(B22:M22,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":6804.7504793749949},null,{"$f":"SUM(P10,P14,P18)","v":5789.0097323189175},{"$f":"SUM(Q10,Q14,Q18)","v":7314.304137236084},7650.2142171903597,8231.1206871516824,7585.2938457830496,7189.2257402100186,7673.6690522283916,7304.5531283487699,6481.0197195182845,7353.0650295797495,6533.9293052276935,5961.6353927337132,{"$f":"SUMPRODUCT(P22:AA22,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":7088.6437833635955},null,{"$f":"SUM(AD10,AD14,AD18)","v":{"$error":"#N/A"}},{"$f":"SUM(AE10,AE14,AE18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD22:AO22,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR10,AR14,AR18)","v":{"$error":"#N/A"}},{"$f":"SUM(AS10,AS14,AS18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR22:BC22,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF10,BF14,BF18)","v":{"$error":"#N/A"}},{"$f":"SUM(BG10,BG14,BG18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF22:BQ22,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT10,BT14,BT18)","v":{"$error":"#N/A"}},{"$f":"SUM(BU10,BU14,BU18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT22:CE22,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH10,CH14,CH18)","v":{"$error":"#N/A"}},{"$f":"SUM(CI10,CI14,CI18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH22:CS22,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV10,CV14,CV18)","v":{"$error":"#N/A"}},{"$f":"SUM(CW10,CW14,CW18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV22:DG22,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ10,DJ14,DJ18)","v":{"$error":"#N/A"}},{"$f":"SUM(DK10,DK14,DK18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ22:DU22,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX10,DX14,DX18)","v":{"$error":"#N/A"}},{"$f":"SUM(DY10,DY14,DY18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX22:EI22,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL10,EL14,EL18)","v":{"$error":"#N/A"}},{"$f":"SUM(EM10,EM14,EM18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL22:EW22,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ10,EZ14,EZ18)","v":{"$error":"#N/A"}},{"$f":"SUM(FA10,FA14,FA18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ22:FK22,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN10,FN14,FN18)","v":{"$error":"#N/A"}},{"$f":"SUM(FO10,FO14,FO18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN22:FY22,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB10,GB14,GB18)","v":{"$error":"#N/A"}},{"$f":"SUM(GC10,GC14,GC18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB22:GM22,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP10,GP14,GP18)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ10,GQ14,GQ18)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP22:HA22,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["Firm Obligations This Iter  Flat",{"$f":"SUM(B11,B15,B19)","v":6914.623852074521},{"$f":"SUM(C11,C15,C19)","v":8410.5462490489736},9024.7402497455023,8687.535339780281,8306.0226514467322,7743.1722631268176,6837.6718986074829,7960.0069381831217,8015.3012481231162,7524.554611720182,7557.1445361595215,7095.5795156233971,{"$f":"SUMPRODUCT(B23:M23,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":7838.7247132780803},null,{"$f":"SUM(P11,P15,P19)","v":6728.9380594658969},{"$f":"SUM(Q11,Q15,Q19)","v":8401.0468133498271},8958.4885230852797,9534.5296526036109,8796.110671518536,8447.083642969219,8595.327167217747,8007.9947695740475,7742.4901015996393,8400.8129554443294,7812.9004478236857,7238.7257744259014,{"$f":"SUMPRODUCT(P23:AA23,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":8219.8083996685673},null,{"$f":"SUM(AD11,AD15,AD19)","v":{"$error":"#N/A"}},{"$f":"SUM(AE11,AE15,AE19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD23:AO23,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR11,AR15,AR19)","v":{"$error":"#N/A"}},{"$f":"SUM(AS11,AS15,AS19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR23:BC23,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF11,BF15,BF19)","v":{"$error":"#N/A"}},{"$f":"SUM(BG11,BG15,BG19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF23:BQ23,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT11,BT15,BT19)","v":{"$error":"#N/A"}},{"$f":"SUM(BU11,BU15,BU19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT23:CE23,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH11,CH15,CH19)","v":{"$error":"#N/A"}},{"$f":"SUM(CI11,CI15,CI19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH23:CS23,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV11,CV15,CV19)","v":{"$error":"#N/A"}},{"$f":"SUM(CW11,CW15,CW19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV23:DG23,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ11,DJ15,DJ19)","v":{"$error":"#N/A"}},{"$f":"SUM(DK11,DK15,DK19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ23:DU23,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX11,DX15,DX19)","v":{"$error":"#N/A"}},{"$f":"SUM(DY11,DY15,DY19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX23:EI23,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL11,EL15,EL19)","v":{"$error":"#N/A"}},{"$f":"SUM(EM11,EM15,EM19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL23:EW23,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ11,EZ15,EZ19)","v":{"$error":"#N/A"}},{"$f":"SUM(FA11,FA15,FA19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ23:FK23,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN11,FN15,FN19)","v":{"$error":"#N/A"}},{"$f":"SUM(FO11,FO15,FO19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN23:FY23,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB11,GB15,GB19)","v":{"$error":"#N/A"}},{"$f":"SUM(GC11,GC15,GC19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB23:GM23,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP11,GP15,GP19)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ11,GQ15,GQ19)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP23:HA23,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["RESOURCES"]
["Static Non-Hydro Resources HLH",{"$f":"IF(DB_Inputs!B$18=0,0,IF(StudyType<2, SUM(LT_Resources!B6,LT_Resources!B11,LT_Resources!B13:B14,LT_Resources!B18,LT_Resources!B23,LT_Resources!B28:B29),SUM(Resources_ESP!B9,Resources_ESP!B11,Resources_ESP!B14:B29)))","v":402.49735580000004},{"$f":"IF(DB_Inputs!C$18=0,0,IF(StudyType<2, SUM(LT_Resources!C6,LT_Resources!C11,LT_Resources!C13:C14,LT_Resources!C18,LT_Resources!C23,LT_Resources!C28:C29),SUM(Resources_ESP!C9,Resources_ESP!C11,Resources_ESP!C14:C29)))","v":397.73057500000004},{"$f":"IF(DB_Inputs!D$18=0,0,IF(StudyType<2, SUM(LT_Resources!D6,LT_Resources!D11,LT_Resources!D13:D14,LT_Resources!D18,LT_Resources!D23,LT_Resources!D28:D29),SUM(Resources_ESP!D9,Resources_ESP!D11,Resources_ESP!D14:D29)))","v":390.07315},{"$f":"IF(DB_Inputs!E$18=0,0,IF(StudyType<2, SUM(LT_Resources!E6,LT_Resources!E11,LT_Resources!E13:E14,LT_Resources!E18,LT_Resources!E23,LT_Resources!E28:E29),SUM(Resources_ESP!E9,Resources_ESP!E11,Resources_ESP!E14:E29)))","v":394.41408649999994},{"$f":"IF(DB_Inputs!F$18=0,0,IF(StudyType<2, SUM(LT_Resources!F6,LT_Resources!F11,LT_Resources!F13:F14,LT_Resources!F18,LT_Resources!F23,LT_Resources!F28:F29),SUM(Resources_ESP!F9,Resources_ESP!F11,Resources_ESP!F14:F29)))","v":391.18861979999997},{"$f":"IF(DB_Inputs!G$18=0,0,IF(StudyType<2, SUM(LT_Resources!G6,LT_Resources!G11,LT_Resources!G13:G14,LT_Resources!G18,LT_Resources!G23,LT_Resources!G28:G29),SUM(Resources_ESP!G9,Resources_ESP!G11,Resources_ESP!G14:G29)))","v":411.34236090000002},{"$f":"IF(DB_Inputs!H$18=0,0,IF(StudyType<2, SUM(LT_Resources!H6,LT_Resources!H11,LT_Resources!H13:H14,LT_Resources!H18,LT_Resources!H23,LT_Resources!H28:H29),SUM(Resources_ESP!H9,Resources_ESP!H11,Resources_ESP!H14:H29)))","v":427.13535000000002},{"$f":"IF(DB_Inputs!I$18=0,0,IF(StudyType<2, SUM(LT_Resources!I6,LT_Resources!I11,LT_Resources!I13:I14,LT_Resources!I18,LT_Resources!I23,LT_Resources!I28:I29),SUM(Resources_ESP!I9,Resources_ESP!I11,Resources_ESP!I14:I29)))","v":419.63185099999998},{"$f":"IF(DB_Inputs!J$18=0,0,IF(StudyType<2, SUM(LT_Resources!J6,LT_Resources!J11,LT_Resources!J13:J14,LT_Resources!J18,LT_Resources!J23,LT_Resources!J28:J29),SUM(Resources_ESP!J9,Resources_ESP!J11,Resources_ESP!J14:J29)))","v":429.69170679999996},{"$f":"IF(DB_Inputs!K$18=0,0,IF(StudyType<2, SUM(LT_Resources!K6,LT_Resources!K11,LT_Resources!K13:K14,LT_Resources!K18,LT_Resources!K23,LT_Resources!K28:K29),SUM(Resources_ESP!K9,Resources_ESP!K11,Resources_ESP!K14:K29)))","v":420.2079},{"$f":"IF(DB_Inputs!L$18=0,0,IF(StudyType<2, SUM(LT_Resources!L6,LT_Resources!L11,LT_Resources!L13:L14,LT_Resources!L18,LT_Resources!L23,LT_Resources!L28:L29),SUM(Resources_ESP!L9,Resources_ESP!L11,Resources_ESP!L14:L29)))","v":417.30752309999997},{"$f":"IF(DB_Inputs!M$18=0,0,IF(StudyType<2, SUM(LT_Resources!M6,LT_Resources!M11,LT_Resources!M13:M14,LT_Resources!M18,LT_Resources!M23,LT_Resources!M28:M29),SUM(Resources_ESP!M9,Resources_ESP!M11,Resources_ESP!M14:M29)))","v":410.0957032},{"$f":"SUMPRODUCT(B25:M25,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":409.42861110326788},null,{"$f":"IF(DB_Inputs!P$18=0,0,IF(StudyType<2, SUM(LT_Resources!P6,LT_Resources!P11,LT_Resources!P13:P14,LT_Resources!P18,LT_Resources!P23,LT_Resources!P28:P29),SUM(Resources_ESP!P9,Resources_ESP!P11,Resources_ESP!P14:P29)))","v":451.81458329999992},{"$f":"IF(DB_Inputs!Q$18=0,0,IF(StudyType<2, SUM(LT_Resources!Q6,LT_Resources!Q11,LT_Resources!Q13:Q14,LT_Resources!Q18,LT_Resources!Q23,LT_Resources!Q28:Q29),SUM(Resources_ESP!Q9,Resources_ESP!Q11,Resources_ESP!Q14:Q29)))","v":449.41480000000001},{"$f":"IF(DB_Inputs!R$18=0,0,IF(StudyType<2, SUM(LT_Resources!R6,LT_Resources!R11,LT_Resources!R13:R14,LT_Resources!R18,LT_Resources!R23,LT_Resources!R28:R29),SUM(Resources_ESP!R9,Resources_ESP!R11,Resources_ESP!R14:R29)))","v":441.71314999999998},{"$f":"IF(DB_Inputs!S$18=0,0,IF(StudyType<2, SUM(LT_Resources!S6,LT_Resources!S11,LT_Resources!S13:S14,LT_Resources!S18,LT_Resources!S23,LT_Resources!S28:S29),SUM(Resources_ESP!S9,Resources_ESP!S11,Resources_ESP!S14:S29)))","v":446.80591349999997},{"$f":"IF(DB_Inputs!T$18=0,0,IF(StudyType<2, SUM(LT_Resources!T6,LT_Resources!T11,LT_Resources!T13:T14,LT_Resources!T18,LT_Resources!T23,LT_Resources!T28:T29),SUM(Resources_ESP!T9,Resources_ESP!T11,Resources_ESP!T14:T29)))","v":437.60007809999996},{"$f":"IF(DB_Inputs!U$18=0,0,IF(StudyType<2, SUM(LT_Resources!U6,LT_Resources!U11,LT_Resources!U13:U14,LT_Resources!U18,LT_Resources!U23,LT_Resources!U28:U29),SUM(Resources_ESP!U9,Resources_ESP!U11,Resources_ESP!U14:U29)))","v":435.72091349999994},{"$f":"IF(DB_Inputs!V$18=0,0,IF(StudyType<2, SUM(LT_Resources!V6,LT_Resources!V11,LT_Resources!V13:V14,LT_Resources!V18,LT_Resources!V23,LT_Resources!V28:V29),SUM(Resources_ESP!V9,Resources_ESP!V11,Resources_ESP!V14:V29)))","v":442.30322109999997},{"$f":"IF(DB_Inputs!W$18=0,0,IF(StudyType<2, SUM(LT_Resources!W6,LT_Resources!W11,LT_Resources!W13:W14,LT_Resources!W18,LT_Resources!W23,LT_Resources!W28:W29),SUM(Resources_ESP!W9,Resources_ESP!W11,Resources_ESP!W14:W29)))","v":439.77608179999999},{"$f":"IF(DB_Inputs!X$18=0,0,IF(StudyType<2, SUM(LT_Resources!X6,LT_Resources!X11,LT_Resources!X13:X14,LT_Resources!X18,LT_Resources!X23,LT_Resources!X28:X29),SUM(Resources_ESP!X9,Resources_ESP!X11,Resources_ESP!X14:X29)))","v":442.78437500000001},{"$f":"IF(DB_Inputs!Y$18=0,0,IF(StudyType<2, SUM(LT_Resources!Y6,LT_Resources!Y11,LT_Resources!Y13:Y14,LT_Resources!Y18,LT_Resources!Y23,LT_Resources!Y28:Y29),SUM(Resources_ESP!Y9,Resources_ESP!Y11,Resources_ESP!Y14:Y29)))","v":440.29365389999998},{"$f":"IF(DB_Inputs!Z$18=0,0,IF(StudyType<2, SUM(LT_Resources!Z6,LT_Resources!Z11,LT_Resources!Z13:Z14,LT_Resources!Z18,LT_Resources!Z23,LT_Resources!Z28:Z29),SUM(Resources_ESP!Z9,Resources_ESP!Z11,Resources_ESP!Z14:Z29)))","v":432.59224539999997},{"$f":"IF(DB_Inputs!AA$18=0,0,IF(StudyType<2, SUM(LT_Resources!AA6,LT_Resources!AA11,LT_Resources!AA13:AA14,LT_Resources!AA18,LT_Resources!AA23,LT_Resources!AA28:AA29),SUM(Resources_ESP!AA9,Resources_ESP!AA11,Resources_ESP!AA14:AA29)))","v":436.69986979999999},{"$f":"SUMPRODUCT(P25:AA25,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":441.48985546677523},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!AD6,LT_Resources!AD11,LT_Resources!AD13:AD14,LT_Resources!AD18,LT_Resources!AD23,LT_Resources!AD28:AD29),SUM(Resources_ESP!AD9,Resources_ESP!AD11,Resources_ESP!AD14:AD29))","v":380.94421296296298},{"$f":"IF(StudyType<2,SUM(LT_Resources!AE6,LT_Resources!AE11,LT_Resources!AE13:AE14,LT_Resources!AE18,LT_Resources!AE23,LT_Resources!AE28:AE29),SUM(Resources_ESP!AE9,Resources_ESP!AE11,Resources_ESP!AE14:AE29))","v":381.61057499999998},{"$f":"IF(StudyType<2,SUM(LT_Resources!AF6,LT_Resources!AF11,LT_Resources!AF13:AF14,LT_Resources!AF18,LT_Resources!AF23,LT_Resources!AF28:AF29),SUM(Resources_ESP!AF9,Resources_ESP!AF11,Resources_ESP!AF14:AF29))","v":380.63315},{"$f":"IF(StudyType<2,SUM(LT_Resources!AG6,LT_Resources!AG11,LT_Resources!AG13:AG14,LT_Resources!AG18,LT_Resources!AG23,LT_Resources!AG28:AG29),SUM(Resources_ESP!AG9,Resources_ESP!AG11,Resources_ESP!AG14:AG29))","v":376.05110576923073},{"$f":"IF(StudyType<2,SUM(LT_Resources!AH6,LT_Resources!AH11,LT_Resources!AH13:AH14,LT_Resources!AH18,LT_Resources!AH23,LT_Resources!AH28:AH29),SUM(Resources_ESP!AH9,Resources_ESP!AH11,Resources_ESP!AH14:AH29))","v":379.56870000000004},{"$f":"IF(StudyType<2,SUM(LT_Resources!AI6,LT_Resources!AI11,LT_Resources!AI13:AI14,LT_Resources!AI18,LT_Resources!AI23,LT_Resources!AI28:AI29),SUM(Resources_ESP!AI9,Resources_ESP!AI11,Resources_ESP!AI14:AI29))","v":383.54062499999998},{"$f":"IF(StudyType<2,SUM(LT_Resources!AJ6,LT_Resources!AJ11,LT_Resources!AJ13:AJ14,LT_Resources!AJ18,LT_Resources!AJ23,LT_Resources!AJ28:AJ29),SUM(Resources_ESP!AJ9,Resources_ESP!AJ11,Resources_ESP!AJ14:AJ29))","v":390.61605769230772},{"$f":"IF(StudyType<2,SUM(LT_Resources!AK6,LT_Resources!AK11,LT_Resources!AK13:AK14,LT_Resources!AK18,LT_Resources!AK23,LT_Resources!AK28:AK29),SUM(Resources_ESP!AK9,Resources_ESP!AK11,Resources_ESP!AK14:AK29))","v":388.9375},{"$f":"IF(StudyType<2,SUM(LT_Resources!AL6,LT_Resources!AL11,LT_Resources!AL13:AL14,LT_Resources!AL18,LT_Resources!AL23,LT_Resources!AL28:AL29),SUM(Resources_ESP!AL9,Resources_ESP!AL11,Resources_ESP!AL14:AL29))","v":390.15625},{"$f":"IF(StudyType<2,SUM(LT_Resources!AM6,LT_Resources!AM11,LT_Resources!AM13:AM14,LT_Resources!AM18,LT_Resources!AM23,LT_Resources!AM28:AM29),SUM(Resources_ESP!AM9,Resources_ESP!AM11,Resources_ESP!AM14:AM29))","v":388.60096153846155},{"$f":"IF(StudyType<2,SUM(LT_Resources!AN6,LT_Resources!AN11,LT_Resources!AN13:AN14,LT_Resources!AN18,LT_Resources!AN23,LT_Resources!AN28:AN29),SUM(Resources_ESP!AN9,Resources_ESP!AN11,Resources_ESP!AN14:AN29))","v":381.4375},{"$f":"IF(StudyType<2,SUM(LT_Resources!AO6,LT_Resources!AO11,LT_Resources!AO13:AO14,LT_Resources!AO18,LT_Resources!AO23,LT_Resources!AO28:AO29),SUM(Resources_ESP!AO9,Resources_ESP!AO11,Resources_ESP!AO14:AO29))","v":384.30500000000001},{"$f":"SUMPRODUCT(AD25:AO25,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":383.87120738636366},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!AR6,LT_Resources!AR11,LT_Resources!AR13:AR14,LT_Resources!AR18,LT_Resources!AR23,LT_Resources!AR28:AR29),SUM(Resources_ESP!AR9,Resources_ESP!AR11,Resources_ESP!AR14:AR29))","v":481.19212962962962},{"$f":"IF(StudyType<2,SUM(LT_Resources!AS6,LT_Resources!AS11,LT_Resources!AS13:AS14,LT_Resources!AS18,LT_Resources!AS23,LT_Resources!AS28:AS29),SUM(Resources_ESP!AS9,Resources_ESP!AS11,Resources_ESP!AS14:AS29))","v":483.80208333333331},{"$f":"IF(StudyType<2,SUM(LT_Resources!AT6,LT_Resources!AT11,LT_Resources!AT13:AT14,LT_Resources!AT18,LT_Resources!AT23,LT_Resources!AT28:AT29),SUM(Resources_ESP!AT9,Resources_ESP!AT11,Resources_ESP!AT14:AT29))","v":482.30288461538464},{"$f":"IF(StudyType<2,SUM(LT_Resources!AU6,LT_Resources!AU11,LT_Resources!AU13:AU14,LT_Resources!AU18,LT_Resources!AU23,LT_Resources!AU28:AU29),SUM(Resources_ESP!AU9,Resources_ESP!AU11,Resources_ESP!AU14:AU29))","v":478.52250000000004},{"$f":"IF(StudyType<2,SUM(LT_Resources!AV6,LT_Resources!AV11,LT_Resources!AV13:AV14,LT_Resources!AV18,LT_Resources!AV23,LT_Resources!AV28:AV29),SUM(Resources_ESP!AV9,Resources_ESP!AV11,Resources_ESP!AV14:AV29))","v":482.69010416666669},{"$f":"IF(StudyType<2,SUM(LT_Resources!AW6,LT_Resources!AW11,LT_Resources!AW13:AW14,LT_Resources!AW18,LT_Resources!AW23,LT_Resources!AW28:AW29),SUM(Resources_ESP!AW9,Resources_ESP!AW11,Resources_ESP!AW14:AW29))","v":483.47685185185185},{"$f":"IF(StudyType<2,SUM(LT_Resources!AX6,LT_Resources!AX11,LT_Resources!AX13:AX14,LT_Resources!AX18,LT_Resources!AX23,LT_Resources!AX28:AX29),SUM(Resources_ESP!AX9,Resources_ESP!AX11,Resources_ESP!AX14:AX29))","v":490.47115384615381},{"$f":"IF(StudyType<2,SUM(LT_Resources!AY6,LT_Resources!AY11,LT_Resources!AY13:AY14,LT_Resources!AY18,LT_Resources!AY23,LT_Resources!AY28:AY29),SUM(Resources_ESP!AY9,Resources_ESP!AY11,Resources_ESP!AY14:AY29))","v":489.78999999999996},{"$f":"IF(StudyType<2,SUM(LT_Resources!AZ6,LT_Resources!AZ11,LT_Resources!AZ13:AZ14,LT_Resources!AZ18,LT_Resources!AZ23,LT_Resources!AZ28:AZ29),SUM(Resources_ESP!AZ9,Resources_ESP!AZ11,Resources_ESP!AZ14:AZ29))","v":488.70913461538464},{"$f":"IF(StudyType<2,SUM(LT_Resources!BA6,LT_Resources!BA11,LT_Resources!BA13:BA14,LT_Resources!BA18,LT_Resources!BA23,LT_Resources!BA28:BA29),SUM(Resources_ESP!BA9,Resources_ESP!BA11,Resources_ESP!BA14:BA29))","v":363.25480769230774},{"$f":"IF(StudyType<2,SUM(LT_Resources!BB6,LT_Resources!BB11,LT_Resources!BB13:BB14,LT_Resources!BB18,LT_Resources!BB23,LT_Resources!BB28:BB29),SUM(Resources_ESP!BB9,Resources_ESP!BB11,Resources_ESP!BB14:BB29))","v":357.83894230769232},{"$f":"IF(StudyType<2,SUM(LT_Resources!BC6,LT_Resources!BC11,LT_Resources!BC13:BC14,LT_Resources!BC18,LT_Resources!BC23,LT_Resources!BC28:BC29),SUM(Resources_ESP!BC9,Resources_ESP!BC11,Resources_ESP!BC14:BC29))","v":359.85749999999996},{"$f":"SUMPRODUCT(AR25:BC25,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":453.39780130293161},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!BF6,LT_Resources!BF11,LT_Resources!BF13:BF14,LT_Resources!BF18,LT_Resources!BF23,LT_Resources!BF28:BF29),SUM(Resources_ESP!BF9,Resources_ESP!BF11,Resources_ESP!BF14:BF29))","v":251.36298076923077},{"$f":"IF(StudyType<2,SUM(LT_Resources!BG6,LT_Resources!BG11,LT_Resources!BG13:BG14,LT_Resources!BG18,LT_Resources!BG23,LT_Resources!BG28:BG29),SUM(Resources_ESP!BG9,Resources_ESP!BG11,Resources_ESP!BG14:BG29))","v":253.20749999999998},{"$f":"IF(StudyType<2,SUM(LT_Resources!BH6,LT_Resources!BH11,LT_Resources!BH13:BH14,LT_Resources!BH18,LT_Resources!BH23,LT_Resources!BH28:BH29),SUM(Resources_ESP!BH9,Resources_ESP!BH11,Resources_ESP!BH14:BH29))","v":252.14903846153848},{"$f":"IF(StudyType<2,SUM(LT_Resources!BI6,LT_Resources!BI11,LT_Resources!BI13:BI14,LT_Resources!BI18,LT_Resources!BI23,LT_Resources!BI28:BI29),SUM(Resources_ESP!BI9,Resources_ESP!BI11,Resources_ESP!BI14:BI29))","v":248.37},{"$f":"IF(StudyType<2,SUM(LT_Resources!BJ6,LT_Resources!BJ11,LT_Resources!BJ13:BJ14,LT_Resources!BJ18,LT_Resources!BJ23,LT_Resources!BJ28:BJ29),SUM(Resources_ESP!BJ9,Resources_ESP!BJ11,Resources_ESP!BJ14:BJ29))","v":252.53645833333334},{"$f":"IF(StudyType<2,SUM(LT_Resources!BK6,LT_Resources!BK11,LT_Resources!BK13:BK14,LT_Resources!BK18,LT_Resources!BK23,LT_Resources!BK28:BK29),SUM(Resources_ESP!BK9,Resources_ESP!BK11,Resources_ESP!BK14:BK29))","v":253.32407407407408},{"$f":"IF(StudyType<2,SUM(LT_Resources!BL6,LT_Resources!BL11,LT_Resources!BL13:BL14,LT_Resources!BL18,LT_Resources!BL23,LT_Resources!BL28:BL29),SUM(Resources_ESP!BL9,Resources_ESP!BL11,Resources_ESP!BL14:BL29))","v":260.31730769230768},{"$f":"IF(StudyType<2,SUM(LT_Resources!BM6,LT_Resources!BM11,LT_Resources!BM13:BM14,LT_Resources!BM18,LT_Resources!BM23,LT_Resources!BM28:BM29),SUM(Resources_ESP!BM9,Resources_ESP!BM11,Resources_ESP!BM14:BM29))","v":259.63749999999999},{"$f":"IF(StudyType<2,SUM(LT_Resources!BN6,LT_Resources!BN11,LT_Resources!BN13:BN14,LT_Resources!BN18,LT_Resources!BN23,LT_Resources!BN28:BN29),SUM(Resources_ESP!BN9,Resources_ESP!BN11,Resources_ESP!BN14:BN29))","v":258.55528846153845},{"$f":"IF(StudyType<2,SUM(LT_Resources!BO6,LT_Resources!BO11,LT_Resources!BO13:BO14,LT_Resources!BO18,LT_Resources!BO23,LT_Resources!BO28:BO29),SUM(Resources_ESP!BO9,Resources_ESP!BO11,Resources_ESP!BO14:BO29))","v":258.71999999999997},{"$f":"IF(StudyType<2,SUM(LT_Resources!BP6,LT_Resources!BP11,LT_Resources!BP13:BP14,LT_Resources!BP18,LT_Resources!BP23,LT_Resources!BP28:BP29),SUM(Resources_ESP!BP9,Resources_ESP!BP11,Resources_ESP!BP14:BP29))","v":252.31481481481481},{"$f":"IF(StudyType<2,SUM(LT_Resources!BQ6,LT_Resources!BQ11,LT_Resources!BQ13:BQ14,LT_Resources!BQ18,LT_Resources!BQ23,LT_Resources!BQ28:BQ29),SUM(Resources_ESP!BQ9,Resources_ESP!BQ11,Resources_ESP!BQ14:BQ29))","v":254.70499999999998},{"$f":"SUMPRODUCT(BF25:BQ25,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":254.59649837133551},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!BT6,LT_Resources!BT11,LT_Resources!BT13:BT14,LT_Resources!BT18,LT_Resources!BT23,LT_Resources!BT28:BT29),SUM(Resources_ESP!BT9,Resources_ESP!BT11,Resources_ESP!BT14:BT29))","v":379.78365384615381},{"$f":"IF(StudyType<2,SUM(LT_Resources!BU6,LT_Resources!BU11,LT_Resources!BU13:BU14,LT_Resources!BU18,LT_Resources!BU23,LT_Resources!BU28:BU29),SUM(Resources_ESP!BU9,Resources_ESP!BU11,Resources_ESP!BU14:BU29))","v":381.62749999999994},{"$f":"IF(StudyType<2,SUM(LT_Resources!BV6,LT_Resources!BV11,LT_Resources!BV13:BV14,LT_Resources!BV18,LT_Resources!BV23,LT_Resources!BV28:BV29),SUM(Resources_ESP!BV9,Resources_ESP!BV11,Resources_ESP!BV14:BV29))","v":380.56971153846155},{"$f":"IF(StudyType<2,SUM(LT_Resources!BW6,LT_Resources!BW11,LT_Resources!BW13:BW14,LT_Resources!BW18,LT_Resources!BW23,LT_Resources!BW28:BW29),SUM(Resources_ESP!BW9,Resources_ESP!BW11,Resources_ESP!BW14:BW29))","v":376.78999999999996},{"$f":"IF(StudyType<2,SUM(LT_Resources!BX6,LT_Resources!BX11,LT_Resources!BX13:BX14,LT_Resources!BX18,LT_Resources!BX23,LT_Resources!BX28:BX29),SUM(Resources_ESP!BX9,Resources_ESP!BX11,Resources_ESP!BX14:BX29))","v":380.95833333333337},{"$f":"IF(StudyType<2,SUM(LT_Resources!BY6,LT_Resources!BY11,LT_Resources!BY13:BY14,LT_Resources!BY18,LT_Resources!BY23,LT_Resources!BY28:BY29),SUM(Resources_ESP!BY9,Resources_ESP!BY11,Resources_ESP!BY14:BY29))","v":381.74537037037038},{"$f":"IF(StudyType<2,SUM(LT_Resources!BZ6,LT_Resources!BZ11,LT_Resources!BZ13:BZ14,LT_Resources!BZ18,LT_Resources!BZ23,LT_Resources!BZ28:BZ29),SUM(Resources_ESP!BZ9,Resources_ESP!BZ11,Resources_ESP!BZ14:BZ29))","v":389.44749999999999},{"$f":"IF(StudyType<2,SUM(LT_Resources!CA6,LT_Resources!CA11,LT_Resources!CA13:CA14,LT_Resources!CA18,LT_Resources!CA23,LT_Resources!CA28:CA29),SUM(Resources_ESP!CA9,Resources_ESP!CA11,Resources_ESP!CA14:CA29))","v":387.40384615384619},{"$f":"IF(StudyType<2,SUM(LT_Resources!CB6,LT_Resources!CB11,LT_Resources!CB13:CB14,LT_Resources!CB18,LT_Resources!CB23,LT_Resources!CB28:CB29),SUM(Resources_ESP!CB9,Resources_ESP!CB11,Resources_ESP!CB14:CB29))","v":386.97596153846155},{"$f":"IF(StudyType<2,SUM(LT_Resources!CC6,LT_Resources!CC11,LT_Resources!CC13:CC14,LT_Resources!CC18,LT_Resources!CC23,LT_Resources!CC28:CC29),SUM(Resources_ESP!CC9,Resources_ESP!CC11,Resources_ESP!CC14:CC29))","v":387.14},{"$f":"IF(StudyType<2,SUM(LT_Resources!CD6,LT_Resources!CD11,LT_Resources!CD13:CD14,LT_Resources!CD18,LT_Resources!CD23,LT_Resources!CD28:CD29),SUM(Resources_ESP!CD9,Resources_ESP!CD11,Resources_ESP!CD14:CD29))","v":380.73611111111109},{"$f":"IF(StudyType<2,SUM(LT_Resources!CE6,LT_Resources!CE11,LT_Resources!CE13:CE14,LT_Resources!CE18,LT_Resources!CE23,LT_Resources!CE28:CE29),SUM(Resources_ESP!CE9,Resources_ESP!CE11,Resources_ESP!CE14:CE29))","v":383.125},{"$f":"SUMPRODUCT(BT25:CE25,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":383.01730456026058},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!CH6,LT_Resources!CH11,LT_Resources!CH13:CH14,LT_Resources!CH18,LT_Resources!CH23,LT_Resources!CH28:CH29),SUM(Resources_ESP!CH9,Resources_ESP!CH11,Resources_ESP!CH14:CH29))","v":251.36298076923077},{"$f":"IF(StudyType<2,SUM(LT_Resources!CI6,LT_Resources!CI11,LT_Resources!CI13:CI14,LT_Resources!CI18,LT_Resources!CI23,LT_Resources!CI28:CI29),SUM(Resources_ESP!CI9,Resources_ESP!CI11,Resources_ESP!CI14:CI29))","v":253.20749999999998},{"$f":"IF(StudyType<2,SUM(LT_Resources!CJ6,LT_Resources!CJ11,LT_Resources!CJ13:CJ14,LT_Resources!CJ18,LT_Resources!CJ23,LT_Resources!CJ28:CJ29),SUM(Resources_ESP!CJ9,Resources_ESP!CJ11,Resources_ESP!CJ14:CJ29))","v":252.53},{"$f":"IF(StudyType<2,SUM(LT_Resources!CK6,LT_Resources!CK11,LT_Resources!CK13:CK14,LT_Resources!CK18,LT_Resources!CK23,LT_Resources!CK28:CK29),SUM(Resources_ESP!CK9,Resources_ESP!CK11,Resources_ESP!CK14:CK29))","v":248.14903846153845},{"$f":"IF(StudyType<2,SUM(LT_Resources!CL6,LT_Resources!CL11,LT_Resources!CL13:CL14,LT_Resources!CL18,LT_Resources!CL23,LT_Resources!CL28:CL29),SUM(Resources_ESP!CL9,Resources_ESP!CL11,Resources_ESP!CL14:CL29))","v":252.465},{"$f":"IF(StudyType<2,SUM(LT_Resources!CM6,LT_Resources!CM11,LT_Resources!CM13:CM14,LT_Resources!CM18,LT_Resources!CM23,LT_Resources!CM28:CM29),SUM(Resources_ESP!CM9,Resources_ESP!CM11,Resources_ESP!CM14:CM29))","v":253.73557692307691},{"$f":"IF(StudyType<2,SUM(LT_Resources!CN6,LT_Resources!CN11,LT_Resources!CN13:CN14,LT_Resources!CN18,LT_Resources!CN23,LT_Resources!CN28:CN29),SUM(Resources_ESP!CN9,Resources_ESP!CN11,Resources_ESP!CN14:CN29))","v":260.31730769230768},{"$f":"IF(StudyType<2,SUM(LT_Resources!CO6,LT_Resources!CO11,LT_Resources!CO13:CO14,LT_Resources!CO18,LT_Resources!CO23,LT_Resources!CO28:CO29),SUM(Resources_ESP!CO9,Resources_ESP!CO11,Resources_ESP!CO14:CO29))","v":258.98317307692309},{"$f":"IF(StudyType<2,SUM(LT_Resources!CP6,LT_Resources!CP11,LT_Resources!CP13:CP14,LT_Resources!CP18,LT_Resources!CP23,LT_Resources!CP28:CP29),SUM(Resources_ESP!CP9,Resources_ESP!CP11,Resources_ESP!CP14:CP29))","v":259.1925},{"$f":"IF(StudyType<2,SUM(LT_Resources!CQ6,LT_Resources!CQ11,LT_Resources!CQ13:CQ14,LT_Resources!CQ18,LT_Resources!CQ23,LT_Resources!CQ28:CQ29),SUM(Resources_ESP!CQ9,Resources_ESP!CQ11,Resources_ESP!CQ14:CQ29))","v":258.10096153846155},{"$f":"IF(StudyType<2,SUM(LT_Resources!CR6,LT_Resources!CR11,LT_Resources!CR13:CR14,LT_Resources!CR18,LT_Resources!CR23,LT_Resources!CR28:CR29),SUM(Resources_ESP!CR9,Resources_ESP!CR11,Resources_ESP!CR14:CR29))","v":252.31481481481481},{"$f":"IF(StudyType<2,SUM(LT_Resources!CS6,LT_Resources!CS11,LT_Resources!CS13:CS14,LT_Resources!CS18,LT_Resources!CS23,LT_Resources!CS28:CS29),SUM(Resources_ESP!CS9,Resources_ESP!CS11,Resources_ESP!CS14:CS29))","v":260.04166666666669},{"$f":"SUMPRODUCT(CH25:CS25,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":255.00081433224756},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!CV6,LT_Resources!CV11,LT_Resources!CV13:CV14,LT_Resources!CV18,LT_Resources!CV23,LT_Resources!CV28:CV29),SUM(Resources_ESP!CV9,Resources_ESP!CV11,Resources_ESP!CV14:CV29))","v":388.60416666666663},{"$f":"IF(StudyType<2,SUM(LT_Resources!CW6,LT_Resources!CW11,LT_Resources!CW13:CW14,LT_Resources!CW18,LT_Resources!CW23,LT_Resources!CW28:CW29),SUM(Resources_ESP!CW9,Resources_ESP!CW11,Resources_ESP!CW14:CW29))","v":395.0675},{"$f":"IF(StudyType<2,SUM(LT_Resources!CX6,LT_Resources!CX11,LT_Resources!CX13:CX14,LT_Resources!CX18,LT_Resources!CX23,LT_Resources!CX28:CX29),SUM(Resources_ESP!CX9,Resources_ESP!CX11,Resources_ESP!CX14:CX29))","v":394.39},{"$f":"IF(StudyType<2,SUM(LT_Resources!CY6,LT_Resources!CY11,LT_Resources!CY13:CY14,LT_Resources!CY18,LT_Resources!CY23,LT_Resources!CY28:CY29),SUM(Resources_ESP!CY9,Resources_ESP!CY11,Resources_ESP!CY14:CY29))","v":390.00961538461536},{"$f":"IF(StudyType<2,SUM(LT_Resources!CZ6,LT_Resources!CZ11,LT_Resources!CZ13:CZ14,LT_Resources!CZ18,LT_Resources!CZ23,LT_Resources!CZ28:CZ29),SUM(Resources_ESP!CZ9,Resources_ESP!CZ11,Resources_ESP!CZ14:CZ29))","v":399.23177083333337},{"$f":"IF(StudyType<2,SUM(LT_Resources!DA6,LT_Resources!DA11,LT_Resources!DA13:DA14,LT_Resources!DA18,LT_Resources!DA23,LT_Resources!DA28:DA29),SUM(Resources_ESP!DA9,Resources_ESP!DA11,Resources_ESP!DA14:DA29))","v":395.59615384615381},{"$f":"IF(StudyType<2,SUM(LT_Resources!DB6,LT_Resources!DB11,LT_Resources!DB13:DB14,LT_Resources!DB18,LT_Resources!DB23,LT_Resources!DB28:DB29),SUM(Resources_ESP!DB9,Resources_ESP!DB11,Resources_ESP!DB14:DB29))","v":402.17788461538464},{"$f":"IF(StudyType<2,SUM(LT_Resources!DC6,LT_Resources!DC11,LT_Resources!DC13:DC14,LT_Resources!DC18,LT_Resources!DC23,LT_Resources!DC28:DC29),SUM(Resources_ESP!DC9,Resources_ESP!DC11,Resources_ESP!DC14:DC29))","v":400.84375},{"$f":"IF(StudyType<2,SUM(LT_Resources!DD6,LT_Resources!DD11,LT_Resources!DD13:DD14,LT_Resources!DD18,LT_Resources!DD23,LT_Resources!DD28:DD29),SUM(Resources_ESP!DD9,Resources_ESP!DD11,Resources_ESP!DD14:DD29))","v":401.05250000000001},{"$f":"IF(StudyType<2,SUM(LT_Resources!DE6,LT_Resources!DE11,LT_Resources!DE13:DE14,LT_Resources!DE18,LT_Resources!DE23,LT_Resources!DE28:DE29),SUM(Resources_ESP!DE9,Resources_ESP!DE11,Resources_ESP!DE14:DE29))","v":399.96153846153845},{"$f":"IF(StudyType<2,SUM(LT_Resources!DF6,LT_Resources!DF11,LT_Resources!DF13:DF14,LT_Resources!DF18,LT_Resources!DF23,LT_Resources!DF28:DF29),SUM(Resources_ESP!DF9,Resources_ESP!DF11,Resources_ESP!DF14:DF29))","v":399.00961538461536},{"$f":"IF(StudyType<2,SUM(LT_Resources!DG6,LT_Resources!DG11,LT_Resources!DG13:DG14,LT_Resources!DG18,LT_Resources!DG23,LT_Resources!DG28:DG29),SUM(Resources_ESP!DG9,Resources_ESP!DG11,Resources_ESP!DG14:DG29))","v":392.92500000000001},{"$f":"SUMPRODUCT(CV25:DG25,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":396.53847719869708},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!DJ6,LT_Resources!DJ11,LT_Resources!DJ13:DJ14,LT_Resources!DJ18,LT_Resources!DJ23,LT_Resources!DJ28:DJ29),SUM(Resources_ESP!DJ9,Resources_ESP!DJ11,Resources_ESP!DJ14:DJ29))","v":246.74305555555554},{"$f":"IF(StudyType<2,SUM(LT_Resources!DK6,LT_Resources!DK11,LT_Resources!DK13:DK14,LT_Resources!DK18,LT_Resources!DK23,LT_Resources!DK28:DK29),SUM(Resources_ESP!DK9,Resources_ESP!DK11,Resources_ESP!DK14:DK29))","v":262.2734375},{"$f":"IF(StudyType<2,SUM(LT_Resources!DL6,LT_Resources!DL11,LT_Resources!DL13:DL14,LT_Resources!DL18,LT_Resources!DL23,LT_Resources!DL28:DL29),SUM(Resources_ESP!DL9,Resources_ESP!DL11,Resources_ESP!DL14:DL29))","v":244.18750000000003},{"$f":"IF(StudyType<2,SUM(LT_Resources!DM6,LT_Resources!DM11,LT_Resources!DM13:DM14,LT_Resources!DM18,LT_Resources!DM23,LT_Resources!DM28:DM29),SUM(Resources_ESP!DM9,Resources_ESP!DM11,Resources_ESP!DM14:DM29))","v":248.14903846153845},{"$f":"IF(StudyType<2,SUM(LT_Resources!DN6,LT_Resources!DN11,LT_Resources!DN13:DN14,LT_Resources!DN18,LT_Resources!DN23,LT_Resources!DN28:DN29),SUM(Resources_ESP!DN9,Resources_ESP!DN11,Resources_ESP!DN14:DN29))","v":257.36979166666669},{"$f":"IF(StudyType<2,SUM(LT_Resources!DO6,LT_Resources!DO11,LT_Resources!DO13:DO14,LT_Resources!DO18,LT_Resources!DO23,LT_Resources!DO28:DO29),SUM(Resources_ESP!DO9,Resources_ESP!DO11,Resources_ESP!DO14:DO29))","v":253.73557692307691},{"$f":"IF(StudyType<2,SUM(LT_Resources!DP6,LT_Resources!DP11,LT_Resources!DP13:DP14,LT_Resources!DP18,LT_Resources!DP23,LT_Resources!DP28:DP29),SUM(Resources_ESP!DP9,Resources_ESP!DP11,Resources_ESP!DP14:DP29))","v":260.31730769230768},{"$f":"IF(StudyType<2,SUM(LT_Resources!DQ6,LT_Resources!DQ11,LT_Resources!DQ13:DQ14,LT_Resources!DQ18,LT_Resources!DQ23,LT_Resources!DQ28:DQ29),SUM(Resources_ESP!DQ9,Resources_ESP!DQ11,Resources_ESP!DQ14:DQ29))","v":267.91750000000002},{"$f":"IF(StudyType<2,SUM(LT_Resources!DR6,LT_Resources!DR11,LT_Resources!DR13:DR14,LT_Resources!DR18,LT_Resources!DR23,LT_Resources!DR28:DR29),SUM(Resources_ESP!DR9,Resources_ESP!DR11,Resources_ESP!DR14:DR29))","v":250.59375000000003},{"$f":"IF(StudyType<2,SUM(LT_Resources!DS6,LT_Resources!DS11,LT_Resources!DS13:DS14,LT_Resources!DS18,LT_Resources!DS23,LT_Resources!DS28:DS29),SUM(Resources_ESP!DS9,Resources_ESP!DS11,Resources_ESP!DS14:DS29))","v":258.10096153846155},{"$f":"IF(StudyType<2,SUM(LT_Resources!DT6,LT_Resources!DT11,LT_Resources!DT13:DT14,LT_Resources!DT18,LT_Resources!DT23,LT_Resources!DT28:DT29),SUM(Resources_ESP!DT9,Resources_ESP!DT11,Resources_ESP!DT14:DT29))","v":257.14903846153845},{"$f":"IF(StudyType<2,SUM(LT_Resources!DU6,LT_Resources!DU11,LT_Resources!DU13:DU14,LT_Resources!DU18,LT_Resources!DU23,LT_Resources!DU28:DU29),SUM(Resources_ESP!DU9,Resources_ESP!DU11,Resources_ESP!DU14:DU29))","v":254.34499999999997},{"$f":"SUMPRODUCT(DJ25:DU25,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":254.94503257328989},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!DX6,LT_Resources!DX11,LT_Resources!DX13:DX14,LT_Resources!DX18,LT_Resources!DX23,LT_Resources!DX28:DX29),SUM(Resources_ESP!DX9,Resources_ESP!DX11,Resources_ESP!DX14:DX29))","v":385.28472222222223},{"$f":"IF(StudyType<2,SUM(LT_Resources!DY6,LT_Resources!DY11,LT_Resources!DY13:DY14,LT_Resources!DY18,LT_Resources!DY23,LT_Resources!DY28:DY29),SUM(Resources_ESP!DY9,Resources_ESP!DY11,Resources_ESP!DY14:DY29))","v":407.08072916666674},{"$f":"IF(StudyType<2,SUM(LT_Resources!DZ6,LT_Resources!DZ11,LT_Resources!DZ13:DZ14,LT_Resources!DZ18,LT_Resources!DZ23,LT_Resources!DZ28:DZ29),SUM(Resources_ESP!DZ9,Resources_ESP!DZ11,Resources_ESP!DZ14:DZ29))","v":388.86298076923083},{"$f":"IF(StudyType<2,SUM(LT_Resources!EA6,LT_Resources!EA11,LT_Resources!EA13:EA14,LT_Resources!EA18,LT_Resources!EA23,LT_Resources!EA28:EA29),SUM(Resources_ESP!EA9,Resources_ESP!EA11,Resources_ESP!EA14:EA29))","v":399.74749999999995},{"$f":"IF(StudyType<2,SUM(LT_Resources!EB6,LT_Resources!EB11,LT_Resources!EB13:EB14,LT_Resources!EB18,LT_Resources!EB23,LT_Resources!EB28:EB29),SUM(Resources_ESP!EB9,Resources_ESP!EB11,Resources_ESP!EB14:EB29))","v":402.17708333333337},{"$f":"IF(StudyType<2,SUM(LT_Resources!EC6,LT_Resources!EC11,LT_Resources!EC13:EC14,LT_Resources!EC18,LT_Resources!EC23,LT_Resources!EC28:EC29),SUM(Resources_ESP!EC9,Resources_ESP!EC11,Resources_ESP!EC14:EC29))","v":388.75462962962968},{"$f":"IF(StudyType<2,SUM(LT_Resources!ED6,LT_Resources!ED11,LT_Resources!ED13:ED14,LT_Resources!ED18,LT_Resources!ED23,LT_Resources!ED28:ED29),SUM(Resources_ESP!ED9,Resources_ESP!ED11,Resources_ESP!ED14:ED29))","v":403.41346153846155},{"$f":"IF(StudyType<2,SUM(LT_Resources!EE6,LT_Resources!EE11,LT_Resources!EE13:EE14,LT_Resources!EE18,LT_Resources!EE23,LT_Resources!EE28:EE29),SUM(Resources_ESP!EE9,Resources_ESP!EE11,Resources_ESP!EE14:EE29))","v":407.73500000000001},{"$f":"IF(StudyType<2,SUM(LT_Resources!EF6,LT_Resources!EF11,LT_Resources!EF13:EF14,LT_Resources!EF18,LT_Resources!EF23,LT_Resources!EF28:EF29),SUM(Resources_ESP!EF9,Resources_ESP!EF11,Resources_ESP!EF14:EF29))","v":396.84615384615392},{"$f":"IF(StudyType<2,SUM(LT_Resources!EG6,LT_Resources!EG11,LT_Resources!EG13:EG14,LT_Resources!EG18,LT_Resources!EG23,LT_Resources!EG28:EG29),SUM(Resources_ESP!EG9,Resources_ESP!EG11,Resources_ESP!EG14:EG29))","v":399.62259615384613},{"$f":"IF(StudyType<2,SUM(LT_Resources!EH6,LT_Resources!EH11,LT_Resources!EH13:EH14,LT_Resources!EH18,LT_Resources!EH23,LT_Resources!EH28:EH29),SUM(Resources_ESP!EH9,Resources_ESP!EH11,Resources_ESP!EH14:EH29))","v":398.67067307692304},{"$f":"IF(StudyType<2,SUM(LT_Resources!EI6,LT_Resources!EI11,LT_Resources!EI13:EI14,LT_Resources!EI18,LT_Resources!EI23,LT_Resources!EI28:EI29),SUM(Resources_ESP!EI9,Resources_ESP!EI11,Resources_ESP!EI14:EI29))","v":397.4425},{"$f":"SUMPRODUCT(DX25:EI25,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":397.77585504885991},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!EL6,LT_Resources!EL11,LT_Resources!EL13:EL14,LT_Resources!EL18,LT_Resources!EL23,LT_Resources!EL28:EL29),SUM(Resources_ESP!EL9,Resources_ESP!EL11,Resources_ESP!EL14:EL29))","v":242.84134615384616},{"$f":"IF(StudyType<2,SUM(LT_Resources!EM6,LT_Resources!EM11,LT_Resources!EM13:EM14,LT_Resources!EM18,LT_Resources!EM23,LT_Resources!EM28:EM29),SUM(Resources_ESP!EM9,Resources_ESP!EM11,Resources_ESP!EM14:EM29))","v":244.48999999999998},{"$f":"IF(StudyType<2,SUM(LT_Resources!EN6,LT_Resources!EN11,LT_Resources!EN13:EN14,LT_Resources!EN18,LT_Resources!EN23,LT_Resources!EN28:EN29),SUM(Resources_ESP!EN9,Resources_ESP!EN11,Resources_ESP!EN14:EN29))","v":236.81971153846158},{"$f":"IF(StudyType<2,SUM(LT_Resources!EO6,LT_Resources!EO11,LT_Resources!EO13:EO14,LT_Resources!EO18,LT_Resources!EO23,LT_Resources!EO28:EO29),SUM(Resources_ESP!EO9,Resources_ESP!EO11,Resources_ESP!EO14:EO29))","v":251.5275},{"$f":"IF(StudyType<2,SUM(LT_Resources!EP6,LT_Resources!EP11,LT_Resources!EP13:EP14,LT_Resources!EP18,LT_Resources!EP23,LT_Resources!EP28:EP29),SUM(Resources_ESP!EP9,Resources_ESP!EP11,Resources_ESP!EP14:EP29))","v":241.035},{"$f":"IF(StudyType<2,SUM(LT_Resources!EQ6,LT_Resources!EQ11,LT_Resources!EQ13:EQ14,LT_Resources!EQ18,LT_Resources!EQ23,LT_Resources!EQ28:EQ29),SUM(Resources_ESP!EQ9,Resources_ESP!EQ11,Resources_ESP!EQ14:EQ29))","v":235.42361111111111},{"$f":"IF(StudyType<2,SUM(LT_Resources!ER6,LT_Resources!ER11,LT_Resources!ER13:ER14,LT_Resources!ER18,LT_Resources!ER23,LT_Resources!ER28:ER29),SUM(Resources_ESP!ER9,Resources_ESP!ER11,Resources_ESP!ER14:ER29))","v":251.38499999999999},{"$f":"IF(StudyType<2,SUM(LT_Resources!ES6,LT_Resources!ES11,LT_Resources!ES13:ES14,LT_Resources!ES18,LT_Resources!ES23,LT_Resources!ES28:ES29),SUM(Resources_ESP!ES9,Resources_ESP!ES11,Resources_ESP!ES14:ES29))","v":239.68028846153845},{"$f":"IF(StudyType<2,SUM(LT_Resources!ET6,LT_Resources!ET11,LT_Resources!ET13:ET14,LT_Resources!ET18,LT_Resources!ET23,LT_Resources!ET28:ET29),SUM(Resources_ESP!ET9,Resources_ESP!ET11,Resources_ESP!ET14:ET29))","v":237.9086538461539},{"$f":"IF(StudyType<2,SUM(LT_Resources!EU6,LT_Resources!EU11,LT_Resources!EU13:EU14,LT_Resources!EU18,LT_Resources!EU23,LT_Resources!EU28:EU29),SUM(Resources_ESP!EU9,Resources_ESP!EU11,Resources_ESP!EU14:EU29))","v":249.27249999999998},{"$f":"IF(StudyType<2,SUM(LT_Resources!EV6,LT_Resources!EV11,LT_Resources!EV13:EV14,LT_Resources!EV18,LT_Resources!EV23,LT_Resources!EV28:EV29),SUM(Resources_ESP!EV9,Resources_ESP!EV11,Resources_ESP!EV14:EV29))","v":237.74537037037038},{"$f":"IF(StudyType<2,SUM(LT_Resources!EW6,LT_Resources!EW11,LT_Resources!EW13:EW14,LT_Resources!EW18,LT_Resources!EW23,LT_Resources!EW28:EW29),SUM(Resources_ESP!EW9,Resources_ESP!EW11,Resources_ESP!EW14:EW29))","v":242.26999999999998},{"$f":"SUMPRODUCT(EL25:EW25,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":242.41416396103895},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!EZ6,LT_Resources!EZ11,LT_Resources!EZ13:EZ14,LT_Resources!EZ18,LT_Resources!EZ23,LT_Resources!EZ28:EZ29),SUM(Resources_ESP!EZ9,Resources_ESP!EZ11,Resources_ESP!EZ14:EZ29))","v":396.71875},{"$f":"IF(StudyType<2,SUM(LT_Resources!FA6,LT_Resources!FA11,LT_Resources!FA13:FA14,LT_Resources!FA18,LT_Resources!FA23,LT_Resources!FA28:FA29),SUM(Resources_ESP!FA9,Resources_ESP!FA11,Resources_ESP!FA14:FA29))","v":399.76499999999999},{"$f":"IF(StudyType<2,SUM(LT_Resources!FB6,LT_Resources!FB11,LT_Resources!FB13:FB14,LT_Resources!FB18,LT_Resources!FB23,LT_Resources!FB28:FB29),SUM(Resources_ESP!FB9,Resources_ESP!FB11,Resources_ESP!FB14:FB29))","v":400.14249999999998},{"$f":"IF(StudyType<2,SUM(LT_Resources!FC6,LT_Resources!FC11,LT_Resources!FC13:FC14,LT_Resources!FC18,LT_Resources!FC23,LT_Resources!FC28:FC29),SUM(Resources_ESP!FC9,Resources_ESP!FC11,Resources_ESP!FC14:FC29))","v":398.49759615384613},{"$f":"IF(StudyType<2,SUM(LT_Resources!FD6,LT_Resources!FD11,LT_Resources!FD13:FD14,LT_Resources!FD18,LT_Resources!FD23,LT_Resources!FD28:FD29),SUM(Resources_ESP!FD9,Resources_ESP!FD11,Resources_ESP!FD14:FD29))","v":404.86979166666669},{"$f":"IF(StudyType<2,SUM(LT_Resources!FE6,LT_Resources!FE11,LT_Resources!FE13:FE14,LT_Resources!FE18,LT_Resources!FE23,LT_Resources!FE28:FE29),SUM(Resources_ESP!FE9,Resources_ESP!FE11,Resources_ESP!FE14:FE29))","v":390.69907407407408},{"$f":"IF(StudyType<2,SUM(LT_Resources!FF6,LT_Resources!FF11,LT_Resources!FF13:FF14,LT_Resources!FF18,LT_Resources!FF23,LT_Resources!FF28:FF29),SUM(Resources_ESP!FF9,Resources_ESP!FF11,Resources_ESP!FF14:FF29))","v":406.65999999999997},{"$f":"IF(StudyType<2,SUM(LT_Resources!FG6,LT_Resources!FG11,LT_Resources!FG13:FG14,LT_Resources!FG18,LT_Resources!FG23,LT_Resources!FG28:FG29),SUM(Resources_ESP!FG9,Resources_ESP!FG11,Resources_ESP!FG14:FG29))","v":394.95432692307691},{"$f":"IF(StudyType<2,SUM(LT_Resources!FH6,LT_Resources!FH11,LT_Resources!FH13:FH14,LT_Resources!FH18,LT_Resources!FH23,LT_Resources!FH28:FH29),SUM(Resources_ESP!FH9,Resources_ESP!FH11,Resources_ESP!FH14:FH29))","v":393.18269230769238},{"$f":"IF(StudyType<2,SUM(LT_Resources!FI6,LT_Resources!FI11,LT_Resources!FI13:FI14,LT_Resources!FI18,LT_Resources!FI23,LT_Resources!FI28:FI29),SUM(Resources_ESP!FI9,Resources_ESP!FI11,Resources_ESP!FI14:FI29))","v":404.54750000000001},{"$f":"IF(StudyType<2,SUM(LT_Resources!FJ6,LT_Resources!FJ11,LT_Resources!FJ13:FJ14,LT_Resources!FJ18,LT_Resources!FJ23,LT_Resources!FJ28:FJ29),SUM(Resources_ESP!FJ9,Resources_ESP!FJ11,Resources_ESP!FJ14:FJ29))","v":393.02083333333337},{"$f":"IF(StudyType<2,SUM(LT_Resources!FK6,LT_Resources!FK11,LT_Resources!FK13:FK14,LT_Resources!FK18,LT_Resources!FK23,LT_Resources!FK28:FK29),SUM(Resources_ESP!FK9,Resources_ESP!FK11,Resources_ESP!FK14:FK29))","v":406.15625},{"$f":"SUMPRODUCT(EZ25:FK25,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":398.921977124183},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!FN6,LT_Resources!FN11,LT_Resources!FN13:FN14,LT_Resources!FN18,LT_Resources!FN23,LT_Resources!FN28:FN29),SUM(Resources_ESP!FN9,Resources_ESP!FN11,Resources_ESP!FN14:FN29))","v":233.82175925925927},{"$f":"IF(StudyType<2,SUM(LT_Resources!FO6,LT_Resources!FO11,LT_Resources!FO13:FO14,LT_Resources!FO18,LT_Resources!FO23,LT_Resources!FO28:FO29),SUM(Resources_ESP!FO9,Resources_ESP!FO11,Resources_ESP!FO14:FO29))","v":244.48999999999998},{"$f":"IF(StudyType<2,SUM(LT_Resources!FP6,LT_Resources!FP11,LT_Resources!FP13:FP14,LT_Resources!FP18,LT_Resources!FP23,LT_Resources!FP28:FP29),SUM(Resources_ESP!FP9,Resources_ESP!FP11,Resources_ESP!FP14:FP29))","v":244.86749999999998},{"$f":"IF(StudyType<2,SUM(LT_Resources!FQ6,LT_Resources!FQ11,LT_Resources!FQ13:FQ14,LT_Resources!FQ18,LT_Resources!FQ23,LT_Resources!FQ28:FQ29),SUM(Resources_ESP!FQ9,Resources_ESP!FQ11,Resources_ESP!FQ14:FQ29))","v":243.22355769230768},{"$f":"IF(StudyType<2,SUM(LT_Resources!FR6,LT_Resources!FR11,LT_Resources!FR13:FR14,LT_Resources!FR18,LT_Resources!FR23,LT_Resources!FR28:FR29),SUM(Resources_ESP!FR9,Resources_ESP!FR11,Resources_ESP!FR14:FR29))","v":249.59375000000003},{"$f":"IF(StudyType<2,SUM(LT_Resources!FS6,LT_Resources!FS11,LT_Resources!FS13:FS14,LT_Resources!FS18,LT_Resources!FS23,LT_Resources!FS28:FS29),SUM(Resources_ESP!FS9,Resources_ESP!FS11,Resources_ESP!FS14:FS29))","v":243.10817307692307},{"$f":"IF(StudyType<2,SUM(LT_Resources!FT6,LT_Resources!FT11,LT_Resources!FT13:FT14,LT_Resources!FT18,LT_Resources!FT23,LT_Resources!FT28:FT29),SUM(Resources_ESP!FT9,Resources_ESP!FT11,Resources_ESP!FT14:FT29))","v":243.08653846153845},{"$f":"IF(StudyType<2,SUM(LT_Resources!FU6,LT_Resources!FU11,LT_Resources!FU13:FU14,LT_Resources!FU18,LT_Resources!FU23,LT_Resources!FU28:FU29),SUM(Resources_ESP!FU9,Resources_ESP!FU11,Resources_ESP!FU14:FU29))","v":239.68028846153845},{"$f":"IF(StudyType<2,SUM(LT_Resources!FV6,LT_Resources!FV11,LT_Resources!FV13:FV14,LT_Resources!FV18,LT_Resources!FV23,LT_Resources!FV28:FV29),SUM(Resources_ESP!FV9,Resources_ESP!FV11,Resources_ESP!FV14:FV29))","v":246},{"$f":"IF(StudyType<2,SUM(LT_Resources!FW6,LT_Resources!FW11,LT_Resources!FW13:FW14,LT_Resources!FW18,LT_Resources!FW23,LT_Resources!FW28:FW29),SUM(Resources_ESP!FW9,Resources_ESP!FW11,Resources_ESP!FW14:FW29))","v":241.05528846153845},{"$f":"IF(StudyType<2,SUM(LT_Resources!FX6,LT_Resources!FX11,LT_Resources!FX13:FX14,LT_Resources!FX18,LT_Resources!FX23,LT_Resources!FX28:FX29),SUM(Resources_ESP!FX9,Resources_ESP!FX11,Resources_ESP!FX14:FX29))","v":237.74537037037038},{"$f":"IF(StudyType<2,SUM(LT_Resources!FY6,LT_Resources!FY11,LT_Resources!FY13:FY14,LT_Resources!FY18,LT_Resources!FY23,LT_Resources!FY28:FY29),SUM(Resources_ESP!FY9,Resources_ESP!FY11,Resources_ESP!FY14:FY29))","v":250.88020833333334},{"$f":"SUMPRODUCT(FN25:FY25,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":242.96946254071662},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!GB6,LT_Resources!GB11,LT_Resources!GB13:GB14,LT_Resources!GB18,LT_Resources!GB23,LT_Resources!GB28:GB29),SUM(Resources_ESP!GB9,Resources_ESP!GB11,Resources_ESP!GB14:GB29))","v":399.64583333333337},{"$f":"IF(StudyType<2,SUM(LT_Resources!GC6,LT_Resources!GC11,LT_Resources!GC13:GC14,LT_Resources!GC18,LT_Resources!GC23,LT_Resources!GC28:GC29),SUM(Resources_ESP!GC9,Resources_ESP!GC11,Resources_ESP!GC14:GC29))","v":410.31499999999994},{"$f":"IF(StudyType<2,SUM(LT_Resources!GD6,LT_Resources!GD11,LT_Resources!GD13:GD14,LT_Resources!GD18,LT_Resources!GD23,LT_Resources!GD28:GD29),SUM(Resources_ESP!GD9,Resources_ESP!GD11,Resources_ESP!GD14:GD29))","v":410.6925},{"$f":"IF(StudyType<2,SUM(LT_Resources!GE6,LT_Resources!GE11,LT_Resources!GE13:GE14,LT_Resources!GE18,LT_Resources!GE23,LT_Resources!GE28:GE29),SUM(Resources_ESP!GE9,Resources_ESP!GE11,Resources_ESP!GE14:GE29))","v":409.04807692307691},{"$f":"IF(StudyType<2,SUM(LT_Resources!GF6,LT_Resources!GF11,LT_Resources!GF13:GF14,LT_Resources!GF18,LT_Resources!GF23,LT_Resources!GF28:GF29),SUM(Resources_ESP!GF9,Resources_ESP!GF11,Resources_ESP!GF14:GF29))","v":413.70833333333337},{"$f":"IF(StudyType<2,SUM(LT_Resources!GG6,LT_Resources!GG11,LT_Resources!GG13:GG14,LT_Resources!GG18,LT_Resources!GG23,LT_Resources!GG28:GG29),SUM(Resources_ESP!GG9,Resources_ESP!GG11,Resources_ESP!GG14:GG29))","v":408.93269230769226},{"$f":"IF(StudyType<2,SUM(LT_Resources!GH6,LT_Resources!GH11,LT_Resources!GH13:GH14,LT_Resources!GH18,LT_Resources!GH23,LT_Resources!GH28:GH29),SUM(Resources_ESP!GH9,Resources_ESP!GH11,Resources_ESP!GH14:GH29))","v":408.90865384615381},{"$f":"IF(StudyType<2,SUM(LT_Resources!GI6,LT_Resources!GI11,LT_Resources!GI13:GI14,LT_Resources!GI18,LT_Resources!GI23,LT_Resources!GI28:GI29),SUM(Resources_ESP!GI9,Resources_ESP!GI11,Resources_ESP!GI14:GI29))","v":408.65865384615381},{"$f":"IF(StudyType<2,SUM(LT_Resources!GJ6,LT_Resources!GJ11,LT_Resources!GJ13:GJ14,LT_Resources!GJ18,LT_Resources!GJ23,LT_Resources!GJ28:GJ29),SUM(Resources_ESP!GJ9,Resources_ESP!GJ11,Resources_ESP!GJ14:GJ29))","v":408.54499999999996},{"$f":"IF(StudyType<2,SUM(LT_Resources!GK6,LT_Resources!GK11,LT_Resources!GK13:GK14,LT_Resources!GK18,LT_Resources!GK23,LT_Resources!GK28:GK29),SUM(Resources_ESP!GK9,Resources_ESP!GK11,Resources_ESP!GK14:GK29))","v":408.45673076923077},{"$f":"IF(StudyType<2,SUM(LT_Resources!GL6,LT_Resources!GL11,LT_Resources!GL13:GL14,LT_Resources!GL18,LT_Resources!GL23,LT_Resources!GL28:GL29),SUM(Resources_ESP!GL9,Resources_ESP!GL11,Resources_ESP!GL14:GL29))","v":413.01923076923077},{"$f":"IF(StudyType<2,SUM(LT_Resources!GM6,LT_Resources!GM11,LT_Resources!GM13:GM14,LT_Resources!GM18,LT_Resources!GM23,LT_Resources!GM28:GM29),SUM(Resources_ESP!GM9,Resources_ESP!GM11,Resources_ESP!GM14:GM29))","v":404.71000000000004},{"$f":"SUMPRODUCT(GB25:GM25,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":408.66001628664498},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!GP6,LT_Resources!GP11,LT_Resources!GP13:GP14,LT_Resources!GP18,LT_Resources!GP23,LT_Resources!GP28:GP29),SUM(Resources_ESP!GP9,Resources_ESP!GP11,Resources_ESP!GP14:GP29))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GQ6,LT_Resources!GQ11,LT_Resources!GQ13:GQ14,LT_Resources!GQ18,LT_Resources!GQ23,LT_Resources!GQ28:GQ29),SUM(Resources_ESP!GQ9,Resources_ESP!GQ11,Resources_ESP!GQ14:GQ29))","v":54.763749999999995},{"$f":"IF(StudyType<2,SUM(LT_Resources!GR6,LT_Resources!GR11,LT_Resources!GR13:GR14,LT_Resources!GR18,LT_Resources!GR23,LT_Resources!GR28:GR29),SUM(Resources_ESP!GR9,Resources_ESP!GR11,Resources_ESP!GR14:GR29))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GS6,LT_Resources!GS11,LT_Resources!GS13:GS14,LT_Resources!GS18,LT_Resources!GS23,LT_Resources!GS28:GS29),SUM(Resources_ESP!GS9,Resources_ESP!GS11,Resources_ESP!GS14:GS29))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GT6,LT_Resources!GT11,LT_Resources!GT13:GT14,LT_Resources!GT18,LT_Resources!GT23,LT_Resources!GT28:GT29),SUM(Resources_ESP!GT9,Resources_ESP!GT11,Resources_ESP!GT14:GT29))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GU6,LT_Resources!GU11,LT_Resources!GU13:GU14,LT_Resources!GU18,LT_Resources!GU23,LT_Resources!GU28:GU29),SUM(Resources_ESP!GU9,Resources_ESP!GU11,Resources_ESP!GU14:GU29))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GV6,LT_Resources!GV11,LT_Resources!GV13:GV14,LT_Resources!GV18,LT_Resources!GV23,LT_Resources!GV28:GV29),SUM(Resources_ESP!GV9,Resources_ESP!GV11,Resources_ESP!GV14:GV29))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GW6,LT_Resources!GW11,LT_Resources!GW13:GW14,LT_Resources!GW18,LT_Resources!GW23,LT_Resources!GW28:GW29),SUM(Resources_ESP!GW9,Resources_ESP!GW11,Resources_ESP!GW14:GW29))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GX6,LT_Resources!GX11,LT_Resources!GX13:GX14,LT_Resources!GX18,LT_Resources!GX23,LT_Resources!GX28:GX29),SUM(Resources_ESP!GX9,Resources_ESP!GX11,Resources_ESP!GX14:GX29))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GY6,LT_Resources!GY11,LT_Resources!GY13:GY14,LT_Resources!GY18,LT_Resources!GY23,LT_Resources!GY28:GY29),SUM(Resources_ESP!GY9,Resources_ESP!GY11,Resources_ESP!GY14:GY29))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GZ6,LT_Resources!GZ11,LT_Resources!GZ13:GZ14,LT_Resources!GZ18,LT_Resources!GZ23,LT_Resources!GZ28:GZ29),SUM(Resources_ESP!GZ9,Resources_ESP!GZ11,Resources_ESP!GZ14:GZ29))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!HA6,LT_Resources!HA11,LT_Resources!HA13:HA14,LT_Resources!HA18,LT_Resources!HA23,LT_Resources!HA28:HA29),SUM(Resources_ESP!HA9,Resources_ESP!HA11,Resources_ESP!HA14:HA29))","v":0},{"$f":"SUMPRODUCT(GP25:HA25,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":4.2673051948051945}]
["Static Non-Hydro Resources LLH",{"$f":"IF(DB_Inputs!B$18=0,0,IF(StudyType<2,SUM(LT_Resources!B36,LT_Resources!B41,LT_Resources!B43:B44,LT_Resources!B48,LT_Resources!B53,LT_Resources!B58:B59),SUM(Resources_ESP!B32,Resources_ESP!B34,Resources_ESP!B37:B52)))","v":139.29067069999999},{"$f":"IF(DB_Inputs!C$18=0,0,IF(StudyType<2,SUM(LT_Resources!C36,LT_Resources!C41,LT_Resources!C43:C44,LT_Resources!C48,LT_Resources!C53,LT_Resources!C58:C59),SUM(Resources_ESP!C32,Resources_ESP!C34,Resources_ESP!C37:C52)))","v":154.0879128},{"$f":"IF(DB_Inputs!D$18=0,0,IF(StudyType<2,SUM(LT_Resources!D36,LT_Resources!D41,LT_Resources!D43:D44,LT_Resources!D48,LT_Resources!D53,LT_Resources!D58:D59),SUM(Resources_ESP!D32,Resources_ESP!D34,Resources_ESP!D37:D52)))","v":142.2651745},{"$f":"IF(DB_Inputs!E$18=0,0,IF(StudyType<2,SUM(LT_Resources!E36,LT_Resources!E41,LT_Resources!E43:E44,LT_Resources!E48,LT_Resources!E53,LT_Resources!E58:E59),SUM(Resources_ESP!E32,Resources_ESP!E34,Resources_ESP!E37:E52)))","v":137.3909147},{"$f":"IF(DB_Inputs!F$18=0,0,IF(StudyType<2,SUM(LT_Resources!F36,LT_Resources!F41,LT_Resources!F43:F44,LT_Resources!F48,LT_Resources!F53,LT_Resources!F58:F59),SUM(Resources_ESP!F32,Resources_ESP!F34,Resources_ESP!F37:F52)))","v":121.3862847},{"$f":"IF(DB_Inputs!G$18=0,0,IF(StudyType<2,SUM(LT_Resources!G36,LT_Resources!G41,LT_Resources!G43:G44,LT_Resources!G48,LT_Resources!G53,LT_Resources!G58:G59),SUM(Resources_ESP!G32,Resources_ESP!G34,Resources_ESP!G37:G52)))","v":142.55733119999999},{"$f":"IF(DB_Inputs!H$18=0,0,IF(StudyType<2,SUM(LT_Resources!H36,LT_Resources!H41,LT_Resources!H43:H44,LT_Resources!H48,LT_Resources!H53,LT_Resources!H58:H59),SUM(Resources_ESP!H32,Resources_ESP!H34,Resources_ESP!H37:H52)))","v":105.1543125},{"$f":"IF(DB_Inputs!I$18=0,0,IF(StudyType<2,SUM(LT_Resources!I36,LT_Resources!I41,LT_Resources!I43:I44,LT_Resources!I48,LT_Resources!I53,LT_Resources!I58:I59),SUM(Resources_ESP!I32,Resources_ESP!I34,Resources_ESP!I37:I52)))","v":120.65701230000001},{"$f":"IF(DB_Inputs!J$18=0,0,IF(StudyType<2,SUM(LT_Resources!J36,LT_Resources!J41,LT_Resources!J43:J44,LT_Resources!J48,LT_Resources!J53,LT_Resources!J58:J59),SUM(Resources_ESP!J32,Resources_ESP!J34,Resources_ESP!J37:J52)))","v":122.218717},{"$f":"IF(DB_Inputs!K$18=0,0,IF(StudyType<2,SUM(LT_Resources!K36,LT_Resources!K41,LT_Resources!K43:K44,LT_Resources!K48,LT_Resources!K53,LT_Resources!K58:K59),SUM(Resources_ESP!K32,Resources_ESP!K34,Resources_ESP!K37:K52)))","v":122.44639550000001},{"$f":"IF(DB_Inputs!L$18=0,0,IF(StudyType<2,SUM(LT_Resources!L36,LT_Resources!L41,LT_Resources!L43:L44,LT_Resources!L48,LT_Resources!L53,LT_Resources!L58:L59),SUM(Resources_ESP!L32,Resources_ESP!L34,Resources_ESP!L37:L52)))","v":109.2163463},{"$f":"IF(DB_Inputs!M$18=0,0,IF(StudyType<2,SUM(LT_Resources!M36,LT_Resources!M41,LT_Resources!M43:M44,LT_Resources!M48,LT_Resources!M53,LT_Resources!M58:M59),SUM(Resources_ESP!M32,Resources_ESP!M34,Resources_ESP!M37:M52)))","v":103.48062490000001},{"$f":"SUMPRODUCT(B26:M26,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":126.75815220269151},null,{"$f":"IF(DB_Inputs!P$18=0,0,IF(StudyType<2,SUM(LT_Resources!P36,LT_Resources!P41,LT_Resources!P43:P44,LT_Resources!P48,LT_Resources!P53,LT_Resources!P58:P59),SUM(Resources_ESP!P32,Resources_ESP!P34,Resources_ESP!P37:P52)))","v":191.66134600000001},{"$f":"IF(DB_Inputs!Q$18=0,0,IF(StudyType<2,SUM(LT_Resources!Q36,LT_Resources!Q41,LT_Resources!Q43:Q44,LT_Resources!Q48,LT_Resources!Q53,LT_Resources!Q58:Q59),SUM(Resources_ESP!Q32,Resources_ESP!Q34,Resources_ESP!Q37:Q52)))","v":205.77420570000001},{"$f":"IF(DB_Inputs!R$18=0,0,IF(StudyType<2,SUM(LT_Resources!R36,LT_Resources!R41,LT_Resources!R43:R44,LT_Resources!R48,LT_Resources!R53,LT_Resources!R58:R59),SUM(Resources_ESP!R32,Resources_ESP!R34,Resources_ESP!R37:R52)))","v":193.951221},{"$f":"IF(DB_Inputs!S$18=0,0,IF(StudyType<2,SUM(LT_Resources!S36,LT_Resources!S41,LT_Resources!S43:S44,LT_Resources!S48,LT_Resources!S53,LT_Resources!S58:S59),SUM(Resources_ESP!S32,Resources_ESP!S34,Resources_ESP!S37:S52)))","v":189.0921342},{"$f":"IF(DB_Inputs!T$18=0,0,IF(StudyType<2,SUM(LT_Resources!T36,LT_Resources!T41,LT_Resources!T43:T44,LT_Resources!T48,LT_Resources!T53,LT_Resources!T58:T59),SUM(Resources_ESP!T32,Resources_ESP!T34,Resources_ESP!T37:T52)))","v":169.6605903},{"$f":"IF(DB_Inputs!U$18=0,0,IF(StudyType<2,SUM(LT_Resources!U36,LT_Resources!U41,LT_Resources!U43:U44,LT_Resources!U48,LT_Resources!U53,LT_Resources!U58:U59),SUM(Resources_ESP!U32,Resources_ESP!U34,Resources_ESP!U37:U52)))","v":169.35269120000001},{"$f":"IF(DB_Inputs!V$18=0,0,IF(StudyType<2,SUM(LT_Resources!V36,LT_Resources!V41,LT_Resources!V43:V44,LT_Resources!V48,LT_Resources!V53,LT_Resources!V58:V59),SUM(Resources_ESP!V32,Resources_ESP!V34,Resources_ESP!V37:V52)))","v":126.432171},{"$f":"IF(DB_Inputs!W$18=0,0,IF(StudyType<2,SUM(LT_Resources!W36,LT_Resources!W41,LT_Resources!W43:W44,LT_Resources!W48,LT_Resources!W53,LT_Resources!W58:W59),SUM(Resources_ESP!W32,Resources_ESP!W34,Resources_ESP!W37:W52)))","v":139.04115860000002},{"$f":"IF(DB_Inputs!X$18=0,0,IF(StudyType<2,SUM(LT_Resources!X36,LT_Resources!X41,LT_Resources!X43:X44,LT_Resources!X48,LT_Resources!X53,LT_Resources!X58:X59),SUM(Resources_ESP!X32,Resources_ESP!X34,Resources_ESP!X37:X52)))","v":126.94215629999999},{"$f":"IF(DB_Inputs!Y$18=0,0,IF(StudyType<2,SUM(LT_Resources!Y36,LT_Resources!Y41,LT_Resources!Y43:Y44,LT_Resources!Y48,LT_Resources!Y53,LT_Resources!Y58:Y59),SUM(Resources_ESP!Y32,Resources_ESP!Y34,Resources_ESP!Y37:Y52)))","v":137.97731709999999},{"$f":"IF(DB_Inputs!Z$18=0,0,IF(StudyType<2,SUM(LT_Resources!Z36,LT_Resources!Z41,LT_Resources!Z43:Z44,LT_Resources!Z48,LT_Resources!Z53,LT_Resources!Z58:Z59),SUM(Resources_ESP!Z32,Resources_ESP!Z34,Resources_ESP!Z37:Z52)))","v":120.9631411},{"$f":"IF(DB_Inputs!AA$18=0,0,IF(StudyType<2,SUM(LT_Resources!AA36,LT_Resources!AA41,LT_Resources!AA43:AA44,LT_Resources!AA48,LT_Resources!AA53,LT_Resources!AA58:AA59),SUM(Resources_ESP!AA32,Resources_ESP!AA34,Resources_ESP!AA37:AA52)))","v":130.7038392},{"$f":"SUMPRODUCT(P26:AA26,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":158.63040542518192},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!AD36,LT_Resources!AD41,LT_Resources!AD43:AD44,LT_Resources!AD48,LT_Resources!AD53,LT_Resources!AD58:AD59),SUM(Resources_ESP!AD32,Resources_ESP!AD34,Resources_ESP!AD37:AD52))","v":119.02673076923077},{"$f":"IF(StudyType<2,SUM(LT_Resources!AE36,LT_Resources!AE41,LT_Resources!AE43:AE44,LT_Resources!AE48,LT_Resources!AE53,LT_Resources!AE58:AE59),SUM(Resources_ESP!AE32,Resources_ESP!AE34,Resources_ESP!AE37:AE52))","v":136.19383177570094},{"$f":"IF(StudyType<2,SUM(LT_Resources!AF36,LT_Resources!AF41,LT_Resources!AF43:AF44,LT_Resources!AF48,LT_Resources!AF53,LT_Resources!AF58:AF59),SUM(Resources_ESP!AF32,Resources_ESP!AF34,Resources_ESP!AF37:AF52))","v":129.17505813953488},{"$f":"IF(StudyType<2,SUM(LT_Resources!AG36,LT_Resources!AG41,LT_Resources!AG43:AG44,LT_Resources!AG48,LT_Resources!AG53,LT_Resources!AG58:AG59),SUM(Resources_ESP!AG32,Resources_ESP!AG34,Resources_ESP!AG37:AG52))","v":123.56164634146342},{"$f":"IF(StudyType<2,SUM(LT_Resources!AH36,LT_Resources!AH41,LT_Resources!AH43:AH44,LT_Resources!AH48,LT_Resources!AH53,LT_Resources!AH58:AH59),SUM(Resources_ESP!AH32,Resources_ESP!AH34,Resources_ESP!AH37:AH52))","v":114.61574324324324},{"$f":"IF(StudyType<2,SUM(LT_Resources!AI36,LT_Resources!AI41,LT_Resources!AI43:AI44,LT_Resources!AI48,LT_Resources!AI53,LT_Resources!AI58:AI59),SUM(Resources_ESP!AI32,Resources_ESP!AI34,Resources_ESP!AI37:AI52))","v":117.66767584097859},{"$f":"IF(StudyType<2,SUM(LT_Resources!AJ36,LT_Resources!AJ41,LT_Resources!AJ43:AJ44,LT_Resources!AJ48,LT_Resources!AJ53,LT_Resources!AJ58:AJ59),SUM(Resources_ESP!AJ32,Resources_ESP!AJ34,Resources_ESP!AJ37:AJ52))","v":74.746875000000003},{"$f":"IF(StudyType<2,SUM(LT_Resources!AK36,LT_Resources!AK41,LT_Resources!AK43:AK44,LT_Resources!AK48,LT_Resources!AK53,LT_Resources!AK58:AK59),SUM(Resources_ESP!AK32,Resources_ESP!AK34,Resources_ESP!AK37:AK52))","v":85.75},{"$f":"IF(StudyType<2,SUM(LT_Resources!AL36,LT_Resources!AL41,LT_Resources!AL43:AL44,LT_Resources!AL48,LT_Resources!AL53,LT_Resources!AL58:AL59),SUM(Resources_ESP!AL32,Resources_ESP!AL34,Resources_ESP!AL37:AL52))","v":76.368421052631589},{"$f":"IF(StudyType<2,SUM(LT_Resources!AM36,LT_Resources!AM41,LT_Resources!AM43:AM44,LT_Resources!AM48,LT_Resources!AM53,LT_Resources!AM58:AM59),SUM(Resources_ESP!AM32,Resources_ESP!AM34,Resources_ESP!AM37:AM52))","v":86.289634146341456},{"$f":"IF(StudyType<2,SUM(LT_Resources!AN36,LT_Resources!AN41,LT_Resources!AN43:AN44,LT_Resources!AN48,LT_Resources!AN53,LT_Resources!AN58:AN59),SUM(Resources_ESP!AN32,Resources_ESP!AN34,Resources_ESP!AN37:AN52))","v":68.515243902439025},{"$f":"IF(StudyType<2,SUM(LT_Resources!AO36,LT_Resources!AO41,LT_Resources!AO43:AO44,LT_Resources!AO48,LT_Resources!AO53,LT_Resources!AO58:AO59),SUM(Resources_ESP!AO32,Resources_ESP!AO34,Resources_ESP!AO37:AO52))","v":80.271874999999994},{"$f":"SUMPRODUCT(AD26:AO26,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":101.17288381742739},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!AR36,LT_Resources!AR41,LT_Resources!AR43:AR44,LT_Resources!AR48,LT_Resources!AR53,LT_Resources!AR58:AR59),SUM(Resources_ESP!AR32,Resources_ESP!AR34,Resources_ESP!AR37:AR52))","v":218.77884615384616},{"$f":"IF(StudyType<2,SUM(LT_Resources!AS36,LT_Resources!AS41,LT_Resources!AS43:AS44,LT_Resources!AS48,LT_Resources!AS53,LT_Resources!AS58:AS59),SUM(Resources_ESP!AS32,Resources_ESP!AS34,Resources_ESP!AS37:AS52))","v":235.70623145400594},{"$f":"IF(StudyType<2,SUM(LT_Resources!AT36,LT_Resources!AT41,LT_Resources!AT43:AT44,LT_Resources!AT48,LT_Resources!AT53,LT_Resources!AT58:AT59),SUM(Resources_ESP!AT32,Resources_ESP!AT34,Resources_ESP!AT37:AT52))","v":232.0060975609756},{"$f":"IF(StudyType<2,SUM(LT_Resources!AU36,LT_Resources!AU41,LT_Resources!AU43:AU44,LT_Resources!AU48,LT_Resources!AU53,LT_Resources!AU58:AU59),SUM(Resources_ESP!AU32,Resources_ESP!AU34,Resources_ESP!AU37:AU52))","v":225.88081395348837},{"$f":"IF(StudyType<2,SUM(LT_Resources!AV36,LT_Resources!AV41,LT_Resources!AV43:AV44,LT_Resources!AV48,LT_Resources!AV53,LT_Resources!AV58:AV59),SUM(Resources_ESP!AV32,Resources_ESP!AV34,Resources_ESP!AV37:AV52))","v":216.92013888888889},{"$f":"IF(StudyType<2,SUM(LT_Resources!AW36,LT_Resources!AW41,LT_Resources!AW43:AW44,LT_Resources!AW48,LT_Resources!AW53,LT_Resources!AW58:AW59),SUM(Resources_ESP!AW32,Resources_ESP!AW34,Resources_ESP!AW37:AW52))","v":219.02250803858522},{"$f":"IF(StudyType<2,SUM(LT_Resources!AX36,LT_Resources!AX41,LT_Resources!AX43:AX44,LT_Resources!AX48,LT_Resources!AX53,LT_Resources!AX58:AX59),SUM(Resources_ESP!AX32,Resources_ESP!AX34,Resources_ESP!AX37:AX52))","v":174.79934210526315},{"$f":"IF(StudyType<2,SUM(LT_Resources!AY36,LT_Resources!AY41,LT_Resources!AY43:AY44,LT_Resources!AY48,LT_Resources!AY53,LT_Resources!AY58:AY59),SUM(Resources_ESP!AY32,Resources_ESP!AY34,Resources_ESP!AY37:AY52))","v":185.50290697674419},{"$f":"IF(StudyType<2,SUM(LT_Resources!AZ36,LT_Resources!AZ41,LT_Resources!AZ43:AZ44,LT_Resources!AZ48,LT_Resources!AZ53,LT_Resources!AZ58:AZ59),SUM(Resources_ESP!AZ32,Resources_ESP!AZ34,Resources_ESP!AZ37:AZ52))","v":175.02302631578948},{"$f":"IF(StudyType<2,SUM(LT_Resources!BA36,LT_Resources!BA41,LT_Resources!BA43:BA44,LT_Resources!BA48,LT_Resources!BA53,LT_Resources!BA58:BA59),SUM(Resources_ESP!BA32,Resources_ESP!BA34,Resources_ESP!BA37:BA52))","v":136.24085365853659},{"$f":"IF(StudyType<2,SUM(LT_Resources!BB36,LT_Resources!BB41,LT_Resources!BB43:BB44,LT_Resources!BB48,LT_Resources!BB53,LT_Resources!BB58:BB59),SUM(Resources_ESP!BB32,Resources_ESP!BB34,Resources_ESP!BB37:BB52))","v":119.04268292682927},{"$f":"IF(StudyType<2,SUM(LT_Resources!BC36,LT_Resources!BC41,LT_Resources!BC43:BC44,LT_Resources!BC48,LT_Resources!BC53,LT_Resources!BC58:BC59),SUM(Resources_ESP!BC32,Resources_ESP!BC34,Resources_ESP!BC37:BC52))","v":130.92500000000001},{"$f":"SUMPRODUCT(AR26:BC26,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":189.15540540540542},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!BF36,LT_Resources!BF41,LT_Resources!BF43:BF44,LT_Resources!BF48,LT_Resources!BF53,LT_Resources!BF58:BF59),SUM(Resources_ESP!BF32,Resources_ESP!BF34,Resources_ESP!BF37:BF52))","v":13.137195121951219},{"$f":"IF(StudyType<2,SUM(LT_Resources!BG36,LT_Resources!BG41,LT_Resources!BG43:BG44,LT_Resources!BG48,LT_Resources!BG53,LT_Resources!BG58:BG59),SUM(Resources_ESP!BG32,Resources_ESP!BG34,Resources_ESP!BG37:BG52))","v":31.894080996884735},{"$f":"IF(StudyType<2,SUM(LT_Resources!BH36,LT_Resources!BH41,LT_Resources!BH43:BH44,LT_Resources!BH48,LT_Resources!BH53,LT_Resources!BH58:BH59),SUM(Resources_ESP!BH32,Resources_ESP!BH34,Resources_ESP!BH37:BH52))","v":26.853658536585368},{"$f":"IF(StudyType<2,SUM(LT_Resources!BI36,LT_Resources!BI41,LT_Resources!BI43:BI44,LT_Resources!BI48,LT_Resources!BI53,LT_Resources!BI58:BI59),SUM(Resources_ESP!BI32,Resources_ESP!BI34,Resources_ESP!BI37:BI52))","v":20.726744186046513},{"$f":"IF(StudyType<2,SUM(LT_Resources!BJ36,LT_Resources!BJ41,LT_Resources!BJ43:BJ44,LT_Resources!BJ48,LT_Resources!BJ53,LT_Resources!BJ58:BJ59),SUM(Resources_ESP!BJ32,Resources_ESP!BJ34,Resources_ESP!BJ37:BJ52))","v":11.767361111111111},{"$f":"IF(StudyType<2,SUM(LT_Resources!BK36,LT_Resources!BK41,LT_Resources!BK43:BK44,LT_Resources!BK48,LT_Resources!BK53,LT_Resources!BK58:BK59),SUM(Resources_ESP!BK32,Resources_ESP!BK34,Resources_ESP!BK37:BK52))","v":13.868167202572348},{"$f":"IF(StudyType<2,SUM(LT_Resources!BL36,LT_Resources!BL41,LT_Resources!BL43:BL44,LT_Resources!BL48,LT_Resources!BL53,LT_Resources!BL58:BL59),SUM(Resources_ESP!BL32,Resources_ESP!BL34,Resources_ESP!BL37:BL52))","v":19.648026315789473},{"$f":"IF(StudyType<2,SUM(LT_Resources!BM36,LT_Resources!BM41,LT_Resources!BM43:BM44,LT_Resources!BM48,LT_Resources!BM53,LT_Resources!BM58:BM59),SUM(Resources_ESP!BM32,Resources_ESP!BM34,Resources_ESP!BM37:BM52))","v":30.348837209302324},{"$f":"IF(StudyType<2,SUM(LT_Resources!BN36,LT_Resources!BN41,LT_Resources!BN43:BN44,LT_Resources!BN48,LT_Resources!BN53,LT_Resources!BN58:BN59),SUM(Resources_ESP!BN32,Resources_ESP!BN34,Resources_ESP!BN37:BN52))","v":19.868421052631579},{"$f":"IF(StudyType<2,SUM(LT_Resources!BO36,LT_Resources!BO41,LT_Resources!BO43:BO44,LT_Resources!BO48,LT_Resources!BO53,LT_Resources!BO58:BO59),SUM(Resources_ESP!BO32,Resources_ESP!BO34,Resources_ESP!BO37:BO52))","v":29.811046511627907},{"$f":"IF(StudyType<2,SUM(LT_Resources!BP36,LT_Resources!BP41,LT_Resources!BP43:BP44,LT_Resources!BP48,LT_Resources!BP53,LT_Resources!BP58:BP59),SUM(Resources_ESP!BP32,Resources_ESP!BP34,Resources_ESP!BP37:BP52))","v":14.41346153846154},{"$f":"IF(StudyType<2,SUM(LT_Resources!BQ36,LT_Resources!BQ41,LT_Resources!BQ43:BQ44,LT_Resources!BQ48,LT_Resources!BQ53,LT_Resources!BQ58:BQ59),SUM(Resources_ESP!BQ32,Resources_ESP!BQ34,Resources_ESP!BQ37:BQ52))","v":25.771875000000001},{"$f":"SUMPRODUCT(BF26:BQ26,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":21.735706860706859},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!BT36,LT_Resources!BT41,LT_Resources!BT43:BT44,LT_Resources!BT48,LT_Resources!BT53,LT_Resources!BT58:BT59),SUM(Resources_ESP!BT32,Resources_ESP!BT34,Resources_ESP!BT37:BT52))","v":141.55792682926827},{"$f":"IF(StudyType<2,SUM(LT_Resources!BU36,LT_Resources!BU41,LT_Resources!BU43:BU44,LT_Resources!BU48,LT_Resources!BU53,LT_Resources!BU58:BU59),SUM(Resources_ESP!BU32,Resources_ESP!BU34,Resources_ESP!BU37:BU52))","v":160.31464174454828},{"$f":"IF(StudyType<2,SUM(LT_Resources!BV36,LT_Resources!BV41,LT_Resources!BV43:BV44,LT_Resources!BV48,LT_Resources!BV53,LT_Resources!BV58:BV59),SUM(Resources_ESP!BV32,Resources_ESP!BV34,Resources_ESP!BV37:BV52))","v":155.27439024390242},{"$f":"IF(StudyType<2,SUM(LT_Resources!BW36,LT_Resources!BW41,LT_Resources!BW43:BW44,LT_Resources!BW48,LT_Resources!BW53,LT_Resources!BW58:BW59),SUM(Resources_ESP!BW32,Resources_ESP!BW34,Resources_ESP!BW37:BW52))","v":149.14825581395348},{"$f":"IF(StudyType<2,SUM(LT_Resources!BX36,LT_Resources!BX41,LT_Resources!BX43:BX44,LT_Resources!BX48,LT_Resources!BX53,LT_Resources!BX58:BX59),SUM(Resources_ESP!BX32,Resources_ESP!BX34,Resources_ESP!BX37:BX52))","v":140.1875},{"$f":"IF(StudyType<2,SUM(LT_Resources!BY36,LT_Resources!BY41,LT_Resources!BY43:BY44,LT_Resources!BY48,LT_Resources!BY53,LT_Resources!BY58:BY59),SUM(Resources_ESP!BY32,Resources_ESP!BY34,Resources_ESP!BY37:BY52))","v":142.28938906752413},{"$f":"IF(StudyType<2,SUM(LT_Resources!BZ36,LT_Resources!BZ41,LT_Resources!BZ43:BZ44,LT_Resources!BZ48,LT_Resources!BZ53,LT_Resources!BZ58:BZ59),SUM(Resources_ESP!BZ32,Resources_ESP!BZ34,Resources_ESP!BZ37:BZ52))","v":147.26875000000001},{"$f":"IF(StudyType<2,SUM(LT_Resources!CA36,LT_Resources!CA41,LT_Resources!CA43:CA44,LT_Resources!CA48,LT_Resources!CA53,LT_Resources!CA58:CA59),SUM(Resources_ESP!CA32,Resources_ESP!CA34,Resources_ESP!CA37:CA52))","v":160.07317073170731},{"$f":"IF(StudyType<2,SUM(LT_Resources!CB36,LT_Resources!CB41,LT_Resources!CB43:CB44,LT_Resources!CB48,LT_Resources!CB53,LT_Resources!CB58:CB59),SUM(Resources_ESP!CB32,Resources_ESP!CB34,Resources_ESP!CB37:CB52))","v":148.28947368421055},{"$f":"IF(StudyType<2,SUM(LT_Resources!CC36,LT_Resources!CC41,LT_Resources!CC43:CC44,LT_Resources!CC48,LT_Resources!CC53,LT_Resources!CC58:CC59),SUM(Resources_ESP!CC32,Resources_ESP!CC34,Resources_ESP!CC37:CC52))","v":158.23255813953489},{"$f":"IF(StudyType<2,SUM(LT_Resources!CD36,LT_Resources!CD41,LT_Resources!CD43:CD44,LT_Resources!CD48,LT_Resources!CD53,LT_Resources!CD58:CD59),SUM(Resources_ESP!CD32,Resources_ESP!CD34,Resources_ESP!CD37:CD52))","v":142.83333333333334},{"$f":"IF(StudyType<2,SUM(LT_Resources!CE36,LT_Resources!CE41,LT_Resources!CE43:CE44,LT_Resources!CE48,LT_Resources!CE53,LT_Resources!CE58:CE59),SUM(Resources_ESP!CE32,Resources_ESP!CE34,Resources_ESP!CE37:CE52))","v":154.19374999999999},{"$f":"SUMPRODUCT(BT26:CE26,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":150.15670478170478},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!CH36,LT_Resources!CH41,LT_Resources!CH43:CH44,LT_Resources!CH48,LT_Resources!CH53,LT_Resources!CH58:CH59),SUM(Resources_ESP!CH32,Resources_ESP!CH34,Resources_ESP!CH37:CH52))","v":13.137195121951219},{"$f":"IF(StudyType<2,SUM(LT_Resources!CI36,LT_Resources!CI41,LT_Resources!CI43:CI44,LT_Resources!CI48,LT_Resources!CI53,LT_Resources!CI58:CI59),SUM(Resources_ESP!CI32,Resources_ESP!CI34,Resources_ESP!CI37:CI52))","v":31.894080996884735},{"$f":"IF(StudyType<2,SUM(LT_Resources!CJ36,LT_Resources!CJ41,LT_Resources!CJ43:CJ44,LT_Resources!CJ48,LT_Resources!CJ53,LT_Resources!CJ58:CJ59),SUM(Resources_ESP!CJ32,Resources_ESP!CJ34,Resources_ESP!CJ37:CJ52))","v":25.77325581395349},{"$f":"IF(StudyType<2,SUM(LT_Resources!CK36,LT_Resources!CK41,LT_Resources!CK43:CK44,LT_Resources!CK48,LT_Resources!CK53,LT_Resources!CK58:CK59),SUM(Resources_ESP!CK32,Resources_ESP!CK34,Resources_ESP!CK37:CK52))","v":21.560975609756099},{"$f":"IF(StudyType<2,SUM(LT_Resources!CL36,LT_Resources!CL41,LT_Resources!CL43:CL44,LT_Resources!CL48,LT_Resources!CL53,LT_Resources!CL58:CL59),SUM(Resources_ESP!CL32,Resources_ESP!CL34,Resources_ESP!CL37:CL52))","v":11.814189189189189},{"$f":"IF(StudyType<2,SUM(LT_Resources!CM36,LT_Resources!CM41,LT_Resources!CM43:CM44,LT_Resources!CM48,LT_Resources!CM53,LT_Resources!CM58:CM59),SUM(Resources_ESP!CM32,Resources_ESP!CM34,Resources_ESP!CM37:CM52))","v":13.36697247706422},{"$f":"IF(StudyType<2,SUM(LT_Resources!CN36,LT_Resources!CN41,LT_Resources!CN43:CN44,LT_Resources!CN48,LT_Resources!CN53,LT_Resources!CN58:CN59),SUM(Resources_ESP!CN32,Resources_ESP!CN34,Resources_ESP!CN37:CN52))","v":19.648026315789473},{"$f":"IF(StudyType<2,SUM(LT_Resources!CO36,LT_Resources!CO41,LT_Resources!CO43:CO44,LT_Resources!CO48,LT_Resources!CO53,LT_Resources!CO58:CO59),SUM(Resources_ESP!CO32,Resources_ESP!CO34,Resources_ESP!CO37:CO52))","v":31.652439024390247},{"$f":"IF(StudyType<2,SUM(LT_Resources!CP36,LT_Resources!CP41,LT_Resources!CP43:CP44,LT_Resources!CP48,LT_Resources!CP53,LT_Resources!CP58:CP59),SUM(Resources_ESP!CP32,Resources_ESP!CP34,Resources_ESP!CP37:CP52))","v":19.056249999999999},{"$f":"IF(StudyType<2,SUM(LT_Resources!CQ36,LT_Resources!CQ41,LT_Resources!CQ43:CQ44,LT_Resources!CQ48,LT_Resources!CQ53,LT_Resources!CQ58:CQ59),SUM(Resources_ESP!CQ32,Resources_ESP!CQ34,Resources_ESP!CQ37:CQ52))","v":31.088414634146339},{"$f":"IF(StudyType<2,SUM(LT_Resources!CR36,LT_Resources!CR41,LT_Resources!CR43:CR44,LT_Resources!CR48,LT_Resources!CR53,LT_Resources!CR58:CR59),SUM(Resources_ESP!CR32,Resources_ESP!CR34,Resources_ESP!CR37:CR52))","v":14.41346153846154},{"$f":"IF(StudyType<2,SUM(LT_Resources!CS36,LT_Resources!CS41,LT_Resources!CS43:CS44,LT_Resources!CS48,LT_Resources!CS53,LT_Resources!CS58:CS59),SUM(Resources_ESP!CS32,Resources_ESP!CS34,Resources_ESP!CS37:CS52))","v":24.717261904761905},{"$f":"SUMPRODUCT(CH26:CS26,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":21.643853305785125},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!CV36,LT_Resources!CV41,LT_Resources!CV43:CV44,LT_Resources!CV48,LT_Resources!CV53,LT_Resources!CV58:CV59),SUM(Resources_ESP!CV32,Resources_ESP!CV34,Resources_ESP!CV37:CV52))","v":155.48717948717947},{"$f":"IF(StudyType<2,SUM(LT_Resources!CW36,LT_Resources!CW41,LT_Resources!CW43:CW44,LT_Resources!CW48,LT_Resources!CW53,LT_Resources!CW58:CW59),SUM(Resources_ESP!CW32,Resources_ESP!CW34,Resources_ESP!CW37:CW52))","v":173.75389408099687},{"$f":"IF(StudyType<2,SUM(LT_Resources!CX36,LT_Resources!CX41,LT_Resources!CX43:CX44,LT_Resources!CX48,LT_Resources!CX53,LT_Resources!CX58:CX59),SUM(Resources_ESP!CX32,Resources_ESP!CX34,Resources_ESP!CX37:CX52))","v":167.63372093023256},{"$f":"IF(StudyType<2,SUM(LT_Resources!CY36,LT_Resources!CY41,LT_Resources!CY43:CY44,LT_Resources!CY48,LT_Resources!CY53,LT_Resources!CY58:CY59),SUM(Resources_ESP!CY32,Resources_ESP!CY34,Resources_ESP!CY37:CY52))","v":163.42073170731709},{"$f":"IF(StudyType<2,SUM(LT_Resources!CZ36,LT_Resources!CZ41,LT_Resources!CZ43:CZ44,LT_Resources!CZ48,LT_Resources!CZ53,LT_Resources!CZ58:CZ59),SUM(Resources_ESP!CZ32,Resources_ESP!CZ34,Resources_ESP!CZ37:CZ52))","v":153.62847222222223},{"$f":"IF(StudyType<2,SUM(LT_Resources!DA36,LT_Resources!DA41,LT_Resources!DA43:DA44,LT_Resources!DA48,LT_Resources!DA53,LT_Resources!DA58:DA59),SUM(Resources_ESP!DA32,Resources_ESP!DA34,Resources_ESP!DA37:DA52))","v":155.22935779816515},{"$f":"IF(StudyType<2,SUM(LT_Resources!DB36,LT_Resources!DB41,LT_Resources!DB43:DB44,LT_Resources!DB48,LT_Resources!DB53,LT_Resources!DB58:DB59),SUM(Resources_ESP!DB32,Resources_ESP!DB34,Resources_ESP!DB37:DB52))","v":161.50986842105263},{"$f":"IF(StudyType<2,SUM(LT_Resources!DC36,LT_Resources!DC41,LT_Resources!DC43:DC44,LT_Resources!DC48,LT_Resources!DC53,LT_Resources!DC58:DC59),SUM(Resources_ESP!DC32,Resources_ESP!DC34,Resources_ESP!DC37:DC52))","v":173.51219512195124},{"$f":"IF(StudyType<2,SUM(LT_Resources!DD36,LT_Resources!DD41,LT_Resources!DD43:DD44,LT_Resources!DD48,LT_Resources!DD53,LT_Resources!DD58:DD59),SUM(Resources_ESP!DD32,Resources_ESP!DD34,Resources_ESP!DD37:DD52))","v":160.91562500000001},{"$f":"IF(StudyType<2,SUM(LT_Resources!DE36,LT_Resources!DE41,LT_Resources!DE43:DE44,LT_Resources!DE48,LT_Resources!DE53,LT_Resources!DE58:DE59),SUM(Resources_ESP!DE32,Resources_ESP!DE34,Resources_ESP!DE37:DE52))","v":172.94817073170734},{"$f":"IF(StudyType<2,SUM(LT_Resources!DF36,LT_Resources!DF41,LT_Resources!DF43:DF44,LT_Resources!DF48,LT_Resources!DF53,LT_Resources!DF58:DF59),SUM(Resources_ESP!DF32,Resources_ESP!DF34,Resources_ESP!DF37:DF52))","v":155.75},{"$f":"IF(StudyType<2,SUM(LT_Resources!DG36,LT_Resources!DG41,LT_Resources!DG43:DG44,LT_Resources!DG48,LT_Resources!DG53,LT_Resources!DG58:DG59),SUM(Resources_ESP!DG32,Resources_ESP!DG34,Resources_ESP!DG37:DG52))","v":167.63124999999999},{"$f":"SUMPRODUCT(CV26:DG26,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":163.59641372141371},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!DJ36,LT_Resources!DJ41,LT_Resources!DJ43:DJ44,LT_Resources!DJ48,LT_Resources!DJ53,LT_Resources!DJ58:DJ59),SUM(Resources_ESP!DJ32,Resources_ESP!DJ34,Resources_ESP!DJ37:DJ52))","v":13.625},{"$f":"IF(StudyType<2,SUM(LT_Resources!DK36,LT_Resources!DK41,LT_Resources!DK43:DK44,LT_Resources!DK48,LT_Resources!DK53,LT_Resources!DK58:DK59),SUM(Resources_ESP!DK32,Resources_ESP!DK34,Resources_ESP!DK37:DK52))","v":30.551928783382792},{"$f":"IF(StudyType<2,SUM(LT_Resources!DL36,LT_Resources!DL41,LT_Resources!DL43:DL44,LT_Resources!DL48,LT_Resources!DL53,LT_Resources!DL58:DL59),SUM(Resources_ESP!DL32,Resources_ESP!DL34,Resources_ESP!DL37:DL52))","v":26.853658536585364},{"$f":"IF(StudyType<2,SUM(LT_Resources!DM36,LT_Resources!DM41,LT_Resources!DM43:DM44,LT_Resources!DM48,LT_Resources!DM53,LT_Resources!DM58:DM59),SUM(Resources_ESP!DM32,Resources_ESP!DM34,Resources_ESP!DM37:DM52))","v":21.560975609756099},{"$f":"IF(StudyType<2,SUM(LT_Resources!DN36,LT_Resources!DN41,LT_Resources!DN43:DN44,LT_Resources!DN48,LT_Resources!DN53,LT_Resources!DN58:DN59),SUM(Resources_ESP!DN32,Resources_ESP!DN34,Resources_ESP!DN37:DN52))","v":11.767361111111111},{"$f":"IF(StudyType<2,SUM(LT_Resources!DO36,LT_Resources!DO41,LT_Resources!DO43:DO44,LT_Resources!DO48,LT_Resources!DO53,LT_Resources!DO58:DO59),SUM(Resources_ESP!DO32,Resources_ESP!DO34,Resources_ESP!DO37:DO52))","v":13.36697247706422},{"$f":"IF(StudyType<2,SUM(LT_Resources!DP36,LT_Resources!DP41,LT_Resources!DP43:DP44,LT_Resources!DP48,LT_Resources!DP53,LT_Resources!DP58:DP59),SUM(Resources_ESP!DP32,Resources_ESP!DP34,Resources_ESP!DP37:DP52))","v":19.648026315789473},{"$f":"IF(StudyType<2,SUM(LT_Resources!DQ36,LT_Resources!DQ41,LT_Resources!DQ43:DQ44,LT_Resources!DQ48,LT_Resources!DQ53,LT_Resources!DQ58:DQ59),SUM(Resources_ESP!DQ32,Resources_ESP!DQ34,Resources_ESP!DQ37:DQ52))","v":30.348837209302324},{"$f":"IF(StudyType<2,SUM(LT_Resources!DR36,LT_Resources!DR41,LT_Resources!DR43:DR44,LT_Resources!DR48,LT_Resources!DR53,LT_Resources!DR58:DR59),SUM(Resources_ESP!DR32,Resources_ESP!DR34,Resources_ESP!DR37:DR52))","v":19.868421052631579},{"$f":"IF(StudyType<2,SUM(LT_Resources!DS36,LT_Resources!DS41,LT_Resources!DS43:DS44,LT_Resources!DS48,LT_Resources!DS53,LT_Resources!DS58:DS59),SUM(Resources_ESP!DS32,Resources_ESP!DS34,Resources_ESP!DS37:DS52))","v":31.088414634146339},{"$f":"IF(StudyType<2,SUM(LT_Resources!DT36,LT_Resources!DT41,LT_Resources!DT43:DT44,LT_Resources!DT48,LT_Resources!DT53,LT_Resources!DT58:DT59),SUM(Resources_ESP!DT32,Resources_ESP!DT34,Resources_ESP!DT37:DT52))","v":13.887195121951219},{"$f":"IF(StudyType<2,SUM(LT_Resources!DU36,LT_Resources!DU41,LT_Resources!DU43:DU44,LT_Resources!DU48,LT_Resources!DU53,LT_Resources!DU58:DU59),SUM(Resources_ESP!DU32,Resources_ESP!DU34,Resources_ESP!DU37:DU52))","v":25.771875000000001},{"$f":"SUMPRODUCT(DJ26:DU26,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":21.735706860706859},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!DX36,LT_Resources!DX41,LT_Resources!DX43:DX44,LT_Resources!DX48,LT_Resources!DX53,LT_Resources!DX58:DX59),SUM(Resources_ESP!DX32,Resources_ESP!DX34,Resources_ESP!DX37:DX52))","v":156.72435897435898},{"$f":"IF(StudyType<2,SUM(LT_Resources!DY36,LT_Resources!DY41,LT_Resources!DY43:DY44,LT_Resources!DY48,LT_Resources!DY53,LT_Resources!DY58:DY59),SUM(Resources_ESP!DY32,Resources_ESP!DY34,Resources_ESP!DY37:DY52))","v":171.7032640949555},{"$f":"IF(StudyType<2,SUM(LT_Resources!DZ36,LT_Resources!DZ41,LT_Resources!DZ43:DZ44,LT_Resources!DZ48,LT_Resources!DZ53,LT_Resources!DZ58:DZ59),SUM(Resources_ESP!DZ32,Resources_ESP!DZ34,Resources_ESP!DZ37:DZ52))","v":167.95121951219511},{"$f":"IF(StudyType<2,SUM(LT_Resources!EA36,LT_Resources!EA41,LT_Resources!EA43:EA44,LT_Resources!EA48,LT_Resources!EA53,LT_Resources!EA58:EA59),SUM(Resources_ESP!EA32,Resources_ESP!EA34,Resources_ESP!EA37:EA52))","v":163.82558139534885},{"$f":"IF(StudyType<2,SUM(LT_Resources!EB36,LT_Resources!EB41,LT_Resources!EB43:EB44,LT_Resources!EB48,LT_Resources!EB53,LT_Resources!EB58:EB59),SUM(Resources_ESP!EB32,Resources_ESP!EB34,Resources_ESP!EB37:EB52))","v":154.86458333333334},{"$f":"IF(StudyType<2,SUM(LT_Resources!EC36,LT_Resources!EC41,LT_Resources!EC43:EC44,LT_Resources!EC48,LT_Resources!EC53,LT_Resources!EC58:EC59),SUM(Resources_ESP!EC32,Resources_ESP!EC34,Resources_ESP!EC37:EC52))","v":159.07395498392282},{"$f":"IF(StudyType<2,SUM(LT_Resources!ED36,LT_Resources!ED41,LT_Resources!ED43:ED44,LT_Resources!ED48,LT_Resources!ED53,LT_Resources!ED58:ED59),SUM(Resources_ESP!ED32,Resources_ESP!ED34,Resources_ESP!ED37:ED52))","v":162.74671052631581},{"$f":"IF(StudyType<2,SUM(LT_Resources!EE36,LT_Resources!EE41,LT_Resources!EE43:EE44,LT_Resources!EE48,LT_Resources!EE53,LT_Resources!EE58:EE59),SUM(Resources_ESP!EE32,Resources_ESP!EE34,Resources_ESP!EE37:EE52))","v":173.44767441860466},{"$f":"IF(StudyType<2,SUM(LT_Resources!EF36,LT_Resources!EF41,LT_Resources!EF43:EF44,LT_Resources!EF48,LT_Resources!EF53,LT_Resources!EF58:EF59),SUM(Resources_ESP!EF32,Resources_ESP!EF34,Resources_ESP!EF37:EF52))","v":162.96710526315792},{"$f":"IF(StudyType<2,SUM(LT_Resources!EG36,LT_Resources!EG41,LT_Resources!EG43:EG44,LT_Resources!EG48,LT_Resources!EG53,LT_Resources!EG58:EG59),SUM(Resources_ESP!EG32,Resources_ESP!EG34,Resources_ESP!EG37:EG52))","v":174.1859756097561},{"$f":"IF(StudyType<2,SUM(LT_Resources!EH36,LT_Resources!EH41,LT_Resources!EH43:EH44,LT_Resources!EH48,LT_Resources!EH53,LT_Resources!EH58:EH59),SUM(Resources_ESP!EH32,Resources_ESP!EH34,Resources_ESP!EH37:EH52))","v":158.98475609756096},{"$f":"IF(StudyType<2,SUM(LT_Resources!EI36,LT_Resources!EI41,LT_Resources!EI43:EI44,LT_Resources!EI48,LT_Resources!EI53,LT_Resources!EI58:EI59),SUM(Resources_ESP!EI32,Resources_ESP!EI34,Resources_ESP!EI37:EI52))","v":168.86875000000001},{"$f":"SUMPRODUCT(DX26:EI26,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":164.83367983367984},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!EL36,LT_Resources!EL41,LT_Resources!EL43:EL44,LT_Resources!EL48,LT_Resources!EL53,LT_Resources!EL58:EL59),SUM(Resources_ESP!EL32,Resources_ESP!EL34,Resources_ESP!EL37:EL52))","v":5.1951219512195115},{"$f":"IF(StudyType<2,SUM(LT_Resources!EM36,LT_Resources!EM41,LT_Resources!EM43:EM44,LT_Resources!EM48,LT_Resources!EM53,LT_Resources!EM58:EM59),SUM(Resources_ESP!EM32,Resources_ESP!EM34,Resources_ESP!EM37:EM52))","v":13.68847352024922},{"$f":"IF(StudyType<2,SUM(LT_Resources!EN36,LT_Resources!EN41,LT_Resources!EN43:EN44,LT_Resources!EN48,LT_Resources!EN53,LT_Resources!EN58:EN59),SUM(Resources_ESP!EN32,Resources_ESP!EN34,Resources_ESP!EN37:EN52))","v":13.823170731707318},{"$f":"IF(StudyType<2,SUM(LT_Resources!EO36,LT_Resources!EO41,LT_Resources!EO43:EO44,LT_Resources!EO48,LT_Resources!EO53,LT_Resources!EO58:EO59),SUM(Resources_ESP!EO32,Resources_ESP!EO34,Resources_ESP!EO37:EO52))","v":15.273255813953488},{"$f":"IF(StudyType<2,SUM(LT_Resources!EP36,LT_Resources!EP41,LT_Resources!EP43:EP44,LT_Resources!EP48,LT_Resources!EP53,LT_Resources!EP58:EP59),SUM(Resources_ESP!EP32,Resources_ESP!EP34,Resources_ESP!EP37:EP52))","v":4.0371621621621623},{"$f":"IF(StudyType<2,SUM(LT_Resources!EQ36,LT_Resources!EQ41,LT_Resources!EQ43:EQ44,LT_Resources!EQ48,LT_Resources!EQ53,LT_Resources!EQ58:EQ59),SUM(Resources_ESP!EQ32,Resources_ESP!EQ34,Resources_ESP!EQ37:EQ52))","v":6.2186495176848871},{"$f":"IF(StudyType<2,SUM(LT_Resources!ER36,LT_Resources!ER41,LT_Resources!ER43:ER44,LT_Resources!ER48,LT_Resources!ER53,LT_Resources!ER58:ER59),SUM(Resources_ESP!ER32,Resources_ESP!ER34,Resources_ESP!ER37:ER52))","v":4.0687499999999996},{"$f":"IF(StudyType<2,SUM(LT_Resources!ES36,LT_Resources!ES41,LT_Resources!ES43:ES44,LT_Resources!ES48,LT_Resources!ES53,LT_Resources!ES58:ES59),SUM(Resources_ESP!ES32,Resources_ESP!ES34,Resources_ESP!ES37:ES52))","v":15.493902439024392},{"$f":"IF(StudyType<2,SUM(LT_Resources!ET36,LT_Resources!ET41,LT_Resources!ET43:ET44,LT_Resources!ET48,LT_Resources!ET53,LT_Resources!ET58:ET59),SUM(Resources_ESP!ET32,Resources_ESP!ET34,Resources_ESP!ET37:ET52))","v":3.7171052631578951},{"$f":"IF(StudyType<2,SUM(LT_Resources!EU36,LT_Resources!EU41,LT_Resources!EU43:EU44,LT_Resources!EU48,LT_Resources!EU53,LT_Resources!EU58:EU59),SUM(Resources_ESP!EU32,Resources_ESP!EU34,Resources_ESP!EU37:EU52))","v":14.75},{"$f":"IF(StudyType<2,SUM(LT_Resources!EV36,LT_Resources!EV41,LT_Resources!EV43:EV44,LT_Resources!EV48,LT_Resources!EV53,LT_Resources!EV58:EV59),SUM(Resources_ESP!EV32,Resources_ESP!EV34,Resources_ESP!EV37:EV52))","v":5.7339743589743595},{"$f":"IF(StudyType<2,SUM(LT_Resources!EW36,LT_Resources!EW41,LT_Resources!EW43:EW44,LT_Resources!EW48,LT_Resources!EW53,LT_Resources!EW58:EW59),SUM(Resources_ESP!EW32,Resources_ESP!EW34,Resources_ESP!EW37:EW52))","v":15.581249999999999},{"$f":"SUMPRODUCT(EL26:EW26,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":9.9528008298755193},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!EZ36,LT_Resources!EZ41,LT_Resources!EZ43:EZ44,LT_Resources!EZ48,LT_Resources!EZ53,LT_Resources!EZ58:EZ59),SUM(Resources_ESP!EZ32,Resources_ESP!EZ34,Resources_ESP!EZ37:EZ52))","v":158.94817073170734},{"$f":"IF(StudyType<2,SUM(LT_Resources!FA36,LT_Resources!FA41,LT_Resources!FA43:FA44,LT_Resources!FA48,LT_Resources!FA53,LT_Resources!FA58:FA59),SUM(Resources_ESP!FA32,Resources_ESP!FA34,Resources_ESP!FA37:FA52))","v":168.96261682242991},{"$f":"IF(StudyType<2,SUM(LT_Resources!FB36,LT_Resources!FB41,LT_Resources!FB43:FB44,LT_Resources!FB48,LT_Resources!FB53,LT_Resources!FB58:FB59),SUM(Resources_ESP!FB32,Resources_ESP!FB34,Resources_ESP!FB37:FB52))","v":168.625},{"$f":"IF(StudyType<2,SUM(LT_Resources!FC36,LT_Resources!FC41,LT_Resources!FC43:FC44,LT_Resources!FC48,LT_Resources!FC53,LT_Resources!FC58:FC59),SUM(Resources_ESP!FC32,Resources_ESP!FC34,Resources_ESP!FC37:FC52))","v":171.11585365853659},{"$f":"IF(StudyType<2,SUM(LT_Resources!FD36,LT_Resources!FD41,LT_Resources!FD43:FD44,LT_Resources!FD48,LT_Resources!FD53,LT_Resources!FD58:FD59),SUM(Resources_ESP!FD32,Resources_ESP!FD34,Resources_ESP!FD37:FD52))","v":159.32291666666666},{"$f":"IF(StudyType<2,SUM(LT_Resources!FE36,LT_Resources!FE41,LT_Resources!FE43:FE44,LT_Resources!FE48,LT_Resources!FE53,LT_Resources!FE58:FE59),SUM(Resources_ESP!FE32,Resources_ESP!FE34,Resources_ESP!FE37:FE52))","v":161.49517684887459},{"$f":"IF(StudyType<2,SUM(LT_Resources!FF36,LT_Resources!FF41,LT_Resources!FF43:FF44,LT_Resources!FF48,LT_Resources!FF53,LT_Resources!FF58:FF59),SUM(Resources_ESP!FF32,Resources_ESP!FF34,Resources_ESP!FF37:FF52))","v":159.34375},{"$f":"IF(StudyType<2,SUM(LT_Resources!FG36,LT_Resources!FG41,LT_Resources!FG43:FG44,LT_Resources!FG48,LT_Resources!FG53,LT_Resources!FG58:FG59),SUM(Resources_ESP!FG32,Resources_ESP!FG34,Resources_ESP!FG37:FG52))","v":170.76829268292684},{"$f":"IF(StudyType<2,SUM(LT_Resources!FH36,LT_Resources!FH41,LT_Resources!FH43:FH44,LT_Resources!FH48,LT_Resources!FH53,LT_Resources!FH58:FH59),SUM(Resources_ESP!FH32,Resources_ESP!FH34,Resources_ESP!FH37:FH52))","v":158.99342105263156},{"$f":"IF(StudyType<2,SUM(LT_Resources!FI36,LT_Resources!FI41,LT_Resources!FI43:FI44,LT_Resources!FI48,LT_Resources!FI53,LT_Resources!FI58:FI59),SUM(Resources_ESP!FI32,Resources_ESP!FI34,Resources_ESP!FI37:FI52))","v":170.02616279069767},{"$f":"IF(StudyType<2,SUM(LT_Resources!FJ36,LT_Resources!FJ41,LT_Resources!FJ43:FJ44,LT_Resources!FJ48,LT_Resources!FJ53,LT_Resources!FJ58:FJ59),SUM(Resources_ESP!FJ32,Resources_ESP!FJ34,Resources_ESP!FJ37:FJ52))","v":161.00961538461539},{"$f":"IF(StudyType<2,SUM(LT_Resources!FK36,LT_Resources!FK41,LT_Resources!FK43:FK44,LT_Resources!FK48,LT_Resources!FK53,LT_Resources!FK58:FK59),SUM(Resources_ESP!FK32,Resources_ESP!FK34,Resources_ESP!FK37:FK52))","v":170.28571428571428},{"$f":"SUMPRODUCT(EZ26:FK26,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":165.08566252587991},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!FN36,LT_Resources!FN41,LT_Resources!FN43:FN44,LT_Resources!FN48,LT_Resources!FN53,LT_Resources!FN58:FN59),SUM(Resources_ESP!FN32,Resources_ESP!FN34,Resources_ESP!FN37:FN52))","v":3.6762820512820511},{"$f":"IF(StudyType<2,SUM(LT_Resources!FO36,LT_Resources!FO41,LT_Resources!FO43:FO44,LT_Resources!FO48,LT_Resources!FO53,LT_Resources!FO58:FO59),SUM(Resources_ESP!FO32,Resources_ESP!FO34,Resources_ESP!FO37:FO52))","v":13.68847352024922},{"$f":"IF(StudyType<2,SUM(LT_Resources!FP36,LT_Resources!FP41,LT_Resources!FP43:FP44,LT_Resources!FP48,LT_Resources!FP53,LT_Resources!FP58:FP59),SUM(Resources_ESP!FP32,Resources_ESP!FP34,Resources_ESP!FP37:FP52))","v":13.348837209302326},{"$f":"IF(StudyType<2,SUM(LT_Resources!FQ36,LT_Resources!FQ41,LT_Resources!FQ43:FQ44,LT_Resources!FQ48,LT_Resources!FQ53,LT_Resources!FQ58:FQ59),SUM(Resources_ESP!FQ32,Resources_ESP!FQ34,Resources_ESP!FQ37:FQ52))","v":15.841463414634148},{"$f":"IF(StudyType<2,SUM(LT_Resources!FR36,LT_Resources!FR41,LT_Resources!FR43:FR44,LT_Resources!FR48,LT_Resources!FR53,LT_Resources!FR58:FR59),SUM(Resources_ESP!FR32,Resources_ESP!FR34,Resources_ESP!FR37:FR52))","v":4.0486111111111107},{"$f":"IF(StudyType<2,SUM(LT_Resources!FS36,LT_Resources!FS41,LT_Resources!FS43:FS44,LT_Resources!FS48,LT_Resources!FS53,LT_Resources!FS58:FS59),SUM(Resources_ESP!FS32,Resources_ESP!FS34,Resources_ESP!FS37:FS52))","v":6.0917431192660549},{"$f":"IF(StudyType<2,SUM(LT_Resources!FT36,LT_Resources!FT41,LT_Resources!FT43:FT44,LT_Resources!FT48,LT_Resources!FT53,LT_Resources!FT58:FT59),SUM(Resources_ESP!FT32,Resources_ESP!FT34,Resources_ESP!FT37:FT52))","v":4.0921052631578947},{"$f":"IF(StudyType<2,SUM(LT_Resources!FU36,LT_Resources!FU41,LT_Resources!FU43:FU44,LT_Resources!FU48,LT_Resources!FU53,LT_Resources!FU58:FU59),SUM(Resources_ESP!FU32,Resources_ESP!FU34,Resources_ESP!FU37:FU52))","v":15.493902439024392},{"$f":"IF(StudyType<2,SUM(LT_Resources!FV36,LT_Resources!FV41,LT_Resources!FV43:FV44,LT_Resources!FV48,LT_Resources!FV53,LT_Resources!FV58:FV59),SUM(Resources_ESP!FV32,Resources_ESP!FV34,Resources_ESP!FV37:FV52))","v":3.7124999999999999},{"$f":"IF(StudyType<2,SUM(LT_Resources!FW36,LT_Resources!FW41,LT_Resources!FW43:FW44,LT_Resources!FW48,LT_Resources!FW53,LT_Resources!FW58:FW59),SUM(Resources_ESP!FW32,Resources_ESP!FW34,Resources_ESP!FW37:FW52))","v":15.292682926829269},{"$f":"IF(StudyType<2,SUM(LT_Resources!FX36,LT_Resources!FX41,LT_Resources!FX43:FX44,LT_Resources!FX48,LT_Resources!FX53,LT_Resources!FX58:FX59),SUM(Resources_ESP!FX32,Resources_ESP!FX34,Resources_ESP!FX37:FX52))","v":5.7339743589743595},{"$f":"IF(StudyType<2,SUM(LT_Resources!FY36,LT_Resources!FY41,LT_Resources!FY43:FY44,LT_Resources!FY48,LT_Resources!FY53,LT_Resources!FY58:FY59),SUM(Resources_ESP!FY32,Resources_ESP!FY34,Resources_ESP!FY37:FY52))","v":15.011904761904763},{"$f":"SUMPRODUCT(FN26:FY26,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":9.8362785862785866},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!GB36,LT_Resources!GB41,LT_Resources!GB43:GB44,LT_Resources!GB48,LT_Resources!GB53,LT_Resources!GB58:GB59),SUM(Resources_ESP!GB32,Resources_ESP!GB34,Resources_ESP!GB37:GB52))","v":169.5},{"$f":"IF(StudyType<2,SUM(LT_Resources!GC36,LT_Resources!GC41,LT_Resources!GC43:GC44,LT_Resources!GC48,LT_Resources!GC53,LT_Resources!GC58:GC59),SUM(Resources_ESP!GC32,Resources_ESP!GC34,Resources_ESP!GC37:GC52))","v":179.5140186915888},{"$f":"IF(StudyType<2,SUM(LT_Resources!GD36,LT_Resources!GD41,LT_Resources!GD43:GD44,LT_Resources!GD48,LT_Resources!GD53,LT_Resources!GD58:GD59),SUM(Resources_ESP!GD32,Resources_ESP!GD34,Resources_ESP!GD37:GD52))","v":179.17151162790699},{"$f":"IF(StudyType<2,SUM(LT_Resources!GE36,LT_Resources!GE41,LT_Resources!GE43:GE44,LT_Resources!GE48,LT_Resources!GE53,LT_Resources!GE58:GE59),SUM(Resources_ESP!GE32,Resources_ESP!GE34,Resources_ESP!GE37:GE52))","v":181.66463414634146},{"$f":"IF(StudyType<2,SUM(LT_Resources!GF36,LT_Resources!GF41,LT_Resources!GF43:GF44,LT_Resources!GF48,LT_Resources!GF53,LT_Resources!GF58:GF59),SUM(Resources_ESP!GF32,Resources_ESP!GF34,Resources_ESP!GF37:GF52))","v":169.87152777777777},{"$f":"IF(StudyType<2,SUM(LT_Resources!GG36,LT_Resources!GG41,LT_Resources!GG43:GG44,LT_Resources!GG48,LT_Resources!GG53,LT_Resources!GG58:GG59),SUM(Resources_ESP!GG32,Resources_ESP!GG34,Resources_ESP!GG37:GG52))","v":169.90825688073394},{"$f":"IF(StudyType<2,SUM(LT_Resources!GH36,LT_Resources!GH41,LT_Resources!GH43:GH44,LT_Resources!GH48,LT_Resources!GH53,LT_Resources!GH58:GH59),SUM(Resources_ESP!GH32,Resources_ESP!GH34,Resources_ESP!GH37:GH52))","v":169.91447368421052},{"$f":"IF(StudyType<2,SUM(LT_Resources!GI36,LT_Resources!GI41,LT_Resources!GI43:GI44,LT_Resources!GI48,LT_Resources!GI53,LT_Resources!GI58:GI59),SUM(Resources_ESP!GI32,Resources_ESP!GI34,Resources_ESP!GI37:GI52))","v":181.3170731707317},{"$f":"IF(StudyType<2,SUM(LT_Resources!GJ36,LT_Resources!GJ41,LT_Resources!GJ43:GJ44,LT_Resources!GJ48,LT_Resources!GJ53,LT_Resources!GJ58:GJ59),SUM(Resources_ESP!GJ32,Resources_ESP!GJ34,Resources_ESP!GJ37:GJ52))","v":169.53749999999999},{"$f":"IF(StudyType<2,SUM(LT_Resources!GK36,LT_Resources!GK41,LT_Resources!GK43:GK44,LT_Resources!GK48,LT_Resources!GK53,LT_Resources!GK58:GK59),SUM(Resources_ESP!GK32,Resources_ESP!GK34,Resources_ESP!GK37:GK52))","v":181.11585365853657},{"$f":"IF(StudyType<2,SUM(LT_Resources!GL36,LT_Resources!GL41,LT_Resources!GL43:GL44,LT_Resources!GL48,LT_Resources!GL53,LT_Resources!GL58:GL59),SUM(Resources_ESP!GL32,Resources_ESP!GL34,Resources_ESP!GL37:GL52))","v":169.32621951219511},{"$f":"IF(StudyType<2,SUM(LT_Resources!GM36,LT_Resources!GM41,LT_Resources!GM43:GM44,LT_Resources!GM48,LT_Resources!GM53,LT_Resources!GM58:GM59),SUM(Resources_ESP!GM32,Resources_ESP!GM34,Resources_ESP!GM37:GM52))","v":181.53749999999999},{"$f":"SUMPRODUCT(GB26:GM26,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":175.31886694386694},null,{"$f":"IF(StudyType<2,SUM(LT_Resources!GP36,LT_Resources!GP41,LT_Resources!GP43:GP44,LT_Resources!GP48,LT_Resources!GP53,LT_Resources!GP58:GP59),SUM(Resources_ESP!GP32,Resources_ESP!GP34,Resources_ESP!GP37:GP52))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GQ36,LT_Resources!GQ41,LT_Resources!GQ43:GQ44,LT_Resources!GQ48,LT_Resources!GQ53,LT_Resources!GQ58:GQ59),SUM(Resources_ESP!GQ32,Resources_ESP!GQ34,Resources_ESP!GQ37:GQ52))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GR36,LT_Resources!GR41,LT_Resources!GR43:GR44,LT_Resources!GR48,LT_Resources!GR53,LT_Resources!GR58:GR59),SUM(Resources_ESP!GR32,Resources_ESP!GR34,Resources_ESP!GR37:GR52))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GS36,LT_Resources!GS41,LT_Resources!GS43:GS44,LT_Resources!GS48,LT_Resources!GS53,LT_Resources!GS58:GS59),SUM(Resources_ESP!GS32,Resources_ESP!GS34,Resources_ESP!GS37:GS52))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GT36,LT_Resources!GT41,LT_Resources!GT43:GT44,LT_Resources!GT48,LT_Resources!GT53,LT_Resources!GT58:GT59),SUM(Resources_ESP!GT32,Resources_ESP!GT34,Resources_ESP!GT37:GT52))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GU36,LT_Resources!GU41,LT_Resources!GU43:GU44,LT_Resources!GU48,LT_Resources!GU53,LT_Resources!GU58:GU59),SUM(Resources_ESP!GU32,Resources_ESP!GU34,Resources_ESP!GU37:GU52))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GV36,LT_Resources!GV41,LT_Resources!GV43:GV44,LT_Resources!GV48,LT_Resources!GV53,LT_Resources!GV58:GV59),SUM(Resources_ESP!GV32,Resources_ESP!GV34,Resources_ESP!GV37:GV52))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GW36,LT_Resources!GW41,LT_Resources!GW43:GW44,LT_Resources!GW48,LT_Resources!GW53,LT_Resources!GW58:GW59),SUM(Resources_ESP!GW32,Resources_ESP!GW34,Resources_ESP!GW37:GW52))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GX36,LT_Resources!GX41,LT_Resources!GX43:GX44,LT_Resources!GX48,LT_Resources!GX53,LT_Resources!GX58:GX59),SUM(Resources_ESP!GX32,Resources_ESP!GX34,Resources_ESP!GX37:GX52))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GY36,LT_Resources!GY41,LT_Resources!GY43:GY44,LT_Resources!GY48,LT_Resources!GY53,LT_Resources!GY58:GY59),SUM(Resources_ESP!GY32,Resources_ESP!GY34,Resources_ESP!GY37:GY52))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!GZ36,LT_Resources!GZ41,LT_Resources!GZ43:GZ44,LT_Resources!GZ48,LT_Resources!GZ53,LT_Resources!GZ58:GZ59),SUM(Resources_ESP!GZ32,Resources_ESP!GZ34,Resources_ESP!GZ37:GZ52))","v":0},{"$f":"IF(StudyType<2,SUM(LT_Resources!HA36,LT_Resources!HA41,LT_Resources!HA43:HA44,LT_Resources!HA48,LT_Resources!HA53,LT_Resources!HA58:HA59),SUM(Resources_ESP!HA32,Resources_ESP!HA34,Resources_ESP!HA37:HA52))","v":0},{"$f":"SUMPRODUCT(GP26:HA26,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["Static Non-Hydro Resources Flat",{"$f":"(B25*DB_Inputs!B8+FedRev!B26*DB_Inputs!B9)/DB_Inputs!B10","v":286.46000000322584},{"$f":"(C25*DB_Inputs!C8+FedRev!C26*DB_Inputs!C9)/DB_Inputs!C10","v":289.25721221747574},{"$f":"(D25*DB_Inputs!D8+FedRev!D26*DB_Inputs!D9)/DB_Inputs!D10","v":275.49526885483874},{"$f":"(E25*DB_Inputs!E8+FedRev!E26*DB_Inputs!E9)/DB_Inputs!E10","v":281.10279570645156},{"$f":"(F25*DB_Inputs!F8+FedRev!F26*DB_Inputs!F9)/DB_Inputs!F10","v":275.5590476142857},{"$f":"(G25*DB_Inputs!G8+FedRev!G26*DB_Inputs!G9)/DB_Inputs!G10","v":298.83611024495292},{"$f":"(H25*DB_Inputs!H8+FedRev!H26*DB_Inputs!H9)/DB_Inputs!H10","v":284.03266666666667},{"$f":"(I25*DB_Inputs!I8+FedRev!I26*DB_Inputs!I9)/DB_Inputs!I10","v":287.82573931505374},{"$f":"(J25*DB_Inputs!J8+FedRev!J26*DB_Inputs!J9)/DB_Inputs!J10","v":299.86977777333334},{"$f":"(K25*DB_Inputs!K8+FedRev!K26*DB_Inputs!K9)/DB_Inputs!K10","v":282.53322587634409},{"$f":"(L25*DB_Inputs!L8+FedRev!L26*DB_Inputs!L9)/DB_Inputs!L10","v":288.10799734516127},{"$f":"(M25*DB_Inputs!M8+FedRev!M26*DB_Inputs!M9)/DB_Inputs!M10","v":267.00866665999996},{"$f":"SUMPRODUCT(B27:M27,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":284.74383334164384},null,{"$f":"(P25*DB_Inputs!P8+FedRev!P26*DB_Inputs!P9)/DB_Inputs!P10","v":342.71806443225802},{"$f":"(Q25*DB_Inputs!Q8+FedRev!Q26*DB_Inputs!Q9)/DB_Inputs!Q10","v":340.94235787753121},{"$f":"(R25*DB_Inputs!R8+FedRev!R26*DB_Inputs!R9)/DB_Inputs!R10","v":327.15655917204299},{"$f":"(S25*DB_Inputs!S8+FedRev!S26*DB_Inputs!S9)/DB_Inputs!S10","v":333.19016133548388},{"$f":"(T25*DB_Inputs!T8+FedRev!T26*DB_Inputs!T9)/DB_Inputs!T10","v":322.76886904285709},{"$f":"(U25*DB_Inputs!U8+FedRev!U26*DB_Inputs!U9)/DB_Inputs!U10","v":318.49021539488558},{"$f":"(V25*DB_Inputs!V8+FedRev!V26*DB_Inputs!V9)/DB_Inputs!V10","v":308.9354443911111},{"$f":"(W25*DB_Inputs!W8+FedRev!W26*DB_Inputs!W9)/DB_Inputs!W10","v":307.19401888387097},{"$f":"(X25*DB_Inputs!X8+FedRev!X26*DB_Inputs!X9)/DB_Inputs!X10","v":302.41005557777777},{"$f":"(Y25*DB_Inputs!Y8+FedRev!Y26*DB_Inputs!Y9)/DB_Inputs!Y10","v":307.01440864408602},{"$f":"(Z25*DB_Inputs!Z8+FedRev!Z26*DB_Inputs!Z9)/DB_Inputs!Z10","v":301.90907262903227},{"$f":"(AA25*DB_Inputs!AA8+FedRev!AA26*DB_Inputs!AA9)/DB_Inputs!AA10","v":293.90172218666669},{"$f":"SUMPRODUCT(P27:AA27,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":317.23835275444065},null,{"$f":"(AD25*DB_Inputs!AD8+FedRev!AD26*DB_Inputs!AD9)/DB_Inputs!AD10","v":271.10784946236561},{"$f":"(AE25*DB_Inputs!AE8+FedRev!AE26*DB_Inputs!AE9)/DB_Inputs!AE10","v":272.34736477115115},{"$f":"(AF25*DB_Inputs!AF8+FedRev!AF26*DB_Inputs!AF9)/DB_Inputs!AF10","v":264.3675806451613},{"$f":"(AG25*DB_Inputs!AG8+FedRev!AG26*DB_Inputs!AG9)/DB_Inputs!AG10","v":264.73854838709673},{"$f":"(AH25*DB_Inputs!AH8+FedRev!AH26*DB_Inputs!AH9)/DB_Inputs!AH10","v":266.88755747126442},{"$f":"(AI25*DB_Inputs!AI8+FedRev!AI26*DB_Inputs!AI9)/DB_Inputs!AI10","v":266.52790040376846},{"$f":"(AJ25*DB_Inputs!AJ8+FedRev!AJ26*DB_Inputs!AJ9)/DB_Inputs!AJ10","v":257.24906944444444},{"$f":"(AK25*DB_Inputs!AK8+FedRev!AK26*DB_Inputs!AK9)/DB_Inputs!AK10","v":248.75403225806451},{"$f":"(AL25*DB_Inputs!AL8+FedRev!AL26*DB_Inputs!AL9)/DB_Inputs!AL10","v":257.66805555555555},{"$f":"(AM25*DB_Inputs!AM8+FedRev!AM26*DB_Inputs!AM9)/DB_Inputs!AM10","v":255.32392473118279},{"$f":"(AN25*DB_Inputs!AN8+FedRev!AN26*DB_Inputs!AN9)/DB_Inputs!AN10","v":243.48252688172042},{"$f":"(AO25*DB_Inputs!AO8+FedRev!AO26*DB_Inputs!AO9)/DB_Inputs!AO10","v":249.17916666666667},{"$f":"SUMPRODUCT(AD27:AO27,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":259.77230760473589},null,{"$f":"(AR25*DB_Inputs!AR8+FedRev!AR26*DB_Inputs!AR9)/DB_Inputs!AR10","v":371.14784946236557},{"$f":"(AS25*DB_Inputs!AS8+FedRev!AS26*DB_Inputs!AS9)/DB_Inputs!AS10","v":367.84049930651872},{"$f":"(AT25*DB_Inputs!AT8+FedRev!AT26*DB_Inputs!AT9)/DB_Inputs!AT10","v":371.95698924731181},{"$f":"(AU25*DB_Inputs!AU8+FedRev!AU26*DB_Inputs!AU9)/DB_Inputs!AU10","v":361.70967741935482},{"$f":"(AV25*DB_Inputs!AV8+FedRev!AV26*DB_Inputs!AV9)/DB_Inputs!AV10","v":368.78869047619048},{"$f":"(AW25*DB_Inputs!AW8+FedRev!AW26*DB_Inputs!AW9)/DB_Inputs!AW10","v":372.78331090174964},{"$f":"(AX25*DB_Inputs!AX8+FedRev!AX26*DB_Inputs!AX9)/DB_Inputs!AX10","v":357.1875},{"$f":"(AY25*DB_Inputs!AY8+FedRev!AY26*DB_Inputs!AY9)/DB_Inputs!AY10","v":349.09811827956992},{"$f":"(AZ25*DB_Inputs!AZ8+FedRev!AZ26*DB_Inputs!AZ9)/DB_Inputs!AZ10","v":356.26388888888891},{"$f":"(BA25*DB_Inputs!BA8+FedRev!BA26*DB_Inputs!BA9)/DB_Inputs!BA10","v":263.17338709677421},{"$f":"(BB25*DB_Inputs!BB8+FedRev!BB26*DB_Inputs!BB9)/DB_Inputs!BB10","v":252.56317204301075},{"$f":"(BC25*DB_Inputs!BC8+FedRev!BC26*DB_Inputs!BC9)/DB_Inputs!BC10","v":258.10972222222216},{"$f":"SUMPRODUCT(AR27:BC27,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":337.32420091324201},null,{"$f":"(BF25*DB_Inputs!BF8+FedRev!BF26*DB_Inputs!BF9)/DB_Inputs!BF10","v":146.33870967741936},{"$f":"(BG25*DB_Inputs!BG8+FedRev!BG26*DB_Inputs!BG9)/DB_Inputs!BG10","v":154.6754507628294},{"$f":"(BH25*DB_Inputs!BH8+FedRev!BH26*DB_Inputs!BH9)/DB_Inputs!BH10","v":152.82526881720432},{"$f":"(BI25*DB_Inputs!BI8+FedRev!BI26*DB_Inputs!BI9)/DB_Inputs!BI10","v":143.11559139784947},{"$f":"(BJ25*DB_Inputs!BJ8+FedRev!BJ26*DB_Inputs!BJ9)/DB_Inputs!BJ10","v":149.34970238095238},{"$f":"(BK25*DB_Inputs!BK8+FedRev!BK26*DB_Inputs!BK9)/DB_Inputs!BK10","v":153.09421265141319},{"$f":"(BL25*DB_Inputs!BL8+FedRev!BL26*DB_Inputs!BL9)/DB_Inputs!BL10","v":158.70138888888889},{"$f":"(BM25*DB_Inputs!BM8+FedRev!BM26*DB_Inputs!BM9)/DB_Inputs!BM10","v":153.62231182795699},{"$f":"(BN25*DB_Inputs!BN8+FedRev!BN26*DB_Inputs!BN9)/DB_Inputs!BN10","v":157.7763888888889},{"$f":"(BO25*DB_Inputs!BO8+FedRev!BO26*DB_Inputs!BO9)/DB_Inputs!BO10","v":152.88037634408599},{"$f":"(BP25*DB_Inputs!BP8+FedRev!BP26*DB_Inputs!BP9)/DB_Inputs!BP10","v":152.54973118279571},{"$f":"(BQ25*DB_Inputs!BQ8+FedRev!BQ26*DB_Inputs!BQ9)/DB_Inputs!BQ10","v":152.95694444444445},{"$f":"SUMPRODUCT(BF27:BQ27,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":152.30787671232878},null,{"$f":"(BT25*DB_Inputs!BT8+FedRev!BT26*DB_Inputs!BT9)/DB_Inputs!BT10","v":274.75940860215053},{"$f":"(BU25*DB_Inputs!BU8+FedRev!BU26*DB_Inputs!BU9)/DB_Inputs!BU10","v":283.09570041608873},{"$f":"(BV25*DB_Inputs!BV8+FedRev!BV26*DB_Inputs!BV9)/DB_Inputs!BV10","v":281.24596774193549},{"$f":"(BW25*DB_Inputs!BW8+FedRev!BW26*DB_Inputs!BW9)/DB_Inputs!BW10","v":271.53629032258067},{"$f":"(BX25*DB_Inputs!BX8+FedRev!BX26*DB_Inputs!BX9)/DB_Inputs!BX10","v":277.77083333333331},{"$f":"(BY25*DB_Inputs!BY8+FedRev!BY26*DB_Inputs!BY9)/DB_Inputs!BY10","v":281.51547779273216},{"$f":"(BZ25*DB_Inputs!BZ8+FedRev!BZ26*DB_Inputs!BZ9)/DB_Inputs!BZ10","v":281.8125},{"$f":"(CA25*DB_Inputs!CA8+FedRev!CA26*DB_Inputs!CA9)/DB_Inputs!CA10","v":287.18279569892474},{"$f":"(CB25*DB_Inputs!CB8+FedRev!CB26*DB_Inputs!CB9)/DB_Inputs!CB10","v":286.19722222222219},{"$f":"(CC25*DB_Inputs!CC8+FedRev!CC26*DB_Inputs!CC9)/DB_Inputs!CC10","v":281.30107526881721},{"$f":"(CD25*DB_Inputs!CD8+FedRev!CD26*DB_Inputs!CD9)/DB_Inputs!CD10","v":280.97043010752691},{"$f":"(CE25*DB_Inputs!CE8+FedRev!CE26*DB_Inputs!CE9)/DB_Inputs!CE10","v":281.37777777777779},{"$f":"SUMPRODUCT(BT27:CE27,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":280.7287671232877},null,{"$f":"(CH25*DB_Inputs!CH8+FedRev!CH26*DB_Inputs!CH9)/DB_Inputs!CH10","v":146.33870967741936},{"$f":"(CI25*DB_Inputs!CI8+FedRev!CI26*DB_Inputs!CI9)/DB_Inputs!CI10","v":154.6754507628294},{"$f":"(CJ25*DB_Inputs!CJ8+FedRev!CJ26*DB_Inputs!CJ9)/DB_Inputs!CJ10","v":147.68548387096774},{"$f":"(CK25*DB_Inputs!CK8+FedRev!CK26*DB_Inputs!CK9)/DB_Inputs!CK10","v":148.25537634408602},{"$f":"(CL25*DB_Inputs!CL8+FedRev!CL26*DB_Inputs!CL9)/DB_Inputs!CL10","v":150.11925287356323},{"$f":"(CM25*DB_Inputs!CM8+FedRev!CM26*DB_Inputs!CM9)/DB_Inputs!CM10","v":147.94751009421265},{"$f":"(CN25*DB_Inputs!CN8+FedRev!CN26*DB_Inputs!CN9)/DB_Inputs!CN10","v":158.70138888888889},{"$f":"(CO25*DB_Inputs!CO8+FedRev!CO26*DB_Inputs!CO9)/DB_Inputs!CO10","v":158.76209677419354},{"$f":"(CP25*DB_Inputs!CP8+FedRev!CP26*DB_Inputs!CP9)/DB_Inputs!CP10","v":152.46527777777777},{"$f":"(CQ25*DB_Inputs!CQ8+FedRev!CQ26*DB_Inputs!CQ9)/DB_Inputs!CQ10","v":158.02016129032259},{"$f":"(CR25*DB_Inputs!CR8+FedRev!CR26*DB_Inputs!CR9)/DB_Inputs!CR10","v":152.54973118279571},{"$f":"(CS25*DB_Inputs!CS8+FedRev!CS26*DB_Inputs!CS9)/DB_Inputs!CS10","v":150.2236111111111},{"$f":"SUMPRODUCT(CH27:CS27,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":152.13672586520948},null,{"$f":"(CV25*DB_Inputs!CV8+FedRev!CV26*DB_Inputs!CV9)/DB_Inputs!CV10","v":290.84543010752685},{"$f":"(CW25*DB_Inputs!CW8+FedRev!CW26*DB_Inputs!CW9)/DB_Inputs!CW10","v":296.53536754507627},{"$f":"(CX25*DB_Inputs!CX8+FedRev!CX26*DB_Inputs!CX9)/DB_Inputs!CX10","v":289.5456989247312},{"$f":"(CY25*DB_Inputs!CY8+FedRev!CY26*DB_Inputs!CY9)/DB_Inputs!CY10","v":290.11559139784947},{"$f":"(CZ25*DB_Inputs!CZ8+FedRev!CZ26*DB_Inputs!CZ9)/DB_Inputs!CZ10","v":293.97321428571428},{"$f":"(DA25*DB_Inputs!DA8+FedRev!DA26*DB_Inputs!DA9)/DB_Inputs!DA10","v":289.80888290713324},{"$f":"(DB25*DB_Inputs!DB8+FedRev!DB26*DB_Inputs!DB9)/DB_Inputs!DB10","v":300.5625},{"$f":"(DC25*DB_Inputs!DC8+FedRev!DC26*DB_Inputs!DC9)/DB_Inputs!DC10","v":300.62231182795699},{"$f":"(DD25*DB_Inputs!DD8+FedRev!DD26*DB_Inputs!DD9)/DB_Inputs!DD10","v":294.32499999999999},{"$f":"(DE25*DB_Inputs!DE8+FedRev!DE26*DB_Inputs!DE9)/DB_Inputs!DE10","v":299.88037634408602},{"$f":"(DF25*DB_Inputs!DF8+FedRev!DF26*DB_Inputs!DF9)/DB_Inputs!DF10","v":291.76612903225805},{"$f":"(DG25*DB_Inputs!DG8+FedRev!DG26*DB_Inputs!DG9)/DB_Inputs!DG10","v":292.79444444444442},{"$f":"SUMPRODUCT(CV27:DG27,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":294.21415525114156},null,{"$f":"(DJ25*DB_Inputs!DJ8+FedRev!DJ26*DB_Inputs!DJ9)/DB_Inputs!DJ10","v":148.98387096774192},{"$f":"(DK25*DB_Inputs!DK8+FedRev!DK26*DB_Inputs!DK9)/DB_Inputs!DK10","v":153.96532593619972},{"$f":"(DL25*DB_Inputs!DL8+FedRev!DL26*DB_Inputs!DL9)/DB_Inputs!DL10","v":148.37365591397852},{"$f":"(DM25*DB_Inputs!DM8+FedRev!DM26*DB_Inputs!DM9)/DB_Inputs!DM10","v":148.25537634408602},{"$f":"(DN25*DB_Inputs!DN8+FedRev!DN26*DB_Inputs!DN9)/DB_Inputs!DN10","v":152.11160714285714},{"$f":"(DO25*DB_Inputs!DO8+FedRev!DO26*DB_Inputs!DO9)/DB_Inputs!DO10","v":147.94751009421265},{"$f":"(DP25*DB_Inputs!DP8+FedRev!DP26*DB_Inputs!DP9)/DB_Inputs!DP10","v":158.70138888888889},{"$f":"(DQ25*DB_Inputs!DQ8+FedRev!DQ26*DB_Inputs!DQ9)/DB_Inputs!DQ10","v":158.07392473118279},{"$f":"(DR25*DB_Inputs!DR8+FedRev!DR26*DB_Inputs!DR9)/DB_Inputs!DR10","v":153.17638888888891},{"$f":"(DS25*DB_Inputs!DS8+FedRev!DS26*DB_Inputs!DS9)/DB_Inputs!DS10","v":158.02016129032259},{"$f":"(DT25*DB_Inputs!DT8+FedRev!DT26*DB_Inputs!DT9)/DB_Inputs!DT10","v":149.90456989247312},{"$f":"(DU25*DB_Inputs!DU8+FedRev!DU26*DB_Inputs!DU9)/DB_Inputs!DU10","v":152.75694444444443},{"$f":"SUMPRODUCT(DJ27:DU27,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":152.50331050228311},null,{"$f":"(DX25*DB_Inputs!DX8+FedRev!DX26*DB_Inputs!DX9)/DB_Inputs!DX10","v":289.43682795698925},{"$f":"(DY25*DB_Inputs!DY8+FedRev!DY26*DB_Inputs!DY9)/DB_Inputs!DY10","v":297.06380027739255},{"$f":"(DZ25*DB_Inputs!DZ8+FedRev!DZ26*DB_Inputs!DZ9)/DB_Inputs!DZ10","v":291.47177419354841},{"$f":"(EA25*DB_Inputs!EA8+FedRev!EA26*DB_Inputs!EA9)/DB_Inputs!EA10","v":290.66532258064512},{"$f":"(EB25*DB_Inputs!EB8+FedRev!EB26*DB_Inputs!EB9)/DB_Inputs!EB10","v":296.18601190476193},{"$f":"(EC25*DB_Inputs!EC8+FedRev!EC26*DB_Inputs!EC9)/DB_Inputs!EC10","v":292.61641991924631},{"$f":"(ED25*DB_Inputs!ED8+FedRev!ED26*DB_Inputs!ED9)/DB_Inputs!ED10","v":301.79861111111109},{"$f":"(EE25*DB_Inputs!EE8+FedRev!EE26*DB_Inputs!EE9)/DB_Inputs!EE10","v":299.40860215053766},{"$f":"(EF25*DB_Inputs!EF8+FedRev!EF26*DB_Inputs!EF9)/DB_Inputs!EF10","v":298.09722222222229},{"$f":"(EG25*DB_Inputs!EG8+FedRev!EG26*DB_Inputs!EG9)/DB_Inputs!EG10","v":300.23655913978496},{"$f":"(EH25*DB_Inputs!EH8+FedRev!EH26*DB_Inputs!EH9)/DB_Inputs!EH10","v":293.00268817204295},{"$f":"(EI25*DB_Inputs!EI8+FedRev!EI26*DB_Inputs!EI9)/DB_Inputs!EI10","v":295.85416666666669},{"$f":"SUMPRODUCT(DX27:EI27,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":295.45148401826486},null,{"$f":"(EL25*DB_Inputs!EL8+FedRev!EL26*DB_Inputs!EL9)/DB_Inputs!EL10","v":138.07258064516128},{"$f":"(EM25*DB_Inputs!EM8+FedRev!EM26*DB_Inputs!EM9)/DB_Inputs!EM10","v":141.73370319001384},{"$f":"(EN25*DB_Inputs!EN8+FedRev!EN26*DB_Inputs!EN9)/DB_Inputs!EN10","v":138.50940860215056},{"$f":"(EO25*DB_Inputs!EO8+FedRev!EO26*DB_Inputs!EO9)/DB_Inputs!EO10","v":142.29166666666666},{"$f":"(EP25*DB_Inputs!EP8+FedRev!EP26*DB_Inputs!EP9)/DB_Inputs!EP10","v":140.24281609195401},{"$f":"(EQ25*DB_Inputs!EQ8+FedRev!EQ26*DB_Inputs!EQ9)/DB_Inputs!EQ10","v":139.48452220726784},{"$f":"(ER25*DB_Inputs!ER8+FedRev!ER26*DB_Inputs!ER9)/DB_Inputs!ER10","v":141.46666666666667},{"$f":"(ES25*DB_Inputs!ES8+FedRev!ES26*DB_Inputs!ES9)/DB_Inputs!ES10","v":140.84543010752688},{"$f":"(ET25*DB_Inputs!ET8+FedRev!ET26*DB_Inputs!ET9)/DB_Inputs!ET10","v":139.0277777777778},{"$f":"(EU25*DB_Inputs!EU8+FedRev!EU26*DB_Inputs!EU9)/DB_Inputs!EU10","v":140.83736559139783},{"$f":"(EV25*DB_Inputs!EV8+FedRev!EV26*DB_Inputs!EV9)/DB_Inputs!EV10","v":140.45026881720429},{"$f":"(EW25*DB_Inputs!EW8+FedRev!EW26*DB_Inputs!EW9)/DB_Inputs!EW10","v":141.51944444444445},{"$f":"SUMPRODUCT(EL27:EW27,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":140.36828324225866},null,{"$f":"(EZ25*DB_Inputs!EZ8+FedRev!EZ26*DB_Inputs!EZ9)/DB_Inputs!EZ10","v":291.89516129032256},{"$f":"(FA25*DB_Inputs!FA8+FedRev!FA26*DB_Inputs!FA9)/DB_Inputs!FA10","v":297.00832177531208},{"$f":"(FB25*DB_Inputs!FB8+FedRev!FB26*DB_Inputs!FB9)/DB_Inputs!FB10","v":293.09677419354841},{"$f":"(FC25*DB_Inputs!FC8+FedRev!FC26*DB_Inputs!FC9)/DB_Inputs!FC10","v":298.25403225806451},{"$f":"(FD25*DB_Inputs!FD8+FedRev!FD26*DB_Inputs!FD9)/DB_Inputs!FD10","v":299.63541666666669},{"$f":"(FE25*DB_Inputs!FE8+FedRev!FE26*DB_Inputs!FE9)/DB_Inputs!FE10","v":294.76043068640644},{"$f":"(FF25*DB_Inputs!FF8+FedRev!FF26*DB_Inputs!FF9)/DB_Inputs!FF10","v":296.74166666666667},{"$f":"(FG25*DB_Inputs!FG8+FedRev!FG26*DB_Inputs!FG9)/DB_Inputs!FG10","v":296.11962365591398},{"$f":"(FH25*DB_Inputs!FH8+FedRev!FH26*DB_Inputs!FH9)/DB_Inputs!FH10","v":294.30277777777781},{"$f":"(FI25*DB_Inputs!FI8+FedRev!FI26*DB_Inputs!FI9)/DB_Inputs!FI10","v":296.11290322580646},{"$f":"(FJ25*DB_Inputs!FJ8+FedRev!FJ26*DB_Inputs!FJ9)/DB_Inputs!FJ10","v":295.72580645161293},{"$f":"(FK25*DB_Inputs!FK8+FedRev!FK26*DB_Inputs!FK9)/DB_Inputs!FK10","v":296.08333333333331},{"$f":"SUMPRODUCT(EZ27:FK27,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":295.77773972602739},null,{"$f":"(FN25*DB_Inputs!FN8+FedRev!FN26*DB_Inputs!FN9)/DB_Inputs!FN10","v":137.30913978494624},{"$f":"(FO25*DB_Inputs!FO8+FedRev!FO26*DB_Inputs!FO9)/DB_Inputs!FO10","v":141.73370319001384},{"$f":"(FP25*DB_Inputs!FP8+FedRev!FP26*DB_Inputs!FP9)/DB_Inputs!FP10","v":137.82123655913978},{"$f":"(FQ25*DB_Inputs!FQ8+FedRev!FQ26*DB_Inputs!FQ9)/DB_Inputs!FQ10","v":142.97983870967741},{"$f":"(FR25*DB_Inputs!FR8+FedRev!FR26*DB_Inputs!FR9)/DB_Inputs!FR10","v":144.36011904761907},{"$f":"(FS25*DB_Inputs!FS8+FedRev!FS26*DB_Inputs!FS9)/DB_Inputs!FS10","v":138.79542395693136},{"$f":"(FT25*DB_Inputs!FT8+FedRev!FT26*DB_Inputs!FT9)/DB_Inputs!FT10","v":142.17777777777778},{"$f":"(FU25*DB_Inputs!FU8+FedRev!FU26*DB_Inputs!FU9)/DB_Inputs!FU10","v":140.84543010752688},{"$f":"(FV25*DB_Inputs!FV8+FedRev!FV26*DB_Inputs!FV9)/DB_Inputs!FV10","v":138.31666666666666},{"$f":"(FW25*DB_Inputs!FW8+FedRev!FW26*DB_Inputs!FW9)/DB_Inputs!FW10","v":141.52553763440861},{"$f":"(FX25*DB_Inputs!FX8+FedRev!FX26*DB_Inputs!FX9)/DB_Inputs!FX10","v":140.45026881720429},{"$f":"(FY25*DB_Inputs!FY8+FedRev!FY26*DB_Inputs!FY9)/DB_Inputs!FY10","v":140.80833333333334},{"$f":"SUMPRODUCT(FN27:FY27,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":140.56118721461186},null,{"$f":"(GB25*DB_Inputs!GB8+FedRev!GB26*DB_Inputs!GB9)/DB_Inputs!GB10","v":303.13306451612908},{"$f":"(GC25*DB_Inputs!GC8+FedRev!GC26*DB_Inputs!GC9)/DB_Inputs!GC10","v":307.55894590846043},{"$f":"(GD25*DB_Inputs!GD8+FedRev!GD26*DB_Inputs!GD9)/DB_Inputs!GD10","v":303.64516129032256},{"$f":"(GE25*DB_Inputs!GE8+FedRev!GE26*DB_Inputs!GE9)/DB_Inputs!GE10","v":308.80376344086022},{"$f":"(GF25*DB_Inputs!GF8+FedRev!GF26*DB_Inputs!GF9)/DB_Inputs!GF10","v":309.20684523809524},{"$f":"(GG25*DB_Inputs!GG8+FedRev!GG26*DB_Inputs!GG9)/DB_Inputs!GG10","v":303.73620457604301},{"$f":"(GH25*DB_Inputs!GH8+FedRev!GH26*DB_Inputs!GH9)/DB_Inputs!GH10","v":308},{"$f":"(GI25*DB_Inputs!GI8+FedRev!GI26*DB_Inputs!GI9)/DB_Inputs!GI10","v":308.43279569892474},{"$f":"(GJ25*DB_Inputs!GJ8+FedRev!GJ26*DB_Inputs!GJ9)/DB_Inputs!GJ10","v":302.3194444444444},{"$f":"(GK25*DB_Inputs!GK8+FedRev!GK26*DB_Inputs!GK9)/DB_Inputs!GK10","v":308.23118279569894},{"$f":"(GL25*DB_Inputs!GL8+FedRev!GL26*DB_Inputs!GL9)/DB_Inputs!GL10","v":305.58467741935482},{"$f":"(GM25*DB_Inputs!GM8+FedRev!GM26*DB_Inputs!GM9)/DB_Inputs!GM10","v":305.52222222222224},{"$f":"SUMPRODUCT(GB27:GM27,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":306.16038812785388},null,{"$f":"(GP25*DB_Inputs!GP8+FedRev!GP26*DB_Inputs!GP9)/DB_Inputs!GP10","v":0},{"$f":"(GQ25*DB_Inputs!GQ8+FedRev!GQ26*DB_Inputs!GQ9)/DB_Inputs!GQ10","v":29.166823855755894},{"$f":"(GR25*DB_Inputs!GR8+FedRev!GR26*DB_Inputs!GR9)/DB_Inputs!GR10","v":0},{"$f":"(GS25*DB_Inputs!GS8+FedRev!GS26*DB_Inputs!GS9)/DB_Inputs!GS10","v":0},{"$f":"(GT25*DB_Inputs!GT8+FedRev!GT26*DB_Inputs!GT9)/DB_Inputs!GT10","v":0},{"$f":"(GU25*DB_Inputs!GU8+FedRev!GU26*DB_Inputs!GU9)/DB_Inputs!GU10","v":0},{"$f":"(GV25*DB_Inputs!GV8+FedRev!GV26*DB_Inputs!GV9)/DB_Inputs!GV10","v":0},{"$f":"(GW25*DB_Inputs!GW8+FedRev!GW26*DB_Inputs!GW9)/DB_Inputs!GW10","v":0},{"$f":"(GX25*DB_Inputs!GX8+FedRev!GX26*DB_Inputs!GX9)/DB_Inputs!GX10","v":0},{"$f":"(GY25*DB_Inputs!GY8+FedRev!GY26*DB_Inputs!GY9)/DB_Inputs!GY10","v":0},{"$f":"(GZ25*DB_Inputs!GZ8+FedRev!GZ26*DB_Inputs!GZ9)/DB_Inputs!GZ10","v":0},{"$f":"(HA25*DB_Inputs!HA8+FedRev!HA26*DB_Inputs!HA9)/DB_Inputs!HA10","v":0},{"$f":"SUMPRODUCT(GP27:HA27,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":2.3940437158469945}]
[]
["Tx Loss Return by WY  HLH",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B87)","v":30.470642519999998},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C87)","v":38.219748010000004},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D87)","v":39.129970479999997},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E87)","v":31.915424009999999},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F87)","v":32.654451129999998},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G87)","v":31.263099610000001},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H87)","v":26.074851049999999},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I87)","v":55.129888800000003},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J87)","v":54.686726360000002},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K87)","v":33.917299989999997},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L87)","v":33.733422009999998},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M87)","v":32.385864650000002},{"$f":"SUMPRODUCT(B29:M29,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":36.688529819117655},null,{"$f":"IF(DB_Inputs!P$18=0,0,DB_Inputs!P87)","v":29.563518040000002},{"$f":"IF(DB_Inputs!Q$18=0,0,DB_Inputs!Q87)","v":38.978432529999999},{"$f":"IF(DB_Inputs!R$18=0,0,DB_Inputs!R87)","v":43.820411040000003},{"$f":"IF(DB_Inputs!S$18=0,0,DB_Inputs!S87)","v":49.195817519999999},{"$f":"IF(DB_Inputs!T$18=0,0,DB_Inputs!T87)","v":46.26711281},{"$f":"IF(DB_Inputs!U$18=0,0,DB_Inputs!U87)","v":48.860515030000002},{"$f":"IF(DB_Inputs!V$18=0,0,DB_Inputs!V87)","v":56.51088206},{"$f":"IF(DB_Inputs!W$18=0,0,DB_Inputs!W87)","v":51.988048190000001},{"$f":"IF(DB_Inputs!X$18=0,0,DB_Inputs!X87)","v":49.70716212},{"$f":"IF(DB_Inputs!Y$18=0,0,DB_Inputs!Y87)","v":49.700706140000001},{"$f":"IF(DB_Inputs!Z$18=0,0,DB_Inputs!Z87)","v":42.267954320000001},{"$f":"IF(DB_Inputs!AA$18=0,0,DB_Inputs!AA87)","v":36.082852119999998},{"$f":"SUMPRODUCT(P29:AA29,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":45.248059435602599},null,{"$f":"DB_Inputs!AD87","v":38.760587044314136},{"$f":"DB_Inputs!AE87","v":51.934151159494206},{"$f":"DB_Inputs!AF87","v":44.886906719825575},{"$f":"DB_Inputs!AG87","v":38.966481415942084},{"$f":"DB_Inputs!AH87","v":38.163053530455606},{"$f":"DB_Inputs!AI87","v":53.821174056031595},{"$f":"DB_Inputs!AJ87","v":45.998737280027527},{"$f":"DB_Inputs!AK87","v":59.146045413257866},{"$f":"DB_Inputs!AL87","v":51.273181668466073},{"$f":"DB_Inputs!AM87","v":47.379606737792137},{"$f":"DB_Inputs!AN87","v":34.92991965068272},{"$f":"DB_Inputs!AO87","v":41.188667890591475},{"$f":"SUMPRODUCT(AD29:AO29,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":45.490594445031157},null,{"$f":"DB_Inputs!AR87","v":39.943779090599826},{"$f":"DB_Inputs!AS87","v":48.475971821632541},{"$f":"DB_Inputs!AT87","v":52.533605206834743},{"$f":"DB_Inputs!AU87","v":55.573439878718673},{"$f":"DB_Inputs!AV87","v":54.78927099913016},{"$f":"DB_Inputs!AW87","v":44.426282042189349},{"$f":"DB_Inputs!AX87","v":40.019835828437856},{"$f":"DB_Inputs!AY87","v":57.315339264910641},{"$f":"DB_Inputs!AZ87","v":51.8309934986748},{"$f":"DB_Inputs!BA87","v":49.97850909603666},{"$f":"DB_Inputs!BB87","v":37.797905519876728},{"$f":"DB_Inputs!BC87","v":34.470991823065297},{"$f":"SUMPRODUCT(AR29:BC29,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":47.154833323607029},null,{"$f":"DB_Inputs!BF87","v":35.904463040362153},{"$f":"DB_Inputs!BG87","v":48.471215185776757},{"$f":"DB_Inputs!BH87","v":50.608732456294817},{"$f":"DB_Inputs!BI87","v":64.929075162470426},{"$f":"DB_Inputs!BJ87","v":62.930664284100388},{"$f":"DB_Inputs!BK87","v":61.64724174635225},{"$f":"DB_Inputs!BL87","v":62.087357407066378},{"$f":"DB_Inputs!BM87","v":73.789953379612612},{"$f":"DB_Inputs!BN87","v":65.844958134871305},{"$f":"DB_Inputs!BO87","v":53.741340557512686},{"$f":"DB_Inputs!BP87","v":41.028986005277268},{"$f":"DB_Inputs!BQ87","v":31.619217514210749},{"$f":"SUMPRODUCT(BF29:BQ29,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":54.306017668095926},null,{"$f":"DB_Inputs!BT87","v":35.688007797846304},{"$f":"DB_Inputs!BU87","v":48.666549447648286},{"$f":"DB_Inputs!BV87","v":50.111028706496732},{"$f":"DB_Inputs!BW87","v":63.659049910114902},{"$f":"DB_Inputs!BX87","v":48.178607032566504},{"$f":"DB_Inputs!BY87","v":66.737649451561325},{"$f":"DB_Inputs!BZ87","v":55.042654590188057},{"$f":"DB_Inputs!CA87","v":61.581125507944435},{"$f":"DB_Inputs!CB87","v":45.699830967922352},{"$f":"DB_Inputs!CC87","v":56.33409274268071},{"$f":"DB_Inputs!CD87","v":38.545177042476524},{"$f":"DB_Inputs!CE87","v":30.917420566847277},{"$f":"SUMPRODUCT(BT29:CE29,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":50.112367697208647},null,{"$f":"DB_Inputs!CH87","v":38.200701348301749},{"$f":"DB_Inputs!CI87","v":51.004118091821383},{"$f":"DB_Inputs!CJ87","v":41.904900022835058},{"$f":"DB_Inputs!CK87","v":51.262027841930234},{"$f":"DB_Inputs!CL87","v":43.91387566231117},{"$f":"DB_Inputs!CM87","v":45.599140158049899},{"$f":"DB_Inputs!CN87","v":39.552127411401628},{"$f":"DB_Inputs!CO87","v":72.025308833037684},{"$f":"DB_Inputs!CP87","v":70.527509415211597},{"$f":"DB_Inputs!CQ87","v":60.01800846764533},{"$f":"DB_Inputs!CR87","v":41.800847426260347},{"$f":"DB_Inputs!CS87","v":33.913026160290279},{"$f":"SUMPRODUCT(CH29:CS29,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":49.183666950260609},null,{"$f":"DB_Inputs!CV87","v":37.920756560590277},{"$f":"DB_Inputs!CW87","v":43.603742793414114},{"$f":"DB_Inputs!CX87","v":41.785639869649685},{"$f":"DB_Inputs!CY87","v":43.600474645109109},{"$f":"DB_Inputs!CZ87","v":40.982784751792792},{"$f":"DB_Inputs!DA87","v":38.287722519613943},{"$f":"DB_Inputs!DB87","v":36.581525677062345},{"$f":"DB_Inputs!DC87","v":42.790303844179853},{"$f":"DB_Inputs!DD87","v":42.470422020795475},{"$f":"DB_Inputs!DE87","v":35.760124556125618},{"$f":"DB_Inputs!DF87","v":38.47708537328058},{"$f":"DB_Inputs!DG87","v":35.892381659128553},{"$f":"SUMPRODUCT(CV29:DG29,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":39.818176129489629},null,{"$f":"DB_Inputs!DJ87","v":38.262739217700968},{"$f":"DB_Inputs!DK87","v":45.412505723934039},{"$f":"DB_Inputs!DL87","v":43.36189798167964},{"$f":"DB_Inputs!DM87","v":33.986049917876826},{"$f":"DB_Inputs!DN87","v":41.006433131660899},{"$f":"DB_Inputs!DO87","v":39.366948365746616},{"$f":"DB_Inputs!DP87","v":44.020482539235381},{"$f":"DB_Inputs!DQ87","v":47.185262086012635},{"$f":"DB_Inputs!DR87","v":35.377258006882315},{"$f":"DB_Inputs!DS87","v":47.007827136220158},{"$f":"DB_Inputs!DT87","v":40.355312582994706},{"$f":"DB_Inputs!DU87","v":36.070144538631418},{"$f":"SUMPRODUCT(DJ29:DU29,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":40.908481585748639},null,{"$f":"DB_Inputs!DX87","v":36.541459408436808},{"$f":"DB_Inputs!DY87","v":44.990670129026419},{"$f":"DB_Inputs!DZ87","v":43.453923929987297},{"$f":"DB_Inputs!EA87","v":33.481122116395952},{"$f":"DB_Inputs!EB87","v":33.363503962694288},{"$f":"DB_Inputs!EC87","v":36.208671576952916},{"$f":"DB_Inputs!ED87","v":25.980812324609186},{"$f":"DB_Inputs!EE87","v":48.809717224608157},{"$f":"DB_Inputs!EF87","v":31.635107915255162},{"$f":"DB_Inputs!EG87","v":47.717008446083575},{"$f":"DB_Inputs!EH87","v":37.360563207258465},{"$f":"DB_Inputs!EI87","v":31.105628342834621},{"$f":"SUMPRODUCT(DX29:EI29,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":37.522795499367497},null,{"$f":"DB_Inputs!EL87","v":35.04492018130896},{"$f":"DB_Inputs!EM87","v":42.690569770750052},{"$f":"DB_Inputs!EN87","v":40.962796713161168},{"$f":"DB_Inputs!EO87","v":30.890252596345935},{"$f":"DB_Inputs!EP87","v":31.132146811310719},{"$f":"DB_Inputs!EQ87","v":48.513948599673512},{"$f":"DB_Inputs!ER87","v":60.488333873264871},{"$f":"DB_Inputs!ES87","v":74.052678222134702},{"$f":"DB_Inputs!ET87","v":66.737586989022404},{"$f":"DB_Inputs!EU87","v":54.487916708365191},{"$f":"DB_Inputs!EV87","v":45.018350783780996},{"$f":"DB_Inputs!EW87","v":35.639415582178515},{"$f":"SUMPRODUCT(EL29:EW29,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":47.225115265113523},null,{"$f":"DB_Inputs!EZ87","v":37.252837751251164},{"$f":"DB_Inputs!FA87","v":45.904815080058434},{"$f":"DB_Inputs!FB87","v":46.378212286045063},{"$f":"DB_Inputs!FC87","v":62.676136769616939},{"$f":"DB_Inputs!FD87","v":58.666039835055642},{"$f":"DB_Inputs!FE87","v":53.171001926721878},{"$f":"DB_Inputs!FF87","v":46.259770216127627},{"$f":"DB_Inputs!FG87","v":56.879798959855577},{"$f":"DB_Inputs!FH87","v":65.225349551271051},{"$f":"DB_Inputs!FI87","v":57.416733676324839},{"$f":"DB_Inputs!FJ87","v":53.270100972116246},{"$f":"DB_Inputs!FK87","v":35.294353118728061},{"$f":"SUMPRODUCT(EZ29:FK29,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":51.636714671422226},null,{"$f":"DB_Inputs!FN87","v":42.025509020551311},{"$f":"DB_Inputs!FO87","v":61.398595311068988},{"$f":"DB_Inputs!FP87","v":68.112832380801578},{"$f":"DB_Inputs!FQ87","v":75.710776988158329},{"$f":"DB_Inputs!FR87","v":69.51289206320547},{"$f":"DB_Inputs!FS87","v":67.192438956295447},{"$f":"DB_Inputs!FT87","v":61.634345108746565},{"$f":"DB_Inputs!FU87","v":62.809181792214062},{"$f":"DB_Inputs!FV87","v":54.478594431138077},{"$f":"DB_Inputs!FW87","v":49.51472817383096},{"$f":"DB_Inputs!FX87","v":38.171147668818094},{"$f":"DB_Inputs!FY87","v":32.955724706015587},{"$f":"SUMPRODUCT(FN29:FY29,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":56.881776327849771},null,{"$f":"DB_Inputs!GB87","v":38.401171945138358},{"$f":"DB_Inputs!GC87","v":41.182798191716408},{"$f":"DB_Inputs!GD87","v":41.525850901415588},{"$f":"DB_Inputs!GE87","v":58.496266980570859},{"$f":"DB_Inputs!GF87","v":59.399721256863415},{"$f":"DB_Inputs!GG87","v":53.650869482977456},{"$f":"DB_Inputs!GH87","v":42.286944776628658},{"$f":"DB_Inputs!GI87","v":50.706458565752811},{"$f":"DB_Inputs!GJ87","v":46.697038550368767},{"$f":"DB_Inputs!GK87","v":58.410412772883227},{"$f":"DB_Inputs!GL87","v":43.892805308864908},{"$f":"DB_Inputs!GM87","v":31.875413871868101},{"$f":"SUMPRODUCT(GB29:GM29,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":47.192150474421183},null,{"$f":"DB_Inputs!GP87","v":35.201751224048749},{"$f":"DB_Inputs!GQ87","v":43.392513971188372},{"$f":"DB_Inputs!GR87","v":42.4906238839081},{"$f":"DB_Inputs!GS87","v":35.417331454609538},{"$f":"DB_Inputs!GT87","v":39.050053068954334},{"$f":"DB_Inputs!GU87","v":39.886698333980846},{"$f":"DB_Inputs!GV87","v":49.99555943665424},{"$f":"DB_Inputs!GW87","v":71.763809290949112},{"$f":"DB_Inputs!GX87","v":65.641060597599804},{"$f":"DB_Inputs!GY87","v":47.941921294614566},{"$f":"DB_Inputs!GZ87","v":38.351963111623888},{"$f":"DB_Inputs!HA87","v":33.417132253070626},{"$f":"SUMPRODUCT(GP29:HA29,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":45.166666363262927}]
["Tx Loss Return by WY  LLH",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B88)","v":21.274809659999999},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C88)","v":28.054828830000002},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D88)","v":27.656653710000001},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E88)","v":25.356625709999999},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F88)","v":24.801967139999999},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G88)","v":25.396833919999999},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H88)","v":19.432412079999999},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I88)","v":40.53657776},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J88)","v":43.867036759999998},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K88)","v":21.75412983},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L88)","v":23.299961509999999},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M88)","v":21.498696720000002},{"$f":"SUMPRODUCT(B30:M30,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":26.832945371105069},null,{"$f":"IF(DB_Inputs!P$18=0,0,DB_Inputs!P88)","v":22.093449740000001},{"$f":"IF(DB_Inputs!Q$18=0,0,DB_Inputs!Q88)","v":28.682227449999999},{"$f":"IF(DB_Inputs!R$18=0,0,DB_Inputs!R88)","v":29.828037770000002},{"$f":"IF(DB_Inputs!S$18=0,0,DB_Inputs!S88)","v":33.964840330000001},{"$f":"IF(DB_Inputs!T$18=0,0,DB_Inputs!T88)","v":32.415698280000001},{"$f":"IF(DB_Inputs!U$18=0,0,DB_Inputs!U88)","v":34.893822800000002},{"$f":"IF(DB_Inputs!V$18=0,0,DB_Inputs!V88)","v":50.237304399999999},{"$f":"IF(DB_Inputs!W$18=0,0,DB_Inputs!W88)","v":54.798973879999998},{"$f":"IF(DB_Inputs!X$18=0,0,DB_Inputs!X88)","v":36.495743789999999},{"$f":"IF(DB_Inputs!Y$18=0,0,DB_Inputs!Y88)","v":43.227415999999998},{"$f":"IF(DB_Inputs!Z$18=0,0,DB_Inputs!Z88)","v":26.417823519999999},{"$f":"IF(DB_Inputs!AA$18=0,0,DB_Inputs!AA88)","v":22.78340485},{"$f":"SUMPRODUCT(P30:AA30,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":34.627984540168924},null,{"$f":"DB_Inputs!AD88","v":26.924100165837022},{"$f":"DB_Inputs!AE88","v":36.993599651551342},{"$f":"DB_Inputs!AF88","v":32.824351134568481},{"$f":"DB_Inputs!AG88","v":28.570434435815464},{"$f":"DB_Inputs!AH88","v":29.436886788884578},{"$f":"DB_Inputs!AI88","v":42.946762035205964},{"$f":"DB_Inputs!AJ88","v":30.712934028849077},{"$f":"DB_Inputs!AK88","v":40.69144837860248},{"$f":"DB_Inputs!AL88","v":41.61634714832595},{"$f":"DB_Inputs!AM88","v":27.171049201547419},{"$f":"DB_Inputs!AN88","v":26.901187483899964},{"$f":"DB_Inputs!AO88","v":29.281073534863147},{"$f":"SUMPRODUCT(AD30:AO30,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":32.880303574749419},null,{"$f":"DB_Inputs!AR88","v":29.13491673668268},{"$f":"DB_Inputs!AS88","v":36.82190415599247},{"$f":"DB_Inputs!AT88","v":36.50533599664859},{"$f":"DB_Inputs!AU88","v":38.656904648046073},{"$f":"DB_Inputs!AV88","v":36.229464979901529},{"$f":"DB_Inputs!AW88","v":33.982510871326269},{"$f":"DB_Inputs!AX88","v":29.540595535200747},{"$f":"DB_Inputs!AY88","v":41.507810353591047},{"$f":"DB_Inputs!AZ88","v":34.056726410918216},{"$f":"DB_Inputs!BA88","v":29.743538589476422},{"$f":"DB_Inputs!BB88","v":28.207521897511878},{"$f":"DB_Inputs!BC88","v":25.799100343497919},{"$f":"SUMPRODUCT(AR30:BC30,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":33.432791191877371},null,{"$f":"DB_Inputs!BF88","v":27.414839652114498},{"$f":"DB_Inputs!BG88","v":36.315034915780885},{"$f":"DB_Inputs!BH88","v":36.252102060114709},{"$f":"DB_Inputs!BI88","v":39.509680171583234},{"$f":"DB_Inputs!BJ88","v":43.217742574737123},{"$f":"DB_Inputs!BK88","v":45.978752131629442},{"$f":"DB_Inputs!BL88","v":57.532994935703584},{"$f":"DB_Inputs!BM88","v":57.308598167635232},{"$f":"DB_Inputs!BN88","v":66.499286702009059},{"$f":"DB_Inputs!BO88","v":37.361637518200936},{"$f":"DB_Inputs!BP88","v":26.525824734792533},{"$f":"DB_Inputs!BQ88","v":25.554906566620424},{"$f":"SUMPRODUCT(BF30:BQ30,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":41.476953470745485},null,{"$f":"DB_Inputs!BT88","v":27.321461313892133},{"$f":"DB_Inputs!BU88","v":35.240337974982431},{"$f":"DB_Inputs!BV88","v":37.613993847102641},{"$f":"DB_Inputs!BW88","v":45.715885772352365},{"$f":"DB_Inputs!BX88","v":34.009116602770639},{"$f":"DB_Inputs!BY88","v":57.038018106965019},{"$f":"DB_Inputs!BZ88","v":42.030436846012073},{"$f":"DB_Inputs!CA88","v":45.789989978999941},{"$f":"DB_Inputs!CB88","v":33.351735904983158},{"$f":"DB_Inputs!CC88","v":36.09764625478234},{"$f":"DB_Inputs!CD88","v":25.714017365222762},{"$f":"DB_Inputs!CE88","v":25.575378556017778},{"$f":"SUMPRODUCT(BT30:CE30,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":37.188919123648645},null,{"$f":"DB_Inputs!CH88","v":26.68364804014001},{"$f":"DB_Inputs!CI88","v":37.643889509341321},{"$f":"DB_Inputs!CJ88","v":33.860478081373181},{"$f":"DB_Inputs!CK88","v":32.464443580078509},{"$f":"DB_Inputs!CL88","v":32.974762272328675},{"$f":"DB_Inputs!CM88","v":37.47735160520827},{"$f":"DB_Inputs!CN88","v":31.694116026222428},{"$f":"DB_Inputs!CO88","v":52.199476418176481},{"$f":"DB_Inputs!CP88","v":73.749849107854502},{"$f":"DB_Inputs!CQ88","v":37.698092307800074},{"$f":"DB_Inputs!CR88","v":28.183418022317063},{"$f":"DB_Inputs!CS88","v":25.979695900689034},{"$f":"SUMPRODUCT(CH30:CS30,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":37.5494990768685},null,{"$f":"DB_Inputs!CV88","v":26.667598006114009},{"$f":"DB_Inputs!CW88","v":33.778771477725023},{"$f":"DB_Inputs!CX88","v":33.301087705117283},{"$f":"DB_Inputs!CY88","v":31.634411334940559},{"$f":"DB_Inputs!CZ88","v":31.42018670680762},{"$f":"DB_Inputs!DA88","v":32.293644784503876},{"$f":"DB_Inputs!DB88","v":27.406912650157135},{"$f":"DB_Inputs!DC88","v":30.611144940761069},{"$f":"DB_Inputs!DD88","v":33.941061397326457},{"$f":"DB_Inputs!DE88","v":24.334020298635256},{"$f":"DB_Inputs!DF88","v":28.282066414634766},{"$f":"DB_Inputs!DG88","v":27.570716483844592},{"$f":"SUMPRODUCT(CV30:DG30,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":30.124213949302547},null,{"$f":"DB_Inputs!DJ88","v":26.897279496425448},{"$f":"DB_Inputs!DK88","v":33.603114552467225},{"$f":"DB_Inputs!DL88","v":31.836586399746562},{"$f":"DB_Inputs!DM88","v":26.153234203959471},{"$f":"DB_Inputs!DN88","v":32.239164203442449},{"$f":"DB_Inputs!DO88","v":30.560692423062495},{"$f":"DB_Inputs!DP88","v":34.210238255439002},{"$f":"DB_Inputs!DQ88","v":32.276276528923177},{"$f":"DB_Inputs!DR88","v":26.245809095028022},{"$f":"DB_Inputs!DS88","v":27.644938292999907},{"$f":"DB_Inputs!DT88","v":28.696706121151948},{"$f":"DB_Inputs!DU88","v":25.997292863314925},{"$f":"SUMPRODUCT(DJ30:DU30,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":29.702691861384817},null,{"$f":"DB_Inputs!DX88","v":27.615989980809125},{"$f":"DB_Inputs!DY88","v":34.727505558379761},{"$f":"DB_Inputs!DZ88","v":32.299482144773471},{"$f":"DB_Inputs!EA88","v":28.172413141566928},{"$f":"DB_Inputs!EB88","v":27.936635196711627},{"$f":"DB_Inputs!EC88","v":29.124122064619037},{"$f":"DB_Inputs!ED88","v":24.175957210934442},{"$f":"DB_Inputs!EE88","v":34.435010056178378},{"$f":"DB_Inputs!EF88","v":21.242266125237546},{"$f":"DB_Inputs!EG88","v":28.060585502984125},{"$f":"DB_Inputs!EH88","v":26.131814739899411},{"$f":"DB_Inputs!EI88","v":25.330374775382975},{"$f":"SUMPRODUCT(DX30:EI30,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":28.389257269082794},null,{"$f":"DB_Inputs!EL88","v":27.309685836797225},{"$f":"DB_Inputs!EM88","v":30.656096191486817},{"$f":"DB_Inputs!EN88","v":33.418595379374885},{"$f":"DB_Inputs!EO88","v":26.383016745380871},{"$f":"DB_Inputs!EP88","v":26.80290461608298},{"$f":"DB_Inputs!EQ88","v":40.787382494731482},{"$f":"DB_Inputs!ER88","v":54.773044370195926},{"$f":"DB_Inputs!ES88","v":55.672941774884343},{"$f":"DB_Inputs!ET88","v":60.378385464316317},{"$f":"DB_Inputs!EU88","v":40.249598167796229},{"$f":"DB_Inputs!EV88","v":28.108185629092663},{"$f":"DB_Inputs!EW88","v":27.198659530273328},{"$f":"SUMPRODUCT(EL30:EW30,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":37.581973966926348},null,{"$f":"DB_Inputs!EZ88","v":28.251508320927716},{"$f":"DB_Inputs!FA88","v":33.877672561109307},{"$f":"DB_Inputs!FB88","v":36.623516779870279},{"$f":"DB_Inputs!FC88","v":48.959815417657545},{"$f":"DB_Inputs!FD88","v":43.926689722356691},{"$f":"DB_Inputs!FE88","v":43.535954744871233},{"$f":"DB_Inputs!FF88","v":37.144159389222118},{"$f":"DB_Inputs!FG88","v":42.538266133140333},{"$f":"DB_Inputs!FH88","v":64.454252742929228},{"$f":"DB_Inputs!FI88","v":61.44050379772311},{"$f":"DB_Inputs!FJ88","v":36.452029182614389},{"$f":"DB_Inputs!FK88","v":27.231613601458697},{"$f":"SUMPRODUCT(EZ30:FK30,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":41.946239422333136},null,{"$f":"DB_Inputs!FN88","v":28.962037753163326},{"$f":"DB_Inputs!FO88","v":51.479051514233802},{"$f":"DB_Inputs!FP88","v":64.822643502878748},{"$f":"DB_Inputs!FQ88","v":65.713922823296713},{"$f":"DB_Inputs!FR88","v":61.076326834807503},{"$f":"DB_Inputs!FS88","v":60.865967883744169},{"$f":"DB_Inputs!FT88","v":55.169291862128148},{"$f":"DB_Inputs!FU88","v":51.332041060764759},{"$f":"DB_Inputs!FV88","v":53.190125514976614},{"$f":"DB_Inputs!FW88","v":30.259233235775667},{"$f":"DB_Inputs!FX88","v":26.545748866046253},{"$f":"DB_Inputs!FY88","v":25.607983036404924},{"$f":"SUMPRODUCT(FN30:FY30,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":47.907494750280605},null,{"$f":"DB_Inputs!GB88","v":26.915876211281844},{"$f":"DB_Inputs!GC88","v":32.957794322118978},{"$f":"DB_Inputs!GD88","v":32.040059484803841},{"$f":"DB_Inputs!GE88","v":50.133091677486668},{"$f":"DB_Inputs!GF88","v":40.919210174701455},{"$f":"DB_Inputs!GG88","v":43.407700495239276},{"$f":"DB_Inputs!GH88","v":32.751584030429939},{"$f":"DB_Inputs!GI88","v":39.375122150220008},{"$f":"DB_Inputs!GJ88","v":37.671684947812125},{"$f":"DB_Inputs!GK88","v":36.480675890871609},{"$f":"DB_Inputs!GL88","v":32.263848445785477},{"$f":"DB_Inputs!GM88","v":24.215221807767801},{"$f":"SUMPRODUCT(GB30:GM30,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":35.770588938486881},null,{"$f":"DB_Inputs!GP88","v":27.540614384132912},{"$f":"DB_Inputs!GQ88","v":33.034990959967367},{"$f":"DB_Inputs!GR88","v":31.635014995916112},{"$f":"DB_Inputs!GS88","v":27.739846040100147},{"$f":"DB_Inputs!GT88","v":30.251985790005246},{"$f":"DB_Inputs!GU88","v":32.085427622784046},{"$f":"DB_Inputs!GV88","v":40.629918359345751},{"$f":"DB_Inputs!GW88","v":55.45366111068828},{"$f":"DB_Inputs!GX88","v":55.587756938304402},{"$f":"DB_Inputs!GY88","v":28.381997662667906},{"$f":"DB_Inputs!GZ88","v":27.595528623835669},{"$f":"DB_Inputs!HA88","v":25.06294666556661},{"$f":"SUMPRODUCT(GP30:HA30,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":34.575884306497976}]
["Tx Loss Return by WY  Flat",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B89)","v":26.416565667741935},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C89)","v":33.694173728751736},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D89)","v":33.825103586344085},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E89)","v":29.023910780967743},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F89)","v":29.289100848571426},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G89)","v":28.807637120646028},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H89)","v":23.122655952222217},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I89)","v":48.696278556559143},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J89)","v":50.118412973333335},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K89)","v":28.293468625698925},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L89)","v":29.358099864838707},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M89)","v":27.305186282666668},{"$f":"SUMPRODUCT(B31:M31,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":32.34127202150114},null,{"$f":"IF(DB_Inputs!P$18=0,0,DB_Inputs!P89)","v":26.430908752903228},{"$f":"IF(DB_Inputs!Q$18=0,0,DB_Inputs!Q89)","v":34.394407799514561},{"$f":"IF(DB_Inputs!R$18=0,0,DB_Inputs!R89)","v":37.350819097956986},{"$f":"IF(DB_Inputs!S$18=0,0,DB_Inputs!S89)","v":42.481085640537636},{"$f":"IF(DB_Inputs!T$18=0,0,DB_Inputs!T89)","v":40.330792297142857},{"$f":"IF(DB_Inputs!U$18=0,0,DB_Inputs!U89)","v":42.713666632678333},{"$f":"IF(DB_Inputs!V$18=0,0,DB_Inputs!V89)","v":53.862038159111115},{"$f":"IF(DB_Inputs!W$18=0,0,DB_Inputs!W89)","v":53.227273494193547},{"$f":"IF(DB_Inputs!X$18=0,0,DB_Inputs!X89)","v":43.835420640000002},{"$f":"IF(DB_Inputs!Y$18=0,0,DB_Inputs!Y89)","v":46.846890056774185},{"$f":"IF(DB_Inputs!Z$18=0,0,DB_Inputs!Z89)","v":35.621125274838711},{"$f":"IF(DB_Inputs!AA$18=0,0,DB_Inputs!AA89)","v":29.876443393999999},{"$f":"SUMPRODUCT(P31:AA31,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":40.582985440439501},null,{"$f":"DB_Inputs!AD89","v":33.796898998501149},{"$f":"DB_Inputs!AE89","v":45.282393830715201},{"$f":"DB_Inputs!AF89","v":39.309596072878747},{"$f":"DB_Inputs!AG89","v":34.383277908574435},{"$f":"DB_Inputs!AH89","v":34.451925146109311},{"$f":"DB_Inputs!AI89","v":49.035261901509415},{"$f":"DB_Inputs!AJ89","v":39.544731462863297},{"$f":"DB_Inputs!AK89","v":50.613274741320438},{"$f":"DB_Inputs!AL89","v":47.195851537740239},{"$f":"DB_Inputs!AM89","v":38.470457716436933},{"$f":"DB_Inputs!AN89","v":31.390371061025807},{"$f":"DB_Inputs!AO89","v":35.896403732489993},{"$f":"SUMPRODUCT(AD31:AO31,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":39.954929418186161},null,{"$f":"DB_Inputs!AR89","v":35.411030361537797},{"$f":"DB_Inputs!AS89","v":43.028786241437395},{"$f":"DB_Inputs!AT89","v":45.46737899589246},{"$f":"DB_Inputs!AU89","v":47.751816062386176},{"$f":"DB_Inputs!AV89","v":46.835068419460747},{"$f":"DB_Inputs!AW89","v":40.054797743214358},{"$f":"DB_Inputs!AX89","v":35.595267704626629},{"$f":"DB_Inputs!AY89","v":50.00648181128976},{"$f":"DB_Inputs!AZ89","v":44.326302950510907},{"$f":"DB_Inputs!BA89","v":41.057715646907958},{"$f":"DB_Inputs!BB89","v":33.569886933672869},{"$f":"DB_Inputs!BC89","v":30.616817832146463},{"$f":"SUMPRODUCT(AR31:BC31,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":41.127160021906604},null,{"$f":"DB_Inputs!BF89","v":32.161725847693837},{"$f":"DB_Inputs!BG89","v":43.059101639773047},{"$f":"DB_Inputs!BH89","v":44.279465292387457},{"$f":"DB_Inputs!BI89","v":53.176021564533343},{"$f":"DB_Inputs!BJ89","v":54.482269265801854},{"$f":"DB_Inputs!BK89","v":55.088829538843775},{"$f":"DB_Inputs!BL89","v":60.164404363602088},{"$f":"DB_Inputs!BM89","v":66.16954182998866},{"$f":"DB_Inputs!BN89","v":66.121230196551693},{"$f":"DB_Inputs!BO89","v":46.167929474820156},{"$f":"DB_Inputs!BP89","v":34.947015149912701},{"$f":"DB_Inputs!BQ89","v":28.923968204170606},{"$f":"SUMPRODUCT(BF31:BQ31,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":48.670602253552026},null,{"$f":"DB_Inputs!BT89","v":31.999530315672956},{"$f":"DB_Inputs!BU89","v":42.688998986170148},{"$f":"DB_Inputs!BV89","v":44.601583230849876},{"$f":"DB_Inputs!BW89","v":55.362748212009635},{"$f":"DB_Inputs!BX89","v":42.105968276939706},{"$f":"DB_Inputs!BY89","v":62.677642253486695},{"$f":"DB_Inputs!BZ89","v":49.259446703887626},{"$f":"DB_Inputs!CA89","v":54.619442102710835},{"$f":"DB_Inputs!CB89","v":40.486190830236914},{"$f":"DB_Inputs!CC89","v":46.977456194512648},{"$f":"DB_Inputs!CD89","v":33.164368145563657},{"$f":"DB_Inputs!CE89","v":28.543179673145278},{"$f":"SUMPRODUCT(BT31:CE31,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":44.435492113754435},null,{"$f":"DB_Inputs!CH89","v":33.12329075007991},{"$f":"DB_Inputs!CI89","v":45.055944201424573},{"$f":"DB_Inputs!CJ89","v":38.1854361144172},{"$f":"DB_Inputs!CK89","v":42.974920801759041},{"$f":"DB_Inputs!CL89","v":39.261609048180681},{"$f":"DB_Inputs!CM89","v":42.024678708818122},{"$f":"DB_Inputs!CN89","v":36.23430038210374},{"$f":"DB_Inputs!CO89","v":63.284888091002102},{"$f":"DB_Inputs!CP89","v":71.959660389719559},{"$f":"DB_Inputs!CQ89","v":50.178045429433979},{"$f":"DB_Inputs!CR89","v":36.090312514929295},{"$f":"DB_Inputs!CS89","v":30.210805372476361},{"$f":"SUMPRODUCT(CH31:CS31,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":44.055308798419276},null,{"$f":"DB_Inputs!CV89","v":33.201690070003451},{"$f":"DB_Inputs!CW89","v":39.229518393502609},{"$f":"DB_Inputs!CX89","v":37.862674890349759},{"$f":"DB_Inputs!CY89","v":38.325113400841254},{"$f":"DB_Inputs!CZ89","v":36.884528446799152},{"$f":"DB_Inputs!DA89","v":35.649682924215575},{"$f":"DB_Inputs!DB89","v":32.707800176813485},{"$f":"DB_Inputs!DC89","v":37.420997230844691},{"$f":"DB_Inputs!DD89","v":38.679595077031465},{"$f":"DB_Inputs!DE89","v":30.722809775941695},{"$f":"DB_Inputs!DF89","v":33.982507122694791},{"$f":"DB_Inputs!DG89","v":32.193863803446796},{"$f":"SUMPRODUCT(CV31:DG31,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":35.55991511700563},null,{"$f":"DB_Inputs!DJ89","v":33.496578689424133},{"$f":"DB_Inputs!DK89","v":39.892720946147193},{"$f":"DB_Inputs!DL89","v":38.28084663910699},{"$f":"DB_Inputs!DM89","v":30.532873097762721},{"$f":"DB_Inputs!DN89","v":37.24903216242442},{"$f":"DB_Inputs!DO89","v":35.49124756728402},{"$f":"DB_Inputs!DP89","v":39.878379397188027},{"$f":"DB_Inputs!DQ89","v":40.291860161766969},{"$f":"DB_Inputs!DR89","v":31.521757355210504},{"$f":"DB_Inputs!DS89","v":38.471499796735962},{"$f":"DB_Inputs!DT89","v":35.215496830999513},{"$f":"DB_Inputs!DU89","v":31.593321571824088},{"$f":"SUMPRODUCT(DJ31:DU31,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":35.986120985365993},null,{"$f":"DB_Inputs!DX89","v":32.798520616205842},{"$f":"DB_Inputs!DY89","v":40.193601529431518},{"$f":"DB_Inputs!DZ89","v":38.536374325753243},{"$f":"DB_Inputs!EA89","v":31.026557751690056},{"$f":"DB_Inputs!EB89","v":31.037703062987433},{"$f":"DB_Inputs!EC89","v":33.243267945276152},{"$f":"DB_Inputs!ED89","v":25.21876238772429},{"$f":"DB_Inputs!EE89","v":42.163347243506216},{"$f":"DB_Inputs!EF89","v":27.247019159469946},{"$f":"DB_Inputs!EG89","v":39.051273600201014},{"$f":"DB_Inputs!EH89","v":32.410254743153935},{"$f":"DB_Inputs!EI89","v":28.538848979522779},{"$f":"SUMPRODUCT(DX31:EI31,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":33.510711582685367},null,{"$f":"DB_Inputs!EL89","v":31.634763104696258},{"$f":"DB_Inputs!EM89","v":37.332641866528832},{"$f":"DB_Inputs!EN89","v":37.636858490739257},{"$f":"DB_Inputs!EO89","v":28.806261826544883},{"$f":"DB_Inputs!EP89","v":29.29097484322536},{"$f":"DB_Inputs!EQ89","v":45.279813931252285},{"$f":"DB_Inputs!ER89","v":57.948205205234231},{"$f":"DB_Inputs!ES89","v":65.949783659368407},{"$f":"DB_Inputs!ET89","v":64.052590789702052},{"$f":"DB_Inputs!EU89","v":47.904608135844057},{"$f":"DB_Inputs!EV89","v":37.926991202782666},{"$f":"DB_Inputs!EW89","v":31.887968447998436},{"$f":"SUMPRODUCT(EL31:EW31,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":42.991969449333723},null,{"$f":"DB_Inputs!EZ89","v":33.284509722828993},{"$f":"DB_Inputs!FA89","v":40.550151073702445},{"$f":"DB_Inputs!FB89","v":41.867976729426616},{"$f":"DB_Inputs!FC89","v":56.629156388645598},{"$f":"DB_Inputs!FD89","v":52.349175501041806},{"$f":"DB_Inputs!FE89","v":49.13802793808722},{"$f":"DB_Inputs!FF89","v":42.208387626391847},{"$f":"DB_Inputs!FG89","v":50.557187713669293},{"$f":"DB_Inputs!FH89","v":64.899775343304498},{"$f":"DB_Inputs!FI89","v":59.277186528154147},{"$f":"DB_Inputs!FJ89","v":46.217361189421922},{"$f":"DB_Inputs!FK89","v":31.531741344002359},{"$f":"SUMPRODUCT(EZ31:FK31,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":47.362285862919919},null,{"$f":"DB_Inputs!FN89","v":36.547279134227317},{"$f":"DB_Inputs!FO89","v":56.982265825931542},{"$f":"DB_Inputs!FP89","v":66.591562254450153},{"$f":"DB_Inputs!FQ89","v":71.303561711176329},{"$f":"DB_Inputs!FR89","v":65.897221251034921},{"$f":"DB_Inputs!FS89","v":64.40811050309992},{"$f":"DB_Inputs!FT89","v":58.904655960174345},{"$f":"DB_Inputs!FU89","v":57.749367061145009},{"$f":"DB_Inputs!FV89","v":53.905941579510767},{"$f":"DB_Inputs!FW89","v":41.025746534473249},{"$f":"DB_Inputs!FX89","v":33.295980428946031},{"$f":"DB_Inputs!FY89","v":29.526778593530612},{"$f":"SUMPRODUCT(FN31:FY31,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":52.939648986470068},null,{"$f":"DB_Inputs!GB89","v":33.584757605134008},{"$f":"DB_Inputs!GC89","v":37.520903265030178},{"$f":"DB_Inputs!GD89","v":37.139947343197257},{"$f":"DB_Inputs!GE89","v":54.809275717920841},{"$f":"DB_Inputs!GF89","v":51.479502221651146},{"$f":"DB_Inputs!GG89","v":49.142772229962127},{"$f":"DB_Inputs!GH89","v":38.260903572678089},{"$f":"DB_Inputs!GI89","v":45.710923156754482},{"$f":"DB_Inputs!GJ89","v":42.685770282565819},{"$f":"DB_Inputs!GK89","v":48.742464255007135},{"$f":"DB_Inputs!GL89","v":38.766060885356772},{"$f":"DB_Inputs!GM89","v":28.4708840656013},{"$f":"SUMPRODUCT(GB31:GM31,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":42.175007918453694},null,{"$f":"DB_Inputs!GP89","v":31.989016420213073},{"$f":"DB_Inputs!GQ89","v":38.551341634459554},{"$f":"DB_Inputs!GR89","v":37.704817815008411},{"$f":"DB_Inputs!GS89","v":32.0326335836968},{"$f":"DB_Inputs!GT89","v":35.106091874942678},{"$f":"DB_Inputs!GU89","v":36.621294308163613},{"$f":"DB_Inputs!GV89","v":46.041177648457321},{"$f":"DB_Inputs!GW89","v":64.222557981796243},{"$f":"DB_Inputs!GX89","v":61.396332385897303},{"$f":"DB_Inputs!GY89","v":39.318729155799367},{"$f":"DB_Inputs!GZ89","v":33.609879090125858},{"$f":"DB_Inputs!HA89","v":29.704160880846622},{"$f":"SUMPRODUCT(GP31:HA31,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":40.517525241805082}]
[]
["Hydro Generation HLH",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B82)","v":6648.2256754348646},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C82)","v":8444.901741598982},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D82)","v":8672.6649845807187},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E82)","v":7080.2020439451917},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F82)","v":7251.0930965694733},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G82)","v":6880.9225932931704},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H82)","v":5812.0165105225988},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I82)","v":12542.053639753045},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J82)","v":12495.022667456989},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K82)","v":7802.3512684485559},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L82)","v":7760.3239515944279},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M82)","v":7371.8408877916454},{"$f":"SUMPRODUCT(B33:M33,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":8243.3514367867501},null,{"$f":"IF(DB_Inputs!P$18=0,0,DB_Inputs!P82)","v":6407.7196148219928},{"$f":"IF(DB_Inputs!Q$18=0,0,DB_Inputs!Q82)","v":8631.4210562482658},{"$f":"IF(DB_Inputs!R$18=0,0,DB_Inputs!R82)","v":9840.0643117087875},{"$f":"IF(DB_Inputs!S$18=0,0,DB_Inputs!S82)","v":11145.770721522571},{"$f":"IF(DB_Inputs!T$18=0,0,DB_Inputs!T82)","v":10397.135144068285},{"$f":"IF(DB_Inputs!U$18=0,0,DB_Inputs!U82)","v":11018.512815920103},{"$f":"IF(DB_Inputs!V$18=0,0,DB_Inputs!V82)","v":12837.94132560551},{"$f":"IF(DB_Inputs!W$18=0,0,DB_Inputs!W82)","v":12783.411983145827},{"$f":"IF(DB_Inputs!X$18=0,0,DB_Inputs!X82)","v":12581.159366004549},{"$f":"IF(DB_Inputs!Y$18=0,0,DB_Inputs!Y82)","v":11677.392150055053},{"$f":"IF(DB_Inputs!Z$18=0,0,DB_Inputs!Z82)","v":9582.710543195195},{"$f":"IF(DB_Inputs!AA$18=0,0,DB_Inputs!AA82)","v":8175.4406191802937},{"$f":"SUMPRODUCT(P33:AA33,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":10422.926074384186},null,{"$f":"DB_Inputs!AD82","v":0},{"$f":"DB_Inputs!AE82","v":0},{"$f":"DB_Inputs!AF82","v":0},{"$f":"DB_Inputs!AG82","v":0},{"$f":"DB_Inputs!AH82","v":0},{"$f":"DB_Inputs!AI82","v":0},{"$f":"DB_Inputs!AJ82","v":0},{"$f":"DB_Inputs!AK82","v":0},{"$f":"DB_Inputs!AL82","v":0},{"$f":"DB_Inputs!AM82","v":0},{"$f":"DB_Inputs!AN82","v":0},{"$f":"DB_Inputs!AO82","v":0},{"$f":"SUMPRODUCT(AD33:AO33,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":0},null,{"$f":"DB_Inputs!AR82","v":0},{"$f":"DB_Inputs!AS82","v":0},{"$f":"DB_Inputs!AT82","v":0},{"$f":"DB_Inputs!AU82","v":0},{"$f":"DB_Inputs!AV82","v":0},{"$f":"DB_Inputs!AW82","v":0},{"$f":"DB_Inputs!AX82","v":0},{"$f":"DB_Inputs!AY82","v":0},{"$f":"DB_Inputs!AZ82","v":0},{"$f":"DB_Inputs!BA82","v":0},{"$f":"DB_Inputs!BB82","v":0},{"$f":"DB_Inputs!BC82","v":0},{"$f":"SUMPRODUCT(AR33:BC33,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":0},null,{"$f":"DB_Inputs!BF82","v":0},{"$f":"DB_Inputs!BG82","v":0},{"$f":"DB_Inputs!BH82","v":0},{"$f":"DB_Inputs!BI82","v":0},{"$f":"DB_Inputs!BJ82","v":0},{"$f":"DB_Inputs!BK82","v":0},{"$f":"DB_Inputs!BL82","v":0},{"$f":"DB_Inputs!BM82","v":0},{"$f":"DB_Inputs!BN82","v":0},{"$f":"DB_Inputs!BO82","v":0},{"$f":"DB_Inputs!BP82","v":0},{"$f":"DB_Inputs!BQ82","v":0},{"$f":"SUMPRODUCT(BF33:BQ33,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,{"$f":"DB_Inputs!BT82","v":0},{"$f":"DB_Inputs!BU82","v":0},{"$f":"DB_Inputs!BV82","v":0},{"$f":"DB_Inputs!BW82","v":0},{"$f":"DB_Inputs!BX82","v":0},{"$f":"DB_Inputs!BY82","v":0},{"$f":"DB_Inputs!BZ82","v":0},{"$f":"DB_Inputs!CA82","v":0},{"$f":"DB_Inputs!CB82","v":0},{"$f":"DB_Inputs!CC82","v":0},{"$f":"DB_Inputs!CD82","v":0},{"$f":"DB_Inputs!CE82","v":0},{"$f":"SUMPRODUCT(BT33:CE33,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,{"$f":"DB_Inputs!CH82","v":0},{"$f":"DB_Inputs!CI82","v":0},{"$f":"DB_Inputs!CJ82","v":0},{"$f":"DB_Inputs!CK82","v":0},{"$f":"DB_Inputs!CL82","v":0},{"$f":"DB_Inputs!CM82","v":0},{"$f":"DB_Inputs!CN82","v":0},{"$f":"DB_Inputs!CO82","v":0},{"$f":"DB_Inputs!CP82","v":0},{"$f":"DB_Inputs!CQ82","v":0},{"$f":"DB_Inputs!CR82","v":0},{"$f":"DB_Inputs!CS82","v":0},{"$f":"SUMPRODUCT(CH33:CS33,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,{"$f":"DB_Inputs!CV82","v":0},{"$f":"DB_Inputs!CW82","v":0},{"$f":"DB_Inputs!CX82","v":0},{"$f":"DB_Inputs!CY82","v":0},{"$f":"DB_Inputs!CZ82","v":0},{"$f":"DB_Inputs!DA82","v":0},{"$f":"DB_Inputs!DB82","v":0},{"$f":"DB_Inputs!DC82","v":0},{"$f":"DB_Inputs!DD82","v":0},{"$f":"DB_Inputs!DE82","v":0},{"$f":"DB_Inputs!DF82","v":0},{"$f":"DB_Inputs!DG82","v":0},{"$f":"SUMPRODUCT(CV33:DG33,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,{"$f":"DB_Inputs!DJ82","v":0},{"$f":"DB_Inputs!DK82","v":0},{"$f":"DB_Inputs!DL82","v":0},{"$f":"DB_Inputs!DM82","v":0},{"$f":"DB_Inputs!DN82","v":0},{"$f":"DB_Inputs!DO82","v":0},{"$f":"DB_Inputs!DP82","v":0},{"$f":"DB_Inputs!DQ82","v":0},{"$f":"DB_Inputs!DR82","v":0},{"$f":"DB_Inputs!DS82","v":0},{"$f":"DB_Inputs!DT82","v":0},{"$f":"DB_Inputs!DU82","v":0},{"$f":"SUMPRODUCT(DJ33:DU33,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,{"$f":"DB_Inputs!DX82","v":0},{"$f":"DB_Inputs!DY82","v":0},{"$f":"DB_Inputs!DZ82","v":0},{"$f":"DB_Inputs!EA82","v":0},{"$f":"DB_Inputs!EB82","v":0},{"$f":"DB_Inputs!EC82","v":0},{"$f":"DB_Inputs!ED82","v":0},{"$f":"DB_Inputs!EE82","v":0},{"$f":"DB_Inputs!EF82","v":0},{"$f":"DB_Inputs!EG82","v":0},{"$f":"DB_Inputs!EH82","v":0},{"$f":"DB_Inputs!EI82","v":0},{"$f":"SUMPRODUCT(DX33:EI33,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,{"$f":"DB_Inputs!EL82","v":0},{"$f":"DB_Inputs!EM82","v":0},{"$f":"DB_Inputs!EN82","v":0},{"$f":"DB_Inputs!EO82","v":0},{"$f":"DB_Inputs!EP82","v":0},{"$f":"DB_Inputs!EQ82","v":0},{"$f":"DB_Inputs!ER82","v":0},{"$f":"DB_Inputs!ES82","v":0},{"$f":"DB_Inputs!ET82","v":0},{"$f":"DB_Inputs!EU82","v":0},{"$f":"DB_Inputs!EV82","v":0},{"$f":"DB_Inputs!EW82","v":0},{"$f":"SUMPRODUCT(EL33:EW33,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,{"$f":"DB_Inputs!EZ82","v":0},{"$f":"DB_Inputs!FA82","v":0},{"$f":"DB_Inputs!FB82","v":0},{"$f":"DB_Inputs!FC82","v":0},{"$f":"DB_Inputs!FD82","v":0},{"$f":"DB_Inputs!FE82","v":0},{"$f":"DB_Inputs!FF82","v":0},{"$f":"DB_Inputs!FG82","v":0},{"$f":"DB_Inputs!FH82","v":0},{"$f":"DB_Inputs!FI82","v":0},{"$f":"DB_Inputs!FJ82","v":0},{"$f":"DB_Inputs!FK82","v":0},{"$f":"SUMPRODUCT(EZ33:FK33,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,{"$f":"DB_Inputs!FN82","v":0},{"$f":"DB_Inputs!FO82","v":0},{"$f":"DB_Inputs!FP82","v":0},{"$f":"DB_Inputs!FQ82","v":0},{"$f":"DB_Inputs!FR82","v":0},{"$f":"DB_Inputs!FS82","v":0},{"$f":"DB_Inputs!FT82","v":0},{"$f":"DB_Inputs!FU82","v":0},{"$f":"DB_Inputs!FV82","v":0},{"$f":"DB_Inputs!FW82","v":0},{"$f":"DB_Inputs!FX82","v":0},{"$f":"DB_Inputs!FY82","v":0},{"$f":"SUMPRODUCT(FN33:FY33,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,{"$f":"DB_Inputs!GB82","v":0},{"$f":"DB_Inputs!GC82","v":0},{"$f":"DB_Inputs!GD82","v":0},{"$f":"DB_Inputs!GE82","v":0},{"$f":"DB_Inputs!GF82","v":0},{"$f":"DB_Inputs!GG82","v":0},{"$f":"DB_Inputs!GH82","v":0},{"$f":"DB_Inputs!GI82","v":0},{"$f":"DB_Inputs!GJ82","v":0},{"$f":"DB_Inputs!GK82","v":0},{"$f":"DB_Inputs!GL82","v":0},{"$f":"DB_Inputs!GM82","v":0},{"$f":"SUMPRODUCT(GB33:GM33,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0},null,{"$f":"DB_Inputs!GP82","v":0},{"$f":"DB_Inputs!GQ82","v":0},{"$f":"DB_Inputs!GR82","v":0},{"$f":"DB_Inputs!GS82","v":0},{"$f":"DB_Inputs!GT82","v":0},{"$f":"DB_Inputs!GU82","v":0},{"$f":"DB_Inputs!GV82","v":0},{"$f":"DB_Inputs!GW82","v":0},{"$f":"DB_Inputs!GX82","v":0},{"$f":"DB_Inputs!GY82","v":0},{"$f":"DB_Inputs!GZ82","v":0},{"$f":"DB_Inputs!HA82","v":0},{"$f":"SUMPRODUCT(GP33:HA33,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0}]
["Hydro Generation LLH",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B83)","v":4111.5582932247298},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C83)","v":5797.7387402441163},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D83)","v":5723.7105877359099},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E83)","v":5023.9626272412224},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F83)","v":4873.7520805340018},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G83)","v":5016.060738247098},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H83)","v":3805.4962337820448},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I83)","v":9085.4541396469303},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J83)","v":9820.3803899568484},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K83)","v":4472.3963343484265},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L83)","v":4898.391006325247},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M83)","v":4333.1489122312878},{"$f":"SUMPRODUCT(B34:M34,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":5563.1575277332731},null,{"$f":"IF(DB_Inputs!P$18=0,0,DB_Inputs!P83)","v":4303.9214228528535},{"$f":"IF(DB_Inputs!Q$18=0,0,DB_Inputs!Q83)","v":5938.4232617783346},{"$f":"IF(DB_Inputs!R$18=0,0,DB_Inputs!R83)","v":6175.8838172370179},{"$f":"IF(DB_Inputs!S$18=0,0,DB_Inputs!S83)","v":7087.4838349116981},{"$f":"IF(DB_Inputs!T$18=0,0,DB_Inputs!T83)","v":6781.0481677734451},{"$f":"IF(DB_Inputs!U$18=0,0,DB_Inputs!U83)","v":7356.2212739023016},{"$f":"IF(DB_Inputs!V$18=0,0,DB_Inputs!V83)","v":11355.503060631159},{"$f":"IF(DB_Inputs!W$18=0,0,DB_Inputs!W83)","v":12922.013305709796},{"$f":"IF(DB_Inputs!X$18=0,0,DB_Inputs!X83)","v":9001.8307832850987},{"$f":"IF(DB_Inputs!Y$18=0,0,DB_Inputs!Y83)","v":9654.5757831970732},{"$f":"IF(DB_Inputs!Z$18=0,0,DB_Inputs!Z83)","v":5754.6619931832111},{"$f":"IF(DB_Inputs!AA$18=0,0,DB_Inputs!AA83)","v":4592.8071347390878},{"$f":"SUMPRODUCT(P34:AA34,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":7570.9719470416749},null,{"$f":"DB_Inputs!AD83","v":0},{"$f":"DB_Inputs!AE83","v":0},{"$f":"DB_Inputs!AF83","v":0},{"$f":"DB_Inputs!AG83","v":0},{"$f":"DB_Inputs!AH83","v":0},{"$f":"DB_Inputs!AI83","v":0},{"$f":"DB_Inputs!AJ83","v":0},{"$f":"DB_Inputs!AK83","v":0},{"$f":"DB_Inputs!AL83","v":0},{"$f":"DB_Inputs!AM83","v":0},{"$f":"DB_Inputs!AN83","v":0},{"$f":"DB_Inputs!AO83","v":0},{"$f":"SUMPRODUCT(AD34:AO34,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":0},null,{"$f":"DB_Inputs!AR83","v":0},{"$f":"DB_Inputs!AS83","v":0},{"$f":"DB_Inputs!AT83","v":0},{"$f":"DB_Inputs!AU83","v":0},{"$f":"DB_Inputs!AV83","v":0},{"$f":"DB_Inputs!AW83","v":0},{"$f":"DB_Inputs!AX83","v":0},{"$f":"DB_Inputs!AY83","v":0},{"$f":"DB_Inputs!AZ83","v":0},{"$f":"DB_Inputs!BA83","v":0},{"$f":"DB_Inputs!BB83","v":0},{"$f":"DB_Inputs!BC83","v":0},{"$f":"SUMPRODUCT(AR34:BC34,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":0},null,{"$f":"DB_Inputs!BF83","v":0},{"$f":"DB_Inputs!BG83","v":0},{"$f":"DB_Inputs!BH83","v":0},{"$f":"DB_Inputs!BI83","v":0},{"$f":"DB_Inputs!BJ83","v":0},{"$f":"DB_Inputs!BK83","v":0},{"$f":"DB_Inputs!BL83","v":0},{"$f":"DB_Inputs!BM83","v":0},{"$f":"DB_Inputs!BN83","v":0},{"$f":"DB_Inputs!BO83","v":0},{"$f":"DB_Inputs!BP83","v":0},{"$f":"DB_Inputs!BQ83","v":0},{"$f":"SUMPRODUCT(BF34:BQ34,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,{"$f":"DB_Inputs!BT83","v":0},{"$f":"DB_Inputs!BU83","v":0},{"$f":"DB_Inputs!BV83","v":0},{"$f":"DB_Inputs!BW83","v":0},{"$f":"DB_Inputs!BX83","v":0},{"$f":"DB_Inputs!BY83","v":0},{"$f":"DB_Inputs!BZ83","v":0},{"$f":"DB_Inputs!CA83","v":0},{"$f":"DB_Inputs!CB83","v":0},{"$f":"DB_Inputs!CC83","v":0},{"$f":"DB_Inputs!CD83","v":0},{"$f":"DB_Inputs!CE83","v":0},{"$f":"SUMPRODUCT(BT34:CE34,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,{"$f":"DB_Inputs!CH83","v":0},{"$f":"DB_Inputs!CI83","v":0},{"$f":"DB_Inputs!CJ83","v":0},{"$f":"DB_Inputs!CK83","v":0},{"$f":"DB_Inputs!CL83","v":0},{"$f":"DB_Inputs!CM83","v":0},{"$f":"DB_Inputs!CN83","v":0},{"$f":"DB_Inputs!CO83","v":0},{"$f":"DB_Inputs!CP83","v":0},{"$f":"DB_Inputs!CQ83","v":0},{"$f":"DB_Inputs!CR83","v":0},{"$f":"DB_Inputs!CS83","v":0},{"$f":"SUMPRODUCT(CH34:CS34,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,{"$f":"DB_Inputs!CV83","v":0},{"$f":"DB_Inputs!CW83","v":0},{"$f":"DB_Inputs!CX83","v":0},{"$f":"DB_Inputs!CY83","v":0},{"$f":"DB_Inputs!CZ83","v":0},{"$f":"DB_Inputs!DA83","v":0},{"$f":"DB_Inputs!DB83","v":0},{"$f":"DB_Inputs!DC83","v":0},{"$f":"DB_Inputs!DD83","v":0},{"$f":"DB_Inputs!DE83","v":0},{"$f":"DB_Inputs!DF83","v":0},{"$f":"DB_Inputs!DG83","v":0},{"$f":"SUMPRODUCT(CV34:DG34,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,{"$f":"DB_Inputs!DJ83","v":0},{"$f":"DB_Inputs!DK83","v":0},{"$f":"DB_Inputs!DL83","v":0},{"$f":"DB_Inputs!DM83","v":0},{"$f":"DB_Inputs!DN83","v":0},{"$f":"DB_Inputs!DO83","v":0},{"$f":"DB_Inputs!DP83","v":0},{"$f":"DB_Inputs!DQ83","v":0},{"$f":"DB_Inputs!DR83","v":0},{"$f":"DB_Inputs!DS83","v":0},{"$f":"DB_Inputs!DT83","v":0},{"$f":"DB_Inputs!DU83","v":0},{"$f":"SUMPRODUCT(DJ34:DU34,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,{"$f":"DB_Inputs!DX83","v":0},{"$f":"DB_Inputs!DY83","v":0},{"$f":"DB_Inputs!DZ83","v":0},{"$f":"DB_Inputs!EA83","v":0},{"$f":"DB_Inputs!EB83","v":0},{"$f":"DB_Inputs!EC83","v":0},{"$f":"DB_Inputs!ED83","v":0},{"$f":"DB_Inputs!EE83","v":0},{"$f":"DB_Inputs!EF83","v":0},{"$f":"DB_Inputs!EG83","v":0},{"$f":"DB_Inputs!EH83","v":0},{"$f":"DB_Inputs!EI83","v":0},{"$f":"SUMPRODUCT(DX34:EI34,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,{"$f":"DB_Inputs!EL83","v":0},{"$f":"DB_Inputs!EM83","v":0},{"$f":"DB_Inputs!EN83","v":0},{"$f":"DB_Inputs!EO83","v":0},{"$f":"DB_Inputs!EP83","v":0},{"$f":"DB_Inputs!EQ83","v":0},{"$f":"DB_Inputs!ER83","v":0},{"$f":"DB_Inputs!ES83","v":0},{"$f":"DB_Inputs!ET83","v":0},{"$f":"DB_Inputs!EU83","v":0},{"$f":"DB_Inputs!EV83","v":0},{"$f":"DB_Inputs!EW83","v":0},{"$f":"SUMPRODUCT(EL34:EW34,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,{"$f":"DB_Inputs!EZ83","v":0},{"$f":"DB_Inputs!FA83","v":0},{"$f":"DB_Inputs!FB83","v":0},{"$f":"DB_Inputs!FC83","v":0},{"$f":"DB_Inputs!FD83","v":0},{"$f":"DB_Inputs!FE83","v":0},{"$f":"DB_Inputs!FF83","v":0},{"$f":"DB_Inputs!FG83","v":0},{"$f":"DB_Inputs!FH83","v":0},{"$f":"DB_Inputs!FI83","v":0},{"$f":"DB_Inputs!FJ83","v":0},{"$f":"DB_Inputs!FK83","v":0},{"$f":"SUMPRODUCT(EZ34:FK34,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,{"$f":"DB_Inputs!FN83","v":0},{"$f":"DB_Inputs!FO83","v":0},{"$f":"DB_Inputs!FP83","v":0},{"$f":"DB_Inputs!FQ83","v":0},{"$f":"DB_Inputs!FR83","v":0},{"$f":"DB_Inputs!FS83","v":0},{"$f":"DB_Inputs!FT83","v":0},{"$f":"DB_Inputs!FU83","v":0},{"$f":"DB_Inputs!FV83","v":0},{"$f":"DB_Inputs!FW83","v":0},{"$f":"DB_Inputs!FX83","v":0},{"$f":"DB_Inputs!FY83","v":0},{"$f":"SUMPRODUCT(FN34:FY34,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,{"$f":"DB_Inputs!GB83","v":0},{"$f":"DB_Inputs!GC83","v":0},{"$f":"DB_Inputs!GD83","v":0},{"$f":"DB_Inputs!GE83","v":0},{"$f":"DB_Inputs!GF83","v":0},{"$f":"DB_Inputs!GG83","v":0},{"$f":"DB_Inputs!GH83","v":0},{"$f":"DB_Inputs!GI83","v":0},{"$f":"DB_Inputs!GJ83","v":0},{"$f":"DB_Inputs!GK83","v":0},{"$f":"DB_Inputs!GL83","v":0},{"$f":"DB_Inputs!GM83","v":0},{"$f":"SUMPRODUCT(GB34:GM34,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0},null,{"$f":"DB_Inputs!GP83","v":0},{"$f":"DB_Inputs!GQ83","v":0},{"$f":"DB_Inputs!GR83","v":0},{"$f":"DB_Inputs!GS83","v":0},{"$f":"DB_Inputs!GT83","v":0},{"$f":"DB_Inputs!GU83","v":0},{"$f":"DB_Inputs!GV83","v":0},{"$f":"DB_Inputs!GW83","v":0},{"$f":"DB_Inputs!GX83","v":0},{"$f":"DB_Inputs!GY83","v":0},{"$f":"DB_Inputs!GZ83","v":0},{"$f":"DB_Inputs!HA83","v":0},{"$f":"SUMPRODUCT(GP34:HA34,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["Hydro Generation Flat",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B84)","v":5529.9099477938371},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C84)","v":7266.3451210235153},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D84)","v":7309.1699408782806},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E84)","v":6173.6878924950552},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F84)","v":6232.2326611257004},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G84)","v":6100.3411169549081},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H84)","v":4920.2297208601294},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I84)","v":11018.176440781534},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J84)","v":11365.729261401373},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K84)","v":6262.6946860151629},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L84)","v":6560.1585229331586},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M84)","v":5953.7846325301452},{"$f":"SUMPRODUCT(B35:M35,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":7061.1289179987798},null,{"$f":"IF(DB_Inputs!P$18=0,0,DB_Inputs!P84)","v":5525.4816633510636},{"$f":"IF(DB_Inputs!Q$18=0,0,DB_Inputs!Q84)","v":7432.4580992096426},{"$f":"IF(DB_Inputs!R$18=0,0,DB_Inputs!R84)","v":8145.8733303938834},{"$f":"IF(DB_Inputs!S$18=0,0,DB_Inputs!S84)","v":9356.6334919414348},{"$f":"IF(DB_Inputs!T$18=0,0,DB_Inputs!T84)","v":8847.3835827990679},{"$f":"IF(DB_Inputs!U$18=0,0,DB_Inputs!U84)","v":9406.7102126363607},{"$f":"IF(DB_Inputs!V$18=0,0,DB_Inputs!V84)","v":12212.022947060785},{"$f":"IF(DB_Inputs!W$18=0,0,DB_Inputs!W84)","v":12844.515792018114},{"$f":"IF(DB_Inputs!X$18=0,0,DB_Inputs!X84)","v":10990.346662573682},{"$f":"IF(DB_Inputs!Y$18=0,0,DB_Inputs!Y84)","v":10785.612891547773},{"$f":"IF(DB_Inputs!Z$18=0,0,DB_Inputs!Z84)","v":7977.3998609321052},{"$f":"IF(DB_Inputs!AA$18=0,0,DB_Inputs!AA84)","v":6503.544993107731},{"$f":"SUMPRODUCT(P35:AA35,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":9170.1498778072473},null,{"$f":"DB_Inputs!AD84","v":0},{"$f":"DB_Inputs!AE84","v":0},{"$f":"DB_Inputs!AF84","v":0},{"$f":"DB_Inputs!AG84","v":0},{"$f":"DB_Inputs!AH84","v":0},{"$f":"DB_Inputs!AI84","v":0},{"$f":"DB_Inputs!AJ84","v":0},{"$f":"DB_Inputs!AK84","v":0},{"$f":"DB_Inputs!AL84","v":0},{"$f":"DB_Inputs!AM84","v":0},{"$f":"DB_Inputs!AN84","v":0},{"$f":"DB_Inputs!AO84","v":0},{"$f":"SUMPRODUCT(AD35:AO35,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":0},null,{"$f":"DB_Inputs!AR84","v":0},{"$f":"DB_Inputs!AS84","v":0},{"$f":"DB_Inputs!AT84","v":0},{"$f":"DB_Inputs!AU84","v":0},{"$f":"DB_Inputs!AV84","v":0},{"$f":"DB_Inputs!AW84","v":0},{"$f":"DB_Inputs!AX84","v":0},{"$f":"DB_Inputs!AY84","v":0},{"$f":"DB_Inputs!AZ84","v":0},{"$f":"DB_Inputs!BA84","v":0},{"$f":"DB_Inputs!BB84","v":0},{"$f":"DB_Inputs!BC84","v":0},{"$f":"SUMPRODUCT(AR35:BC35,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":0},null,{"$f":"DB_Inputs!BF84","v":0},{"$f":"DB_Inputs!BG84","v":0},{"$f":"DB_Inputs!BH84","v":0},{"$f":"DB_Inputs!BI84","v":0},{"$f":"DB_Inputs!BJ84","v":0},{"$f":"DB_Inputs!BK84","v":0},{"$f":"DB_Inputs!BL84","v":0},{"$f":"DB_Inputs!BM84","v":0},{"$f":"DB_Inputs!BN84","v":0},{"$f":"DB_Inputs!BO84","v":0},{"$f":"DB_Inputs!BP84","v":0},{"$f":"DB_Inputs!BQ84","v":0},{"$f":"SUMPRODUCT(BF35:BQ35,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"DB_Inputs!BT84","v":0},{"$f":"DB_Inputs!BU84","v":0},{"$f":"DB_Inputs!BV84","v":0},{"$f":"DB_Inputs!BW84","v":0},{"$f":"DB_Inputs!BX84","v":0},{"$f":"DB_Inputs!BY84","v":0},{"$f":"DB_Inputs!BZ84","v":0},{"$f":"DB_Inputs!CA84","v":0},{"$f":"DB_Inputs!CB84","v":0},{"$f":"DB_Inputs!CC84","v":0},{"$f":"DB_Inputs!CD84","v":0},{"$f":"DB_Inputs!CE84","v":0},{"$f":"SUMPRODUCT(BT35:CE35,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"DB_Inputs!CH84","v":0},{"$f":"DB_Inputs!CI84","v":0},{"$f":"DB_Inputs!CJ84","v":0},{"$f":"DB_Inputs!CK84","v":0},{"$f":"DB_Inputs!CL84","v":0},{"$f":"DB_Inputs!CM84","v":0},{"$f":"DB_Inputs!CN84","v":0},{"$f":"DB_Inputs!CO84","v":0},{"$f":"DB_Inputs!CP84","v":0},{"$f":"DB_Inputs!CQ84","v":0},{"$f":"DB_Inputs!CR84","v":0},{"$f":"DB_Inputs!CS84","v":0},{"$f":"SUMPRODUCT(CH35:CS35,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"DB_Inputs!CV84","v":0},{"$f":"DB_Inputs!CW84","v":0},{"$f":"DB_Inputs!CX84","v":0},{"$f":"DB_Inputs!CY84","v":0},{"$f":"DB_Inputs!CZ84","v":0},{"$f":"DB_Inputs!DA84","v":0},{"$f":"DB_Inputs!DB84","v":0},{"$f":"DB_Inputs!DC84","v":0},{"$f":"DB_Inputs!DD84","v":0},{"$f":"DB_Inputs!DE84","v":0},{"$f":"DB_Inputs!DF84","v":0},{"$f":"DB_Inputs!DG84","v":0},{"$f":"SUMPRODUCT(CV35:DG35,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"DB_Inputs!DJ84","v":0},{"$f":"DB_Inputs!DK84","v":0},{"$f":"DB_Inputs!DL84","v":0},{"$f":"DB_Inputs!DM84","v":0},{"$f":"DB_Inputs!DN84","v":0},{"$f":"DB_Inputs!DO84","v":0},{"$f":"DB_Inputs!DP84","v":0},{"$f":"DB_Inputs!DQ84","v":0},{"$f":"DB_Inputs!DR84","v":0},{"$f":"DB_Inputs!DS84","v":0},{"$f":"DB_Inputs!DT84","v":0},{"$f":"DB_Inputs!DU84","v":0},{"$f":"SUMPRODUCT(DJ35:DU35,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"DB_Inputs!DX84","v":0},{"$f":"DB_Inputs!DY84","v":0},{"$f":"DB_Inputs!DZ84","v":0},{"$f":"DB_Inputs!EA84","v":0},{"$f":"DB_Inputs!EB84","v":0},{"$f":"DB_Inputs!EC84","v":0},{"$f":"DB_Inputs!ED84","v":0},{"$f":"DB_Inputs!EE84","v":0},{"$f":"DB_Inputs!EF84","v":0},{"$f":"DB_Inputs!EG84","v":0},{"$f":"DB_Inputs!EH84","v":0},{"$f":"DB_Inputs!EI84","v":0},{"$f":"SUMPRODUCT(DX35:EI35,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"DB_Inputs!EL84","v":0},{"$f":"DB_Inputs!EM84","v":0},{"$f":"DB_Inputs!EN84","v":0},{"$f":"DB_Inputs!EO84","v":0},{"$f":"DB_Inputs!EP84","v":0},{"$f":"DB_Inputs!EQ84","v":0},{"$f":"DB_Inputs!ER84","v":0},{"$f":"DB_Inputs!ES84","v":0},{"$f":"DB_Inputs!ET84","v":0},{"$f":"DB_Inputs!EU84","v":0},{"$f":"DB_Inputs!EV84","v":0},{"$f":"DB_Inputs!EW84","v":0},{"$f":"SUMPRODUCT(EL35:EW35,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"DB_Inputs!EZ84","v":0},{"$f":"DB_Inputs!FA84","v":0},{"$f":"DB_Inputs!FB84","v":0},{"$f":"DB_Inputs!FC84","v":0},{"$f":"DB_Inputs!FD84","v":0},{"$f":"DB_Inputs!FE84","v":0},{"$f":"DB_Inputs!FF84","v":0},{"$f":"DB_Inputs!FG84","v":0},{"$f":"DB_Inputs!FH84","v":0},{"$f":"DB_Inputs!FI84","v":0},{"$f":"DB_Inputs!FJ84","v":0},{"$f":"DB_Inputs!FK84","v":0},{"$f":"SUMPRODUCT(EZ35:FK35,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"DB_Inputs!FN84","v":0},{"$f":"DB_Inputs!FO84","v":0},{"$f":"DB_Inputs!FP84","v":0},{"$f":"DB_Inputs!FQ84","v":0},{"$f":"DB_Inputs!FR84","v":0},{"$f":"DB_Inputs!FS84","v":0},{"$f":"DB_Inputs!FT84","v":0},{"$f":"DB_Inputs!FU84","v":0},{"$f":"DB_Inputs!FV84","v":0},{"$f":"DB_Inputs!FW84","v":0},{"$f":"DB_Inputs!FX84","v":0},{"$f":"DB_Inputs!FY84","v":0},{"$f":"SUMPRODUCT(FN35:FY35,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"DB_Inputs!GB84","v":0},{"$f":"DB_Inputs!GC84","v":0},{"$f":"DB_Inputs!GD84","v":0},{"$f":"DB_Inputs!GE84","v":0},{"$f":"DB_Inputs!GF84","v":0},{"$f":"DB_Inputs!GG84","v":0},{"$f":"DB_Inputs!GH84","v":0},{"$f":"DB_Inputs!GI84","v":0},{"$f":"DB_Inputs!GJ84","v":0},{"$f":"DB_Inputs!GK84","v":0},{"$f":"DB_Inputs!GL84","v":0},{"$f":"DB_Inputs!GM84","v":0},{"$f":"SUMPRODUCT(GB35:GM35,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0},null,{"$f":"DB_Inputs!GP84","v":0},{"$f":"DB_Inputs!GQ84","v":0},{"$f":"DB_Inputs!GR84","v":0},{"$f":"DB_Inputs!GS84","v":0},{"$f":"DB_Inputs!GT84","v":0},{"$f":"DB_Inputs!GU84","v":0},{"$f":"DB_Inputs!GV84","v":0},{"$f":"DB_Inputs!GW84","v":0},{"$f":"DB_Inputs!GX84","v":0},{"$f":"DB_Inputs!GY84","v":0},{"$f":"DB_Inputs!GZ84","v":0},{"$f":"DB_Inputs!HA84","v":0},{"$f":"SUMPRODUCT(GP35:HA35,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
[]
["CGS HLH",{"$f":"IF(DB_Inputs!B$18=0,0,IF(StudyType > 0, DB_Inputs!B94,#REF!))","v":1139.512744588855},{"$f":"IF(DB_Inputs!C$18=0,0,IF(StudyType > 0, DB_Inputs!C94,#REF!))","v":1139.81179790944},{"$f":"IF(DB_Inputs!D$18=0,0,IF(StudyType > 0, DB_Inputs!D94,#REF!))","v":1149.0091723263299},{"$f":"IF(DB_Inputs!E$18=0,0,IF(StudyType > 0, DB_Inputs!E94,#REF!))","v":1154.9263579106325},{"$f":"IF(DB_Inputs!F$18=0,0,IF(StudyType > 0, DB_Inputs!F94,#REF!))","v":1159.4040546075651},{"$f":"IF(DB_Inputs!G$18=0,0,IF(StudyType > 0, DB_Inputs!G94,#REF!))","v":1165.269579174515},{"$f":"IF(DB_Inputs!H$18=0,0,IF(StudyType > 0, DB_Inputs!H94,#REF!))","v":260.39491917766759},{"$f":"IF(DB_Inputs!I$18=0,0,IF(StudyType > 0, DB_Inputs!I94,#REF!))","v":1192.0953332822},{"$f":"IF(DB_Inputs!J$18=0,0,IF(StudyType > 0, DB_Inputs!J94,#REF!))","v":1216.5995259332674},{"$f":"IF(DB_Inputs!K$18=0,0,IF(StudyType > 0, DB_Inputs!K94,#REF!))","v":1168.23666332021},{"$f":"IF(DB_Inputs!L$18=0,0,IF(StudyType > 0, DB_Inputs!L94,#REF!))","v":1151.97764658809},{"$f":"IF(DB_Inputs!M$18=0,0,IF(StudyType > 0, DB_Inputs!M94,#REF!))","v":1054.6353816449675},{"$f":"SUMPRODUCT(B37:M37,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":1081.4392757796768},null,{"$f":"IF(DB_Inputs!P$18=0,0,IF(StudyType > 0, DB_Inputs!P94,#REF!))","v":1113.72999836534},{"$f":"IF(DB_Inputs!Q$18=0,0,IF(StudyType > 0, DB_Inputs!Q94,#REF!))","v":1160.4360825848576},{"$f":"IF(DB_Inputs!R$18=0,0,IF(StudyType > 0, DB_Inputs!R94,#REF!))","v":1137.2809389936949},{"$f":"IF(DB_Inputs!S$18=0,0,IF(StudyType > 0, DB_Inputs!S94,#REF!))","v":1054.2999735528249},{"$f":"IF(DB_Inputs!T$18=0,0,IF(StudyType > 0, DB_Inputs!T94,#REF!))","v":1061.3737683384099},{"$f":"IF(DB_Inputs!U$18=0,0,IF(StudyType > 0, DB_Inputs!U94,#REF!))","v":1163.2499130323549},{"$f":"IF(DB_Inputs!V$18=0,0,IF(StudyType > 0, DB_Inputs!V94,#REF!))","v":1169.6308383140874},{"$f":"IF(DB_Inputs!W$18=0,0,IF(StudyType > 0, DB_Inputs!W94,#REF!))","v":345.40033835408923},{"$f":"IF(DB_Inputs!X$18=0,0,IF(StudyType > 0, DB_Inputs!X94,#REF!))","v":0},{"$f":"IF(DB_Inputs!Y$18=0,0,IF(StudyType > 0, DB_Inputs!Y94,#REF!))","v":1043.7523746775341},{"$f":"IF(DB_Inputs!Z$18=0,0,IF(StudyType > 0, DB_Inputs!Z94,#REF!))","v":1116.590047648235},{"$f":"IF(DB_Inputs!AA$18=0,0,IF(StudyType > 0, DB_Inputs!AA94,#REF!))","v":1142.0255591702426},{"$f":"SUMPRODUCT(P37:AA37,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":960.02547240469426},null,{"$f":" IF(StudyType > 0, DB_Inputs!AD94,#REF!)","v":1115.3552703873984},{"$f":" IF(StudyType > 0, DB_Inputs!AE94,#REF!)","v":1074.8100266015495},{"$f":" IF(StudyType > 0, DB_Inputs!AF94,#REF!)","v":1109.0817454069656},{"$f":" IF(StudyType > 0, DB_Inputs!AG94,#REF!)","v":1063.2806054015709},{"$f":" IF(StudyType > 0, DB_Inputs!AH94,#REF!)","v":1095.6979814845886},{"$f":" IF(StudyType > 0, DB_Inputs!AI94,#REF!)","v":1109.5788452219895},{"$f":" IF(StudyType > 0, DB_Inputs!AJ94,#REF!)","v":1085.201483266816},{"$f":" IF(StudyType > 0, DB_Inputs!AK94,#REF!)","v":1046.2096397048513},{"$f":" IF(StudyType > 0, DB_Inputs!AL94,#REF!)","v":1083.8547159978232},{"$f":" IF(StudyType > 0, DB_Inputs!AM94,#REF!)","v":1109.2393179638489},{"$f":" IF(StudyType > 0, DB_Inputs!AN94,#REF!)","v":1069.95164318099},{"$f":" IF(StudyType > 0, DB_Inputs!AO94,#REF!)","v":1115.6761650849771},{"$f":"SUMPRODUCT(AD37:AO37,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":1089.9358868324416},null,{"$f":" IF(StudyType > 0, DB_Inputs!AR94,#REF!)","v":1106.4988684571874},{"$f":" IF(StudyType > 0, DB_Inputs!AS94,#REF!)","v":1110.5339961374439},{"$f":" IF(StudyType > 0, DB_Inputs!AT94,#REF!)","v":1100.586199985682},{"$f":" IF(StudyType > 0, DB_Inputs!AU94,#REF!)","v":1091.720757637589},{"$f":" IF(StudyType > 0, DB_Inputs!AV94,#REF!)","v":1117.0104073204282},{"$f":" IF(StudyType > 0, DB_Inputs!AW94,#REF!)","v":1114.1251744292363},{"$f":" IF(StudyType > 0, DB_Inputs!AX94,#REF!)","v":1094.2214212304748},{"$f":" IF(StudyType > 0, DB_Inputs!AY94,#REF!)","v":369.1783029337376},{"$f":" IF(StudyType > 0, DB_Inputs!AZ94,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!BA94,#REF!)","v":344.06979013373234},{"$f":" IF(StudyType > 0, DB_Inputs!BB94,#REF!)","v":1102.3636596625806},{"$f":" IF(StudyType > 0, DB_Inputs!BC94,#REF!)","v":1097.6490108612229},{"$f":"SUMPRODUCT(AR37:BC37,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":886.16900479824221},null,{"$f":" IF(StudyType > 0, DB_Inputs!BF94,#REF!)","v":1115.8803182743607},{"$f":" IF(StudyType > 0, DB_Inputs!BG94,#REF!)","v":1053.5173706097505},{"$f":" IF(StudyType > 0, DB_Inputs!BH94,#REF!)","v":1038.6741255548864},{"$f":" IF(StudyType > 0, DB_Inputs!BI94,#REF!)","v":1100.5825118116002},{"$f":" IF(StudyType > 0, DB_Inputs!BJ94,#REF!)","v":1102.4089134459653},{"$f":" IF(StudyType > 0, DB_Inputs!BK94,#REF!)","v":1113.0846257496103},{"$f":" IF(StudyType > 0, DB_Inputs!BL94,#REF!)","v":1037.9806540195941},{"$f":" IF(StudyType > 0, DB_Inputs!BM94,#REF!)","v":1087.8643776086403},{"$f":" IF(StudyType > 0, DB_Inputs!BN94,#REF!)","v":1111.8341529789325},{"$f":" IF(StudyType > 0, DB_Inputs!BO94,#REF!)","v":1113.804820740168},{"$f":" IF(StudyType > 0, DB_Inputs!BP94,#REF!)","v":1114.9543341196265},{"$f":" IF(StudyType > 0, DB_Inputs!BQ94,#REF!)","v":1087.802829484182},{"$f":"SUMPRODUCT(BF37:BQ37,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":1089.9601437037563},null,{"$f":" IF(StudyType > 0, DB_Inputs!BT94,#REF!)","v":1116.2422777369818},{"$f":" IF(StudyType > 0, DB_Inputs!BU94,#REF!)","v":1094.0677225409729},{"$f":" IF(StudyType > 0, DB_Inputs!BV94,#REF!)","v":1038.3683968080329},{"$f":" IF(StudyType > 0, DB_Inputs!BW94,#REF!)","v":1070.1661189661158},{"$f":" IF(StudyType > 0, DB_Inputs!BX94,#REF!)","v":1114.0006068712453},{"$f":" IF(StudyType > 0, DB_Inputs!BY94,#REF!)","v":1083.6837182467891},{"$f":" IF(StudyType > 0, DB_Inputs!BZ94,#REF!)","v":1117.8156466881351},{"$f":" IF(StudyType > 0, DB_Inputs!CA94,#REF!)","v":404.61289171222319},{"$f":" IF(StudyType > 0, DB_Inputs!CB94,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!CC94,#REF!)","v":1053.2564889046573},{"$f":" IF(StudyType > 0, DB_Inputs!CD94,#REF!)","v":905.77846144366924},{"$f":" IF(StudyType > 0, DB_Inputs!CE94,#REF!)","v":1083.9628673648133},{"$f":"SUMPRODUCT(BT37:CE37,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":920.10758062168657},null,{"$f":" IF(StudyType > 0, DB_Inputs!CH94,#REF!)","v":1053.1347418859511},{"$f":" IF(StudyType > 0, DB_Inputs!CI94,#REF!)","v":1086.7850792551367},{"$f":" IF(StudyType > 0, DB_Inputs!CJ94,#REF!)","v":1038.3722808001937},{"$f":" IF(StudyType > 0, DB_Inputs!CK94,#REF!)","v":1119.260037488265},{"$f":" IF(StudyType > 0, DB_Inputs!CL94,#REF!)","v":1109.6436282240779},{"$f":" IF(StudyType > 0, DB_Inputs!CM94,#REF!)","v":888.91763941773684},{"$f":" IF(StudyType > 0, DB_Inputs!CN94,#REF!)","v":1117.6234981777247},{"$f":" IF(StudyType > 0, DB_Inputs!CO94,#REF!)","v":1099.8255912084576},{"$f":" IF(StudyType > 0, DB_Inputs!CP94,#REF!)","v":1110.3959830896879},{"$f":" IF(StudyType > 0, DB_Inputs!CQ94,#REF!)","v":1118.4328583459389},{"$f":" IF(StudyType > 0, DB_Inputs!CR94,#REF!)","v":762.45212073042103},{"$f":" IF(StudyType > 0, DB_Inputs!CS94,#REF!)","v":1056.8563763450031},{"$f":"SUMPRODUCT(CH37:CS37,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":1045.3020785206995},null,{"$f":" IF(StudyType > 0, DB_Inputs!CV94,#REF!)","v":1077.0775826975671},{"$f":" IF(StudyType > 0, DB_Inputs!CW94,#REF!)","v":1092.3348750734447},{"$f":" IF(StudyType > 0, DB_Inputs!CX94,#REF!)","v":1089.4698035792119},{"$f":" IF(StudyType > 0, DB_Inputs!CY94,#REF!)","v":1070.0208087713452},{"$f":" IF(StudyType > 0, DB_Inputs!CZ94,#REF!)","v":1107.6713826168907},{"$f":" IF(StudyType > 0, DB_Inputs!DA94,#REF!)","v":1068.6644548495344},{"$f":" IF(StudyType > 0, DB_Inputs!DB94,#REF!)","v":1009.1205756725781},{"$f":" IF(StudyType > 0, DB_Inputs!DC94,#REF!)","v":250.7215385205987},{"$f":" IF(StudyType > 0, DB_Inputs!DD94,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!DE94,#REF!)","v":920.83857987878025},{"$f":" IF(StudyType > 0, DB_Inputs!DF94,#REF!)","v":1113.1081766325422},{"$f":" IF(StudyType > 0, DB_Inputs!DG94,#REF!)","v":1092.6214920374296},{"$f":"SUMPRODUCT(CV37:DG37,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":908.04622044088489},null,{"$f":" IF(StudyType > 0, DB_Inputs!DJ94,#REF!)","v":1058.8094737222143},{"$f":" IF(StudyType > 0, DB_Inputs!DK94,#REF!)","v":1112.9769910951661},{"$f":" IF(StudyType > 0, DB_Inputs!DL94,#REF!)","v":1112.5455120751531},{"$f":" IF(StudyType > 0, DB_Inputs!DM94,#REF!)","v":1118.3723223013158},{"$f":" IF(StudyType > 0, DB_Inputs!DN94,#REF!)","v":1029.9945111052616},{"$f":" IF(StudyType > 0, DB_Inputs!DO94,#REF!)","v":1070.0180590063271},{"$f":" IF(StudyType > 0, DB_Inputs!DP94,#REF!)","v":1110.5947443825232},{"$f":" IF(StudyType > 0, DB_Inputs!DQ94,#REF!)","v":1117.3412203965042},{"$f":" IF(StudyType > 0, DB_Inputs!DR94,#REF!)","v":1118.4711440031222},{"$f":" IF(StudyType > 0, DB_Inputs!DS94,#REF!)","v":1107.5351149641008},{"$f":" IF(StudyType > 0, DB_Inputs!DT94,#REF!)","v":1095.8392347809336},{"$f":" IF(StudyType > 0, DB_Inputs!DU94,#REF!)","v":1066.4659078876944},{"$f":"SUMPRODUCT(DJ37:DU37,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":1093.42713182334},null,{"$f":" IF(StudyType > 0, DB_Inputs!DX94,#REF!)","v":1113.4757025805272},{"$f":" IF(StudyType > 0, DB_Inputs!DY94,#REF!)","v":896.96723849916248},{"$f":" IF(StudyType > 0, DB_Inputs!DZ94,#REF!)","v":1115.6751634480556},{"$f":" IF(StudyType > 0, DB_Inputs!EA94,#REF!)","v":1100.1828696468929},{"$f":" IF(StudyType > 0, DB_Inputs!EB94,#REF!)","v":1101.6683676101079},{"$f":" IF(StudyType > 0, DB_Inputs!EC94,#REF!)","v":1061.5036237786971},{"$f":" IF(StudyType > 0, DB_Inputs!ED94,#REF!)","v":1115.0158322953484},{"$f":" IF(StudyType > 0, DB_Inputs!EE94,#REF!)","v":272.42840383096831},{"$f":" IF(StudyType > 0, DB_Inputs!EF94,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!EG94,#REF!)","v":1065.7490233898145},{"$f":" IF(StudyType > 0, DB_Inputs!EH94,#REF!)","v":1090.3163685172817},{"$f":" IF(StudyType > 0, DB_Inputs!EI94,#REF!)","v":1100.927850882734},{"$f":"SUMPRODUCT(DX37:EI37,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":920.47505063924893},null,{"$f":" IF(StudyType > 0, DB_Inputs!EL94,#REF!)","v":1115.3554169334088},{"$f":" IF(StudyType > 0, DB_Inputs!EM94,#REF!)","v":1074.8621629589341},{"$f":" IF(StudyType > 0, DB_Inputs!EN94,#REF!)","v":1109.0547536005779},{"$f":" IF(StudyType > 0, DB_Inputs!EO94,#REF!)","v":1065.687195083138},{"$f":" IF(StudyType > 0, DB_Inputs!EP94,#REF!)","v":1095.7628793161618},{"$f":" IF(StudyType > 0, DB_Inputs!EQ94,#REF!)","v":1109.6391750998539},{"$f":" IF(StudyType > 0, DB_Inputs!ER94,#REF!)","v":1085.4593426906004},{"$f":" IF(StudyType > 0, DB_Inputs!ES94,#REF!)","v":1046.3704299700103},{"$f":" IF(StudyType > 0, DB_Inputs!ET94,#REF!)","v":1090.0534045490049},{"$f":" IF(StudyType > 0, DB_Inputs!EU94,#REF!)","v":1113.9260037137201},{"$f":" IF(StudyType > 0, DB_Inputs!EV94,#REF!)","v":1071.9672319574486},{"$f":" IF(StudyType > 0, DB_Inputs!EW94,#REF!)","v":1115.6765454799786},{"$f":"SUMPRODUCT(EL37:EW37,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":1091.1344491980146},null,{"$f":" IF(StudyType > 0, DB_Inputs!EZ94,#REF!)","v":1106.4988981977626},{"$f":" IF(StudyType > 0, DB_Inputs!FA94,#REF!)","v":1110.5429576469767},{"$f":" IF(StudyType > 0, DB_Inputs!FB94,#REF!)","v":1100.5967047618476},{"$f":" IF(StudyType > 0, DB_Inputs!FC94,#REF!)","v":1091.1749379185642},{"$f":" IF(StudyType > 0, DB_Inputs!FD94,#REF!)","v":1117.0068051251944},{"$f":" IF(StudyType > 0, DB_Inputs!FE94,#REF!)","v":1114.1231157959501},{"$f":" IF(StudyType > 0, DB_Inputs!FF94,#REF!)","v":1094.3182915655977},{"$f":" IF(StudyType > 0, DB_Inputs!FG94,#REF!)","v":370.98978806443199},{"$f":" IF(StudyType > 0, DB_Inputs!FH94,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!FI94,#REF!)","v":343.73744318676313},{"$f":" IF(StudyType > 0, DB_Inputs!FJ94,#REF!)","v":1102.3796725318393},{"$f":" IF(StudyType > 0, DB_Inputs!FK94,#REF!)","v":1097.6477473048456},{"$f":"SUMPRODUCT(EZ37:FK37,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":885.66151536242035},null,{"$f":" IF(StudyType > 0, DB_Inputs!FN94,#REF!)","v":1115.8797205875446},{"$f":" IF(StudyType > 0, DB_Inputs!FO94,#REF!)","v":1053.5559727950952},{"$f":" IF(StudyType > 0, DB_Inputs!FP94,#REF!)","v":1038.4575618694862},{"$f":" IF(StudyType > 0, DB_Inputs!FQ94,#REF!)","v":1100.4631684434137},{"$f":" IF(StudyType > 0, DB_Inputs!FR94,#REF!)","v":1102.3719231323475},{"$f":" IF(StudyType > 0, DB_Inputs!FS94,#REF!)","v":1113.0631464068724},{"$f":" IF(StudyType > 0, DB_Inputs!FT94,#REF!)","v":1038.1360284458281},{"$f":" IF(StudyType > 0, DB_Inputs!FU94,#REF!)","v":1087.6711042462209},{"$f":" IF(StudyType > 0, DB_Inputs!FV94,#REF!)","v":1111.6734632903347},{"$f":" IF(StudyType > 0, DB_Inputs!FW94,#REF!)","v":1113.7078102551695},{"$f":" IF(StudyType > 0, DB_Inputs!FX94,#REF!)","v":1114.945567492882},{"$f":" IF(StudyType > 0, DB_Inputs!FY94,#REF!)","v":1087.8036945149461},{"$f":"SUMPRODUCT(FN37:FY37,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":1090.1229487078651},null,{"$f":" IF(StudyType > 0, DB_Inputs!GB94,#REF!)","v":1116.2424615833415},{"$f":" IF(StudyType > 0, DB_Inputs!GC94,#REF!)","v":1094.0772992635971},{"$f":" IF(StudyType > 0, DB_Inputs!GD94,#REF!)","v":1038.432178188943},{"$f":" IF(StudyType > 0, DB_Inputs!GE94,#REF!)","v":1068.2905332678381},{"$f":" IF(StudyType > 0, DB_Inputs!GF94,#REF!)","v":1113.9458482354389},{"$f":" IF(StudyType > 0, DB_Inputs!GG94,#REF!)","v":1083.1040517580373},{"$f":" IF(StudyType > 0, DB_Inputs!GH94,#REF!)","v":1117.7883871402969},{"$f":" IF(StudyType > 0, DB_Inputs!GI94,#REF!)","v":401.84389125492203},{"$f":" IF(StudyType > 0, DB_Inputs!GJ94,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!GK94,#REF!)","v":1049.4847798409214},{"$f":" IF(StudyType > 0, DB_Inputs!GL94,#REF!)","v":905.04564682140858},{"$f":" IF(StudyType > 0, DB_Inputs!GM94,#REF!)","v":1083.9611792441435},{"$f":"SUMPRODUCT(GB37:GM37,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":923.61401556998987},null,{"$f":" IF(StudyType > 0, DB_Inputs!GP94,#REF!)","v":1053.1407616992249},{"$f":" IF(StudyType > 0, DB_Inputs!GQ94,#REF!)","v":1086.6570098996247},{"$f":" IF(StudyType > 0, DB_Inputs!GR94,#REF!)","v":1037.2591709484307},{"$f":" IF(StudyType > 0, DB_Inputs!GS94,#REF!)","v":1100.3135358555053},{"$f":" IF(StudyType > 0, DB_Inputs!GT94,#REF!)","v":1102.292094882434},{"$f":" IF(StudyType > 0, DB_Inputs!GU94,#REF!)","v":1113.0457020610806},{"$f":" IF(StudyType > 0, DB_Inputs!GV94,#REF!)","v":1037.7848406389942},{"$f":" IF(StudyType > 0, DB_Inputs!GW94,#REF!)","v":1085.9660731512206},{"$f":" IF(StudyType > 0, DB_Inputs!GX94,#REF!)","v":1111.4270605334434},{"$f":" IF(StudyType > 0, DB_Inputs!GY94,#REF!)","v":1113.6609914605217},{"$f":" IF(StudyType > 0, DB_Inputs!GZ94,#REF!)","v":1114.943786300164},{"$f":" IF(StudyType > 0, DB_Inputs!HA94,#REF!)","v":1087.8057601875362},{"$f":"SUMPRODUCT(GP37:HA37,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":1086.903353567955}]
["CGS LLH",{"$f":"IF(DB_Inputs!B$18=0,0, IF(StudyType > 0, DB_Inputs!B95,#REF!))","v":1139.512744588855},{"$f":"IF(DB_Inputs!C$18=0,0, IF(StudyType > 0, DB_Inputs!C95,#REF!))","v":1139.81179790944},{"$f":"IF(DB_Inputs!D$18=0,0, IF(StudyType > 0, DB_Inputs!D95,#REF!))","v":1149.0091723263299},{"$f":"IF(DB_Inputs!E$18=0,0, IF(StudyType > 0, DB_Inputs!E95,#REF!))","v":1154.9263579106325},{"$f":"IF(DB_Inputs!F$18=0,0, IF(StudyType > 0, DB_Inputs!F95,#REF!))","v":1159.4040546075651},{"$f":"IF(DB_Inputs!G$18=0,0, IF(StudyType > 0, DB_Inputs!G95,#REF!))","v":1165.269579174515},{"$f":"IF(DB_Inputs!H$18=0,0, IF(StudyType > 0, DB_Inputs!H95,#REF!))","v":260.39491917766759},{"$f":"IF(DB_Inputs!I$18=0,0, IF(StudyType > 0, DB_Inputs!I95,#REF!))","v":1192.0953332822},{"$f":"IF(DB_Inputs!J$18=0,0, IF(StudyType > 0, DB_Inputs!J95,#REF!))","v":1216.5995259332674},{"$f":"IF(DB_Inputs!K$18=0,0, IF(StudyType > 0, DB_Inputs!K95,#REF!))","v":1168.23666332021},{"$f":"IF(DB_Inputs!L$18=0,0, IF(StudyType > 0, DB_Inputs!L95,#REF!))","v":1151.97764658809},{"$f":"IF(DB_Inputs!M$18=0,0, IF(StudyType > 0, DB_Inputs!M95,#REF!))","v":1054.6353816449675},{"$f":"SUMPRODUCT(B38:M38,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":1079.1536750431537},null,{"$f":"IF(DB_Inputs!P$18=0,0, IF(StudyType > 0, DB_Inputs!P95,#REF!))","v":1113.72999836534},{"$f":"IF(DB_Inputs!Q$18=0,0, IF(StudyType > 0, DB_Inputs!Q95,#REF!))","v":1160.4360825848576},{"$f":"IF(DB_Inputs!R$18=0,0, IF(StudyType > 0, DB_Inputs!R95,#REF!))","v":1137.2809389936949},{"$f":"IF(DB_Inputs!S$18=0,0, IF(StudyType > 0, DB_Inputs!S95,#REF!))","v":1054.2999735528249},{"$f":"IF(DB_Inputs!T$18=0,0, IF(StudyType > 0, DB_Inputs!T95,#REF!))","v":1061.3737683384099},{"$f":"IF(DB_Inputs!U$18=0,0, IF(StudyType > 0, DB_Inputs!U95,#REF!))","v":1163.2499130323549},{"$f":"IF(DB_Inputs!V$18=0,0, IF(StudyType > 0, DB_Inputs!V95,#REF!))","v":1169.6308383140874},{"$f":"IF(DB_Inputs!W$18=0,0, IF(StudyType > 0, DB_Inputs!W95,#REF!))","v":345.40033835408923},{"$f":"IF(DB_Inputs!X$18=0,0, IF(StudyType > 0, DB_Inputs!X95,#REF!))","v":0},{"$f":"IF(DB_Inputs!Y$18=0,0, IF(StudyType > 0, DB_Inputs!Y95,#REF!))","v":1043.7523746775341},{"$f":"IF(DB_Inputs!Z$18=0,0, IF(StudyType > 0, DB_Inputs!Z95,#REF!))","v":1116.590047648235},{"$f":"IF(DB_Inputs!AA$18=0,0, IF(StudyType > 0, DB_Inputs!AA95,#REF!))","v":1142.0255591702426},{"$f":"SUMPRODUCT(P38:AA38,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":957.99991960790828},null,{"$f":" IF(StudyType > 0, DB_Inputs!AD95,#REF!)","v":1115.3552703873984},{"$f":" IF(StudyType > 0, DB_Inputs!AE95,#REF!)","v":1074.8100266015495},{"$f":" IF(StudyType > 0, DB_Inputs!AF95,#REF!)","v":1109.0817454069656},{"$f":" IF(StudyType > 0, DB_Inputs!AG95,#REF!)","v":1063.2806054015709},{"$f":" IF(StudyType > 0, DB_Inputs!AH95,#REF!)","v":1095.6979814845886},{"$f":" IF(StudyType > 0, DB_Inputs!AI95,#REF!)","v":1109.5788452219895},{"$f":" IF(StudyType > 0, DB_Inputs!AJ95,#REF!)","v":1085.201483266816},{"$f":" IF(StudyType > 0, DB_Inputs!AK95,#REF!)","v":1046.2096397048513},{"$f":" IF(StudyType > 0, DB_Inputs!AL95,#REF!)","v":1083.8547159978232},{"$f":" IF(StudyType > 0, DB_Inputs!AM95,#REF!)","v":1109.2393179638489},{"$f":" IF(StudyType > 0, DB_Inputs!AN95,#REF!)","v":1069.95164318099},{"$f":" IF(StudyType > 0, DB_Inputs!AO95,#REF!)","v":1115.6761650849771},{"$f":"SUMPRODUCT(AD38:AO38,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":1089.6068764305821},null,{"$f":" IF(StudyType > 0, DB_Inputs!AR95,#REF!)","v":1106.4988684571874},{"$f":" IF(StudyType > 0, DB_Inputs!AS95,#REF!)","v":1110.5339961374439},{"$f":" IF(StudyType > 0, DB_Inputs!AT95,#REF!)","v":1100.586199985682},{"$f":" IF(StudyType > 0, DB_Inputs!AU95,#REF!)","v":1091.720757637589},{"$f":" IF(StudyType > 0, DB_Inputs!AV95,#REF!)","v":1117.0104073204282},{"$f":" IF(StudyType > 0, DB_Inputs!AW95,#REF!)","v":1114.1251744292363},{"$f":" IF(StudyType > 0, DB_Inputs!AX95,#REF!)","v":1094.2214212304748},{"$f":" IF(StudyType > 0, DB_Inputs!AY95,#REF!)","v":369.1783029337376},{"$f":" IF(StudyType > 0, DB_Inputs!AZ95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!BA95,#REF!)","v":344.06979013373234},{"$f":" IF(StudyType > 0, DB_Inputs!BB95,#REF!)","v":1102.3636596625806},{"$f":" IF(StudyType > 0, DB_Inputs!BC95,#REF!)","v":1097.6490108612229},{"$f":"SUMPRODUCT(AR38:BC38,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":886.05307892604571},null,{"$f":" IF(StudyType > 0, DB_Inputs!BF95,#REF!)","v":1115.8803182743607},{"$f":" IF(StudyType > 0, DB_Inputs!BG95,#REF!)","v":1053.5173706097505},{"$f":" IF(StudyType > 0, DB_Inputs!BH95,#REF!)","v":1038.6741255548864},{"$f":" IF(StudyType > 0, DB_Inputs!BI95,#REF!)","v":1100.5825118116002},{"$f":" IF(StudyType > 0, DB_Inputs!BJ95,#REF!)","v":1102.4089134459653},{"$f":" IF(StudyType > 0, DB_Inputs!BK95,#REF!)","v":1113.0846257496103},{"$f":" IF(StudyType > 0, DB_Inputs!BL95,#REF!)","v":1037.9806540195941},{"$f":" IF(StudyType > 0, DB_Inputs!BM95,#REF!)","v":1087.8643776086403},{"$f":" IF(StudyType > 0, DB_Inputs!BN95,#REF!)","v":1111.8341529789325},{"$f":" IF(StudyType > 0, DB_Inputs!BO95,#REF!)","v":1113.804820740168},{"$f":" IF(StudyType > 0, DB_Inputs!BP95,#REF!)","v":1114.9543341196265},{"$f":" IF(StudyType > 0, DB_Inputs!BQ95,#REF!)","v":1087.802829484182},{"$f":"SUMPRODUCT(BF38:BQ38,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":1089.9212490970071},null,{"$f":" IF(StudyType > 0, DB_Inputs!BT95,#REF!)","v":1116.2422777369818},{"$f":" IF(StudyType > 0, DB_Inputs!BU95,#REF!)","v":1094.0677225409729},{"$f":" IF(StudyType > 0, DB_Inputs!BV95,#REF!)","v":1038.3683968080329},{"$f":" IF(StudyType > 0, DB_Inputs!BW95,#REF!)","v":1070.1661189661158},{"$f":" IF(StudyType > 0, DB_Inputs!BX95,#REF!)","v":1114.0006068712453},{"$f":" IF(StudyType > 0, DB_Inputs!BY95,#REF!)","v":1083.6837182467891},{"$f":" IF(StudyType > 0, DB_Inputs!BZ95,#REF!)","v":1117.8156466881351},{"$f":" IF(StudyType > 0, DB_Inputs!CA95,#REF!)","v":404.61289171222319},{"$f":" IF(StudyType > 0, DB_Inputs!CB95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!CC95,#REF!)","v":1053.2564889046573},{"$f":" IF(StudyType > 0, DB_Inputs!CD95,#REF!)","v":905.77846144366924},{"$f":" IF(StudyType > 0, DB_Inputs!CE95,#REF!)","v":1083.9628673648133},{"$f":"SUMPRODUCT(BT38:CE38,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":926.74331117375539},null,{"$f":" IF(StudyType > 0, DB_Inputs!CH95,#REF!)","v":1053.1347418859511},{"$f":" IF(StudyType > 0, DB_Inputs!CI95,#REF!)","v":1086.7850792551367},{"$f":" IF(StudyType > 0, DB_Inputs!CJ95,#REF!)","v":1038.3722808001937},{"$f":" IF(StudyType > 0, DB_Inputs!CK95,#REF!)","v":1119.260037488265},{"$f":" IF(StudyType > 0, DB_Inputs!CL95,#REF!)","v":1109.6436282240779},{"$f":" IF(StudyType > 0, DB_Inputs!CM95,#REF!)","v":888.91763941773684},{"$f":" IF(StudyType > 0, DB_Inputs!CN95,#REF!)","v":1117.6234981777247},{"$f":" IF(StudyType > 0, DB_Inputs!CO95,#REF!)","v":1099.8255912084576},{"$f":" IF(StudyType > 0, DB_Inputs!CP95,#REF!)","v":1110.3959830896879},{"$f":" IF(StudyType > 0, DB_Inputs!CQ95,#REF!)","v":1118.4328583459389},{"$f":" IF(StudyType > 0, DB_Inputs!CR95,#REF!)","v":762.45212073042103},{"$f":" IF(StudyType > 0, DB_Inputs!CS95,#REF!)","v":1056.8563763450031},{"$f":"SUMPRODUCT(CH38:CS38,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":1046.8481348975254},null,{"$f":" IF(StudyType > 0, DB_Inputs!CV95,#REF!)","v":1077.0775826975671},{"$f":" IF(StudyType > 0, DB_Inputs!CW95,#REF!)","v":1092.3348750734447},{"$f":" IF(StudyType > 0, DB_Inputs!CX95,#REF!)","v":1089.4698035792119},{"$f":" IF(StudyType > 0, DB_Inputs!CY95,#REF!)","v":1070.0208087713452},{"$f":" IF(StudyType > 0, DB_Inputs!CZ95,#REF!)","v":1107.6713826168907},{"$f":" IF(StudyType > 0, DB_Inputs!DA95,#REF!)","v":1068.6644548495344},{"$f":" IF(StudyType > 0, DB_Inputs!DB95,#REF!)","v":1009.1205756725781},{"$f":" IF(StudyType > 0, DB_Inputs!DC95,#REF!)","v":250.7215385205987},{"$f":" IF(StudyType > 0, DB_Inputs!DD95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!DE95,#REF!)","v":920.83857987878025},{"$f":" IF(StudyType > 0, DB_Inputs!DF95,#REF!)","v":1113.1081766325422},{"$f":" IF(StudyType > 0, DB_Inputs!DG95,#REF!)","v":1092.6214920374296},{"$f":"SUMPRODUCT(CV38:DG38,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":906.1012231197609},null,{"$f":" IF(StudyType > 0, DB_Inputs!DJ95,#REF!)","v":1058.8094737222143},{"$f":" IF(StudyType > 0, DB_Inputs!DK95,#REF!)","v":1112.9769910951661},{"$f":" IF(StudyType > 0, DB_Inputs!DL95,#REF!)","v":1112.5455120751531},{"$f":" IF(StudyType > 0, DB_Inputs!DM95,#REF!)","v":1118.3723223013158},{"$f":" IF(StudyType > 0, DB_Inputs!DN95,#REF!)","v":1029.9945111052616},{"$f":" IF(StudyType > 0, DB_Inputs!DO95,#REF!)","v":1070.0180590063271},{"$f":" IF(StudyType > 0, DB_Inputs!DP95,#REF!)","v":1110.5947443825232},{"$f":" IF(StudyType > 0, DB_Inputs!DQ95,#REF!)","v":1117.3412203965042},{"$f":" IF(StudyType > 0, DB_Inputs!DR95,#REF!)","v":1118.4711440031222},{"$f":" IF(StudyType > 0, DB_Inputs!DS95,#REF!)","v":1107.5351149641008},{"$f":" IF(StudyType > 0, DB_Inputs!DT95,#REF!)","v":1095.8392347809336},{"$f":" IF(StudyType > 0, DB_Inputs!DU95,#REF!)","v":1066.4659078876944},{"$f":"SUMPRODUCT(DJ38:DU38,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":1093.9902450871452},null,{"$f":" IF(StudyType > 0, DB_Inputs!DX95,#REF!)","v":1113.4757025805272},{"$f":" IF(StudyType > 0, DB_Inputs!DY95,#REF!)","v":896.96723849916248},{"$f":" IF(StudyType > 0, DB_Inputs!DZ95,#REF!)","v":1115.6751634480556},{"$f":" IF(StudyType > 0, DB_Inputs!EA95,#REF!)","v":1100.1828696468929},{"$f":" IF(StudyType > 0, DB_Inputs!EB95,#REF!)","v":1101.6683676101079},{"$f":" IF(StudyType > 0, DB_Inputs!EC95,#REF!)","v":1061.5036237786971},{"$f":" IF(StudyType > 0, DB_Inputs!ED95,#REF!)","v":1115.0158322953484},{"$f":" IF(StudyType > 0, DB_Inputs!EE95,#REF!)","v":272.42840383096831},{"$f":" IF(StudyType > 0, DB_Inputs!EF95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!EG95,#REF!)","v":1065.7490233898145},{"$f":" IF(StudyType > 0, DB_Inputs!EH95,#REF!)","v":1090.3163685172817},{"$f":" IF(StudyType > 0, DB_Inputs!EI95,#REF!)","v":1100.927850882734},{"$f":"SUMPRODUCT(DX38:EI38,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":918.31117489068686},null,{"$f":" IF(StudyType > 0, DB_Inputs!EL95,#REF!)","v":1115.3554169334088},{"$f":" IF(StudyType > 0, DB_Inputs!EM95,#REF!)","v":1074.8621629589341},{"$f":" IF(StudyType > 0, DB_Inputs!EN95,#REF!)","v":1109.0547536005779},{"$f":" IF(StudyType > 0, DB_Inputs!EO95,#REF!)","v":1065.687195083138},{"$f":" IF(StudyType > 0, DB_Inputs!EP95,#REF!)","v":1095.7628793161618},{"$f":" IF(StudyType > 0, DB_Inputs!EQ95,#REF!)","v":1109.6391750998539},{"$f":" IF(StudyType > 0, DB_Inputs!ER95,#REF!)","v":1085.4593426906004},{"$f":" IF(StudyType > 0, DB_Inputs!ES95,#REF!)","v":1046.3704299700103},{"$f":" IF(StudyType > 0, DB_Inputs!ET95,#REF!)","v":1090.0534045490049},{"$f":" IF(StudyType > 0, DB_Inputs!EU95,#REF!)","v":1113.9260037137201},{"$f":" IF(StudyType > 0, DB_Inputs!EV95,#REF!)","v":1071.9672319574486},{"$f":" IF(StudyType > 0, DB_Inputs!EW95,#REF!)","v":1115.6765454799786},{"$f":"SUMPRODUCT(EL38:EW38,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":1091.0972051252836},null,{"$f":" IF(StudyType > 0, DB_Inputs!EZ95,#REF!)","v":1106.4988981977626},{"$f":" IF(StudyType > 0, DB_Inputs!FA95,#REF!)","v":1110.5429576469767},{"$f":" IF(StudyType > 0, DB_Inputs!FB95,#REF!)","v":1100.5967047618476},{"$f":" IF(StudyType > 0, DB_Inputs!FC95,#REF!)","v":1091.1749379185642},{"$f":" IF(StudyType > 0, DB_Inputs!FD95,#REF!)","v":1117.0068051251944},{"$f":" IF(StudyType > 0, DB_Inputs!FE95,#REF!)","v":1114.1231157959501},{"$f":" IF(StudyType > 0, DB_Inputs!FF95,#REF!)","v":1094.3182915655977},{"$f":" IF(StudyType > 0, DB_Inputs!FG95,#REF!)","v":370.98978806443199},{"$f":" IF(StudyType > 0, DB_Inputs!FH95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!FI95,#REF!)","v":343.73744318676313},{"$f":" IF(StudyType > 0, DB_Inputs!FJ95,#REF!)","v":1102.3796725318393},{"$f":" IF(StudyType > 0, DB_Inputs!FK95,#REF!)","v":1097.6477473048456},{"$f":"SUMPRODUCT(EZ38:FK38,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":886.89987270813674},null,{"$f":" IF(StudyType > 0, DB_Inputs!FN95,#REF!)","v":1115.8797205875446},{"$f":" IF(StudyType > 0, DB_Inputs!FO95,#REF!)","v":1053.5559727950952},{"$f":" IF(StudyType > 0, DB_Inputs!FP95,#REF!)","v":1038.4575618694862},{"$f":" IF(StudyType > 0, DB_Inputs!FQ95,#REF!)","v":1100.4631684434137},{"$f":" IF(StudyType > 0, DB_Inputs!FR95,#REF!)","v":1102.3719231323475},{"$f":" IF(StudyType > 0, DB_Inputs!FS95,#REF!)","v":1113.0631464068724},{"$f":" IF(StudyType > 0, DB_Inputs!FT95,#REF!)","v":1038.1360284458281},{"$f":" IF(StudyType > 0, DB_Inputs!FU95,#REF!)","v":1087.6711042462209},{"$f":" IF(StudyType > 0, DB_Inputs!FV95,#REF!)","v":1111.6734632903347},{"$f":" IF(StudyType > 0, DB_Inputs!FW95,#REF!)","v":1113.7078102551695},{"$f":" IF(StudyType > 0, DB_Inputs!FX95,#REF!)","v":1114.945567492882},{"$f":" IF(StudyType > 0, DB_Inputs!FY95,#REF!)","v":1087.8036945149461},{"$f":"SUMPRODUCT(FN38:FY38,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":1089.5863374823132},null,{"$f":" IF(StudyType > 0, DB_Inputs!GB95,#REF!)","v":1116.2424615833415},{"$f":" IF(StudyType > 0, DB_Inputs!GC95,#REF!)","v":1094.0772992635971},{"$f":" IF(StudyType > 0, DB_Inputs!GD95,#REF!)","v":1038.432178188943},{"$f":" IF(StudyType > 0, DB_Inputs!GE95,#REF!)","v":1068.2905332678381},{"$f":" IF(StudyType > 0, DB_Inputs!GF95,#REF!)","v":1113.9458482354389},{"$f":" IF(StudyType > 0, DB_Inputs!GG95,#REF!)","v":1083.1040517580373},{"$f":" IF(StudyType > 0, DB_Inputs!GH95,#REF!)","v":1117.7883871402969},{"$f":" IF(StudyType > 0, DB_Inputs!GI95,#REF!)","v":401.84389125492203},{"$f":" IF(StudyType > 0, DB_Inputs!GJ95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!GK95,#REF!)","v":1049.4847798409214},{"$f":" IF(StudyType > 0, DB_Inputs!GL95,#REF!)","v":905.04564682140858},{"$f":" IF(StudyType > 0, DB_Inputs!GM95,#REF!)","v":1083.9611792441435},{"$f":"SUMPRODUCT(GB38:GM38,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":920.3856231363784},null,{"$f":" IF(StudyType > 0, DB_Inputs!GP95,#REF!)","v":1053.1407616992249},{"$f":" IF(StudyType > 0, DB_Inputs!GQ95,#REF!)","v":1086.6570098996247},{"$f":" IF(StudyType > 0, DB_Inputs!GR95,#REF!)","v":1037.2591709484307},{"$f":" IF(StudyType > 0, DB_Inputs!GS95,#REF!)","v":1100.3135358555053},{"$f":" IF(StudyType > 0, DB_Inputs!GT95,#REF!)","v":1102.292094882434},{"$f":" IF(StudyType > 0, DB_Inputs!GU95,#REF!)","v":1113.0457020610806},{"$f":" IF(StudyType > 0, DB_Inputs!GV95,#REF!)","v":1037.7848406389942},{"$f":" IF(StudyType > 0, DB_Inputs!GW95,#REF!)","v":1085.9660731512206},{"$f":" IF(StudyType > 0, DB_Inputs!GX95,#REF!)","v":1111.4270605334434},{"$f":" IF(StudyType > 0, DB_Inputs!GY95,#REF!)","v":1113.6609914605217},{"$f":" IF(StudyType > 0, DB_Inputs!GZ95,#REF!)","v":1114.943786300164},{"$f":" IF(StudyType > 0, DB_Inputs!HA95,#REF!)","v":1087.8057601875362},{"$f":"SUMPRODUCT(GP38:HA38,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":1087.1349798361762}]
["CGS Flat",{"$f":"IF(DB_Inputs!B$18=0,0, IF(StudyType > 0, DB_Inputs!B96,#REF!))","v":1139.512744588855},{"$f":"IF(DB_Inputs!C$18=0,0, IF(StudyType > 0, DB_Inputs!C96,#REF!))","v":1139.81179790944},{"$f":"IF(DB_Inputs!D$18=0,0, IF(StudyType > 0, DB_Inputs!D96,#REF!))","v":1149.0091723263299},{"$f":"IF(DB_Inputs!E$18=0,0, IF(StudyType > 0, DB_Inputs!E96,#REF!))","v":1154.9263579106325},{"$f":"IF(DB_Inputs!F$18=0,0, IF(StudyType > 0, DB_Inputs!F96,#REF!))","v":1159.4040546075651},{"$f":"IF(DB_Inputs!G$18=0,0, IF(StudyType > 0, DB_Inputs!G96,#REF!))","v":1165.269579174515},{"$f":"IF(DB_Inputs!H$18=0,0, IF(StudyType > 0, DB_Inputs!H96,#REF!))","v":260.39491917766759},{"$f":"IF(DB_Inputs!I$18=0,0, IF(StudyType > 0, DB_Inputs!I96,#REF!))","v":1192.0953332822},{"$f":"IF(DB_Inputs!J$18=0,0, IF(StudyType > 0, DB_Inputs!J96,#REF!))","v":1216.5995259332674},{"$f":"IF(DB_Inputs!K$18=0,0, IF(StudyType > 0, DB_Inputs!K96,#REF!))","v":1168.23666332021},{"$f":"IF(DB_Inputs!L$18=0,0, IF(StudyType > 0, DB_Inputs!L96,#REF!))","v":1151.97764658809},{"$f":"IF(DB_Inputs!M$18=0,0, IF(StudyType > 0, DB_Inputs!M96,#REF!))","v":1054.6353816449675},{"$f":"SUMPRODUCT(B39:M39,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":1080.4311066876762},null,{"$f":"IF(DB_Inputs!P$18=0,0, IF(StudyType > 0, DB_Inputs!P96,#REF!))","v":1113.72999836534},{"$f":"IF(DB_Inputs!Q$18=0,0, IF(StudyType > 0, DB_Inputs!Q96,#REF!))","v":1160.4360825848576},{"$f":"IF(DB_Inputs!R$18=0,0, IF(StudyType > 0, DB_Inputs!R96,#REF!))","v":1137.2809389936949},{"$f":"IF(DB_Inputs!S$18=0,0, IF(StudyType > 0, DB_Inputs!S96,#REF!))","v":1054.2999735528249},{"$f":"IF(DB_Inputs!T$18=0,0, IF(StudyType > 0, DB_Inputs!T96,#REF!))","v":1061.3737683384099},{"$f":"IF(DB_Inputs!U$18=0,0, IF(StudyType > 0, DB_Inputs!U96,#REF!))","v":1163.2499130323549},{"$f":"IF(DB_Inputs!V$18=0,0, IF(StudyType > 0, DB_Inputs!V96,#REF!))","v":1169.6308383140874},{"$f":"IF(DB_Inputs!W$18=0,0, IF(StudyType > 0, DB_Inputs!W96,#REF!))","v":345.40033835408923},{"$f":"IF(DB_Inputs!X$18=0,0, IF(StudyType > 0, DB_Inputs!X96,#REF!))","v":0},{"$f":"IF(DB_Inputs!Y$18=0,0, IF(StudyType > 0, DB_Inputs!Y96,#REF!))","v":1043.7523746775341},{"$f":"IF(DB_Inputs!Z$18=0,0, IF(StudyType > 0, DB_Inputs!Z96,#REF!))","v":1116.590047648235},{"$f":"IF(DB_Inputs!AA$18=0,0, IF(StudyType > 0, DB_Inputs!AA96,#REF!))","v":1142.0255591702426},{"$f":"SUMPRODUCT(P39:AA39,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":959.13570903003313},null,{"$f":" IF(StudyType > 0, DB_Inputs!AD96,#REF!)","v":1115.3552703873984},{"$f":" IF(StudyType > 0, DB_Inputs!AE96,#REF!)","v":1074.8100266015495},{"$f":" IF(StudyType > 0, DB_Inputs!AF96,#REF!)","v":1109.0817454069656},{"$f":" IF(StudyType > 0, DB_Inputs!AG96,#REF!)","v":1063.2806054015709},{"$f":" IF(StudyType > 0, DB_Inputs!AH96,#REF!)","v":1095.6979814845886},{"$f":" IF(StudyType > 0, DB_Inputs!AI96,#REF!)","v":1109.5788452219895},{"$f":" IF(StudyType > 0, DB_Inputs!AJ96,#REF!)","v":1085.201483266816},{"$f":" IF(StudyType > 0, DB_Inputs!AK96,#REF!)","v":1046.2096397048513},{"$f":" IF(StudyType > 0, DB_Inputs!AL96,#REF!)","v":1083.8547159978232},{"$f":" IF(StudyType > 0, DB_Inputs!AM96,#REF!)","v":1109.2393179638489},{"$f":" IF(StudyType > 0, DB_Inputs!AN96,#REF!)","v":1069.95164318099},{"$f":" IF(StudyType > 0, DB_Inputs!AO96,#REF!)","v":1115.6761650849771},{"$f":"SUMPRODUCT(AD39:AO39,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":1089.7914578582192},null,{"$f":" IF(StudyType > 0, DB_Inputs!AR96,#REF!)","v":1106.4988684571874},{"$f":" IF(StudyType > 0, DB_Inputs!AS96,#REF!)","v":1110.5339961374439},{"$f":" IF(StudyType > 0, DB_Inputs!AT96,#REF!)","v":1100.586199985682},{"$f":" IF(StudyType > 0, DB_Inputs!AU96,#REF!)","v":1091.720757637589},{"$f":" IF(StudyType > 0, DB_Inputs!AV96,#REF!)","v":1117.0104073204282},{"$f":" IF(StudyType > 0, DB_Inputs!AW96,#REF!)","v":1114.1251744292363},{"$f":" IF(StudyType > 0, DB_Inputs!AX96,#REF!)","v":1094.2214212304748},{"$f":" IF(StudyType > 0, DB_Inputs!AY96,#REF!)","v":369.1783029337376},{"$f":" IF(StudyType > 0, DB_Inputs!AZ96,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!BA96,#REF!)","v":344.06979013373234},{"$f":" IF(StudyType > 0, DB_Inputs!BB96,#REF!)","v":1102.3636596625806},{"$f":" IF(StudyType > 0, DB_Inputs!BC96,#REF!)","v":1097.6490108612229},{"$f":"SUMPRODUCT(AR39:BC39,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":886.11808210917661},null,{"$f":" IF(StudyType > 0, DB_Inputs!BF96,#REF!)","v":1115.8803182743607},{"$f":" IF(StudyType > 0, DB_Inputs!BG96,#REF!)","v":1053.5173706097505},{"$f":" IF(StudyType > 0, DB_Inputs!BH96,#REF!)","v":1038.6741255548864},{"$f":" IF(StudyType > 0, DB_Inputs!BI96,#REF!)","v":1100.5825118116002},{"$f":" IF(StudyType > 0, DB_Inputs!BJ96,#REF!)","v":1102.4089134459653},{"$f":" IF(StudyType > 0, DB_Inputs!BK96,#REF!)","v":1113.0846257496103},{"$f":" IF(StudyType > 0, DB_Inputs!BL96,#REF!)","v":1037.9806540195941},{"$f":" IF(StudyType > 0, DB_Inputs!BM96,#REF!)","v":1087.8643776086403},{"$f":" IF(StudyType > 0, DB_Inputs!BN96,#REF!)","v":1111.8341529789325},{"$f":" IF(StudyType > 0, DB_Inputs!BO96,#REF!)","v":1113.804820740168},{"$f":" IF(StudyType > 0, DB_Inputs!BP96,#REF!)","v":1114.9543341196265},{"$f":" IF(StudyType > 0, DB_Inputs!BQ96,#REF!)","v":1087.802829484182},{"$f":"SUMPRODUCT(BF39:BQ39,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":1089.9430584929378},null,{"$f":" IF(StudyType > 0, DB_Inputs!BT96,#REF!)","v":1116.2422777369818},{"$f":" IF(StudyType > 0, DB_Inputs!BU96,#REF!)","v":1094.0677225409729},{"$f":" IF(StudyType > 0, DB_Inputs!BV96,#REF!)","v":1038.3683968080329},{"$f":" IF(StudyType > 0, DB_Inputs!BW96,#REF!)","v":1070.1661189661158},{"$f":" IF(StudyType > 0, DB_Inputs!BX96,#REF!)","v":1114.0006068712453},{"$f":" IF(StudyType > 0, DB_Inputs!BY96,#REF!)","v":1083.6837182467891},{"$f":" IF(StudyType > 0, DB_Inputs!BZ96,#REF!)","v":1117.8156466881351},{"$f":" IF(StudyType > 0, DB_Inputs!CA96,#REF!)","v":404.61289171222319},{"$f":" IF(StudyType > 0, DB_Inputs!CB96,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!CC96,#REF!)","v":1053.2564889046573},{"$f":" IF(StudyType > 0, DB_Inputs!CD96,#REF!)","v":905.77846144366924},{"$f":" IF(StudyType > 0, DB_Inputs!CE96,#REF!)","v":1083.9628673648133},{"$f":"SUMPRODUCT(BT39:CE39,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":923.02245404227574},null,{"$f":" IF(StudyType > 0, DB_Inputs!CH96,#REF!)","v":1053.1347418859511},{"$f":" IF(StudyType > 0, DB_Inputs!CI96,#REF!)","v":1086.7850792551367},{"$f":" IF(StudyType > 0, DB_Inputs!CJ96,#REF!)","v":1038.3722808001937},{"$f":" IF(StudyType > 0, DB_Inputs!CK96,#REF!)","v":1119.260037488265},{"$f":" IF(StudyType > 0, DB_Inputs!CL96,#REF!)","v":1109.6436282240779},{"$f":" IF(StudyType > 0, DB_Inputs!CM96,#REF!)","v":888.91763941773684},{"$f":" IF(StudyType > 0, DB_Inputs!CN96,#REF!)","v":1117.6234981777247},{"$f":" IF(StudyType > 0, DB_Inputs!CO96,#REF!)","v":1099.8255912084576},{"$f":" IF(StudyType > 0, DB_Inputs!CP96,#REF!)","v":1110.3959830896879},{"$f":" IF(StudyType > 0, DB_Inputs!CQ96,#REF!)","v":1118.4328583459389},{"$f":" IF(StudyType > 0, DB_Inputs!CR96,#REF!)","v":762.45212073042103},{"$f":" IF(StudyType > 0, DB_Inputs!CS96,#REF!)","v":1056.8563763450031},{"$f":"SUMPRODUCT(CH39:CS39,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":1045.9835824245099},null,{"$f":" IF(StudyType > 0, DB_Inputs!CV96,#REF!)","v":1077.0775826975671},{"$f":" IF(StudyType > 0, DB_Inputs!CW96,#REF!)","v":1092.3348750734447},{"$f":" IF(StudyType > 0, DB_Inputs!CX96,#REF!)","v":1089.4698035792119},{"$f":" IF(StudyType > 0, DB_Inputs!CY96,#REF!)","v":1070.0208087713452},{"$f":" IF(StudyType > 0, DB_Inputs!CZ96,#REF!)","v":1107.6713826168907},{"$f":" IF(StudyType > 0, DB_Inputs!DA96,#REF!)","v":1068.6644548495344},{"$f":" IF(StudyType > 0, DB_Inputs!DB96,#REF!)","v":1009.1205756725781},{"$f":" IF(StudyType > 0, DB_Inputs!DC96,#REF!)","v":250.7215385205987},{"$f":" IF(StudyType > 0, DB_Inputs!DD96,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!DE96,#REF!)","v":920.83857987878025},{"$f":" IF(StudyType > 0, DB_Inputs!DF96,#REF!)","v":1113.1081766325422},{"$f":" IF(StudyType > 0, DB_Inputs!DG96,#REF!)","v":1092.6214920374296},{"$f":"SUMPRODUCT(CV39:DG39,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":907.19184262219949},null,{"$f":" IF(StudyType > 0, DB_Inputs!DJ96,#REF!)","v":1058.8094737222143},{"$f":" IF(StudyType > 0, DB_Inputs!DK96,#REF!)","v":1112.9769910951661},{"$f":" IF(StudyType > 0, DB_Inputs!DL96,#REF!)","v":1112.5455120751531},{"$f":" IF(StudyType > 0, DB_Inputs!DM96,#REF!)","v":1118.3723223013158},{"$f":" IF(StudyType > 0, DB_Inputs!DN96,#REF!)","v":1029.9945111052616},{"$f":" IF(StudyType > 0, DB_Inputs!DO96,#REF!)","v":1070.0180590063271},{"$f":" IF(StudyType > 0, DB_Inputs!DP96,#REF!)","v":1110.5947443825232},{"$f":" IF(StudyType > 0, DB_Inputs!DQ96,#REF!)","v":1117.3412203965042},{"$f":" IF(StudyType > 0, DB_Inputs!DR96,#REF!)","v":1118.4711440031222},{"$f":" IF(StudyType > 0, DB_Inputs!DS96,#REF!)","v":1107.5351149641008},{"$f":" IF(StudyType > 0, DB_Inputs!DT96,#REF!)","v":1095.8392347809336},{"$f":" IF(StudyType > 0, DB_Inputs!DU96,#REF!)","v":1066.4659078876944},{"$f":"SUMPRODUCT(DJ39:DU39,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":1093.6744902524638},null,{"$f":" IF(StudyType > 0, DB_Inputs!DX96,#REF!)","v":1113.4757025805272},{"$f":" IF(StudyType > 0, DB_Inputs!DY96,#REF!)","v":896.96723849916248},{"$f":" IF(StudyType > 0, DB_Inputs!DZ96,#REF!)","v":1115.6751634480556},{"$f":" IF(StudyType > 0, DB_Inputs!EA96,#REF!)","v":1100.1828696468929},{"$f":" IF(StudyType > 0, DB_Inputs!EB96,#REF!)","v":1101.6683676101079},{"$f":" IF(StudyType > 0, DB_Inputs!EC96,#REF!)","v":1061.5036237786971},{"$f":" IF(StudyType > 0, DB_Inputs!ED96,#REF!)","v":1115.0158322953484},{"$f":" IF(StudyType > 0, DB_Inputs!EE96,#REF!)","v":272.42840383096831},{"$f":" IF(StudyType > 0, DB_Inputs!EF96,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!EG96,#REF!)","v":1065.7490233898145},{"$f":" IF(StudyType > 0, DB_Inputs!EH96,#REF!)","v":1090.3163685172817},{"$f":" IF(StudyType > 0, DB_Inputs!EI96,#REF!)","v":1100.927850882734},{"$f":"SUMPRODUCT(DX39:EI39,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":919.52452622367059},null,{"$f":" IF(StudyType > 0, DB_Inputs!EL96,#REF!)","v":1115.3554169334088},{"$f":" IF(StudyType > 0, DB_Inputs!EM96,#REF!)","v":1074.8621629589341},{"$f":" IF(StudyType > 0, DB_Inputs!EN96,#REF!)","v":1109.0547536005779},{"$f":" IF(StudyType > 0, DB_Inputs!EO96,#REF!)","v":1065.687195083138},{"$f":" IF(StudyType > 0, DB_Inputs!EP96,#REF!)","v":1095.7628793161618},{"$f":" IF(StudyType > 0, DB_Inputs!EQ96,#REF!)","v":1109.6391750998539},{"$f":" IF(StudyType > 0, DB_Inputs!ER96,#REF!)","v":1085.4593426906004},{"$f":" IF(StudyType > 0, DB_Inputs!ES96,#REF!)","v":1046.3704299700103},{"$f":" IF(StudyType > 0, DB_Inputs!ET96,#REF!)","v":1090.0534045490049},{"$f":" IF(StudyType > 0, DB_Inputs!EU96,#REF!)","v":1113.9260037137201},{"$f":" IF(StudyType > 0, DB_Inputs!EV96,#REF!)","v":1071.9672319574486},{"$f":" IF(StudyType > 0, DB_Inputs!EW96,#REF!)","v":1115.6765454799786},{"$f":"SUMPRODUCT(EL39:EW39,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":1091.118099796324},null,{"$f":" IF(StudyType > 0, DB_Inputs!EZ96,#REF!)","v":1106.4988981977626},{"$f":" IF(StudyType > 0, DB_Inputs!FA96,#REF!)","v":1110.5429576469767},{"$f":" IF(StudyType > 0, DB_Inputs!FB96,#REF!)","v":1100.5967047618476},{"$f":" IF(StudyType > 0, DB_Inputs!FC96,#REF!)","v":1091.1749379185642},{"$f":" IF(StudyType > 0, DB_Inputs!FD96,#REF!)","v":1117.0068051251944},{"$f":" IF(StudyType > 0, DB_Inputs!FE96,#REF!)","v":1114.1231157959501},{"$f":" IF(StudyType > 0, DB_Inputs!FF96,#REF!)","v":1094.3182915655977},{"$f":" IF(StudyType > 0, DB_Inputs!FG96,#REF!)","v":370.98978806443199},{"$f":" IF(StudyType > 0, DB_Inputs!FH96,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!FI96,#REF!)","v":343.73744318676313},{"$f":" IF(StudyType > 0, DB_Inputs!FJ96,#REF!)","v":1102.3796725318393},{"$f":" IF(StudyType > 0, DB_Inputs!FK96,#REF!)","v":1097.6477473048456},{"$f":"SUMPRODUCT(EZ39:FK39,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":886.20774969847594},null,{"$f":" IF(StudyType > 0, DB_Inputs!FN96,#REF!)","v":1115.8797205875446},{"$f":" IF(StudyType > 0, DB_Inputs!FO96,#REF!)","v":1053.5559727950952},{"$f":" IF(StudyType > 0, DB_Inputs!FP96,#REF!)","v":1038.4575618694862},{"$f":" IF(StudyType > 0, DB_Inputs!FQ96,#REF!)","v":1100.4631684434137},{"$f":" IF(StudyType > 0, DB_Inputs!FR96,#REF!)","v":1102.3719231323475},{"$f":" IF(StudyType > 0, DB_Inputs!FS96,#REF!)","v":1113.0631464068724},{"$f":" IF(StudyType > 0, DB_Inputs!FT96,#REF!)","v":1038.1360284458281},{"$f":" IF(StudyType > 0, DB_Inputs!FU96,#REF!)","v":1087.6711042462209},{"$f":" IF(StudyType > 0, DB_Inputs!FV96,#REF!)","v":1111.6734632903347},{"$f":" IF(StudyType > 0, DB_Inputs!FW96,#REF!)","v":1113.7078102551695},{"$f":" IF(StudyType > 0, DB_Inputs!FX96,#REF!)","v":1114.945567492882},{"$f":" IF(StudyType > 0, DB_Inputs!FY96,#REF!)","v":1087.8036945149461},{"$f":"SUMPRODUCT(FN39:FY39,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1089.8872318133533},null,{"$f":" IF(StudyType > 0, DB_Inputs!GB96,#REF!)","v":1116.2424615833415},{"$f":" IF(StudyType > 0, DB_Inputs!GC96,#REF!)","v":1094.0772992635971},{"$f":" IF(StudyType > 0, DB_Inputs!GD96,#REF!)","v":1038.432178188943},{"$f":" IF(StudyType > 0, DB_Inputs!GE96,#REF!)","v":1068.2905332678381},{"$f":" IF(StudyType > 0, DB_Inputs!GF96,#REF!)","v":1113.9458482354389},{"$f":" IF(StudyType > 0, DB_Inputs!GG96,#REF!)","v":1083.1040517580373},{"$f":" IF(StudyType > 0, DB_Inputs!GH96,#REF!)","v":1117.7883871402969},{"$f":" IF(StudyType > 0, DB_Inputs!GI96,#REF!)","v":401.84389125492203},{"$f":" IF(StudyType > 0, DB_Inputs!GJ96,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!GK96,#REF!)","v":1049.4847798409214},{"$f":" IF(StudyType > 0, DB_Inputs!GL96,#REF!)","v":905.04564682140858},{"$f":" IF(StudyType > 0, DB_Inputs!GM96,#REF!)","v":1083.9611792441435},{"$f":"SUMPRODUCT(GB39:GM39,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":922.19588154207463},null,{"$f":" IF(StudyType > 0, DB_Inputs!GP96,#REF!)","v":1053.1407616992249},{"$f":" IF(StudyType > 0, DB_Inputs!GQ96,#REF!)","v":1086.6570098996247},{"$f":" IF(StudyType > 0, DB_Inputs!GR96,#REF!)","v":1037.2591709484307},{"$f":" IF(StudyType > 0, DB_Inputs!GS96,#REF!)","v":1100.3135358555053},{"$f":" IF(StudyType > 0, DB_Inputs!GT96,#REF!)","v":1102.292094882434},{"$f":" IF(StudyType > 0, DB_Inputs!GU96,#REF!)","v":1113.0457020610806},{"$f":" IF(StudyType > 0, DB_Inputs!GV96,#REF!)","v":1037.7848406389942},{"$f":" IF(StudyType > 0, DB_Inputs!GW96,#REF!)","v":1085.9660731512206},{"$f":" IF(StudyType > 0, DB_Inputs!GX96,#REF!)","v":1111.4270605334434},{"$f":" IF(StudyType > 0, DB_Inputs!GY96,#REF!)","v":1113.6609914605217},{"$f":" IF(StudyType > 0, DB_Inputs!GZ96,#REF!)","v":1114.943786300164},{"$f":" IF(StudyType > 0, DB_Inputs!HA96,#REF!)","v":1087.8057601875362},{"$f":"SUMPRODUCT(GP39:HA39,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":1087.0050328587406}]
[]
["Wind HLH",{"$f":"IF(DB_Inputs!B$18=0,0,IF(StudyType > 0, DB_Inputs!B101,#REF!))","v":11.991663535660543},{"$f":"IF(DB_Inputs!C$18=0,0,IF(StudyType > 0, DB_Inputs!C101,#REF!))","v":46.65621414900842},{"$f":"IF(DB_Inputs!D$18=0,0,IF(StudyType > 0, DB_Inputs!D101,#REF!))","v":30.382331189181571},{"$f":"IF(DB_Inputs!E$18=0,0,IF(StudyType > 0, DB_Inputs!E101,#REF!))","v":23.128358267036596},{"$f":"IF(DB_Inputs!F$18=0,0,IF(StudyType > 0, DB_Inputs!F101,#REF!))","v":32.903103170887945},{"$f":"IF(DB_Inputs!G$18=0,0,IF(StudyType > 0, DB_Inputs!G101,#REF!))","v":64.206114741638771},{"$f":"IF(DB_Inputs!H$18=0,0,IF(StudyType > 0, DB_Inputs!H101,#REF!))","v":70.015638034229383},{"$f":"IF(DB_Inputs!I$18=0,0,IF(StudyType > 0, DB_Inputs!I101,#REF!))","v":64.033142103103529},{"$f":"IF(DB_Inputs!J$18=0,0,IF(StudyType > 0, DB_Inputs!J101,#REF!))","v":84.266018142149207},{"$f":"IF(DB_Inputs!K$18=0,0,IF(StudyType > 0, DB_Inputs!K101,#REF!))","v":59.403944336861883},{"$f":"IF(DB_Inputs!L$18=0,0,IF(StudyType > 0, DB_Inputs!L101,#REF!))","v":27.133617959314329},{"$f":"IF(DB_Inputs!M$18=0,0,IF(StudyType > 0, DB_Inputs!M101,#REF!))","v":38.743017544319649},{"$f":"SUMPRODUCT(B41:M41,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":46.130822242057},null,{"$f":"IF(DB_Inputs!P$18=0,0,IF(StudyType > 0, DB_Inputs!P101,#REF!))","v":11.547528552513844},{"$f":"IF(DB_Inputs!Q$18=0,0,IF(StudyType > 0, DB_Inputs!Q101,#REF!))","v":46.656211924115325},{"$f":"IF(DB_Inputs!R$18=0,0,IF(StudyType > 0, DB_Inputs!R101,#REF!))","v":30.382331736131142},{"$f":"IF(DB_Inputs!S$18=0,0,IF(StudyType > 0, DB_Inputs!S101,#REF!))","v":23.129226166146314},{"$f":"IF(DB_Inputs!T$18=0,0,IF(StudyType > 0, DB_Inputs!T101,#REF!))","v":32.904578261997422},{"$f":"IF(DB_Inputs!U$18=0,0,IF(StudyType > 0, DB_Inputs!U101,#REF!))","v":66.678017659228516},{"$f":"IF(DB_Inputs!V$18=0,0,IF(StudyType > 0, DB_Inputs!V101,#REF!))","v":67.325080111641924},{"$f":"IF(DB_Inputs!W$18=0,0,IF(StudyType > 0, DB_Inputs!W101,#REF!))","v":64.03709348781058},{"$f":"IF(DB_Inputs!X$18=0,0,IF(StudyType > 0, DB_Inputs!X101,#REF!))","v":87.454845049796901},{"$f":"IF(DB_Inputs!Y$18=0,0,IF(StudyType > 0, DB_Inputs!Y101,#REF!))","v":56.747736851644866},{"$f":"IF(DB_Inputs!Z$18=0,0,IF(StudyType > 0, DB_Inputs!Z101,#REF!))","v":27.148252643449236},{"$f":"IF(DB_Inputs!AA$18=0,0,IF(StudyType > 0, DB_Inputs!AA101,#REF!))","v":38.743022928397195},{"$f":"SUMPRODUCT(P41:AA41,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":45.936512214331707},null,{"$f":"IF(StudyType > 0, DB_Inputs!AD101,#REF!)","v":45.910009246069848},{"$f":"IF(StudyType > 0, DB_Inputs!AE101,#REF!)","v":26.351595252586101},{"$f":"IF(StudyType > 0, DB_Inputs!AF101,#REF!)","v":39.737294444679826},{"$f":"IF(StudyType > 0, DB_Inputs!AG101,#REF!)","v":19.087148393597005},{"$f":"IF(StudyType > 0, DB_Inputs!AH101,#REF!)","v":26.148752862632332},{"$f":"IF(StudyType > 0, DB_Inputs!AI101,#REF!)","v":63.179307913276631},{"$f":"IF(StudyType > 0, DB_Inputs!AJ101,#REF!)","v":57.575428936278975},{"$f":"IF(StudyType > 0, DB_Inputs!AK101,#REF!)","v":58.18574369533826},{"$f":"IF(StudyType > 0, DB_Inputs!AL101,#REF!)","v":49.070435405337228},{"$f":"IF(StudyType > 0, DB_Inputs!AM101,#REF!)","v":38.011684917220535},{"$f":"IF(StudyType > 0, DB_Inputs!AN101,#REF!)","v":43.294670271037091},{"$f":"IF(StudyType > 0, DB_Inputs!AO101,#REF!)","v":63.149218224690024},{"$f":"SUMPRODUCT(AD41:AO41,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":44.170684848693135},null,{"$f":"IF(StudyType > 0, DB_Inputs!AR101,#REF!)","v":41.203038816124611},{"$f":"IF(StudyType > 0, DB_Inputs!AS101,#REF!)","v":30.773316843217692},{"$f":"IF(StudyType > 0, DB_Inputs!AT101,#REF!)","v":32.589613247851872},{"$f":"IF(StudyType > 0, DB_Inputs!AU101,#REF!)","v":16.386650197151056},{"$f":"IF(StudyType > 0, DB_Inputs!AV101,#REF!)","v":31.03294585319162},{"$f":"IF(StudyType > 0, DB_Inputs!AW101,#REF!)","v":42.302759986401504},{"$f":"IF(StudyType > 0, DB_Inputs!AX101,#REF!)","v":50.747964062278029},{"$f":"IF(StudyType > 0, DB_Inputs!AY101,#REF!)","v":60.000392543291753},{"$f":"IF(StudyType > 0, DB_Inputs!AZ101,#REF!)","v":41.287039856299288},{"$f":"IF(StudyType > 0, DB_Inputs!BA101,#REF!)","v":34.987611511121351},{"$f":"IF(StudyType > 0, DB_Inputs!BB101,#REF!)","v":44.499940475746826},{"$f":"IF(StudyType > 0, DB_Inputs!BC101,#REF!)","v":65.606174517521382},{"$f":"SUMPRODUCT(AR41:BC41,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":41.025256357709658},null,{"$f":"IF(StudyType > 0, DB_Inputs!BF101,#REF!)","v":48.680955906990604},{"$f":"IF(StudyType > 0, DB_Inputs!BG101,#REF!)","v":30.912574187082512},{"$f":"IF(StudyType > 0, DB_Inputs!BH101,#REF!)","v":45.844954897997887},{"$f":"IF(StudyType > 0, DB_Inputs!BI101,#REF!)","v":17.390644143246789},{"$f":"IF(StudyType > 0, DB_Inputs!BJ101,#REF!)","v":30.000056378076085},{"$f":"IF(StudyType > 0, DB_Inputs!BK101,#REF!)","v":41.243282751279125},{"$f":"IF(StudyType > 0, DB_Inputs!BL101,#REF!)","v":63.850634579942913},{"$f":"IF(StudyType > 0, DB_Inputs!BM101,#REF!)","v":64.859872323865034},{"$f":"IF(StudyType > 0, DB_Inputs!BN101,#REF!)","v":44.337866193807706},{"$f":"IF(StudyType > 0, DB_Inputs!BO101,#REF!)","v":35.575850409679006},{"$f":"IF(StudyType > 0, DB_Inputs!BP101,#REF!)","v":45.789538186400208},{"$f":"IF(StudyType > 0, DB_Inputs!BQ101,#REF!)","v":60.810927747256017},{"$f":"SUMPRODUCT(BF41:BQ41,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":44.231950943702344},null,{"$f":"IF(StudyType > 0, DB_Inputs!BT101,#REF!)","v":53.282154216525406},{"$f":"IF(StudyType > 0, DB_Inputs!BU101,#REF!)","v":31.530118135656078},{"$f":"IF(StudyType > 0, DB_Inputs!BV101,#REF!)","v":48.374592249637651},{"$f":"IF(StudyType > 0, DB_Inputs!BW101,#REF!)","v":17.941743965159411},{"$f":"IF(StudyType > 0, DB_Inputs!BX101,#REF!)","v":26.825775967565701},{"$f":"IF(StudyType > 0, DB_Inputs!BY101,#REF!)","v":51.405045331513875},{"$f":"IF(StudyType > 0, DB_Inputs!BZ101,#REF!)","v":42.895369467805189},{"$f":"IF(StudyType > 0, DB_Inputs!CA101,#REF!)","v":57.016410120071349},{"$f":"IF(StudyType > 0, DB_Inputs!CB101,#REF!)","v":52.932621752404252},{"$f":"IF(StudyType > 0, DB_Inputs!CC101,#REF!)","v":35.09541894655716},{"$f":"IF(StudyType > 0, DB_Inputs!CD101,#REF!)","v":29.364474072513008},{"$f":"IF(StudyType > 0, DB_Inputs!CE101,#REF!)","v":66.930931713660783},{"$f":"SUMPRODUCT(BT41:CE41,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":42.95174410311359},null,{"$f":"IF(StudyType > 0, DB_Inputs!CH101,#REF!)","v":41.860578281570632},{"$f":"IF(StudyType > 0, DB_Inputs!CI101,#REF!)","v":26.122354386798616},{"$f":"IF(StudyType > 0, DB_Inputs!CJ101,#REF!)","v":33.194452609922472},{"$f":"IF(StudyType > 0, DB_Inputs!CK101,#REF!)","v":15.888063927745595},{"$f":"IF(StudyType > 0, DB_Inputs!CL101,#REF!)","v":24.724429158940392},{"$f":"IF(StudyType > 0, DB_Inputs!CM101,#REF!)","v":66.315083128848329},{"$f":"IF(StudyType > 0, DB_Inputs!CN101,#REF!)","v":53.913111678925333},{"$f":"IF(StudyType > 0, DB_Inputs!CO101,#REF!)","v":61.797620078513297},{"$f":"IF(StudyType > 0, DB_Inputs!CP101,#REF!)","v":45.017207791123916},{"$f":"IF(StudyType > 0, DB_Inputs!CQ101,#REF!)","v":32.302378099634112},{"$f":"IF(StudyType > 0, DB_Inputs!CR101,#REF!)","v":43.363848880620779},{"$f":"IF(StudyType > 0, DB_Inputs!CS101,#REF!)","v":53.745444010912088},{"$f":"SUMPRODUCT(CH41:CS41,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":41.567340031871197},null,{"$f":"IF(StudyType > 0, DB_Inputs!CV101,#REF!)","v":39.581040286894414},{"$f":"IF(StudyType > 0, DB_Inputs!CW101,#REF!)","v":24.015495271105895},{"$f":"IF(StudyType > 0, DB_Inputs!CX101,#REF!)","v":43.940978789025856},{"$f":"IF(StudyType > 0, DB_Inputs!CY101,#REF!)","v":22.695028040211522},{"$f":"IF(StudyType > 0, DB_Inputs!CZ101,#REF!)","v":26.921331527645112},{"$f":"IF(StudyType > 0, DB_Inputs!DA101,#REF!)","v":45.8825480519914},{"$f":"IF(StudyType > 0, DB_Inputs!DB101,#REF!)","v":45.981100311820605},{"$f":"IF(StudyType > 0, DB_Inputs!DC101,#REF!)","v":62.731335372089511},{"$f":"IF(StudyType > 0, DB_Inputs!DD101,#REF!)","v":54.316288901510752},{"$f":"IF(StudyType > 0, DB_Inputs!DE101,#REF!)","v":41.609870738616841},{"$f":"IF(StudyType > 0, DB_Inputs!DF101,#REF!)","v":38.560513168998504},{"$f":"IF(StudyType > 0, DB_Inputs!DG101,#REF!)","v":70.403951584066206},{"$f":"SUMPRODUCT(CV41:DG41,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":43.08041757599117},null,{"$f":"IF(StudyType > 0, DB_Inputs!DJ101,#REF!)","v":45.910407877210432},{"$f":"IF(StudyType > 0, DB_Inputs!DK101,#REF!)","v":27.449096047045792},{"$f":"IF(StudyType > 0, DB_Inputs!DL101,#REF!)","v":38.209595234119561},{"$f":"IF(StudyType > 0, DB_Inputs!DM101,#REF!)","v":19.087041266026581},{"$f":"IF(StudyType > 0, DB_Inputs!DN101,#REF!)","v":26.297181384585866},{"$f":"IF(StudyType > 0, DB_Inputs!DO101,#REF!)","v":43.92978921664772},{"$f":"IF(StudyType > 0, DB_Inputs!DP101,#REF!)","v":50.747964062278029},{"$f":"IF(StudyType > 0, DB_Inputs!DQ101,#REF!)","v":60.000392543291753},{"$f":"IF(StudyType > 0, DB_Inputs!DR101,#REF!)","v":41.287039856299288},{"$f":"IF(StudyType > 0, DB_Inputs!DS101,#REF!)","v":34.987611511121351},{"$f":"IF(StudyType > 0, DB_Inputs!DT101,#REF!)","v":44.499940475746826},{"$f":"IF(StudyType > 0, DB_Inputs!DU101,#REF!)","v":65.606174517521382},{"$f":"SUMPRODUCT(DJ41:DU41,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":41.567196644112023},null,{"$f":"IF(StudyType > 0, DB_Inputs!DX101,#REF!)","v":46.877957540065026},{"$f":"IF(StudyType > 0, DB_Inputs!DY101,#REF!)","v":32.200598111544274},{"$f":"IF(StudyType > 0, DB_Inputs!DZ101,#REF!)","v":45.844954897997887},{"$f":"IF(StudyType > 0, DB_Inputs!EA101,#REF!)","v":17.390644143246789},{"$f":"IF(StudyType > 0, DB_Inputs!EB101,#REF!)","v":30.000056378076085},{"$f":"IF(StudyType > 0, DB_Inputs!EC101,#REF!)","v":53.887242549225761},{"$f":"IF(StudyType > 0, DB_Inputs!ED101,#REF!)","v":52.9564533747916},{"$f":"IF(StudyType > 0, DB_Inputs!EE101,#REF!)","v":65.863068078779008},{"$f":"IF(StudyType > 0, DB_Inputs!EF101,#REF!)","v":58.136540398263179},{"$f":"IF(StudyType > 0, DB_Inputs!EG101,#REF!)","v":34.095802461934937},{"$f":"IF(StudyType > 0, DB_Inputs!EH101,#REF!)","v":38.381005501191851},{"$f":"IF(StudyType > 0, DB_Inputs!EI101,#REF!)","v":66.83729069747551},{"$f":"SUMPRODUCT(DX41:EI41,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":45.376335034651269},null,{"$f":"IF(StudyType > 0, DB_Inputs!EL101,#REF!)","v":40.410059907409803},{"$f":"IF(StudyType > 0, DB_Inputs!EM101,#REF!)","v":29.645534070312905},{"$f":"IF(StudyType > 0, DB_Inputs!EN101,#REF!)","v":32.065987124522429},{"$f":"IF(StudyType > 0, DB_Inputs!EO101,#REF!)","v":14.10950459231527},{"$f":"IF(StudyType > 0, DB_Inputs!EP101,#REF!)","v":32.96924082165377},{"$f":"IF(StudyType > 0, DB_Inputs!EQ101,#REF!)","v":41.243282751279125},{"$f":"IF(StudyType > 0, DB_Inputs!ER101,#REF!)","v":66.404659963140631},{"$f":"IF(StudyType > 0, DB_Inputs!ES101,#REF!)","v":62.365261849870222},{"$f":"IF(StudyType > 0, DB_Inputs!ET101,#REF!)","v":44.337866193807706},{"$f":"IF(StudyType > 0, DB_Inputs!EU101,#REF!)","v":35.575850409679006},{"$f":"IF(StudyType > 0, DB_Inputs!EV101,#REF!)","v":45.789538186400208},{"$f":"IF(StudyType > 0, DB_Inputs!EW101,#REF!)","v":60.810927747256017},{"$f":"SUMPRODUCT(EL41:EW41,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":42.196226160364112},null,{"$f":"IF(StudyType > 0, DB_Inputs!EZ101,#REF!)","v":40.410059907409803},{"$f":"IF(StudyType > 0, DB_Inputs!FA101,#REF!)","v":29.645534070312905},{"$f":"IF(StudyType > 0, DB_Inputs!FB101,#REF!)","v":33.348626609503334},{"$f":"IF(StudyType > 0, DB_Inputs!FC101,#REF!)","v":13.566831338764681},{"$f":"IF(StudyType > 0, DB_Inputs!FD101,#REF!)","v":33.157168410789353},{"$f":"IF(StudyType > 0, DB_Inputs!FE101,#REF!)","v":41.243282751279125},{"$f":"IF(StudyType > 0, DB_Inputs!FF101,#REF!)","v":66.404659963140631},{"$f":"IF(StudyType > 0, DB_Inputs!FG101,#REF!)","v":62.365261849870222},{"$f":"IF(StudyType > 0, DB_Inputs!FH101,#REF!)","v":44.337866193807706},{"$f":"IF(StudyType > 0, DB_Inputs!FI101,#REF!)","v":35.575850409679006},{"$f":"IF(StudyType > 0, DB_Inputs!FJ101,#REF!)","v":45.789538186400208},{"$f":"IF(StudyType > 0, DB_Inputs!FK101,#REF!)","v":63.344716403391686},{"$f":"SUMPRODUCT(EZ41:FK41,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":42.379015289901133},null,{"$f":"IF(StudyType > 0, DB_Inputs!FN101,#REF!)","v":38.913391021950183},{"$f":"IF(StudyType > 0, DB_Inputs!FO101,#REF!)","v":29.645534070312905},{"$f":"IF(StudyType > 0, DB_Inputs!FP101,#REF!)","v":33.348626609503334},{"$f":"IF(StudyType > 0, DB_Inputs!FQ101,#REF!)","v":13.566831338764681},{"$f":"IF(StudyType > 0, DB_Inputs!FR101,#REF!)","v":33.157168410789353},{"$f":"IF(StudyType > 0, DB_Inputs!FS101,#REF!)","v":42.829562857097557},{"$f":"IF(StudyType > 0, DB_Inputs!FT101,#REF!)","v":63.850634579942913},{"$f":"IF(StudyType > 0, DB_Inputs!FU101,#REF!)","v":62.365261849870222},{"$f":"IF(StudyType > 0, DB_Inputs!FV101,#REF!)","v":46.111380841560006},{"$f":"IF(StudyType > 0, DB_Inputs!FW101,#REF!)","v":34.207548470845197},{"$f":"IF(StudyType > 0, DB_Inputs!FX101,#REF!)","v":45.789538186400208},{"$f":"IF(StudyType > 0, DB_Inputs!FY101,#REF!)","v":63.344716403391686},{"$f":"SUMPRODUCT(FN41:FY41,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":42.240972894820025},null,{"$f":"IF(StudyType > 0, DB_Inputs!GB101,#REF!)","v":38.913391021950183},{"$f":"IF(StudyType > 0, DB_Inputs!GC101,#REF!)","v":29.645534070312905},{"$f":"IF(StudyType > 0, DB_Inputs!GD101,#REF!)","v":33.348626609503334},{"$f":"IF(StudyType > 0, DB_Inputs!GE101,#REF!)","v":13.566831338764681},{"$f":"IF(StudyType > 0, DB_Inputs!GF101,#REF!)","v":33.157168410789353},{"$f":"IF(StudyType > 0, DB_Inputs!GG101,#REF!)","v":42.829562857097557},{"$f":"IF(StudyType > 0, DB_Inputs!GH101,#REF!)","v":63.850634579942913},{"$f":"IF(StudyType > 0, DB_Inputs!GI101,#REF!)","v":62.365261849870222},{"$f":"IF(StudyType > 0, DB_Inputs!GJ101,#REF!)","v":46.111380841560006},{"$f":"IF(StudyType > 0, DB_Inputs!GK101,#REF!)","v":34.207548470845197},{"$f":"IF(StudyType > 0, DB_Inputs!GL101,#REF!)","v":47.550674270492536},{"$f":"IF(StudyType > 0, DB_Inputs!GM101,#REF!)","v":60.810927747256017},{"$f":"SUMPRODUCT(GB41:GM41,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":42.240972894820025},null,{"$f":"IF(StudyType > 0, DB_Inputs!GP101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GQ101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GR101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GS101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GT101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GU101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GV101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GW101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GX101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GY101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GZ101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!HA101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP41:HA41,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["Wind LLH",{"$f":"IF(DB_Inputs!B$18=0,0,IF(StudyType > 0, DB_Inputs!B102,#REF!))","v":13.060504493064677},{"$f":"IF(DB_Inputs!C$18=0,0,IF(StudyType > 0, DB_Inputs!C102,#REF!))","v":72.802331923447454},{"$f":"IF(DB_Inputs!D$18=0,0,IF(StudyType > 0, DB_Inputs!D102,#REF!))","v":34.353015870253991},{"$f":"IF(DB_Inputs!E$18=0,0,IF(StudyType > 0, DB_Inputs!E102,#REF!))","v":26.860409032295056},{"$f":"IF(DB_Inputs!F$18=0,0,IF(StudyType > 0, DB_Inputs!F102,#REF!))","v":26.775564852149408},{"$f":"IF(DB_Inputs!G$18=0,0,IF(StudyType > 0, DB_Inputs!G102,#REF!))","v":61.21206894820596},{"$f":"IF(DB_Inputs!H$18=0,0,IF(StudyType > 0, DB_Inputs!H102,#REF!))","v":57.748362107213275},{"$f":"IF(DB_Inputs!I$18=0,0,IF(StudyType > 0, DB_Inputs!I102,#REF!))","v":64.071932804356507},{"$f":"IF(DB_Inputs!J$18=0,0,IF(StudyType > 0, DB_Inputs!J102,#REF!))","v":85.934602860743212},{"$f":"IF(DB_Inputs!K$18=0,0,IF(StudyType > 0, DB_Inputs!K102,#REF!))","v":55.60673381876525},{"$f":"IF(DB_Inputs!L$18=0,0,IF(StudyType > 0, DB_Inputs!L102,#REF!))","v":30.225583929410934},{"$f":"IF(DB_Inputs!M$18=0,0,IF(StudyType > 0, DB_Inputs!M102,#REF!))","v":29.890925613634685},{"$f":"SUMPRODUCT(B42:M42,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":46.390010479564936},null,{"$f":"IF(DB_Inputs!P$18=0,0,IF(StudyType > 0, DB_Inputs!P102,#REF!))","v":13.730274697288525},{"$f":"IF(DB_Inputs!Q$18=0,0,IF(StudyType > 0, DB_Inputs!Q102,#REF!))","v":72.802328451725444},{"$f":"IF(DB_Inputs!R$18=0,0,IF(StudyType > 0, DB_Inputs!R102,#REF!))","v":34.353016488684723},{"$f":"IF(DB_Inputs!S$18=0,0,IF(StudyType > 0, DB_Inputs!S102,#REF!))","v":26.861416977814432},{"$f":"IF(DB_Inputs!T$18=0,0,IF(StudyType > 0, DB_Inputs!T102,#REF!))","v":26.776765237336772},{"$f":"IF(DB_Inputs!U$18=0,0,IF(StudyType > 0, DB_Inputs!U102,#REF!))","v":58.219110761103792},{"$f":"IF(DB_Inputs!V$18=0,0,IF(StudyType > 0, DB_Inputs!V102,#REF!))","v":60.789872520911061},{"$f":"IF(DB_Inputs!W$18=0,0,IF(StudyType > 0, DB_Inputs!W102,#REF!))","v":64.075886582776846},{"$f":"IF(DB_Inputs!X$18=0,0,IF(StudyType > 0, DB_Inputs!X102,#REF!))","v":81.468504095253891},{"$f":"IF(DB_Inputs!Y$18=0,0,IF(StudyType > 0, DB_Inputs!Y102,#REF!))","v":57.94001311157237},{"$f":"IF(DB_Inputs!Z$18=0,0,IF(StudyType > 0, DB_Inputs!Z102,#REF!))","v":30.2418862844549},{"$f":"IF(DB_Inputs!AA$18=0,0,IF(StudyType > 0, DB_Inputs!AA102,#REF!))","v":29.890929767546066},{"$f":"SUMPRODUCT(P42:AA42,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":46.53867249632345},null,{"$f":"IF(StudyType > 0, DB_Inputs!AD102,#REF!)","v":54.588047671476673},{"$f":"IF(StudyType > 0, DB_Inputs!AE102,#REF!)","v":41.119015353632165},{"$f":"IF(StudyType > 0, DB_Inputs!AF102,#REF!)","v":44.930584648213596},{"$f":"IF(StudyType > 0, DB_Inputs!AG102,#REF!)","v":22.167099216704603},{"$f":"IF(StudyType > 0, DB_Inputs!AH102,#REF!)","v":21.562137498394083},{"$f":"IF(StudyType > 0, DB_Inputs!AI102,#REF!)","v":55.164254418199654},{"$f":"IF(StudyType > 0, DB_Inputs!AJ102,#REF!)","v":51.986614547415101},{"$f":"IF(StudyType > 0, DB_Inputs!AK102,#REF!)","v":53.377922046394282},{"$f":"IF(StudyType > 0, DB_Inputs!AL102,#REF!)","v":50.042098436408267},{"$f":"IF(StudyType > 0, DB_Inputs!AM102,#REF!)","v":38.81031453951632},{"$f":"IF(StudyType > 0, DB_Inputs!AN102,#REF!)","v":44.176546760264188},{"$f":"IF(StudyType > 0, DB_Inputs!AO102,#REF!)","v":53.288312289403102},{"$f":"SUMPRODUCT(AD42:AO42,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":44.354095624568487},null,{"$f":"IF(StudyType > 0, DB_Inputs!AR102,#REF!)","v":48.990431778980877},{"$f":"IF(StudyType > 0, DB_Inputs!AS102,#REF!)","v":43.91068313881685},{"$f":"IF(StudyType > 0, DB_Inputs!AT102,#REF!)","v":40.190716028878271},{"$f":"IF(StudyType > 0, DB_Inputs!AU102,#REF!)","v":17.447980188221887},{"$f":"IF(StudyType > 0, DB_Inputs!AV102,#REF!)","v":25.253116247965934},{"$f":"IF(StudyType > 0, DB_Inputs!AW102,#REF!)","v":40.329503260144044},{"$f":"IF(StudyType > 0, DB_Inputs!AX102,#REF!)","v":45.82161831825335},{"$f":"IF(StudyType > 0, DB_Inputs!AY102,#REF!)","v":55.041119206168958},{"$f":"IF(StudyType > 0, DB_Inputs!AZ102,#REF!)","v":42.104531080244186},{"$f":"IF(StudyType > 0, DB_Inputs!BA102,#REF!)","v":35.722808571595479},{"$f":"IF(StudyType > 0, DB_Inputs!BB102,#REF!)","v":45.405402209730241},{"$f":"IF(StudyType > 0, DB_Inputs!BC102,#REF!)","v":55.359836117566523},{"$f":"SUMPRODUCT(AR42:BC42,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":41.338836560895061},null,{"$f":"IF(StudyType > 0, DB_Inputs!BF102,#REF!)","v":53.018990136116869},{"$f":"IF(StudyType > 0, DB_Inputs!BG102,#REF!)","v":48.237488980255279},{"$f":"IF(StudyType > 0, DB_Inputs!BH102,#REF!)","v":56.537693456169364},{"$f":"IF(StudyType > 0, DB_Inputs!BI102,#REF!)","v":18.517000779362512},{"$f":"IF(StudyType > 0, DB_Inputs!BJ102,#REF!)","v":24.412600555070135},{"$f":"IF(StudyType > 0, DB_Inputs!BK102,#REF!)","v":39.319446454827997},{"$f":"IF(StudyType > 0, DB_Inputs!BL102,#REF!)","v":57.652350417643127},{"$f":"IF(StudyType > 0, DB_Inputs!BM102,#REF!)","v":59.49894347272712},{"$f":"IF(StudyType > 0, DB_Inputs!BN102,#REF!)","v":45.215764358172009},{"$f":"IF(StudyType > 0, DB_Inputs!BO102,#REF!)","v":33.30187243156788},{"$f":"IF(StudyType > 0, DB_Inputs!BP102,#REF!)","v":51.006324127248462},{"$f":"IF(StudyType > 0, DB_Inputs!BQ102,#REF!)","v":51.313508507437639},{"$f":"SUMPRODUCT(BF42:BQ42,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":44.848631670829285},null,{"$f":"IF(StudyType > 0, DB_Inputs!BT102,#REF!)","v":58.030208244767685},{"$f":"IF(StudyType > 0, DB_Inputs!BU102,#REF!)","v":49.2011346874636},{"$f":"IF(StudyType > 0, DB_Inputs!BV102,#REF!)","v":59.657335769276557},{"$f":"IF(StudyType > 0, DB_Inputs!BW102,#REF!)","v":19.10379421540814},{"$f":"IF(StudyType > 0, DB_Inputs!BX102,#REF!)","v":21.829524085647058},{"$f":"IF(StudyType > 0, DB_Inputs!BY102,#REF!)","v":49.007202933131687},{"$f":"IF(StudyType > 0, DB_Inputs!BZ102,#REF!)","v":35.379564168593518},{"$f":"IF(StudyType > 0, DB_Inputs!CA102,#REF!)","v":57.049385707270112},{"$f":"IF(StudyType > 0, DB_Inputs!CB102,#REF!)","v":53.980697707803195},{"$f":"IF(StudyType > 0, DB_Inputs!CC102,#REF!)","v":32.852149737303279},{"$f":"IF(StudyType > 0, DB_Inputs!CD102,#REF!)","v":32.709958250105934},{"$f":"IF(StudyType > 0, DB_Inputs!CE102,#REF!)","v":56.477693420071759},{"$f":"SUMPRODUCT(BT42:CE42,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":43.793717894347218},null,{"$f":"IF(StudyType > 0, DB_Inputs!CH102,#REF!)","v":45.590838258047306},{"$f":"IF(StudyType > 0, DB_Inputs!CI102,#REF!)","v":40.762596289961252},{"$f":"IF(StudyType > 0, DB_Inputs!CJ102,#REF!)","v":37.53134342657809},{"$f":"IF(StudyType > 0, DB_Inputs!CK102,#REF!)","v":18.452019002637385},{"$f":"IF(StudyType > 0, DB_Inputs!CL102,#REF!)","v":20.388918776975171},{"$f":"IF(StudyType > 0, DB_Inputs!CM102,#REF!)","v":57.901352461888905},{"$f":"IF(StudyType > 0, DB_Inputs!CN102,#REF!)","v":48.679510032548691},{"$f":"IF(StudyType > 0, DB_Inputs!CO102,#REF!)","v":61.833360890768645},{"$f":"IF(StudyType > 0, DB_Inputs!CP102,#REF!)","v":41.935701149642441},{"$f":"IF(StudyType > 0, DB_Inputs!CQ102,#REF!)","v":32.981150167788172},{"$f":"IF(StudyType > 0, DB_Inputs!CR102,#REF!)","v":48.30427689412452},{"$f":"IF(StudyType > 0, DB_Inputs!CS102,#REF!)","v":41.464236220584134},{"$f":"SUMPRODUCT(CH42:CS42,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":41.3973573730417},null,{"$f":"IF(StudyType > 0, DB_Inputs!CV102,#REF!)","v":47.061874794471223},{"$f":"IF(StudyType > 0, DB_Inputs!CW102,#REF!)","v":37.474950532570837},{"$f":"IF(StudyType > 0, DB_Inputs!CX102,#REF!)","v":49.681914770841722},{"$f":"IF(StudyType > 0, DB_Inputs!CY102,#REF!)","v":26.357464985527134},{"$f":"IF(StudyType > 0, DB_Inputs!CZ102,#REF!)","v":21.907282596819037},{"$f":"IF(StudyType > 0, DB_Inputs!DA102,#REF!)","v":40.061196657871783},{"$f":"IF(StudyType > 0, DB_Inputs!DB102,#REF!)","v":41.517496657716869},{"$f":"IF(StudyType > 0, DB_Inputs!DC102,#REF!)","v":62.767616200982474},{"$f":"IF(StudyType > 0, DB_Inputs!DD102,#REF!)","v":50.598243887096643},{"$f":"IF(StudyType > 0, DB_Inputs!DE102,#REF!)","v":42.484221782671831},{"$f":"IF(StudyType > 0, DB_Inputs!DF102,#REF!)","v":39.345122513281133},{"$f":"IF(StudyType > 0, DB_Inputs!DG102,#REF!)","v":59.408298843610787},{"$f":"SUMPRODUCT(CV42:DG42,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":43.427524856815957},null,{"$f":"IF(StudyType > 0, DB_Inputs!DJ102,#REF!)","v":54.587495720666638},{"$f":"IF(StudyType > 0, DB_Inputs!DK102,#REF!)","v":39.167326847135847},{"$f":"IF(StudyType > 0, DB_Inputs!DL102,#REF!)","v":47.121485608120949},{"$f":"IF(StudyType > 0, DB_Inputs!DM102,#REF!)","v":22.167235085818309},{"$f":"IF(StudyType > 0, DB_Inputs!DN102,#REF!)","v":21.399379280342924},{"$f":"IF(StudyType > 0, DB_Inputs!DO102,#REF!)","v":38.356194232124757},{"$f":"IF(StudyType > 0, DB_Inputs!DP102,#REF!)","v":45.82161831825335},{"$f":"IF(StudyType > 0, DB_Inputs!DQ102,#REF!)","v":55.041119206168958},{"$f":"IF(StudyType > 0, DB_Inputs!DR102,#REF!)","v":42.104531080244186},{"$f":"IF(StudyType > 0, DB_Inputs!DS102,#REF!)","v":35.722808571595479},{"$f":"IF(StudyType > 0, DB_Inputs!DT102,#REF!)","v":45.405402209730241},{"$f":"IF(StudyType > 0, DB_Inputs!DU102,#REF!)","v":55.359836117566523},{"$f":"SUMPRODUCT(DJ42:DU42,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":42.009298353573264},null,{"$f":"IF(StudyType > 0, DB_Inputs!DX102,#REF!)","v":55.737912707199776},{"$f":"IF(StudyType > 0, DB_Inputs!DY102,#REF!)","v":45.947281788314392},{"$f":"IF(StudyType > 0, DB_Inputs!DZ102,#REF!)","v":56.537693456169364},{"$f":"IF(StudyType > 0, DB_Inputs!EA102,#REF!)","v":18.517000779362512},{"$f":"IF(StudyType > 0, DB_Inputs!EB102,#REF!)","v":24.412600555070135},{"$f":"IF(StudyType > 0, DB_Inputs!EC102,#REF!)","v":51.373615451279711},{"$f":"IF(StudyType > 0, DB_Inputs!ED102,#REF!)","v":47.815719090724734},{"$f":"IF(StudyType > 0, DB_Inputs!EE102,#REF!)","v":60.419221070802884},{"$f":"IF(StudyType > 0, DB_Inputs!EF102,#REF!)","v":59.287654930366088},{"$f":"IF(StudyType > 0, DB_Inputs!EG102,#REF!)","v":34.812259878199349},{"$f":"IF(StudyType > 0, DB_Inputs!EH102,#REF!)","v":39.161962316450442},{"$f":"IF(StudyType > 0, DB_Inputs!EI102,#REF!)","v":56.398677209356492},{"$f":"SUMPRODUCT(DX42:EI42,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":45.855368282704724},null,{"$f":"IF(StudyType > 0, DB_Inputs!EL102,#REF!)","v":44.011061979232586},{"$f":"IF(StudyType > 0, DB_Inputs!EM102,#REF!)","v":46.260337763396898},{"$f":"IF(StudyType > 0, DB_Inputs!EN102,#REF!)","v":39.544960932983628},{"$f":"IF(StudyType > 0, DB_Inputs!EO102,#REF!)","v":15.023348495908165},{"$f":"IF(StudyType > 0, DB_Inputs!EP102,#REF!)","v":27.187975460625012},{"$f":"IF(StudyType > 0, DB_Inputs!EQ102,#REF!)","v":39.319446454827997},{"$f":"IF(StudyType > 0, DB_Inputs!ER102,#REF!)","v":54.769732896760985},{"$f":"IF(StudyType > 0, DB_Inputs!ES102,#REF!)","v":62.401330959201616},{"$f":"IF(StudyType > 0, DB_Inputs!ET102,#REF!)","v":45.215764358172009},{"$f":"IF(StudyType > 0, DB_Inputs!EU102,#REF!)","v":33.30187243156788},{"$f":"IF(StudyType > 0, DB_Inputs!EV102,#REF!)","v":51.006324127248462},{"$f":"IF(StudyType > 0, DB_Inputs!EW102,#REF!)","v":51.313508507437639},{"$f":"SUMPRODUCT(EL42:EW42,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":42.331340201414186},null,{"$f":"IF(StudyType > 0, DB_Inputs!EZ102,#REF!)","v":44.011061979232586},{"$f":"IF(StudyType > 0, DB_Inputs!FA102,#REF!)","v":46.260337763396898},{"$f":"IF(StudyType > 0, DB_Inputs!FB102,#REF!)","v":37.705660424472754},{"$f":"IF(StudyType > 0, DB_Inputs!FC102,#REF!)","v":15.756194764001251},{"$f":"IF(StudyType > 0, DB_Inputs!FD102,#REF!)","v":26.981706225770122},{"$f":"IF(StudyType > 0, DB_Inputs!FE102,#REF!)","v":39.319446454827997},{"$f":"IF(StudyType > 0, DB_Inputs!FF102,#REF!)","v":54.769732896760985},{"$f":"IF(StudyType > 0, DB_Inputs!FG102,#REF!)","v":62.401330959201616},{"$f":"IF(StudyType > 0, DB_Inputs!FH102,#REF!)","v":45.215764358172009},{"$f":"IF(StudyType > 0, DB_Inputs!FI102,#REF!)","v":33.30187243156788},{"$f":"IF(StudyType > 0, DB_Inputs!FJ102,#REF!)","v":51.006324127248462},{"$f":"IF(StudyType > 0, DB_Inputs!FK102,#REF!)","v":48.870008102321563},{"$f":"SUMPRODUCT(EZ42:FK42,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":42.172033766389724},null,{"$f":"IF(StudyType > 0, DB_Inputs!FN102,#REF!)","v":46.268039516629123},{"$f":"IF(StudyType > 0, DB_Inputs!FO102,#REF!)","v":46.260337763396898},{"$f":"IF(StudyType > 0, DB_Inputs!FP102,#REF!)","v":37.705660424472754},{"$f":"IF(StudyType > 0, DB_Inputs!FQ102,#REF!)","v":15.756194764001251},{"$f":"IF(StudyType > 0, DB_Inputs!FR102,#REF!)","v":26.981706225770122},{"$f":"IF(StudyType > 0, DB_Inputs!FS102,#REF!)","v":37.39555916651836},{"$f":"IF(StudyType > 0, DB_Inputs!FT102,#REF!)","v":57.652350417643127},{"$f":"IF(StudyType > 0, DB_Inputs!FU102,#REF!)","v":62.401330959201616},{"$f":"IF(StudyType > 0, DB_Inputs!FV102,#REF!)","v":42.954976140263419},{"$f":"IF(StudyType > 0, DB_Inputs!FW102,#REF!)","v":34.926354013595585},{"$f":"IF(StudyType > 0, DB_Inputs!FX102,#REF!)","v":51.006324127248462},{"$f":"IF(StudyType > 0, DB_Inputs!FY102,#REF!)","v":48.870008102321563},{"$f":"SUMPRODUCT(FN42:FY42,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":42.347385258141856},null,{"$f":"IF(StudyType > 0, DB_Inputs!GB102,#REF!)","v":46.268039516629123},{"$f":"IF(StudyType > 0, DB_Inputs!GC102,#REF!)","v":46.260337763396898},{"$f":"IF(StudyType > 0, DB_Inputs!GD102,#REF!)","v":37.705660424472754},{"$f":"IF(StudyType > 0, DB_Inputs!GE102,#REF!)","v":15.756194764001251},{"$f":"IF(StudyType > 0, DB_Inputs!GF102,#REF!)","v":26.981706225770122},{"$f":"IF(StudyType > 0, DB_Inputs!GG102,#REF!)","v":37.39555916651836},{"$f":"IF(StudyType > 0, DB_Inputs!GH102,#REF!)","v":57.652350417643127},{"$f":"IF(StudyType > 0, DB_Inputs!GI102,#REF!)","v":62.401330959201616},{"$f":"IF(StudyType > 0, DB_Inputs!GJ102,#REF!)","v":42.954976140263419},{"$f":"IF(StudyType > 0, DB_Inputs!GK102,#REF!)","v":34.926354013595585},{"$f":"IF(StudyType > 0, DB_Inputs!GL102,#REF!)","v":48.518210755187539},{"$f":"IF(StudyType > 0, DB_Inputs!GM102,#REF!)","v":51.313508507437639},{"$f":"SUMPRODUCT(GB42:GM42,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":42.347385258141856},null,{"$f":"IF(StudyType > 0, DB_Inputs!GP102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GQ102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GR102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GS102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GT102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GU102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GV102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GW102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GX102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GY102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!GZ102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0, DB_Inputs!HA102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP42:HA42,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["Wind Flat",{"$f":"IF(DB_Inputs!B$18=0,0,IF(StudyType > 0, DB_Inputs!B103,#REF!))","v":12.462872989999999},{"$f":"IF(DB_Inputs!C$18=0,0,IF(StudyType > 0, DB_Inputs!C103,#REF!))","v":58.296857430000003},{"$f":"IF(DB_Inputs!D$18=0,0,IF(StudyType > 0, DB_Inputs!D103,#REF!))","v":32.218239160000003},{"$f":"IF(DB_Inputs!E$18=0,0,IF(StudyType > 0, DB_Inputs!E103,#REF!))","v":24.773670970000001},{"$f":"IF(DB_Inputs!F$18=0,0,IF(StudyType > 0, DB_Inputs!F103,#REF!))","v":30.27701532},{"$f":"IF(DB_Inputs!G$18=0,0,IF(StudyType > 0, DB_Inputs!G103,#REF!))","v":62.952886960000001},{"$f":"IF(DB_Inputs!H$18=0,0,IF(StudyType > 0, DB_Inputs!H103,#REF!))","v":64.5635154},{"$f":"IF(DB_Inputs!I$18=0,0,IF(StudyType > 0, DB_Inputs!I103,#REF!))","v":64.050243379999998},{"$f":"IF(DB_Inputs!J$18=0,0,IF(StudyType > 0, DB_Inputs!J103,#REF!))","v":84.970531690000001},{"$f":"IF(DB_Inputs!K$18=0,0,IF(StudyType > 0, DB_Inputs!K103,#REF!))","v":57.648244849999998},{"$f":"IF(DB_Inputs!L$18=0,0,IF(StudyType > 0, DB_Inputs!L103,#REF!))","v":28.430248850000002},{"$f":"IF(DB_Inputs!M$18=0,0,IF(StudyType > 0, DB_Inputs!M103,#REF!))","v":34.612041310000002},{"$f":"SUMPRODUCT(B43:M43,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":46.245149108464609},null,{"$f":"IF(DB_Inputs!P$18=0,0,IF(StudyType > 0, DB_Inputs!P103,#REF!))","v":12.46287371},{"$f":"IF(DB_Inputs!Q$18=0,0,IF(StudyType > 0, DB_Inputs!Q103,#REF!))","v":58.29685465},{"$f":"IF(DB_Inputs!R$18=0,0,IF(StudyType > 0, DB_Inputs!R103,#REF!))","v":32.218239740000001},{"$f":"IF(DB_Inputs!S$18=0,0,IF(StudyType > 0, DB_Inputs!S103,#REF!))","v":24.77460061},{"$f":"IF(DB_Inputs!T$18=0,0,IF(StudyType > 0, DB_Inputs!T103,#REF!))","v":30.27837268},{"$f":"IF(DB_Inputs!U$18=0,0,IF(StudyType > 0, DB_Inputs!U103,#REF!))","v":62.955187840000001},{"$f":"IF(DB_Inputs!V$18=0,0,IF(StudyType > 0, DB_Inputs!V103,#REF!))","v":64.565770240000006},{"$f":"IF(DB_Inputs!W$18=0,0,IF(StudyType > 0, DB_Inputs!W103,#REF!))","v":64.054195820000004},{"$f":"IF(DB_Inputs!X$18=0,0,IF(StudyType > 0, DB_Inputs!X103,#REF!))","v":84.794249070000006},{"$f":"IF(DB_Inputs!Y$18=0,0,IF(StudyType > 0, DB_Inputs!Y103,#REF!))","v":57.273364020000002},{"$f":"IF(DB_Inputs!Z$18=0,0,IF(StudyType > 0, DB_Inputs!Z103,#REF!))","v":28.44558288},{"$f":"IF(DB_Inputs!AA$18=0,0,IF(StudyType > 0, DB_Inputs!AA103,#REF!))","v":34.612046120000002},{"$f":"SUMPRODUCT(P43:AA43,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":46.201022803955475},null,{"$f":"IF(StudyType > 0, DB_Inputs!AD103,#REF!)","v":49.549186650272709},{"$f":"IF(StudyType > 0, DB_Inputs!AE103,#REF!)","v":32.926271885645441},{"$f":"IF(StudyType > 0, DB_Inputs!AF103,#REF!)","v":42.138493140937378},{"$f":"IF(StudyType > 0, DB_Inputs!AG103,#REF!)","v":20.444976175827236},{"$f":"IF(StudyType > 0, DB_Inputs!AH103,#REF!)","v":24.198123339910317},{"$f":"IF(StudyType > 0, DB_Inputs!AI103,#REF!)","v":59.651821381795912},{"$f":"IF(StudyType > 0, DB_Inputs!AJ103,#REF!)","v":55.21570730542534},{"$f":"IF(StudyType > 0, DB_Inputs!AK103,#REF!)","v":55.962772395288894},{"$f":"IF(StudyType > 0, DB_Inputs!AL103,#REF!)","v":49.480693129567221},{"$f":"IF(StudyType > 0, DB_Inputs!AM103,#REF!)","v":38.363768944254161},{"$f":"IF(StudyType > 0, DB_Inputs!AN103,#REF!)","v":43.683454529728607},{"$f":"IF(StudyType > 0, DB_Inputs!AO103,#REF!)","v":58.766593364562503},{"$f":"SUMPRODUCT(AD43:AO43,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":44.251198504405266},null,{"$f":"IF(StudyType > 0, DB_Inputs!AR103,#REF!)","v":44.468719736032078},{"$f":"IF(StudyType > 0, DB_Inputs!AS103,#REF!)","v":36.913805666542125},{"$f":"IF(StudyType > 0, DB_Inputs!AT103,#REF!)","v":35.940637054540929},{"$f":"IF(StudyType > 0, DB_Inputs!AU103,#REF!)","v":16.877372666140797},{"$f":"IF(StudyType > 0, DB_Inputs!AV103,#REF!)","v":28.555876022380613},{"$f":"IF(StudyType > 0, DB_Inputs!AW103,#REF!)","v":41.476807305558879},{"$f":"IF(StudyType > 0, DB_Inputs!AX103,#REF!)","v":48.667951414800946},{"$f":"IF(StudyType > 0, DB_Inputs!AY103,#REF!)","v":57.707395193869388},{"$f":"IF(StudyType > 0, DB_Inputs!AZ103,#REF!)","v":41.632202817520465},{"$f":"IF(StudyType > 0, DB_Inputs!BA103,#REF!)","v":35.31173064530887},{"$f":"IF(StudyType > 0, DB_Inputs!BB103,#REF!)","v":44.899122530513708},{"$f":"IF(StudyType > 0, DB_Inputs!BC103,#REF!)","v":61.052246339763663},{"$f":"SUMPRODUCT(AR43:BC43,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":41.16300254741941},null,{"$f":"IF(StudyType > 0, DB_Inputs!BF103,#REF!)","v":50.593422610153794},{"$f":"IF(StudyType > 0, DB_Inputs!BG103,#REF!)","v":38.625885766289805},{"$f":"IF(StudyType > 0, DB_Inputs!BH103,#REF!)","v":50.558957918267033},{"$f":"IF(StudyType > 0, DB_Inputs!BI103,#REF!)","v":17.91143269542933},{"$f":"IF(StudyType > 0, DB_Inputs!BJ103,#REF!)","v":27.605432453930678},{"$f":"IF(StudyType > 0, DB_Inputs!BK103,#REF!)","v":40.438016145362162},{"$f":"IF(StudyType > 0, DB_Inputs!BL103,#REF!)","v":61.233581266971896},{"$f":"IF(StudyType > 0, DB_Inputs!BM103,#REF!)","v":62.381163285166856},{"$f":"IF(StudyType > 0, DB_Inputs!BN103,#REF!)","v":44.70853430765041},{"$f":"IF(StudyType > 0, DB_Inputs!BO103,#REF!)","v":34.52444123700397},{"$f":"IF(StudyType > 0, DB_Inputs!BP103,#REF!)","v":47.977222613207537},{"$f":"IF(StudyType > 0, DB_Inputs!BQ103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(BF43:BQ43,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":44.502839920641208},null,{"$f":"IF(StudyType > 0, DB_Inputs!BT103,#REF!)","v":55.375382336503186},{"$f":"IF(StudyType > 0, DB_Inputs!BU103,#REF!)","v":39.39751940213349},{"$f":"IF(StudyType > 0, DB_Inputs!BV103,#REF!)","v":53.348704984102113},{"$f":"IF(StudyType > 0, DB_Inputs!BW103,#REF!)","v":18.479036016349685},{"$f":"IF(StudyType > 0, DB_Inputs!BX103,#REF!)","v":24.684525161029139},{"$f":"IF(StudyType > 0, DB_Inputs!BY103,#REF!)","v":50.401372402985125},{"$f":"IF(StudyType > 0, DB_Inputs!BZ103,#REF!)","v":39.555011557044445},{"$f":"IF(StudyType > 0, DB_Inputs!CA103,#REF!)","v":57.030947744535318},{"$f":"IF(StudyType > 0, DB_Inputs!CB103,#REF!)","v":53.37514271135047},{"$f":"IF(StudyType > 0, DB_Inputs!CC103,#REF!)","v":34.058208451955906},{"$f":"IF(StudyType > 0, DB_Inputs!CD103,#REF!)","v":30.767419050213267},{"$f":"IF(StudyType > 0, DB_Inputs!CE103,#REF!)","v":62.285048027621215},{"$f":"SUMPRODUCT(BT43:CE43,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":43.321597430586998},null,{"$f":"IF(StudyType > 0, DB_Inputs!CH103,#REF!)","v":43.505101497006585},{"$f":"IF(StudyType > 0, DB_Inputs!CI103,#REF!)","v":32.640409381133161},{"$f":"IF(StudyType > 0, DB_Inputs!CJ103,#REF!)","v":35.199681697193348},{"$f":"IF(StudyType > 0, DB_Inputs!CK103,#REF!)","v":17.018409713450577},{"$f":"IF(StudyType > 0, DB_Inputs!CL103,#REF!)","v":22.880591410288517},{"$f":"IF(StudyType > 0, DB_Inputs!CM103,#REF!)","v":62.61213571552971},{"$f":"IF(StudyType > 0, DB_Inputs!CN103,#REF!)","v":51.70336876156631},{"$f":"IF(StudyType > 0, DB_Inputs!CO103,#REF!)","v":61.813376780690383},{"$f":"IF(StudyType > 0, DB_Inputs!CP103,#REF!)","v":43.647649283798813},{"$f":"IF(StudyType > 0, DB_Inputs!CQ103,#REF!)","v":32.601621699573002},{"$f":"IF(StudyType > 0, DB_Inputs!CR103,#REF!)","v":45.435641273380412},{"$f":"IF(StudyType > 0, DB_Inputs!CS103,#REF!)","v":48.014213708759044},{"$f":"SUMPRODUCT(CH43:CS43,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":41.49241142816129},null,{"$f":"IF(StudyType > 0, DB_Inputs!CV103,#REF!)","v":42.718164435233078},{"$f":"IF(StudyType > 0, DB_Inputs!CW103,#REF!)","v":30.007846365322603},{"$f":"IF(StudyType > 0, DB_Inputs!CX103,#REF!)","v":46.595390049435345},{"$f":"IF(StudyType > 0, DB_Inputs!CY103,#REF!)","v":24.30965077954421},{"$f":"IF(StudyType > 0, DB_Inputs!CZ103,#REF!)","v":24.772453414433937},{"$f":"IF(StudyType > 0, DB_Inputs!DA103,#REF!)","v":43.320526644350601},{"$f":"IF(StudyType > 0, DB_Inputs!DB103,#REF!)","v":44.096467657865695},{"$f":"IF(StudyType > 0, DB_Inputs!DC103,#REF!)","v":62.747330146117591},{"$f":"IF(StudyType > 0, DB_Inputs!DD103,#REF!)","v":52.663824450660037},{"$f":"IF(StudyType > 0, DB_Inputs!DE103,#REF!)","v":41.995337327931409},{"$f":"IF(StudyType > 0, DB_Inputs!DF103,#REF!)","v":38.906416213252136},{"$f":"IF(StudyType > 0, DB_Inputs!DG103,#REF!)","v":65.516994810530463},{"$f":"SUMPRODUCT(CV43:DG43,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":43.232891185193644},null,{"$f":"IF(StudyType > 0, DB_Inputs!DJ103,#REF!)","v":49.549186650272709},{"$f":"IF(StudyType > 0, DB_Inputs!DK103,#REF!)","v":32.926271885645441},{"$f":"IF(StudyType > 0, DB_Inputs!DL103,#REF!)","v":42.138493140937378},{"$f":"IF(StudyType > 0, DB_Inputs!DM103,#REF!)","v":20.444976175827236},{"$f":"IF(StudyType > 0, DB_Inputs!DN103,#REF!)","v":24.198123339910317},{"$f":"IF(StudyType > 0, DB_Inputs!DO103,#REF!)","v":41.476807305558879},{"$f":"IF(StudyType > 0, DB_Inputs!DP103,#REF!)","v":48.667951414800946},{"$f":"IF(StudyType > 0, DB_Inputs!DQ103,#REF!)","v":57.707395193869388},{"$f":"IF(StudyType > 0, DB_Inputs!DR103,#REF!)","v":41.632202817520465},{"$f":"IF(StudyType > 0, DB_Inputs!DS103,#REF!)","v":35.31173064530887},{"$f":"IF(StudyType > 0, DB_Inputs!DT103,#REF!)","v":44.899122530513708},{"$f":"IF(StudyType > 0, DB_Inputs!DU103,#REF!)","v":61.052246339763663},{"$f":"SUMPRODUCT(DJ43:DU43,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":41.76139839959226},null,{"$f":"IF(StudyType > 0, DB_Inputs!DX103,#REF!)","v":50.593422610153794},{"$f":"IF(StudyType > 0, DB_Inputs!DY103,#REF!)","v":38.625885766289805},{"$f":"IF(StudyType > 0, DB_Inputs!DZ103,#REF!)","v":50.558957918267033},{"$f":"IF(StudyType > 0, DB_Inputs!EA103,#REF!)","v":17.91143269542933},{"$f":"IF(StudyType > 0, DB_Inputs!EB103,#REF!)","v":27.605432453930678},{"$f":"IF(StudyType > 0, DB_Inputs!EC103,#REF!)","v":52.835105230973781},{"$f":"IF(StudyType > 0, DB_Inputs!ED103,#REF!)","v":50.785921121518925},{"$f":"IF(StudyType > 0, DB_Inputs!EE103,#REF!)","v":63.346020537456717},{"$f":"IF(StudyType > 0, DB_Inputs!EF103,#REF!)","v":58.622566534039962},{"$f":"IF(StudyType > 0, DB_Inputs!EG103,#REF!)","v":34.411660032546131},{"$f":"IF(StudyType > 0, DB_Inputs!EH103,#REF!)","v":38.725298290714456},{"$f":"IF(StudyType > 0, DB_Inputs!EI103,#REF!)","v":62.19790692497817},{"$f":"SUMPRODUCT(DX43:EI43,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":45.586759685166072},null,{"$f":"IF(StudyType > 0, DB_Inputs!EL103,#REF!)","v":41.997598455202642},{"$f":"IF(StudyType > 0, DB_Inputs!EM103,#REF!)","v":37.042693550867639},{"$f":"IF(StudyType > 0, DB_Inputs!EN103,#REF!)","v":35.3631691261021},{"$f":"IF(StudyType > 0, DB_Inputs!EO103,#REF!)","v":14.532034569245319},{"$f":"IF(StudyType > 0, DB_Inputs!EP103,#REF!)","v":30.510541760066825},{"$f":"IF(StudyType > 0, DB_Inputs!EQ103,#REF!)","v":40.438016145362162},{"$f":"IF(StudyType > 0, DB_Inputs!ER103,#REF!)","v":61.233581266971896},{"$f":"IF(StudyType > 0, DB_Inputs!ES103,#REF!)","v":62.381163285166856},{"$f":"IF(StudyType > 0, DB_Inputs!ET103,#REF!)","v":44.70853430765041},{"$f":"IF(StudyType > 0, DB_Inputs!EU103,#REF!)","v":34.52444123700397},{"$f":"IF(StudyType > 0, DB_Inputs!EV103,#REF!)","v":47.977222613207537},{"$f":"IF(StudyType > 0, DB_Inputs!EW103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(EL43:EW43,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":42.255538517182082},null,{"$f":"IF(StudyType > 0, DB_Inputs!EZ103,#REF!)","v":41.997598455202642},{"$f":"IF(StudyType > 0, DB_Inputs!FA103,#REF!)","v":37.042693550867639},{"$f":"IF(StudyType > 0, DB_Inputs!FB103,#REF!)","v":35.3631691261021},{"$f":"IF(StudyType > 0, DB_Inputs!FC103,#REF!)","v":14.532034569245319},{"$f":"IF(StudyType > 0, DB_Inputs!FD103,#REF!)","v":30.510541760066825},{"$f":"IF(StudyType > 0, DB_Inputs!FE103,#REF!)","v":40.438016145362162},{"$f":"IF(StudyType > 0, DB_Inputs!FF103,#REF!)","v":61.233581266971896},{"$f":"IF(StudyType > 0, DB_Inputs!FG103,#REF!)","v":62.381163285166856},{"$f":"IF(StudyType > 0, DB_Inputs!FH103,#REF!)","v":44.70853430765041},{"$f":"IF(StudyType > 0, DB_Inputs!FI103,#REF!)","v":34.52444123700397},{"$f":"IF(StudyType > 0, DB_Inputs!FJ103,#REF!)","v":47.977222613207537},{"$f":"IF(StudyType > 0, DB_Inputs!FK103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(EZ43:FK43,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":42.287716590489246},null,{"$f":"IF(StudyType > 0, DB_Inputs!FN103,#REF!)","v":41.997598455202642},{"$f":"IF(StudyType > 0, DB_Inputs!FO103,#REF!)","v":37.042693550867639},{"$f":"IF(StudyType > 0, DB_Inputs!FP103,#REF!)","v":35.3631691261021},{"$f":"IF(StudyType > 0, DB_Inputs!FQ103,#REF!)","v":14.532034569245319},{"$f":"IF(StudyType > 0, DB_Inputs!FR103,#REF!)","v":30.510541760066825},{"$f":"IF(StudyType > 0, DB_Inputs!FS103,#REF!)","v":40.438016145362162},{"$f":"IF(StudyType > 0, DB_Inputs!FT103,#REF!)","v":61.233581266971896},{"$f":"IF(StudyType > 0, DB_Inputs!FU103,#REF!)","v":62.381163285166856},{"$f":"IF(StudyType > 0, DB_Inputs!FV103,#REF!)","v":44.70853430765041},{"$f":"IF(StudyType > 0, DB_Inputs!FW103,#REF!)","v":34.52444123700397},{"$f":"IF(StudyType > 0, DB_Inputs!FX103,#REF!)","v":47.977222613207537},{"$f":"IF(StudyType > 0, DB_Inputs!FY103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(FN43:FY43,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":42.287716590489246},null,{"$f":"IF(StudyType > 0, DB_Inputs!GB103,#REF!)","v":41.997598455202642},{"$f":"IF(StudyType > 0, DB_Inputs!GC103,#REF!)","v":37.042693550867639},{"$f":"IF(StudyType > 0, DB_Inputs!GD103,#REF!)","v":35.3631691261021},{"$f":"IF(StudyType > 0, DB_Inputs!GE103,#REF!)","v":14.532034569245319},{"$f":"IF(StudyType > 0, DB_Inputs!GF103,#REF!)","v":30.510541760066825},{"$f":"IF(StudyType > 0, DB_Inputs!GG103,#REF!)","v":40.438016145362162},{"$f":"IF(StudyType > 0, DB_Inputs!GH103,#REF!)","v":61.233581266971896},{"$f":"IF(StudyType > 0, DB_Inputs!GI103,#REF!)","v":62.381163285166856},{"$f":"IF(StudyType > 0, DB_Inputs!GJ103,#REF!)","v":44.70853430765041},{"$f":"IF(StudyType > 0, DB_Inputs!GK103,#REF!)","v":34.52444123700397},{"$f":"IF(StudyType > 0, DB_Inputs!GL103,#REF!)","v":47.977222613207537},{"$f":"IF(StudyType > 0, DB_Inputs!GM103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(GB43:GM43,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":42.287716590489246},null,{"$f":"IF(StudyType > 0, DB_Inputs!GP103,#REF!)","v":41.997598455202642},{"$f":"IF(StudyType > 0, DB_Inputs!GQ103,#REF!)","v":37.042693550867639},{"$f":"IF(StudyType > 0, DB_Inputs!GR103,#REF!)","v":35.3631691261021},{"$f":"IF(StudyType > 0, DB_Inputs!GS103,#REF!)","v":14.532034569245319},{"$f":"IF(StudyType > 0, DB_Inputs!GT103,#REF!)","v":30.510541760066825},{"$f":"IF(StudyType > 0, DB_Inputs!GU103,#REF!)","v":40.438016145362162},{"$f":"IF(StudyType > 0, DB_Inputs!GV103,#REF!)","v":61.233581266971896},{"$f":"IF(StudyType > 0, DB_Inputs!GW103,#REF!)","v":62.381163285166856},{"$f":"IF(StudyType > 0, DB_Inputs!GX103,#REF!)","v":44.70853430765041},{"$f":"IF(StudyType > 0, DB_Inputs!GY103,#REF!)","v":34.52444123700397},{"$f":"IF(StudyType > 0, DB_Inputs!GZ103,#REF!)","v":47.977222613207537},{"$f":"IF(StudyType > 0, DB_Inputs!HA103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(GP43:HA43,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":42.255538517182082}]
["TOTAL RESOURCES  -- LESS LOSSES"]
["Total Resources  HLH",{"$f":"(SUM(B25,B29,B33,B37,B41)*(1-Losses)) - DB_Inputs!B58*GSLoss-DB_Inputs!B61*LCLoss-DB_Inputs!B64*CFLoss","v":7986.374136249874},{"$f":"(SUM(C25,C29,C33,C37,C41)*(1-Losses)) - DB_Inputs!C58*GSLoss-DB_Inputs!C61*LCLoss-DB_Inputs!C64*CFLoss","v":9766.9110548967346},{"$f":"(SUM(D25,D29,D33,D37,D41)*(1-Losses)) - DB_Inputs!D58*GSLoss-DB_Inputs!D61*LCLoss-DB_Inputs!D64*CFLoss","v":9974.4498531863646},{"$f":"(SUM(E25,E29,E33,E37,E41)*(1-Losses)) - DB_Inputs!E58*GSLoss-DB_Inputs!E61*LCLoss-DB_Inputs!E64*CFLoss","v":8424.9875877678969},{"$f":"(SUM(F25,F29,F33,F37,F41)*(1-Losses)) - DB_Inputs!F58*GSLoss-DB_Inputs!F61*LCLoss-DB_Inputs!F64*CFLoss","v":8601.7553747131951},{"$f":"(SUM(G25,G29,G33,G37,G41)*(1-Losses)) - DB_Inputs!G58*GSLoss-DB_Inputs!G61*LCLoss-DB_Inputs!G64*CFLoss","v":8297.2540226209676},{"$f":"(SUM(H25,H29,H33,H37,H41)*(1-Losses)) - DB_Inputs!H58*GSLoss-DB_Inputs!H61*LCLoss-DB_Inputs!H64*CFLoss","v":6397.2813171132393},{"$f":"(SUM(I25,I29,I33,I37,I41)*(1-Losses)) - DB_Inputs!I58*GSLoss-DB_Inputs!I61*LCLoss-DB_Inputs!I64*CFLoss","v":13845.713944168792},{"$f":"(SUM(J25,J29,J33,J37,J41)*(1-Losses)) - DB_Inputs!J58*GSLoss-DB_Inputs!J61*LCLoss-DB_Inputs!J64*CFLoss","v":13853.432526605427},{"$f":"(SUM(K25,K29,K33,K37,K41)*(1-Losses)) - DB_Inputs!K58*GSLoss-DB_Inputs!K61*LCLoss-DB_Inputs!K64*CFLoss","v":9199.8640627099467},{"$f":"(SUM(L25,L29,L33,L37,L41)*(1-Losses)) - DB_Inputs!L58*GSLoss-DB_Inputs!L61*LCLoss-DB_Inputs!L64*CFLoss","v":9109.2879232222786},{"$f":"(SUM(M25,M29,M33,M37,M41)*(1-Losses)) - DB_Inputs!M58*GSLoss-DB_Inputs!M61*LCLoss-DB_Inputs!M64*CFLoss","v":8641.6805856936062},{"$f":"SUMPRODUCT(B45:M45,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":9523.3822413391481},null,{"$f":"(SUM(P25,P29,P33,P37,P41)*(1-Losses)) - DB_Inputs!P58*GSLoss-DB_Inputs!P61*LCLoss-DB_Inputs!P64*CFLoss","v":7774.3761519780983},{"$f":"(SUM(Q25,Q29,Q33,Q37,Q41)*(1-Losses)) - DB_Inputs!Q58*GSLoss-DB_Inputs!Q61*LCLoss-DB_Inputs!Q64*CFLoss","v":10018.421564742619},{"$f":"(SUM(R25,R29,R33,R37,R41)*(1-Losses)) - DB_Inputs!R58*GSLoss-DB_Inputs!R61*LCLoss-DB_Inputs!R64*CFLoss","v":11149.228709103834},{"$f":"(SUM(S25,S29,S33,S37,S41)*(1-Losses)) - DB_Inputs!S58*GSLoss-DB_Inputs!S61*LCLoss-DB_Inputs!S64*CFLoss","v":12338.851713505266},{"$f":"(SUM(T25,T29,T33,T37,T41)*(1-Losses)) - DB_Inputs!T58*GSLoss-DB_Inputs!T61*LCLoss-DB_Inputs!T64*CFLoss","v":11618.344942852626},{"$f":"(SUM(U25,U29,U33,U37,U41)*(1-Losses)) - DB_Inputs!U58*GSLoss-DB_Inputs!U61*LCLoss-DB_Inputs!U64*CFLoss","v":12352.713724489106},{"$f":"(SUM(V25,V29,V33,V37,V41)*(1-Losses)) - DB_Inputs!V58*GSLoss-DB_Inputs!V61*LCLoss-DB_Inputs!V64*CFLoss","v":14138.213621082001},{"$f":"(SUM(W25,W29,W33,W37,W41)*(1-Losses)) - DB_Inputs!W58*GSLoss-DB_Inputs!W61*LCLoss-DB_Inputs!W64*CFLoss","v":13274.849620832862},{"$f":"(SUM(X25,X29,X33,X37,X41)*(1-Losses)) - DB_Inputs!X58*GSLoss-DB_Inputs!X61*LCLoss-DB_Inputs!X64*CFLoss","v":12766.909856836735},{"$f":"(SUM(Y25,Y29,Y33,Y37,Y41)*(1-Losses)) - DB_Inputs!Y58*GSLoss-DB_Inputs!Y61*LCLoss-DB_Inputs!Y64*CFLoss","v":12871.151155291627},{"$f":"(SUM(Z25,Z29,Z33,Z37,Z41)*(1-Losses)) - DB_Inputs!Z58*GSLoss-DB_Inputs!Z61*LCLoss-DB_Inputs!Z64*CFLoss","v":10866.277951343402},{"$f":"(SUM(AA25,AA29,AA33,AA37,AA41)*(1-Losses)) - DB_Inputs!AA58*GSLoss-DB_Inputs!AA61*LCLoss-DB_Inputs!AA64*CFLoss","v":9535.5229167502603},{"$f":"SUMPRODUCT(P45:AA45,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":11559.3640664575},null,{"$f":"(SUM(AD25,AD29,AD33,AD37,AD41)*(1-Losses)) - DB_Inputs!AD58*GSLoss-DB_Inputs!AD61*LCLoss-DB_Inputs!AD64*CFLoss","v":1534.0152682754153},{"$f":"(SUM(AE25,AE29,AE33,AE37,AE41)*(1-Losses)) - DB_Inputs!AE58*GSLoss-DB_Inputs!AE61*LCLoss-DB_Inputs!AE64*CFLoss","v":1489.1255694776248},{"$f":"(SUM(AF25,AF29,AF33,AF37,AF41)*(1-Losses)) - DB_Inputs!AF58*GSLoss-DB_Inputs!AF61*LCLoss-DB_Inputs!AF64*CFLoss","v":1527.5812254032983},{"$f":"(SUM(AG25,AG29,AG33,AG37,AG41)*(1-Losses)) - DB_Inputs!AG58*GSLoss-DB_Inputs!AG61*LCLoss-DB_Inputs!AG64*CFLoss","v":1452.912996353225},{"$f":"(SUM(AH25,AH29,AH33,AH37,AH41)*(1-Losses)) - DB_Inputs!AH58*GSLoss-DB_Inputs!AH61*LCLoss-DB_Inputs!AH64*CFLoss","v":1493.8530067877095},{"$f":"(SUM(AI25,AI29,AI33,AI37,AI41)*(1-Losses)) - DB_Inputs!AI58*GSLoss-DB_Inputs!AI61*LCLoss-DB_Inputs!AI64*CFLoss","v":1562.2993896112162},{"$f":"(SUM(AJ25,AJ29,AJ33,AJ37,AJ41)*(1-Losses)) - DB_Inputs!AJ58*GSLoss-DB_Inputs!AJ61*LCLoss-DB_Inputs!AJ64*CFLoss","v":1532.4837734723199},{"$f":"(SUM(AK25,AK29,AK33,AK37,AK41)*(1-Losses)) - DB_Inputs!AK58*GSLoss-DB_Inputs!AK61*LCLoss-DB_Inputs!AK64*CFLoss","v":1506.3703046276883},{"$f":"(SUM(AL25,AL29,AL33,AL37,AL41)*(1-Losses)) - DB_Inputs!AL58*GSLoss-DB_Inputs!AL61*LCLoss-DB_Inputs!AL64*CFLoss","v":1527.5962519543993},{"$f":"(SUM(AM25,AM29,AM33,AM37,AM41)*(1-Losses)) - DB_Inputs!AM58*GSLoss-DB_Inputs!AM61*LCLoss-DB_Inputs!AM64*CFLoss","v":1536.2095934939507},{"$f":"(SUM(AN25,AN29,AN33,AN37,AN41)*(1-Losses)) - DB_Inputs!AN58*GSLoss-DB_Inputs!AN61*LCLoss-DB_Inputs!AN64*CFLoss","v":1484.1842052295594},{"$f":"(SUM(AO25,AO29,AO33,AO37,AO41)*(1-Losses)) - DB_Inputs!AO58*GSLoss-DB_Inputs!AO61*LCLoss-DB_Inputs!AO64*CFLoss","v":1556.6707753796111},{"$f":"SUMPRODUCT(AD45:AO45,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":1517.0333628192075},null,{"$f":"(SUM(AR25,AR29,AR33,AR37,AR41)*(1-Losses)) - DB_Inputs!AR58*GSLoss-DB_Inputs!AR61*LCLoss-DB_Inputs!AR64*CFLoss","v":1619.2733328585334},{"$f":"(SUM(AS25,AS29,AS33,AS37,AS41)*(1-Losses)) - DB_Inputs!AS58*GSLoss-DB_Inputs!AS61*LCLoss-DB_Inputs!AS64*CFLoss","v":1623.8798827019993},{"$f":"(SUM(AT25,AT29,AT33,AT37,AT41)*(1-Losses)) - DB_Inputs!AT58*GSLoss-DB_Inputs!AT61*LCLoss-DB_Inputs!AT64*CFLoss","v":1618.4723376549975},{"$f":"(SUM(AU25,AU29,AU33,AU37,AU41)*(1-Losses)) - DB_Inputs!AU58*GSLoss-DB_Inputs!AU61*LCLoss-DB_Inputs!AU64*CFLoss","v":1593.429908286369},{"$f":"(SUM(AV25,AV29,AV33,AV37,AV41)*(1-Losses)) - DB_Inputs!AV58*GSLoss-DB_Inputs!AV61*LCLoss-DB_Inputs!AV64*CFLoss","v":1635.4627033077361},{"$f":"(SUM(AW25,AW29,AW33,AW37,AW41)*(1-Losses)) - DB_Inputs!AW58*GSLoss-DB_Inputs!AW61*LCLoss-DB_Inputs!AW64*CFLoss","v":1634.3064355808817},{"$f":"(SUM(AX25,AX29,AX33,AX37,AX41)*(1-Losses)) - DB_Inputs!AX58*GSLoss-DB_Inputs!AX61*LCLoss-DB_Inputs!AX64*CFLoss","v":1625.6992018308144},{"$f":"(SUM(AY25,AY29,AY33,AY37,AY41)*(1-Losses)) - DB_Inputs!AY58*GSLoss-DB_Inputs!AY61*LCLoss-DB_Inputs!AY64*CFLoss","v":947.28839891010455},{"$f":"(SUM(AZ25,AZ29,AZ33,AZ37,AZ41)*(1-Losses)) - DB_Inputs!AZ58*GSLoss-DB_Inputs!AZ61*LCLoss-DB_Inputs!AZ64*CFLoss","v":564.54690108163913},{"$f":"(SUM(BA25,BA29,BA33,BA37,BA41)*(1-Losses)) - DB_Inputs!BA58*GSLoss-DB_Inputs!BA61*LCLoss-DB_Inputs!BA64*CFLoss","v":768.75968409573215},{"$f":"(SUM(BB25,BB29,BB33,BB37,BB41)*(1-Losses)) - DB_Inputs!BB58*GSLoss-DB_Inputs!BB61*LCLoss-DB_Inputs!BB64*CFLoss","v":1496.6881846613094},{"$f":"(SUM(BC25,BC29,BC33,BC37,BC41)*(1-Losses)) - DB_Inputs!BC58*GSLoss-DB_Inputs!BC61*LCLoss-DB_Inputs!BC64*CFLoss","v":1511.3234419889159},{"$f":"SUMPRODUCT(AR45:BC45,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":1385.3428129777506},null,{"$f":"(SUM(BF25,BF29,BF33,BF37,BF41)*(1-Losses)) - DB_Inputs!BF58*GSLoss-DB_Inputs!BF61*LCLoss-DB_Inputs!BF64*CFLoss","v":1408.7094050666135},{"$f":"(SUM(BG25,BG29,BG33,BG37,BG41)*(1-Losses)) - DB_Inputs!BG58*GSLoss-DB_Inputs!BG61*LCLoss-DB_Inputs!BG64*CFLoss","v":1344.9412327811265},{"$f":"(SUM(BH25,BH29,BH33,BH37,BH41)*(1-Losses)) - DB_Inputs!BH58*GSLoss-DB_Inputs!BH61*LCLoss-DB_Inputs!BH64*CFLoss","v":1346.0747288850073},{"$f":"(SUM(BI25,BI29,BI33,BI37,BI41)*(1-Losses)) - DB_Inputs!BI58*GSLoss-DB_Inputs!BI61*LCLoss-DB_Inputs!BI64*CFLoss","v":1388.7634458531331},{"$f":"(SUM(BJ25,BJ29,BJ33,BJ37,BJ41)*(1-Losses)) - DB_Inputs!BJ58*GSLoss-DB_Inputs!BJ61*LCLoss-DB_Inputs!BJ64*CFLoss","v":1404.8741724959634},{"$f":"(SUM(BK25,BK29,BK33,BK37,BK41)*(1-Losses)) - DB_Inputs!BK58*GSLoss-DB_Inputs!BK61*LCLoss-DB_Inputs!BK64*CFLoss","v":1425.6610373589726},{"$f":"(SUM(BL25,BL29,BL33,BL37,BL41)*(1-Losses)) - DB_Inputs!BL58*GSLoss-DB_Inputs!BL61*LCLoss-DB_Inputs!BL64*CFLoss","v":1381.9361458740534},{"$f":"(SUM(BM25,BM29,BM33,BM37,BM41)*(1-Losses)) - DB_Inputs!BM58*GSLoss-DB_Inputs!BM61*LCLoss-DB_Inputs!BM64*CFLoss","v":1442.0129977237482},{"$f":"(SUM(BN25,BN29,BN33,BN37,BN41)*(1-Losses)) - DB_Inputs!BN58*GSLoss-DB_Inputs!BN61*LCLoss-DB_Inputs!BN64*CFLoss","v":1436.5992694758063},{"$f":"(SUM(BO25,BO29,BO33,BO37,BO41)*(1-Losses)) - DB_Inputs!BO58*GSLoss-DB_Inputs!BO61*LCLoss-DB_Inputs!BO64*CFLoss","v":1418.4253039596513},{"$f":"(SUM(BP25,BP29,BP33,BP37,BP41)*(1-Losses)) - DB_Inputs!BP58*GSLoss-DB_Inputs!BP61*LCLoss-DB_Inputs!BP64*CFLoss","v":1410.9012692342733},{"$f":"(SUM(BQ25,BQ29,BQ33,BQ37,BQ41)*(1-Losses)) - DB_Inputs!BQ58*GSLoss-DB_Inputs!BQ61*LCLoss-DB_Inputs!BQ64*CFLoss","v":1392.3203168957029},{"$f":"SUMPRODUCT(BF45:BQ45,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":1400.2347007494895},null,{"$f":"(SUM(BT25,BT29,BT33,BT37,BT41)*(1-Losses)) - DB_Inputs!BT58*GSLoss-DB_Inputs!BT61*LCLoss-DB_Inputs!BT64*CFLoss","v":1537.9217096176615},{"$f":"(SUM(BU25,BU29,BU33,BU37,BU41)*(1-Losses)) - DB_Inputs!BU58*GSLoss-DB_Inputs!BU61*LCLoss-DB_Inputs!BU64*CFLoss","v":1509.6819009875862},{"$f":"(SUM(BV25,BV29,BV33,BV37,BV41)*(1-Losses)) - DB_Inputs!BV58*GSLoss-DB_Inputs!BV61*LCLoss-DB_Inputs!BV64*CFLoss","v":1472.3562445423408},{"$f":"(SUM(BW25,BW29,BW33,BW37,BW41)*(1-Losses)) - DB_Inputs!BW58*GSLoss-DB_Inputs!BW61*LCLoss-DB_Inputs!BW64*CFLoss","v":1483.158772530001},{"$f":"(SUM(BX25,BX29,BX33,BX37,BX41)*(1-Losses)) - DB_Inputs!BX58*GSLoss-DB_Inputs!BX61*LCLoss-DB_Inputs!BX64*CFLoss","v":1523.3354125055309},{"$f":"(SUM(BY25,BY29,BY33,BY37,BY41)*(1-Losses)) - DB_Inputs!BY58*GSLoss-DB_Inputs!BY61*LCLoss-DB_Inputs!BY64*CFLoss","v":1536.539701433248},{"$f":"(SUM(BZ25,BZ29,BZ33,BZ37,BZ41)*(1-Losses)) - DB_Inputs!BZ58*GSLoss-DB_Inputs!BZ61*LCLoss-DB_Inputs!BZ64*CFLoss","v":1557.5266959749683},{"$f":"(SUM(CA25,CA29,CA33,CA37,CA41)*(1-Losses)) - DB_Inputs!CA58*GSLoss-DB_Inputs!CA61*LCLoss-DB_Inputs!CA64*CFLoss","v":883.56902957131081},{"$f":"(SUM(CB25,CB29,CB33,CB37,CB41)*(1-Losses)) - DB_Inputs!CB58*GSLoss-DB_Inputs!CB61*LCLoss-DB_Inputs!CB64*CFLoss","v":471.18584435530221},{"$f":"(SUM(CC25,CC29,CC33,CC37,CC41)*(1-Losses)) - DB_Inputs!CC58*GSLoss-DB_Inputs!CC61*LCLoss-DB_Inputs!CC64*CFLoss","v":1486.3307683762566},{"$f":"(SUM(CD25,CD29,CD33,CD37,CD41)*(1-Losses)) - DB_Inputs!CD58*GSLoss-DB_Inputs!CD61*LCLoss-DB_Inputs!CD64*CFLoss","v":1314.197824226778},{"$f":"(SUM(CE25,CE29,CE33,CE37,CE41)*(1-Losses)) - DB_Inputs!CE58*GSLoss-DB_Inputs!CE61*LCLoss-DB_Inputs!CE64*CFLoss","v":1518.4576139218555},{"$f":"SUMPRODUCT(BT45:CE45,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":1354.7221837718964},null,{"$f":"(SUM(CH25,CH29,CH33,CH37,CH41)*(1-Losses)) - DB_Inputs!CH58*GSLoss-DB_Inputs!CH61*LCLoss-DB_Inputs!CH64*CFLoss","v":1343.4375999171882},{"$f":"(SUM(CI25,CI29,CI33,CI37,CI41)*(1-Losses)) - DB_Inputs!CI58*GSLoss-DB_Inputs!CI61*LCLoss-DB_Inputs!CI64*CFLoss","v":1375.0306158972644},{"$f":"(SUM(CJ25,CJ29,CJ33,CJ37,CJ41)*(1-Losses)) - DB_Inputs!CJ58*GSLoss-DB_Inputs!CJ61*LCLoss-DB_Inputs!CJ64*CFLoss","v":1325.4313849199928},{"$f":"(SUM(CK25,CK29,CK33,CK37,CK41)*(1-Losses)) - DB_Inputs!CK58*GSLoss-DB_Inputs!CK61*LCLoss-DB_Inputs!CK64*CFLoss","v":1391.9527604382108},{"$f":"(SUM(CL25,CL29,CL33,CL37,CL41)*(1-Losses)) - DB_Inputs!CL58*GSLoss-DB_Inputs!CL61*LCLoss-DB_Inputs!CL64*CFLoss","v":1388.2537491338833},{"$f":"(SUM(CM25,CM29,CM33,CM37,CM41)*(1-Losses)) - DB_Inputs!CM58*GSLoss-DB_Inputs!CM61*LCLoss-DB_Inputs!CM64*CFLoss","v":1217.306786670769},{"$f":"(SUM(CN25,CN29,CN33,CN37,CN41)*(1-Losses)) - DB_Inputs!CN58*GSLoss-DB_Inputs!CN61*LCLoss-DB_Inputs!CN64*CFLoss","v":1427.7052854250369},{"$f":"(SUM(CO25,CO29,CO33,CO37,CO41)*(1-Losses)) - DB_Inputs!CO58*GSLoss-DB_Inputs!CO61*LCLoss-DB_Inputs!CO64*CFLoss","v":1448.300531908983},{"$f":"(SUM(CP25,CP29,CP33,CP37,CP41)*(1-Losses)) - DB_Inputs!CP58*GSLoss-DB_Inputs!CP61*LCLoss-DB_Inputs!CP64*CFLoss","v":1441.0247442472316},{"$f":"(SUM(CQ25,CQ29,CQ33,CQ37,CQ41)*(1-Losses)) - DB_Inputs!CQ58*GSLoss-DB_Inputs!CQ61*LCLoss-DB_Inputs!CQ64*CFLoss","v":1425.2292365200653},{"$f":"(SUM(CR25,CR29,CR33,CR37,CR41)*(1-Losses)) - DB_Inputs!CR58*GSLoss-DB_Inputs!CR61*LCLoss-DB_Inputs!CR64*CFLoss","v":1067.263662386109},{"$f":"(SUM(CS25,CS29,CS33,CS37,CS41)*(1-Losses)) - DB_Inputs!CS58*GSLoss-DB_Inputs!CS61*LCLoss-DB_Inputs!CS64*CFLoss","v":1362.8411847413408},{"$f":"SUMPRODUCT(CH45:CS45,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":1349.7395990099774},null,{"$f":"(SUM(CV25,CV29,CV33,CV37,CV41)*(1-Losses)) - DB_Inputs!CV58*GSLoss-DB_Inputs!CV61*LCLoss-DB_Inputs!CV64*CFLoss","v":1497.3509948892306},{"$f":"(SUM(CW25,CW29,CW33,CW37,CW41)*(1-Losses)) - DB_Inputs!CW58*GSLoss-DB_Inputs!CW61*LCLoss-DB_Inputs!CW64*CFLoss","v":1508.8374712277673},{"$f":"(SUM(CX25,CX29,CX33,CX37,CX41)*(1-Losses)) - DB_Inputs!CX58*GSLoss-DB_Inputs!CX61*LCLoss-DB_Inputs!CX64*CFLoss","v":1522.9697054974222},{"$f":"(SUM(CY25,CY29,CY33,CY37,CY41)*(1-Losses)) - DB_Inputs!CY58*GSLoss-DB_Inputs!CY61*LCLoss-DB_Inputs!CY64*CFLoss","v":1480.9940468140953},{"$f":"(SUM(CZ25,CZ29,CZ33,CZ37,CZ41)*(1-Losses)) - DB_Inputs!CZ58*GSLoss-DB_Inputs!CZ61*LCLoss-DB_Inputs!CZ64*CFLoss","v":1528.0354938186911},{"$f":"(SUM(DA25,DA29,DA33,DA37,DA41)*(1-Losses)) - DB_Inputs!DA58*GSLoss-DB_Inputs!DA61*LCLoss-DB_Inputs!DA64*CFLoss","v":1502.4424821530549},{"$f":"(SUM(DB25,DB29,DB33,DB37,DB41)*(1-Losses)) - DB_Inputs!DB58*GSLoss-DB_Inputs!DB61*LCLoss-DB_Inputs!DB64*CFLoss","v":1449.4934120144235},{"$f":"(SUM(DC25,DC29,DC33,DC37,DC41)*(1-Losses)) - DB_Inputs!DC58*GSLoss-DB_Inputs!DC61*LCLoss-DB_Inputs!DC64*CFLoss","v":734.60144598308307},{"$f":"(SUM(DD25,DD29,DD33,DD37,DD41)*(1-Losses)) - DB_Inputs!DD58*GSLoss-DB_Inputs!DD61*LCLoss-DB_Inputs!DD64*CFLoss","v":483.05338635791378},{"$f":"(SUM(DE25,DE29,DE33,DE37,DE41)*(1-Losses)) - DB_Inputs!DE58*GSLoss-DB_Inputs!DE61*LCLoss-DB_Inputs!DE64*CFLoss","v":1356.6444612600999},{"$f":"(SUM(DF25,DF29,DF33,DF37,DF41)*(1-Losses)) - DB_Inputs!DF58*GSLoss-DB_Inputs!DF61*LCLoss-DB_Inputs!DF64*CFLoss","v":1541.9574754598216},{"$f":"(SUM(DG25,DG29,DG33,DG37,DG41)*(1-Losses)) - DB_Inputs!DG58*GSLoss-DB_Inputs!DG61*LCLoss-DB_Inputs!DG64*CFLoss","v":1544.5650933697898},{"$f":"SUMPRODUCT(CV45:DG45,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":1346.2750375921144},null,{"$f":"(SUM(DJ25,DJ29,DJ33,DJ37,DJ41)*(1-Losses)) - DB_Inputs!DJ58*GSLoss-DB_Inputs!DJ61*LCLoss-DB_Inputs!DJ64*CFLoss","v":1348.4508237844127},{"$f":"(SUM(DK25,DK29,DK33,DK37,DK41)*(1-Losses)) - DB_Inputs!DK58*GSLoss-DB_Inputs!DK61*LCLoss-DB_Inputs!DK64*CFLoss","v":1405.1031030642714},{"$f":"(SUM(DL25,DL29,DL33,DL37,DL41)*(1-Losses)) - DB_Inputs!DL58*GSLoss-DB_Inputs!DL61*LCLoss-DB_Inputs!DL64*CFLoss","v":1395.5868614838112},{"$f":"(SUM(DM25,DM29,DM33,DM37,DM41)*(1-Losses)) - DB_Inputs!DM58*GSLoss-DB_Inputs!DM61*LCLoss-DB_Inputs!DM64*CFLoss","v":1377.4324967239388},{"$f":"(SUM(DN25,DN29,DN33,DN37,DN41)*(1-Losses)) - DB_Inputs!DN58*GSLoss-DB_Inputs!DN61*LCLoss-DB_Inputs!DN64*CFLoss","v":1314.4342801447165},{"$f":"(SUM(DO25,DO29,DO33,DO37,DO41)*(1-Losses)) - DB_Inputs!DO58*GSLoss-DB_Inputs!DO61*LCLoss-DB_Inputs!DO64*CFLoss","v":1365.260977418498},{"$f":"(SUM(DP25,DP29,DP33,DP37,DP41)*(1-Losses)) - DB_Inputs!DP58*GSLoss-DB_Inputs!DP61*LCLoss-DB_Inputs!DP64*CFLoss","v":1422.1497878656569},{"$f":"(SUM(DQ25,DQ29,DQ33,DQ37,DQ41)*(1-Losses)) - DB_Inputs!DQ58*GSLoss-DB_Inputs!DQ61*LCLoss-DB_Inputs!DQ64*CFLoss","v":1448.1187770875424},{"$f":"(SUM(DR25,DR29,DR33,DR37,DR41)*(1-Losses)) - DB_Inputs!DR58*GSLoss-DB_Inputs!DR61*LCLoss-DB_Inputs!DR64*CFLoss","v":1402.7910348678747},{"$f":"(SUM(DS25,DS29,DS33,DS37,DS41)*(1-Losses)) - DB_Inputs!DS58*GSLoss-DB_Inputs!DS61*LCLoss-DB_Inputs!DS64*CFLoss","v":1404.6368591499515},{"$f":"(SUM(DT25,DT29,DT33,DT37,DT41)*(1-Losses)) - DB_Inputs!DT58*GSLoss-DB_Inputs!DT61*LCLoss-DB_Inputs!DT64*CFLoss","v":1395.1395735700676},{"$f":"(SUM(DU25,DU29,DU33,DU37,DU41)*(1-Losses)) - DB_Inputs!DU58*GSLoss-DB_Inputs!DU61*LCLoss-DB_Inputs!DU64*CFLoss","v":1380.2393563036151},{"$f":"SUMPRODUCT(DJ45:DU45,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":1388.3516617004841},null,{"$f":"(SUM(DX25,DX29,DX33,DX37,DX41)*(1-Losses)) - DB_Inputs!DX58*GSLoss-DB_Inputs!DX61*LCLoss-DB_Inputs!DX64*CFLoss","v":1535.189100451239},{"$f":"(SUM(DY25,DY29,DY33,DY37,DY41)*(1-Losses)) - DB_Inputs!DY58*GSLoss-DB_Inputs!DY61*LCLoss-DB_Inputs!DY64*CFLoss","v":1340.21643059998},{"$f":"(SUM(DZ25,DZ29,DZ33,DZ37,DZ41)*(1-Losses)) - DB_Inputs!DZ58*GSLoss-DB_Inputs!DZ61*LCLoss-DB_Inputs!DZ64*CFLoss","v":1546.5000634608273},{"$f":"(SUM(EA25,EA29,EA33,EA37,EA41)*(1-Losses)) - DB_Inputs!EA58*GSLoss-DB_Inputs!EA61*LCLoss-DB_Inputs!EA64*CFLoss","v":1504.7433124701115},{"$f":"(SUM(EB25,EB29,EB33,EB37,EB41)*(1-Losses)) - DB_Inputs!EB58*GSLoss-DB_Inputs!EB61*LCLoss-DB_Inputs!EB64*CFLoss","v":1520.6629036490708},{"$f":"(SUM(EC25,EC29,EC33,EC37,EC41)*(1-Losses)) - DB_Inputs!EC58*GSLoss-DB_Inputs!EC61*LCLoss-DB_Inputs!EC64*CFLoss","v":1494.6056487587307},{"$f":"(SUM(ED25,ED29,ED33,ED37,ED41)*(1-Losses)) - DB_Inputs!ED58*GSLoss-DB_Inputs!ED61*LCLoss-DB_Inputs!ED64*CFLoss","v":1549.9247727150746},{"$f":"(SUM(EE25,EE29,EE33,EE37,EE41)*(1-Losses)) - DB_Inputs!EE58*GSLoss-DB_Inputs!EE61*LCLoss-DB_Inputs!EE64*CFLoss","v":771.22955431706509},{"$f":"(SUM(EF25,EF29,EF33,EF37,EF41)*(1-Losses)) - DB_Inputs!EF58*GSLoss-DB_Inputs!EF61*LCLoss-DB_Inputs!EF64*CFLoss","v":472.16525343553002},{"$f":"(SUM(EG25,EG29,EG33,EG37,EG41)*(1-Losses)) - DB_Inputs!EG58*GSLoss-DB_Inputs!EG61*LCLoss-DB_Inputs!EG64*CFLoss","v":1501.2330528672644},{"$f":"(SUM(EH25,EH29,EH33,EH37,EH41)*(1-Losses)) - DB_Inputs!EH58*GSLoss-DB_Inputs!EH61*LCLoss-DB_Inputs!EH64*CFLoss","v":1518.2561705766661},{"$f":"(SUM(EI25,EI29,EI33,EI37,EI41)*(1-Losses)) - DB_Inputs!EI58*GSLoss-DB_Inputs!EI61*LCLoss-DB_Inputs!EI64*CFLoss","v":1548.9027658063299},{"$f":"SUMPRODUCT(DX45:EI45,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":1359.5358801463308},null,{"$f":"(SUM(EL25,EL29,EL33,EL37,EL41)*(1-Losses)) - DB_Inputs!EL58*GSLoss-DB_Inputs!EL61*LCLoss-DB_Inputs!EL64*CFLoss","v":1391.0722864036475},{"$f":"(SUM(EM25,EM29,EM33,EM37,EM41)*(1-Losses)) - DB_Inputs!EM58*GSLoss-DB_Inputs!EM61*LCLoss-DB_Inputs!EM64*CFLoss","v":1350.3551252760371},{"$f":"(SUM(EN25,EN29,EN33,EN37,EN41)*(1-Losses)) - DB_Inputs!EN58*GSLoss-DB_Inputs!EN61*LCLoss-DB_Inputs!EN64*CFLoss","v":1376.7618224821147},{"$f":"(SUM(EO25,EO29,EO33,EO37,EO41)*(1-Losses)) - DB_Inputs!EO58*GSLoss-DB_Inputs!EO61*LCLoss-DB_Inputs!EO64*CFLoss","v":1321.7566830393268},{"$f":"(SUM(EP25,EP29,EP33,EP37,EP41)*(1-Losses)) - DB_Inputs!EP58*GSLoss-DB_Inputs!EP61*LCLoss-DB_Inputs!EP64*CFLoss","v":1359.2925587207374},{"$f":"(SUM(EQ25,EQ29,EQ33,EQ37,EQ41)*(1-Losses)) - DB_Inputs!EQ58*GSLoss-DB_Inputs!EQ61*LCLoss-DB_Inputs!EQ64*CFLoss","v":1392.2058630403287},{"$f":"(SUM(ER25,ER29,ER33,ER37,ER41)*(1-Losses)) - DB_Inputs!ER58*GSLoss-DB_Inputs!ER61*LCLoss-DB_Inputs!ER64*CFLoss","v":1420.2643376321539},{"$f":"(SUM(ES25,ES29,ES33,ES37,ES41)*(1-Losses)) - DB_Inputs!ES58*GSLoss-DB_Inputs!ES61*LCLoss-DB_Inputs!ES64*CFLoss","v":1380.2213393459981},{"$f":"(SUM(ET25,ET29,ET33,ET37,ET41)*(1-Losses)) - DB_Inputs!ET58*GSLoss-DB_Inputs!ET61*LCLoss-DB_Inputs!ET64*CFLoss","v":1396.2980974841228},{"$f":"(SUM(EU25,EU29,EU33,EU37,EU41)*(1-Losses)) - DB_Inputs!EU58*GSLoss-DB_Inputs!EU61*LCLoss-DB_Inputs!EU64*CFLoss","v":1410.1003813880609},{"$f":"(SUM(EV25,EV29,EV33,EV37,EV41)*(1-Losses)) - DB_Inputs!EV58*GSLoss-DB_Inputs!EV61*LCLoss-DB_Inputs!EV64*CFLoss","v":1358.9250327064497},{"$f":"(SUM(EW25,EW29,EW33,EW37,EW41)*(1-Losses)) - DB_Inputs!EW58*GSLoss-DB_Inputs!EW61*LCLoss-DB_Inputs!EW64*CFLoss","v":1411.2013012117736},{"$f":"SUMPRODUCT(EL45:EW45,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":1380.7077469333706},null,{"$f":"(SUM(EZ25,EZ29,EZ33,EZ37,EZ41)*(1-Losses)) - DB_Inputs!EZ58*GSLoss-DB_Inputs!EZ61*LCLoss-DB_Inputs!EZ64*CFLoss","v":1533.9283936444879},{"$f":"(SUM(FA25,FA29,FA33,FA37,FA41)*(1-Losses)) - DB_Inputs!FA58*GSLoss-DB_Inputs!FA61*LCLoss-DB_Inputs!FA64*CFLoss","v":1538.7583150854668},{"$f":"(SUM(FB25,FB29,FB33,FB37,FB41)*(1-Losses)) - DB_Inputs!FB58*GSLoss-DB_Inputs!FB61*LCLoss-DB_Inputs!FB64*CFLoss","v":1533.5262021607714},{"$f":"(SUM(FC25,FC29,FC33,FC37,FC41)*(1-Losses)) - DB_Inputs!FC58*GSLoss-DB_Inputs!FC61*LCLoss-DB_Inputs!FC64*CFLoss","v":1519.4078117660224},{"$f":"(SUM(FD25,FD29,FD33,FD37,FD41)*(1-Losses)) - DB_Inputs!FD58*GSLoss-DB_Inputs!FD61*LCLoss-DB_Inputs!FD64*CFLoss","v":1565.7729208280862},{"$f":"(SUM(FE25,FE29,FE33,FE37,FE41)*(1-Losses)) - DB_Inputs!FE58*GSLoss-DB_Inputs!FE61*LCLoss-DB_Inputs!FE64*CFLoss","v":1551.7391512539489},{"$f":"(SUM(FF25,FF29,FF33,FF37,FF41)*(1-Losses)) - DB_Inputs!FF58*GSLoss-DB_Inputs!FF61*LCLoss-DB_Inputs!FF64*CFLoss","v":1565.7175329090435},{"$f":"(SUM(FG25,FG29,FG33,FG37,FG41)*(1-Losses)) - DB_Inputs!FG58*GSLoss-DB_Inputs!FG61*LCLoss-DB_Inputs!FG64*CFLoss","v":858.89905727605674},{"$f":"(SUM(FH25,FH29,FH33,FH37,FH41)*(1-Losses)) - DB_Inputs!FH58*GSLoss-DB_Inputs!FH61*LCLoss-DB_Inputs!FH64*CFLoss","v":487.81435458360386},{"$f":"(SUM(FI25,FI29,FI33,FI37,FI41)*(1-Losses)) - DB_Inputs!FI58*GSLoss-DB_Inputs!FI61*LCLoss-DB_Inputs!FI64*CFLoss","v":816.29158471276583},{"$f":"(SUM(FJ25,FJ29,FJ33,FJ37,FJ41)*(1-Losses)) - DB_Inputs!FJ58*GSLoss-DB_Inputs!FJ61*LCLoss-DB_Inputs!FJ64*CFLoss","v":1547.1046787164858},{"$f":"(SUM(FK25,FK29,FK33,FK37,FK41)*(1-Losses)) - DB_Inputs!FK58*GSLoss-DB_Inputs!FK61*LCLoss-DB_Inputs!FK64*CFLoss","v":1554.8505077422046},{"$f":"SUMPRODUCT(EZ45:FK45,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":1337.6548255412233},null,{"$f":"(SUM(FN25,FN29,FN33,FN37,FN41)*(1-Losses)) - DB_Inputs!FN58*GSLoss-DB_Inputs!FN61*LCLoss-DB_Inputs!FN64*CFLoss","v":1388.150360606593},{"$f":"(SUM(FO25,FO29,FO33,FO37,FO41)*(1-Losses)) - DB_Inputs!FO58*GSLoss-DB_Inputs!FO61*LCLoss-DB_Inputs!FO64*CFLoss","v":1347.8341261418357},{"$f":"(SUM(FP25,FP29,FP33,FP37,FP41)*(1-Losses)) - DB_Inputs!FP58*GSLoss-DB_Inputs!FP61*LCLoss-DB_Inputs!FP64*CFLoss","v":1343.6583611902552},{"$f":"(SUM(FQ25,FQ29,FQ33,FQ37,FQ41)*(1-Losses)) - DB_Inputs!FQ58*GSLoss-DB_Inputs!FQ61*LCLoss-DB_Inputs!FQ64*CFLoss","v":1390.4052937291037},{"$f":"(SUM(FR25,FR29,FR33,FR37,FR41)*(1-Losses)) - DB_Inputs!FR58*GSLoss-DB_Inputs!FR61*LCLoss-DB_Inputs!FR64*CFLoss","v":1411.4330523182341},{"$f":"(SUM(FS25,FS29,FS33,FS37,FS41)*(1-Losses)) - DB_Inputs!FS58*GSLoss-DB_Inputs!FS61*LCLoss-DB_Inputs!FS64*CFLoss","v":1422.6473796546618},{"$f":"(SUM(FT25,FT29,FT33,FT37,FT41)*(1-Losses)) - DB_Inputs!FT58*GSLoss-DB_Inputs!FT61*LCLoss-DB_Inputs!FT64*CFLoss","v":1364.9283324621531},{"$f":"(SUM(FU25,FU29,FU33,FU37,FU41)*(1-Losses)) - DB_Inputs!FU58*GSLoss-DB_Inputs!FU61*LCLoss-DB_Inputs!FU64*CFLoss","v":1409.3858190102533},{"$f":"(SUM(FV25,FV29,FV33,FV37,FV41)*(1-Losses)) - DB_Inputs!FV58*GSLoss-DB_Inputs!FV61*LCLoss-DB_Inputs!FV64*CFLoss","v":1414.9530144377109},{"$f":"(SUM(FW25,FW29,FW33,FW37,FW41)*(1-Losses)) - DB_Inputs!FW58*GSLoss-DB_Inputs!FW61*LCLoss-DB_Inputs!FW64*CFLoss","v":1395.7623597131512},{"$f":"(SUM(FX25,FX29,FX33,FX37,FX41)*(1-Losses)) - DB_Inputs!FX58*GSLoss-DB_Inputs!FX61*LCLoss-DB_Inputs!FX64*CFLoss","v":1393.9830704940323},{"$f":"(SUM(FY25,FY29,FY33,FY37,FY41)*(1-Losses)) - DB_Inputs!FY58*GSLoss-DB_Inputs!FY61*LCLoss-DB_Inputs!FY64*CFLoss","v":1392.3653089421434},{"$f":"SUMPRODUCT(FN45:FY45,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":1389.6783702052551},null,{"$f":"(SUM(GB25,GB29,GB33,GB37,GB41)*(1-Losses)) - DB_Inputs!GB58*GSLoss-DB_Inputs!GB61*LCLoss-DB_Inputs!GB64*CFLoss","v":1545.8847330046158},{"$f":"(SUM(GC25,GC29,GC33,GC37,GC41)*(1-Losses)) - DB_Inputs!GC58*GSLoss-DB_Inputs!GC61*LCLoss-DB_Inputs!GC64*CFLoss","v":1528.4365787693152},{"$f":"(SUM(GD25,GD29,GD33,GD37,GD41)*(1-Losses)) - DB_Inputs!GD58*GSLoss-DB_Inputs!GD61*LCLoss-DB_Inputs!GD64*CFLoss","v":1478.736380775576},{"$f":"(SUM(GE25,GE29,GE33,GE37,GE41)*(1-Losses)) - DB_Inputs!GE58*GSLoss-DB_Inputs!GE61*LCLoss-DB_Inputs!GE64*CFLoss","v":1503.384477767496},{"$f":"(SUM(GF25,GF29,GF33,GF37,GF41)*(1-Losses)) - DB_Inputs!GF58*GSLoss-DB_Inputs!GF61*LCLoss-DB_Inputs!GF64*CFLoss","v":1572.0908024207033},{"$f":"(SUM(GG25,GG29,GG33,GG37,GG41)*(1-Losses)) - DB_Inputs!GG58*GSLoss-DB_Inputs!GG61*LCLoss-DB_Inputs!GG64*CFLoss","v":1541.3382162665521},{"$f":"(SUM(GH25,GH29,GH33,GH37,GH41)*(1-Losses)) - DB_Inputs!GH58*GSLoss-DB_Inputs!GH61*LCLoss-DB_Inputs!GH64*CFLoss","v":1584.3394321188346},{"$f":"(SUM(GI25,GI29,GI33,GI37,GI41)*(1-Losses)) - DB_Inputs!GI58*GSLoss-DB_Inputs!GI61*LCLoss-DB_Inputs!GI64*CFLoss","v":896.14410983085304},{"$f":"(SUM(GJ25,GJ29,GJ33,GJ37,GJ41)*(1-Losses)) - DB_Inputs!GJ58*GSLoss-DB_Inputs!GJ61*LCLoss-DB_Inputs!GJ64*CFLoss","v":486.46322283598846},{"$f":"(SUM(GK25,GK29,GK33,GK37,GK41)*(1-Losses)) - DB_Inputs!GK58*GSLoss-DB_Inputs!GK61*LCLoss-DB_Inputs!GK64*CFLoss","v":1504.5078555398206},{"$f":"(SUM(GL25,GL29,GL33,GL37,GL41)*(1-Losses)) - DB_Inputs!GL58*GSLoss-DB_Inputs!GL61*LCLoss-DB_Inputs!GL64*CFLoss","v":1367.6459589620479},{"$f":"(SUM(GM25,GM29,GM33,GM37,GM41)*(1-Losses)) - DB_Inputs!GM58*GSLoss-DB_Inputs!GM61*LCLoss-DB_Inputs!GM64*CFLoss","v":1534.3912024936287},{"$f":"SUMPRODUCT(GB45:GM45,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":1379.4824527156677},null,{"$f":"(SUM(GP25,GP29,GP33,GP37,GP41)*(1-Losses)) - DB_Inputs!GP58*GSLoss-DB_Inputs!GP61*LCLoss-DB_Inputs!GP64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GQ25,GQ29,GQ33,GQ37,GQ41)*(1-Losses)) - DB_Inputs!GQ58*GSLoss-DB_Inputs!GQ61*LCLoss-DB_Inputs!GQ64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GR25,GR29,GR33,GR37,GR41)*(1-Losses)) - DB_Inputs!GR58*GSLoss-DB_Inputs!GR61*LCLoss-DB_Inputs!GR64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GS25,GS29,GS33,GS37,GS41)*(1-Losses)) - DB_Inputs!GS58*GSLoss-DB_Inputs!GS61*LCLoss-DB_Inputs!GS64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GT25,GT29,GT33,GT37,GT41)*(1-Losses)) - DB_Inputs!GT58*GSLoss-DB_Inputs!GT61*LCLoss-DB_Inputs!GT64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GU25,GU29,GU33,GU37,GU41)*(1-Losses)) - DB_Inputs!GU58*GSLoss-DB_Inputs!GU61*LCLoss-DB_Inputs!GU64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GV25,GV29,GV33,GV37,GV41)*(1-Losses)) - DB_Inputs!GV58*GSLoss-DB_Inputs!GV61*LCLoss-DB_Inputs!GV64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GW25,GW29,GW33,GW37,GW41)*(1-Losses)) - DB_Inputs!GW58*GSLoss-DB_Inputs!GW61*LCLoss-DB_Inputs!GW64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GX25,GX29,GX33,GX37,GX41)*(1-Losses)) - DB_Inputs!GX58*GSLoss-DB_Inputs!GX61*LCLoss-DB_Inputs!GX64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GY25,GY29,GY33,GY37,GY41)*(1-Losses)) - DB_Inputs!GY58*GSLoss-DB_Inputs!GY61*LCLoss-DB_Inputs!GY64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GZ25,GZ29,GZ33,GZ37,GZ41)*(1-Losses)) - DB_Inputs!GZ58*GSLoss-DB_Inputs!GZ61*LCLoss-DB_Inputs!GZ64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(HA25,HA29,HA33,HA37,HA41)*(1-Losses)) - DB_Inputs!HA58*GSLoss-DB_Inputs!HA61*LCLoss-DB_Inputs!HA64*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP45:HA45,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["Total Resources  LLH",{"$f":"(SUM(B26,B30,B34,B38,B42)*(1-Losses)) - DB_Inputs!B59*GSLoss - DB_Inputs!B62*LCLoss - DB_Inputs!B65*CFLoss","v":5261.8996616600307},{"$f":"(SUM(C26,C30,C34,C38,C42)*(1-Losses)) - DB_Inputs!C59*GSLoss - DB_Inputs!C62*LCLoss - DB_Inputs!C65*CFLoss","v":6977.8798107060329},{"$f":"(SUM(D26,D30,D34,D38,D42)*(1-Losses)) - DB_Inputs!D59*GSLoss - DB_Inputs!D62*LCLoss - DB_Inputs!D65*CFLoss","v":6865.8491954415022},{"$f":"(SUM(E26,E30,E34,E38,E42)*(1-Losses)) - DB_Inputs!E59*GSLoss - DB_Inputs!E62*LCLoss - DB_Inputs!E65*CFLoss","v":6178.1397183016497},{"$f":"(SUM(F26,F30,F34,F38,F42)*(1-Losses)) - DB_Inputs!F59*GSLoss - DB_Inputs!F62*LCLoss - DB_Inputs!F65*CFLoss","v":6020.07445265567},{"$f":"(SUM(G26,G30,G34,G38,G42)*(1-Losses)) - DB_Inputs!G59*GSLoss - DB_Inputs!G62*LCLoss - DB_Inputs!G65*CFLoss","v":6218.7849261071278},{"$f":"(SUM(H26,H30,H34,H38,H42)*(1-Losses)) - DB_Inputs!H59*GSLoss - DB_Inputs!H62*LCLoss - DB_Inputs!H65*CFLoss","v":4119.9739970398596},{"$f":"(SUM(I26,I30,I34,I38,I42)*(1-Losses)) - DB_Inputs!I59*GSLoss - DB_Inputs!I62*LCLoss - DB_Inputs!I65*CFLoss","v":10187.76118070379},{"$f":"(SUM(J26,J30,J34,J38,J42)*(1-Losses)) - DB_Inputs!J59*GSLoss - DB_Inputs!J62*LCLoss - DB_Inputs!J65*CFLoss","v":10951.203999179388},{"$f":"(SUM(K26,K30,K34,K38,K42)*(1-Losses)) - DB_Inputs!K59*GSLoss - DB_Inputs!K62*LCLoss - DB_Inputs!K65*CFLoss","v":5664.5947335848605},{"$f":"(SUM(L26,L30,L34,L38,L42)*(1-Losses)) - DB_Inputs!L59*GSLoss - DB_Inputs!L62*LCLoss - DB_Inputs!L65*CFLoss","v":6026.4371160991323},{"$f":"(SUM(M26,M30,M34,M38,M42)*(1-Losses)) - DB_Inputs!M59*GSLoss - DB_Inputs!M62*LCLoss - DB_Inputs!M65*CFLoss","v":5376.7119426840381},{"$f":"SUMPRODUCT(B46:M46,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":6637.2918107847263},null,{"$f":"(SUM(P26,P30,P34,P38,P42)*(1-Losses)) - DB_Inputs!P59*GSLoss - DB_Inputs!P62*LCLoss - DB_Inputs!P65*CFLoss","v":5475.6106945044148},{"$f":"(SUM(Q26,Q30,Q34,Q38,Q42)*(1-Losses)) - DB_Inputs!Q59*GSLoss - DB_Inputs!Q62*LCLoss - DB_Inputs!Q65*CFLoss","v":7184.7869155365943},{"$f":"(SUM(R26,R30,R34,R38,R42)*(1-Losses)) - DB_Inputs!R59*GSLoss - DB_Inputs!R62*LCLoss - DB_Inputs!R65*CFLoss","v":7344.2481080954021},{"$f":"(SUM(S26,S30,S34,S38,S42)*(1-Losses)) - DB_Inputs!S59*GSLoss - DB_Inputs!S62*LCLoss - DB_Inputs!S65*CFLoss","v":8140.3316565947116},{"$f":"(SUM(T26,T30,T34,T38,T42)*(1-Losses)) - DB_Inputs!T59*GSLoss - DB_Inputs!T62*LCLoss - DB_Inputs!T65*CFLoss","v":7830.6957189919785},{"$f":"(SUM(U26,U30,U34,U38,U42)*(1-Losses)) - DB_Inputs!U59*GSLoss - DB_Inputs!U62*LCLoss - DB_Inputs!U65*CFLoss","v":8519.4199971902017},{"$f":"(SUM(V26,V30,V34,V38,V42)*(1-Losses)) - DB_Inputs!V59*GSLoss - DB_Inputs!V62*LCLoss - DB_Inputs!V65*CFLoss","v":12381.177098548143},{"$f":"(SUM(W26,W30,W34,W38,W42)*(1-Losses)) - DB_Inputs!W59*GSLoss - DB_Inputs!W62*LCLoss - DB_Inputs!W65*CFLoss","v":13120.499565495691},{"$f":"(SUM(X26,X30,X34,X38,X42)*(1-Losses)) - DB_Inputs!X59*GSLoss - DB_Inputs!X62*LCLoss - DB_Inputs!X65*CFLoss","v":8969.0525531485273},{"$f":"(SUM(Y26,Y30,Y34,Y38,Y42)*(1-Losses)) - DB_Inputs!Y59*GSLoss - DB_Inputs!Y62*LCLoss - DB_Inputs!Y65*CFLoss","v":10610.094128681383},{"$f":"(SUM(Z26,Z30,Z34,Z38,Z42)*(1-Losses)) - DB_Inputs!Z59*GSLoss - DB_Inputs!Z62*LCLoss - DB_Inputs!Z65*CFLoss","v":6837.3162931714105},{"$f":"(SUM(AA26,AA30,AA34,AA38,AA42)*(1-Losses)) - DB_Inputs!AA59*GSLoss - DB_Inputs!AA62*LCLoss - DB_Inputs!AA65*CFLoss","v":5741.0267859928636},{"$f":"SUMPRODUCT(P46:AA46,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":8506.2591074560078},null,{"$f":"(SUM(AD26,AD30,AD34,AD38,AD42)*(1-Losses)) - DB_Inputs!AD59*GSLoss - DB_Inputs!AD62*LCLoss - DB_Inputs!AD65*CFLoss","v":1276.8120927688228},{"$f":"(SUM(AE26,AE30,AE34,AE38,AE42)*(1-Losses)) - DB_Inputs!AE59*GSLoss - DB_Inputs!AE62*LCLoss - DB_Inputs!AE65*CFLoss","v":1250.8297141229757},{"$f":"(SUM(AF26,AF30,AF34,AF38,AF42)*(1-Losses)) - DB_Inputs!AF59*GSLoss - DB_Inputs!AF62*LCLoss - DB_Inputs!AF65*CFLoss","v":1276.9261906712029},{"$f":"(SUM(AG26,AG30,AG34,AG38,AG42)*(1-Losses)) - DB_Inputs!AG59*GSLoss - DB_Inputs!AG62*LCLoss - DB_Inputs!AG65*CFLoss","v":1200.8236657693064},{"$f":"(SUM(AH26,AH30,AH34,AH38,AH42)*(1-Losses)) - DB_Inputs!AH59*GSLoss - DB_Inputs!AH62*LCLoss - DB_Inputs!AH65*CFLoss","v":1223.8517603693617},{"$f":"(SUM(AI26,AI30,AI34,AI38,AI42)*(1-Losses)) - DB_Inputs!AI59*GSLoss - DB_Inputs!AI62*LCLoss - DB_Inputs!AI65*CFLoss","v":1285.9944186521375},{"$f":"(SUM(AJ26,AJ30,AJ34,AJ38,AJ42)*(1-Losses)) - DB_Inputs!AJ59*GSLoss - DB_Inputs!AJ62*LCLoss - DB_Inputs!AJ65*CFLoss","v":1205.7412640098407},{"$f":"(SUM(AK26,AK30,AK34,AK38,AK42)*(1-Losses)) - DB_Inputs!AK59*GSLoss - DB_Inputs!AK62*LCLoss - DB_Inputs!AK65*CFLoss","v":1189.6159485289916},{"$f":"(SUM(AL26,AL30,AL34,AL38,AL42)*(1-Losses)) - DB_Inputs!AL59*GSLoss - DB_Inputs!AL62*LCLoss - DB_Inputs!AL65*CFLoss","v":1214.7006996309237},{"$f":"(SUM(AM26,AM30,AM34,AM38,AM42)*(1-Losses)) - DB_Inputs!AM59*GSLoss - DB_Inputs!AM62*LCLoss - DB_Inputs!AM65*CFLoss","v":1224.0434594704718},{"$f":"(SUM(AN26,AN30,AN34,AN38,AN42)*(1-Losses)) - DB_Inputs!AN59*GSLoss - DB_Inputs!AN62*LCLoss - DB_Inputs!AN65*CFLoss","v":1173.6211460741638},{"$f":"(SUM(AO26,AO30,AO34,AO38,AO42)*(1-Losses)) - DB_Inputs!AO59*GSLoss - DB_Inputs!AO62*LCLoss - DB_Inputs!AO65*CFLoss","v":1240.5454583597391},{"$f":"SUMPRODUCT(AD46:AO46,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":1230.3541389117418},null,{"$f":"(SUM(AR26,AR30,AR34,AR38,AR42)*(1-Losses)) - DB_Inputs!AR59*GSLoss - DB_Inputs!AR62*LCLoss - DB_Inputs!AR65*CFLoss","v":1361.7219921518342},{"$f":"(SUM(AS26,AS30,AS34,AS38,AS42)*(1-Losses)) - DB_Inputs!AS59*GSLoss - DB_Inputs!AS62*LCLoss - DB_Inputs!AS65*CFLoss","v":1384.5917222841374},{"$f":"(SUM(AT26,AT30,AT34,AT38,AT42)*(1-Losses)) - DB_Inputs!AT59*GSLoss - DB_Inputs!AT62*LCLoss - DB_Inputs!AT65*CFLoss","v":1367.4324855898906},{"$f":"(SUM(AU26,AU30,AU34,AU38,AU42)*(1-Losses)) - DB_Inputs!AU59*GSLoss - DB_Inputs!AU62*LCLoss - DB_Inputs!AU65*CFLoss","v":1332.9073746714532},{"$f":"(SUM(AV26,AV30,AV34,AV38,AV42)*(1-Losses)) - DB_Inputs!AV59*GSLoss - DB_Inputs!AV62*LCLoss - DB_Inputs!AV65*CFLoss","v":1353.9693575523002},{"$f":"(SUM(AW26,AW30,AW34,AW38,AW42)*(1-Losses)) - DB_Inputs!AW59*GSLoss - DB_Inputs!AW62*LCLoss - DB_Inputs!AW65*CFLoss","v":1365.6581436102929},{"$f":"(SUM(AX26,AX30,AX34,AX38,AX42)*(1-Losses)) - DB_Inputs!AX59*GSLoss - DB_Inputs!AX62*LCLoss - DB_Inputs!AX65*CFLoss","v":1304.4548027666731},{"$f":"(SUM(AY26,AY30,AY34,AY38,AY42)*(1-Losses)) - DB_Inputs!AY59*GSLoss - DB_Inputs!AY62*LCLoss - DB_Inputs!AY65*CFLoss","v":631.8886043279756},{"$f":"(SUM(AZ26,AZ30,AZ34,AZ38,AZ42)*(1-Losses)) - DB_Inputs!AZ59*GSLoss - DB_Inputs!AZ62*LCLoss - DB_Inputs!AZ65*CFLoss","v":243.7241105778854},{"$f":"(SUM(BA26,BA30,BA34,BA38,BA42)*(1-Losses)) - DB_Inputs!BA59*GSLoss - DB_Inputs!BA62*LCLoss - DB_Inputs!BA65*CFLoss","v":529.56741432202659},{"$f":"(SUM(BB26,BB30,BB34,BB38,BB42)*(1-Losses)) - DB_Inputs!BB59*GSLoss - DB_Inputs!BB62*LCLoss - DB_Inputs!BB65*CFLoss","v":1256.5571944757614},{"$f":"(SUM(BC26,BC30,BC34,BC38,BC42)*(1-Losses)) - DB_Inputs!BC59*GSLoss - DB_Inputs!BC62*LCLoss - DB_Inputs!BC65*CFLoss","v":1270.8338787868156},{"$f":"SUMPRODUCT(AR46:BC46,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":1115.8257027553218},null,{"$f":"(SUM(BF26,BF30,BF34,BF38,BF42)*(1-Losses)) - DB_Inputs!BF59*GSLoss - DB_Inputs!BF62*LCLoss - DB_Inputs!BF65*CFLoss","v":1173.5306382919623},{"$f":"(SUM(BG26,BG30,BG34,BG38,BG42)*(1-Losses)) - DB_Inputs!BG59*GSLoss - DB_Inputs!BG62*LCLoss - DB_Inputs!BG65*CFLoss","v":1135.216045430242},{"$f":"(SUM(BH26,BH30,BH34,BH38,BH42)*(1-Losses)) - DB_Inputs!BH59*GSLoss - DB_Inputs!BH62*LCLoss - DB_Inputs!BH65*CFLoss","v":1123.9155474934055},{"$f":"(SUM(BI26,BI30,BI34,BI38,BI42)*(1-Losses)) - DB_Inputs!BI59*GSLoss - DB_Inputs!BI62*LCLoss - DB_Inputs!BI65*CFLoss","v":1144.309659621219},{"$f":"(SUM(BJ26,BJ30,BJ34,BJ38,BJ42)*(1-Losses)) - DB_Inputs!BJ59*GSLoss - DB_Inputs!BJ62*LCLoss - DB_Inputs!BJ65*CFLoss","v":1146.7069611415834},{"$f":"(SUM(BK26,BK30,BK34,BK38,BK42)*(1-Losses)) - DB_Inputs!BK59*GSLoss - DB_Inputs!BK62*LCLoss - DB_Inputs!BK65*CFLoss","v":1176.2471370899427},{"$f":"(SUM(BL26,BL30,BL34,BL38,BL42)*(1-Losses)) - DB_Inputs!BL59*GSLoss - DB_Inputs!BL62*LCLoss - DB_Inputs!BL65*CFLoss","v":1137.9814491257753},{"$f":"(SUM(BM26,BM30,BM34,BM38,BM42)*(1-Losses)) - DB_Inputs!BM59*GSLoss - DB_Inputs!BM62*LCLoss - DB_Inputs!BM65*CFLoss","v":1198.3406399914936},{"$f":"(SUM(BN26,BN30,BN34,BN38,BN42)*(1-Losses)) - DB_Inputs!BN59*GSLoss - DB_Inputs!BN62*LCLoss - DB_Inputs!BN65*CFLoss","v":1206.4881216265203},{"$f":"(SUM(BO26,BO30,BO34,BO38,BO42)*(1-Losses)) - DB_Inputs!BO59*GSLoss - DB_Inputs!BO62*LCLoss - DB_Inputs!BO65*CFLoss","v":1178.2152796986784},{"$f":"(SUM(BP26,BP30,BP34,BP38,BP42)*(1-Losses)) - DB_Inputs!BP59*GSLoss - DB_Inputs!BP62*LCLoss - DB_Inputs!BP65*CFLoss","v":1171.0550161678814},{"$f":"(SUM(BQ26,BQ30,BQ34,BQ38,BQ42)*(1-Losses)) - DB_Inputs!BQ59*GSLoss - DB_Inputs!BQ62*LCLoss - DB_Inputs!BQ65*CFLoss","v":1155.0869589073604},{"$f":"SUMPRODUCT(BF46:BQ46,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":1162.4024596286401},null,{"$f":"(SUM(BT26,BT30,BT34,BT38,BT42)*(1-Losses)) - DB_Inputs!BT59*GSLoss - DB_Inputs!BT62*LCLoss - DB_Inputs!BT65*CFLoss","v":1303.2602634634002},{"$f":"(SUM(BU26,BU30,BU34,BU38,BU42)*(1-Losses)) - DB_Inputs!BU59*GSLoss - DB_Inputs!BU62*LCLoss - DB_Inputs!BU65*CFLoss","v":1299.0607689906126},{"$f":"(SUM(BV26,BV30,BV34,BV38,BV42)*(1-Losses)) - DB_Inputs!BV59*GSLoss - DB_Inputs!BV62*LCLoss - DB_Inputs!BV65*CFLoss","v":1252.5739674032657},{"$f":"(SUM(BW26,BW30,BW34,BW38,BW42)*(1-Losses)) - DB_Inputs!BW59*GSLoss - DB_Inputs!BW62*LCLoss - DB_Inputs!BW65*CFLoss","v":1245.9952733412254},{"$f":"(SUM(BX26,BX30,BX34,BX38,BX42)*(1-Losses)) - DB_Inputs!BX59*GSLoss - DB_Inputs!BX62*LCLoss - DB_Inputs!BX65*CFLoss","v":1271.1189531571413},{"$f":"(SUM(BY26,BY30,BY34,BY38,BY42)*(1-Losses)) - DB_Inputs!BY59*GSLoss - DB_Inputs!BY62*LCLoss - DB_Inputs!BY65*CFLoss","v":1292.457384002284},{"$f":"(SUM(BZ26,BZ30,BZ34,BZ38,BZ42)*(1-Losses)) - DB_Inputs!BZ59*GSLoss - DB_Inputs!BZ62*LCLoss - DB_Inputs!BZ65*CFLoss","v":1302.6223140909694},{"$f":"(SUM(CA26,CA30,CA34,CA38,CA42)*(1-Losses)) - DB_Inputs!CA59*GSLoss - DB_Inputs!CA62*LCLoss - DB_Inputs!CA65*CFLoss","v":647.69993261773357},{"$f":"(SUM(CB26,CB30,CB34,CB38,CB42)*(1-Losses)) - DB_Inputs!CB59*GSLoss - DB_Inputs!CB62*LCLoss - DB_Inputs!CB65*CFLoss","v":228.62393665027608},{"$f":"(SUM(CC26,CC30,CC34,CC38,CC42)*(1-Losses)) - DB_Inputs!CC59*GSLoss - DB_Inputs!CC62*LCLoss - DB_Inputs!CC65*CFLoss","v":1242.4098093981004},{"$f":"(SUM(CD26,CD30,CD34,CD38,CD42)*(1-Losses)) - DB_Inputs!CD59*GSLoss - DB_Inputs!CD62*LCLoss - DB_Inputs!CD65*CFLoss","v":1074.1568080116792},{"$f":"(SUM(CE26,CE30,CE34,CE38,CE42)*(1-Losses)) - DB_Inputs!CE59*GSLoss - DB_Inputs!CE62*LCLoss - DB_Inputs!CE65*CFLoss","v":1280.999461567478},{"$f":"SUMPRODUCT(BT46:CE46,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":1123.4935381801445},null,{"$f":"(SUM(CH26,CH30,CH34,CH38,CH42)*(1-Losses)) - DB_Inputs!CH59*GSLoss - DB_Inputs!CH62*LCLoss - DB_Inputs!CH65*CFLoss","v":1104.7315945338989},{"$f":"(SUM(CI26,CI30,CI34,CI38,CI42)*(1-Losses)) - DB_Inputs!CI59*GSLoss - DB_Inputs!CI62*LCLoss - DB_Inputs!CI65*CFLoss","v":1161.5322023635997},{"$f":"(SUM(CJ26,CJ30,CJ34,CJ38,CJ42)*(1-Losses)) - DB_Inputs!CJ59*GSLoss - DB_Inputs!CJ62*LCLoss - DB_Inputs!CJ65*CFLoss","v":1101.8118985858723},{"$f":"(SUM(CK26,CK30,CK34,CK38,CK42)*(1-Losses)) - DB_Inputs!CK59*GSLoss - DB_Inputs!CK62*LCLoss - DB_Inputs!CK65*CFLoss","v":1156.3428726530192},{"$f":"(SUM(CL26,CL30,CL34,CL38,CL42)*(1-Losses)) - DB_Inputs!CL59*GSLoss - DB_Inputs!CL62*LCLoss - DB_Inputs!CL65*CFLoss","v":1139.9292999582326},{"$f":"(SUM(CM26,CM30,CM34,CM38,CM42)*(1-Losses)) - DB_Inputs!CM59*GSLoss - DB_Inputs!CM62*LCLoss - DB_Inputs!CM65*CFLoss","v":968.03271547782992},{"$f":"(SUM(CN26,CN30,CN34,CN38,CN42)*(1-Losses)) - DB_Inputs!CN59*GSLoss - DB_Inputs!CN62*LCLoss - DB_Inputs!CN65*CFLoss","v":1181.4810895808826},{"$f":"(SUM(CO26,CO30,CO34,CO38,CO42)*(1-Losses)) - DB_Inputs!CO59*GSLoss - DB_Inputs!CO62*LCLoss - DB_Inputs!CO65*CFLoss","v":1208.5191947758019},{"$f":"(SUM(CP26,CP30,CP34,CP38,CP42)*(1-Losses)) - DB_Inputs!CP59*GSLoss - DB_Inputs!CP62*LCLoss - DB_Inputs!CP65*CFLoss","v":1208.1571911817737},{"$f":"(SUM(CQ26,CQ30,CQ34,CQ38,CQ42)*(1-Losses)) - DB_Inputs!CQ59*GSLoss - DB_Inputs!CQ62*LCLoss - DB_Inputs!CQ65*CFLoss","v":1183.9605601466403},{"$f":"(SUM(CR26,CR30,CR34,CR38,CR42)*(1-Losses)) - DB_Inputs!CR59*GSLoss - DB_Inputs!CR62*LCLoss - DB_Inputs!CR65*CFLoss","v":828.00868485292006},{"$f":"(SUM(CS26,CS30,CS34,CS38,CS42)*(1-Losses)) - DB_Inputs!CS59*GSLoss - DB_Inputs!CS62*LCLoss - DB_Inputs!CS65*CFLoss","v":1114.8917485310183},{"$f":"SUMPRODUCT(CH46:CS46,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":1113.3599109670201},null,{"$f":"(SUM(CV26,CV30,CV34,CV38,CV42)*(1-Losses)) - DB_Inputs!CV59*GSLoss - DB_Inputs!CV62*LCLoss - DB_Inputs!CV65*CFLoss","v":1267.4972962062675},{"$f":"(SUM(CW26,CW30,CW34,CW38,CW42)*(1-Losses)) - DB_Inputs!CW59*GSLoss - DB_Inputs!CW62*LCLoss - DB_Inputs!CW65*CFLoss","v":1297.6234191771448},{"$f":"(SUM(CX26,CX30,CX34,CX38,CX42)*(1-Losses)) - DB_Inputs!CX59*GSLoss - DB_Inputs!CX62*LCLoss - DB_Inputs!CX65*CFLoss","v":1300.285957133937},{"$f":"(SUM(CY26,CY30,CY34,CY38,CY42)*(1-Losses)) - DB_Inputs!CY59*GSLoss - DB_Inputs!CY62*LCLoss - DB_Inputs!CY65*CFLoss","v":1253.0778443201957},{"$f":"(SUM(CZ26,CZ30,CZ34,CZ38,CZ42)*(1-Losses)) - DB_Inputs!CZ59*GSLoss - DB_Inputs!CZ62*LCLoss - DB_Inputs!CZ65*CFLoss","v":1275.5828926157003},{"$f":"(SUM(DA26,DA30,DA34,DA38,DA42)*(1-Losses)) - DB_Inputs!DA59*GSLoss - DB_Inputs!DA62*LCLoss - DB_Inputs!DA65*CFLoss","v":1257.7500690636},{"$f":"(SUM(DB26,DB30,DB34,DB38,DB42)*(1-Losses)) - DB_Inputs!DB59*GSLoss - DB_Inputs!DB62*LCLoss - DB_Inputs!DB65*CFLoss","v":1202.7400742554801},{"$f":"(SUM(DC26,DC30,DC34,DC38,DC42)*(1-Losses)) - DB_Inputs!DC59*GSLoss - DB_Inputs!DC62*LCLoss - DB_Inputs!DC65*CFLoss","v":502.2394036892},{"$f":"(SUM(DD26,DD30,DD34,DD38,DD42)*(1-Losses)) - DB_Inputs!DD59*GSLoss - DB_Inputs!DD62*LCLoss - DB_Inputs!DD65*CFLoss","v":238.16491885497572},{"$f":"(SUM(DE26,DE30,DE34,DE38,DE42)*(1-Losses)) - DB_Inputs!DE59*GSLoss - DB_Inputs!DE62*LCLoss - DB_Inputs!DE65*CFLoss","v":1126.1350244088485},{"$f":"(SUM(DF26,DF30,DF34,DF38,DF42)*(1-Losses)) - DB_Inputs!DF59*GSLoss - DB_Inputs!DF62*LCLoss - DB_Inputs!DF65*CFLoss","v":1296.7917502033126},{"$f":"(SUM(DG26,DG30,DG34,DG38,DG42)*(1-Losses)) - DB_Inputs!DG59*GSLoss - DB_Inputs!DG62*LCLoss - DB_Inputs!DG65*CFLoss","v":1307.2189741711479},{"$f":"SUMPRODUCT(CV46:DG46,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":1109.2948691905688},null,{"$f":"(SUM(DJ26,DJ30,DJ34,DJ38,DJ42)*(1-Losses)) - DB_Inputs!DJ59*GSLoss - DB_Inputs!DJ62*LCLoss - DB_Inputs!DJ65*CFLoss","v":1119.6478472458089},{"$f":"(SUM(DK26,DK30,DK34,DK38,DK42)*(1-Losses)) - DB_Inputs!DK59*GSLoss - DB_Inputs!DK62*LCLoss - DB_Inputs!DK65*CFLoss","v":1180.1752702481908},{"$f":"(SUM(DL26,DL30,DL34,DL38,DL42)*(1-Losses)) - DB_Inputs!DL59*GSLoss - DB_Inputs!DL62*LCLoss - DB_Inputs!DL65*CFLoss","v":1182.1720325138037},{"$f":"(SUM(DM26,DM30,DM34,DM38,DM42)*(1-Losses)) - DB_Inputs!DM59*GSLoss - DB_Inputs!DM62*LCLoss - DB_Inputs!DM65*CFLoss","v":1152.9626303149844},{"$f":"(SUM(DN26,DN30,DN34,DN38,DN42)*(1-Losses)) - DB_Inputs!DN59*GSLoss - DB_Inputs!DN62*LCLoss - DB_Inputs!DN65*CFLoss","v":1062.8670233538633},{"$f":"(SUM(DO26,DO30,DO34,DO38,DO42)*(1-Losses)) - DB_Inputs!DO59*GSLoss - DB_Inputs!DO62*LCLoss - DB_Inputs!DO65*CFLoss","v":1118.078551169863},{"$f":"(SUM(DP26,DP30,DP34,DP38,DP42)*(1-Losses)) - DB_Inputs!DP59*GSLoss - DB_Inputs!DP62*LCLoss - DB_Inputs!DP65*CFLoss","v":1174.3294708420267},{"$f":"(SUM(DQ26,DQ30,DQ34,DQ38,DQ42)*(1-Losses)) - DB_Inputs!DQ59*GSLoss - DB_Inputs!DQ62*LCLoss - DB_Inputs!DQ65*CFLoss","v":1198.3277319766742},{"$f":"(SUM(DR26,DR30,DR34,DR38,DR42)*(1-Losses)) - DB_Inputs!DR59*GSLoss - DB_Inputs!DR62*LCLoss - DB_Inputs!DR65*CFLoss","v":1170.8512150456645},{"$f":"(SUM(DS26,DS30,DS34,DS38,DS42)*(1-Losses)) - DB_Inputs!DS59*GSLoss - DB_Inputs!DS62*LCLoss - DB_Inputs!DS65*CFLoss","v":1166.2921355518961},{"$f":"(SUM(DT26,DT30,DT34,DT38,DT42)*(1-Losses)) - DB_Inputs!DT59*GSLoss - DB_Inputs!DT62*LCLoss - DB_Inputs!DT65*CFLoss","v":1148.6688306482242},{"$f":"(SUM(DU26,DU30,DU34,DU38,DU42)*(1-Losses)) - DB_Inputs!DU59*GSLoss - DB_Inputs!DU62*LCLoss - DB_Inputs!DU65*CFLoss","v":1138.7391429860793},{"$f":"SUMPRODUCT(DJ46:DU46,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":1152.1710352805746},null,{"$f":"(SUM(DX26,DX30,DX34,DX38,DX42)*(1-Losses)) - DB_Inputs!DX59*GSLoss - DB_Inputs!DX62*LCLoss - DB_Inputs!DX65*CFLoss","v":1313.3534115048813},{"$f":"(SUM(DY26,DY30,DY34,DY38,DY42)*(1-Losses)) - DB_Inputs!DY59*GSLoss - DB_Inputs!DY62*LCLoss - DB_Inputs!DY65*CFLoss","v":1115.2097348295702},{"$f":"(SUM(DZ26,DZ30,DZ34,DZ38,DZ42)*(1-Losses)) - DB_Inputs!DZ59*GSLoss - DB_Inputs!DZ62*LCLoss - DB_Inputs!DZ65*CFLoss","v":1331.7013908719262},{"$f":"(SUM(EA26,EA30,EA34,EA38,EA42)*(1-Losses)) - DB_Inputs!EA59*GSLoss - DB_Inputs!EA62*LCLoss - DB_Inputs!EA65*CFLoss","v":1271.7701383737649},{"$f":"(SUM(EB26,EB30,EB34,EB38,EB42)*(1-Losses)) - DB_Inputs!EB59*GSLoss - DB_Inputs!EB62*LCLoss - DB_Inputs!EB65*CFLoss","v":1270.0083857503751},{"$f":"(SUM(EC26,EC30,EC34,EC38,EC42)*(1-Losses)) - DB_Inputs!EC59*GSLoss - DB_Inputs!EC62*LCLoss - DB_Inputs!EC65*CFLoss","v":1262.4333793850467},{"$f":"(SUM(ED26,ED30,ED34,ED38,ED42)*(1-Losses)) - DB_Inputs!ED59*GSLoss - DB_Inputs!ED62*LCLoss - DB_Inputs!ED65*CFLoss","v":1309.6665188153609},{"$f":"(SUM(EE26,EE30,EE34,EE38,EE42)*(1-Losses)) - DB_Inputs!EE59*GSLoss - DB_Inputs!EE62*LCLoss - DB_Inputs!EE65*CFLoss","v":524.67061918807065},{"$f":"(SUM(EF26,EF30,EF34,EF38,EF42)*(1-Losses)) - DB_Inputs!EF59*GSLoss - DB_Inputs!EF62*LCLoss - DB_Inputs!EF65*CFLoss","v":236.26516463709433},{"$f":"(SUM(EG26,EG30,EG34,EG38,EG42)*(1-Losses)) - DB_Inputs!EG59*GSLoss - DB_Inputs!EG62*LCLoss - DB_Inputs!EG65*CFLoss","v":1264.1144514026457},{"$f":"(SUM(EH26,EH30,EH34,EH38,EH42)*(1-Losses)) - DB_Inputs!EH59*GSLoss - DB_Inputs!EH62*LCLoss - DB_Inputs!EH65*CFLoss","v":1275.5514330915582},{"$f":"(SUM(EI26,EI30,EI34,EI38,EI42)*(1-Losses)) - DB_Inputs!EI59*GSLoss - DB_Inputs!EI62*LCLoss - DB_Inputs!EI65*CFLoss","v":1311.3853409773094},{"$f":"SUMPRODUCT(DX46:EI46,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":1123.0150127119525},null,{"$f":"(SUM(EL26,EL30,EL34,EL38,EL42)*(1-Losses)) - DB_Inputs!EL59*GSLoss - DB_Inputs!EL62*LCLoss - DB_Inputs!EL65*CFLoss","v":1156.4727094856487},{"$f":"(SUM(EM26,EM30,EM34,EM38,EM42)*(1-Losses)) - DB_Inputs!EM59*GSLoss - DB_Inputs!EM62*LCLoss - DB_Inputs!EM65*CFLoss","v":1130.8526984421753},{"$f":"(SUM(EN26,EN30,EN34,EN38,EN42)*(1-Losses)) - DB_Inputs!EN59*GSLoss - DB_Inputs!EN62*LCLoss - DB_Inputs!EN65*CFLoss","v":1160.324988669498},{"$f":"(SUM(EO26,EO30,EO34,EO38,EO42)*(1-Losses)) - DB_Inputs!EO59*GSLoss - DB_Inputs!EO62*LCLoss - DB_Inputs!EO65*CFLoss","v":1089.0325216990707},{"$f":"(SUM(EP26,EP30,EP34,EP38,EP42)*(1-Losses)) - DB_Inputs!EP59*GSLoss - DB_Inputs!EP62*LCLoss - DB_Inputs!EP65*CFLoss","v":1119.5233311848476},{"$f":"(SUM(EQ26,EQ30,EQ34,EQ38,EQ42)*(1-Losses)) - DB_Inputs!EQ59*GSLoss - DB_Inputs!EQ62*LCLoss - DB_Inputs!EQ65*CFLoss","v":1160.4445033561556},{"$f":"(SUM(ER26,ER30,ER34,ER38,ER42)*(1-Losses)) - DB_Inputs!ER59*GSLoss - DB_Inputs!ER62*LCLoss - DB_Inputs!ER65*CFLoss","v":1163.4584651198179},{"$f":"(SUM(ES26,ES30,ES34,ES38,ES42)*(1-Losses)) - DB_Inputs!ES59*GSLoss - DB_Inputs!ES62*LCLoss - DB_Inputs!ES65*CFLoss","v":1144.8944285703701},{"$f":"(SUM(ET26,ET30,ET34,ET38,ET42)*(1-Losses)) - DB_Inputs!ET59*GSLoss - DB_Inputs!ET62*LCLoss - DB_Inputs!ET65*CFLoss","v":1163.7435292435021},{"$f":"(SUM(EU26,EU30,EU34,EU38,EU42)*(1-Losses)) - DB_Inputs!EU59*GSLoss - DB_Inputs!EU62*LCLoss - DB_Inputs!EU65*CFLoss","v":1166.5213183259857},{"$f":"(SUM(EV26,EV30,EV34,EV38,EV42)*(1-Losses)) - DB_Inputs!EV59*GSLoss - DB_Inputs!EV62*LCLoss - DB_Inputs!EV65*CFLoss","v":1122.4582893054032},{"$f":"(SUM(EW26,EW30,EW34,EW38,EW42)*(1-Losses)) - DB_Inputs!EW59*GSLoss - DB_Inputs!EW62*LCLoss - DB_Inputs!EW65*CFLoss","v":1173.8397956012143},{"$f":"SUMPRODUCT(EL46:EW46,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":1145.8887095158316},null,{"$f":"(SUM(EZ26,EZ30,EZ34,EZ38,EZ42)*(1-Losses)) - DB_Inputs!EZ59*GSLoss - DB_Inputs!EZ62*LCLoss - DB_Inputs!EZ65*CFLoss","v":1297.9796629445104},{"$f":"(SUM(FA26,FA30,FA34,FA38,FA42)*(1-Losses)) - DB_Inputs!FA59*GSLoss - DB_Inputs!FA62*LCLoss - DB_Inputs!FA65*CFLoss","v":1319.2621703255336},{"$f":"(SUM(FB26,FB30,FB34,FB38,FB42)*(1-Losses)) - DB_Inputs!FB59*GSLoss - DB_Inputs!FB62*LCLoss - DB_Inputs!FB65*CFLoss","v":1303.6474207717949},{"$f":"(SUM(FC26,FC30,FC34,FC38,FC42)*(1-Losses)) - DB_Inputs!FC59*GSLoss - DB_Inputs!FC62*LCLoss - DB_Inputs!FC65*CFLoss","v":1287.5946997465246},{"$f":"(SUM(FD26,FD30,FD34,FD38,FD42)*(1-Losses)) - DB_Inputs!FD59*GSLoss - DB_Inputs!FD62*LCLoss - DB_Inputs!FD65*CFLoss","v":1307.2251456431102},{"$f":"(SUM(FE26,FE30,FE34,FE38,FE42)*(1-Losses)) - DB_Inputs!FE59*GSLoss - DB_Inputs!FE62*LCLoss - DB_Inputs!FE65*CFLoss","v":1318.1270251373417},{"$f":"(SUM(FF26,FF30,FF34,FF38,FF42)*(1-Losses)) - DB_Inputs!FF59*GSLoss - DB_Inputs!FF62*LCLoss - DB_Inputs!FF65*CFLoss","v":1305.612328616189},{"$f":"(SUM(FG26,FG30,FG34,FG38,FG42)*(1-Losses)) - DB_Inputs!FG59*GSLoss - DB_Inputs!FG62*LCLoss - DB_Inputs!FG65*CFLoss","v":627.49075680786166},{"$f":"(SUM(FH26,FH30,FH34,FH38,FH42)*(1-Losses)) - DB_Inputs!FH59*GSLoss - DB_Inputs!FH62*LCLoss - DB_Inputs!FH65*CFLoss","v":260.68413404056696},{"$f":"(SUM(FI26,FI30,FI34,FI38,FI42)*(1-Losses)) - DB_Inputs!FI59*GSLoss - DB_Inputs!FI62*LCLoss - DB_Inputs!FI65*CFLoss","v":590.43335453521127},{"$f":"(SUM(FJ26,FJ30,FJ34,FJ38,FJ42)*(1-Losses)) - DB_Inputs!FJ59*GSLoss - DB_Inputs!FJ62*LCLoss - DB_Inputs!FJ65*CFLoss","v":1310.7274662818961},{"$f":"(SUM(FK26,FK30,FK34,FK38,FK42)*(1-Losses)) - DB_Inputs!FK59*GSLoss - DB_Inputs!FK62*LCLoss - DB_Inputs!FK65*CFLoss","v":1304.1172413204984},{"$f":"SUMPRODUCT(EZ46:FK46,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":1102.3615253125843},null,{"$f":"(SUM(FN26,FN30,FN34,FN38,FN42)*(1-Losses)) - DB_Inputs!FN59*GSLoss - DB_Inputs!FN62*LCLoss - DB_Inputs!FN65*CFLoss","v":1159.3009333353334},{"$f":"(SUM(FO26,FO30,FO34,FO38,FO42)*(1-Losses)) - DB_Inputs!FO59*GSLoss - DB_Inputs!FO62*LCLoss - DB_Inputs!FO65*CFLoss","v":1130.3838156758638},{"$f":"(SUM(FP26,FP30,FP34,FP38,FP42)*(1-Losses)) - DB_Inputs!FP59*GSLoss - DB_Inputs!FP62*LCLoss - DB_Inputs!FP65*CFLoss","v":1120.0509623268579},{"$f":"(SUM(FQ26,FQ30,FQ34,FQ38,FQ42)*(1-Losses)) - DB_Inputs!FQ59*GSLoss - DB_Inputs!FQ62*LCLoss - DB_Inputs!FQ65*CFLoss","v":1162.2008393868191},{"$f":"(SUM(FR26,FR30,FR34,FR38,FR42)*(1-Losses)) - DB_Inputs!FR59*GSLoss - DB_Inputs!FR62*LCLoss - DB_Inputs!FR65*CFLoss","v":1159.0025538551065},{"$f":"(SUM(FS26,FS30,FS34,FS38,FS42)*(1-Losses)) - DB_Inputs!FS59*GSLoss - DB_Inputs!FS62*LCLoss - DB_Inputs!FS65*CFLoss","v":1181.2591490040818},{"$f":"(SUM(FT26,FT30,FT34,FT38,FT42)*(1-Losses)) - DB_Inputs!FT59*GSLoss - DB_Inputs!FT62*LCLoss - DB_Inputs!FT65*CFLoss","v":1120.7447976418914},{"$f":"(SUM(FU26,FU30,FU34,FU38,FU42)*(1-Losses)) - DB_Inputs!FU59*GSLoss - DB_Inputs!FU62*LCLoss - DB_Inputs!FU65*CFLoss","v":1180.7564968576671},{"$f":"(SUM(FV26,FV30,FV34,FV38,FV42)*(1-Losses)) - DB_Inputs!FV59*GSLoss - DB_Inputs!FV62*LCLoss - DB_Inputs!FV65*CFLoss","v":1175.5485923166912},{"$f":"(SUM(FW26,FW30,FW34,FW38,FW42)*(1-Losses)) - DB_Inputs!FW59*GSLoss - DB_Inputs!FW62*LCLoss - DB_Inputs!FW65*CFLoss","v":1158.7187538425585},{"$f":"(SUM(FX26,FX30,FX34,FX38,FX42)*(1-Losses)) - DB_Inputs!FX59*GSLoss - DB_Inputs!FX62*LCLoss - DB_Inputs!FX65*CFLoss","v":1162.6441358842503},{"$f":"(SUM(FY26,FY30,FY34,FY38,FY42)*(1-Losses)) - DB_Inputs!FY59*GSLoss - DB_Inputs!FY62*LCLoss - DB_Inputs!FY65*CFLoss","v":1142.3279707802349},{"$f":"SUMPRODUCT(FN46:FY46,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":1154.3440744435272},null,{"$f":"(SUM(GB26,GB30,GB34,GB38,GB42)*(1-Losses)) - DB_Inputs!GB59*GSLoss - DB_Inputs!GB62*LCLoss - DB_Inputs!GB65*CFLoss","v":1318.5662639051084},{"$f":"(SUM(GC26,GC30,GC34,GC38,GC42)*(1-Losses)) - DB_Inputs!GC59*GSLoss - DB_Inputs!GC62*LCLoss - DB_Inputs!GC65*CFLoss","v":1312.6310093744928},{"$f":"(SUM(GD26,GD30,GD34,GD38,GD42)*(1-Losses)) - DB_Inputs!GD59*GSLoss - DB_Inputs!GD62*LCLoss - DB_Inputs!GD65*CFLoss","v":1249.1151322572607},{"$f":"(SUM(GE26,GE30,GE34,GE38,GE42)*(1-Losses)) - DB_Inputs!GE59*GSLoss - DB_Inputs!GE62*LCLoss - DB_Inputs!GE65*CFLoss","v":1276.7638735761543},{"$f":"(SUM(GF26,GF30,GF34,GF38,GF42)*(1-Losses)) - DB_Inputs!GF59*GSLoss - DB_Inputs!GF62*LCLoss - DB_Inputs!GF65*CFLoss","v":1311.5722591290018},{"$f":"(SUM(GG26,GG30,GG34,GG38,GG42)*(1-Losses)) - DB_Inputs!GG59*GSLoss - DB_Inputs!GG62*LCLoss - DB_Inputs!GG65*CFLoss","v":1294.2012459220032},{"$f":"(SUM(GH26,GH30,GH34,GH38,GH42)*(1-Losses)) - DB_Inputs!GH59*GSLoss - DB_Inputs!GH62*LCLoss - DB_Inputs!GH65*CFLoss","v":1337.1770234529849},{"$f":"(SUM(GI26,GI30,GI34,GI38,GI42)*(1-Losses)) - DB_Inputs!GI59*GSLoss - DB_Inputs!GI62*LCLoss - DB_Inputs!GI65*CFLoss","v":664.59477623428359},{"$f":"(SUM(GJ26,GJ30,GJ34,GJ38,GJ42)*(1-Losses)) - DB_Inputs!GJ59*GSLoss - DB_Inputs!GJ62*LCLoss - DB_Inputs!GJ65*CFLoss","v":242.73428550375971},{"$f":"(SUM(GK26,GK30,GK34,GK38,GK42)*(1-Losses)) - DB_Inputs!GK59*GSLoss - DB_Inputs!GK62*LCLoss - DB_Inputs!GK65*CFLoss","v":1263.3380358008285},{"$f":"(SUM(GL26,GL30,GL34,GL38,GL42)*(1-Losses)) - DB_Inputs!GL59*GSLoss - DB_Inputs!GL62*LCLoss - DB_Inputs!GL65*CFLoss","v":1120.8458539461999},{"$f":"(SUM(GM26,GM30,GM34,GM38,GM42)*(1-Losses)) - DB_Inputs!GM59*GSLoss - DB_Inputs!GM62*LCLoss - DB_Inputs!GM65*CFLoss","v":1301.1988954954365},{"$f":"SUMPRODUCT(GB46:GM46,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":1138.9599370878509},null,{"$f":"(SUM(GP26,GP30,GP34,GP38,GP42)*(1-Losses)) - DB_Inputs!GP59*GSLoss - DB_Inputs!GP62*LCLoss - DB_Inputs!GP65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GQ26,GQ30,GQ34,GQ38,GQ42)*(1-Losses)) - DB_Inputs!GQ59*GSLoss - DB_Inputs!GQ62*LCLoss - DB_Inputs!GQ65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GR26,GR30,GR34,GR38,GR42)*(1-Losses)) - DB_Inputs!GR59*GSLoss - DB_Inputs!GR62*LCLoss - DB_Inputs!GR65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GS26,GS30,GS34,GS38,GS42)*(1-Losses)) - DB_Inputs!GS59*GSLoss - DB_Inputs!GS62*LCLoss - DB_Inputs!GS65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GT26,GT30,GT34,GT38,GT42)*(1-Losses)) - DB_Inputs!GT59*GSLoss - DB_Inputs!GT62*LCLoss - DB_Inputs!GT65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GU26,GU30,GU34,GU38,GU42)*(1-Losses)) - DB_Inputs!GU59*GSLoss - DB_Inputs!GU62*LCLoss - DB_Inputs!GU65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GV26,GV30,GV34,GV38,GV42)*(1-Losses)) - DB_Inputs!GV59*GSLoss - DB_Inputs!GV62*LCLoss - DB_Inputs!GV65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GW26,GW30,GW34,GW38,GW42)*(1-Losses)) - DB_Inputs!GW59*GSLoss - DB_Inputs!GW62*LCLoss - DB_Inputs!GW65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GX26,GX30,GX34,GX38,GX42)*(1-Losses)) - DB_Inputs!GX59*GSLoss - DB_Inputs!GX62*LCLoss - DB_Inputs!GX65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GY26,GY30,GY34,GY38,GY42)*(1-Losses)) - DB_Inputs!GY59*GSLoss - DB_Inputs!GY62*LCLoss - DB_Inputs!GY65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(GZ26,GZ30,GZ34,GZ38,GZ42)*(1-Losses)) - DB_Inputs!GZ59*GSLoss - DB_Inputs!GZ62*LCLoss - DB_Inputs!GZ65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"(SUM(HA26,HA30,HA34,HA38,HA42)*(1-Losses)) - DB_Inputs!HA59*GSLoss - DB_Inputs!HA62*LCLoss - DB_Inputs!HA65*CFLoss","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP46:HA46,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["Total Resources  Flat",{"$f":"(B45*DB_Inputs!B$8+B46*DB_Inputs!B$9)/DB_Inputs!B$10","v":6785.261733473707},{"$f":"(C45*DB_Inputs!C$8+C46*DB_Inputs!C$9)/DB_Inputs!C$10","v":8525.1925675385992},{"$f":"(D45*DB_Inputs!D$8+D46*DB_Inputs!D$9)/DB_Inputs!D$10","v":8537.1398716484182},{"$f":"(E45*DB_Inputs!E$8+E46*DB_Inputs!E$9)/DB_Inputs!E$10","v":7434.4417528419162},{"$f":"(F45*DB_Inputs!F$8+F46*DB_Inputs!F$9)/DB_Inputs!F$10","v":7495.3206938313979},{"$f":"(G45*DB_Inputs!G$8+G46*DB_Inputs!G$9)/DB_Inputs!G$10","v":7427.2622473641659},{"$f":"(H45*DB_Inputs!H$8+H46*DB_Inputs!H$9)/DB_Inputs!H$10","v":5385.1447304139601},{"$f":"(I45*DB_Inputs!I$8+I46*DB_Inputs!I$9)/DB_Inputs!I$10","v":12233.068102211104},{"$f":"(J45*DB_Inputs!J$8+J46*DB_Inputs!J$9)/DB_Inputs!J$10","v":12628.047148358879},{"$f":"(K45*DB_Inputs!K$8+K46*DB_Inputs!K$9)/DB_Inputs!K$10","v":7565.277168598348},{"$f":"(L45*DB_Inputs!L$8+L46*DB_Inputs!L$9)/DB_Inputs!L$10","v":7816.4795202351534},{"$f":"(M45*DB_Inputs!M$8+M46*DB_Inputs!M$9)/DB_Inputs!M$10","v":7118.0285522891418},{"$f":"SUMPRODUCT(B47:M47,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":8250.339613067199},null,{"$f":"(P45*DB_Inputs!P$8+P46*DB_Inputs!P$9)/DB_Inputs!P$10","v":6810.3777343278443},{"$f":"(Q45*DB_Inputs!Q$8+Q46*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":8756.8449733485359},{"$f":"(R45*DB_Inputs!R$8+R46*DB_Inputs!R$9)/DB_Inputs!R$10","v":9389.936603261227},{"$f":"(S45*DB_Inputs!S$8+S46*DB_Inputs!S$9)/DB_Inputs!S$10","v":10487.89125830814},{"$f":"(T45*DB_Inputs!T$8+T46*DB_Inputs!T$9)/DB_Inputs!T$10","v":9995.0667040552053},{"$f":"(U45*DB_Inputs!U$8+U46*DB_Inputs!U$9)/DB_Inputs!U$10","v":10665.651747602507},{"$f":"(V45*DB_Inputs!V$8+V46*DB_Inputs!V$9)/DB_Inputs!V$10","v":13396.353756012151},{"$f":"(W45*DB_Inputs!W$8+W46*DB_Inputs!W$9)/DB_Inputs!W$10","v":13206.802822243357},{"$f":"(X45*DB_Inputs!X$8+X46*DB_Inputs!X$9)/DB_Inputs!X$10","v":11078.973277419755},{"$f":"(Y45*DB_Inputs!Y$8+Y46*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":11874.341068291411},{"$f":"(Z45*DB_Inputs!Z$8+Z46*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":9176.7133850132104},{"$f":"(AA45*DB_Inputs!AA$8+AA46*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":7764.7580557301408},{"$f":"SUMPRODUCT(P47:AA47,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":10218.228463462323},null,{"$f":"(AD45*DB_Inputs!AD$8+AD46*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":1426.1558720952314},{"$f":"(AE45*DB_Inputs!AE$8+AE46*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":1383.0326851935163},{"$f":"(AF45*DB_Inputs!AF$8+AF46*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":1411.6869620325444},{"$f":"(AG45*DB_Inputs!AG$8+AG46*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":1341.7768398592395},{"$f":"(AH45*DB_Inputs!AH$8+AH46*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":1379.0248904948489},{"$f":"(AI45*DB_Inputs!AI$8+AI46*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":1440.695452190464},{"$f":"(AJ45*DB_Inputs!AJ$8+AJ46*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":1394.5258250326065},{"$f":"(AK45*DB_Inputs!AK$8+AK46*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":1359.9139894422694},{"$f":"(AL45*DB_Inputs!AL$8+AL46*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":1395.4847965289318},{"$f":"(AM45*DB_Inputs!AM$8+AM46*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":1398.5879645158579},{"$f":"(AN45*DB_Inputs!AN$8+AN46*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":1347.2693081825571},{"$f":"(AO45*DB_Inputs!AO$8+AO46*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":1416.1706344818901},{"$f":"SUMPRODUCT(AD47:AO47,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":1391.186927551996},null,{"$f":"(AR45*DB_Inputs!AR$8+AR46*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":1511.2679319170145},{"$f":"(AS45*DB_Inputs!AS$8+AS46*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":1512.0350698575896},{"$f":"(AT45*DB_Inputs!AT$8+AT46*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":1507.7988544865095},{"$f":"(AU45*DB_Inputs!AU$8+AU46*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":1472.9732529590424},{"$f":"(AV45*DB_Inputs!AV$8+AV46*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":1514.8226979839778},{"$f":"(AW45*DB_Inputs!AW$8+AW46*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":1521.8574196954805},{"$f":"(AX45*DB_Inputs!AX$8+AX46*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":1490.0626777815103},{"$f":"(AY45*DB_Inputs!AY$8+AY46*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":801.4583863613783},{"$f":"(AZ45*DB_Inputs!AZ$8+AZ46*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":429.08838953560979},{"$f":"(BA45*DB_Inputs!BA$8+BA46*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":663.3093286040986},{"$f":"(BB45*DB_Inputs!BB$8+BB46*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":1390.8239846870356},{"$f":"(BC45*DB_Inputs!BC$8+BC46*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":1404.4391916768714},{"$f":"SUMPRODUCT(AR47:BC47,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":1266.9521919576703},null,{"$f":"(BF45*DB_Inputs!BF$8+BF46*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":1305.0284433702618},{"$f":"(BG45*DB_Inputs!BG$8+BG46*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":1251.5684378579172},{"$f":"(BH45*DB_Inputs!BH$8+BH46*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":1248.1335844005378},{"$f":"(BI45*DB_Inputs!BI$8+BI46*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":1275.7364264125708},{"$f":"(BJ45*DB_Inputs!BJ$8+BJ46*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":1294.2310819155148},{"$f":"(BK45*DB_Inputs!BK$8+BK46*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":1321.2630252678982},{"$f":"(BL45*DB_Inputs!BL$8+BL46*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":1278.9330516914472},{"$f":"(BM45*DB_Inputs!BM$8+BM46*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":1329.3472839335661},{"$f":"(BN45*DB_Inputs!BN$8+BN46*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":1339.4412292727745},{"$f":"(BO45*DB_Inputs!BO$8+BO46*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":1307.3604540325346},{"$f":"(BP45*DB_Inputs!BP$8+BP46*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":1310.3205824644961},{"$f":"(BQ45*DB_Inputs!BQ$8+BQ46*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":1286.8832689008841},{"$f":"SUMPRODUCT(BF47:BQ47,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":1295.7622733712899},null,{"$f":"(BT45*DB_Inputs!BT$8+BT46*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":1434.4688140012665},{"$f":"(BU45*DB_Inputs!BU$8+BU46*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":1415.9102180874079},{"$f":"(BV45*DB_Inputs!BV$8+BV46*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":1375.4629825778022},{"$f":"(BW45*DB_Inputs!BW$8+BW46*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":1373.5025309695993},{"$f":"(BX45*DB_Inputs!BX$8+BX46*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":1415.2426442133637},{"$f":"(BY45*DB_Inputs!BY$8+BY46*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":1434.3733478383222},{"$f":"(BZ45*DB_Inputs!BZ$8+BZ46*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":1444.2358595820801},{"$f":"(CA45*DB_Inputs!CA$8+CA46*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":779.58372876381964},{"$f":"(CB45*DB_Inputs!CB$8+CB46*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":368.77081665762455},{"$f":"(CC45*DB_Inputs!CC$8+CC46*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":1373.5501099239909},{"$f":"(CD45*DB_Inputs!CD$8+CD46*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":1213.5354625881882},{"$f":"(CE45*DB_Inputs!CE$8+CE46*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":1412.9206573199099},{"$f":"SUMPRODUCT(BT47:CE47,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":1253.1505138818206},null,{"$f":"(CH45*DB_Inputs!CH$8+CH46*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":1238.2016190492864},{"$f":"(CI45*DB_Inputs!CI$8+CI46*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":1279.9779241575886},{"$f":"(CJ45*DB_Inputs!CJ$8+CJ46*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":1222.0374288730338},{"$f":"(CK45*DB_Inputs!CK$8+CK46*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":1288.0817346404383},{"$f":"(CL45*DB_Inputs!CL$8+CL46*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":1282.644500633894},{"$f":"(CM45*DB_Inputs!CM$8+CM46*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":1107.5993556073895},{"$f":"(CN45*DB_Inputs!CN$8+CN46*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":1323.7439582908385},{"$f":"(CO45*DB_Inputs!CO$8+CO46*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":1342.59048005457},{"$f":"(CP45*DB_Inputs!CP$8+CP46*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":1337.5280539959169},{"$f":"(CQ45*DB_Inputs!CQ$8+CQ46*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":1318.8634759683403},{"$f":"(CR45*DB_Inputs!CR$8+CR46*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":966.93092987219109},{"$f":"(CS45*DB_Inputs!CS$8+CS46*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":1247.1314478431902},{"$f":"SUMPRODUCT(CH47:CS47,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":1245.5430880693661},null,{"$f":"(CV45*DB_Inputs!CV$8+CV46*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":1400.960734151214},{"$f":"(CW45*DB_Inputs!CW$8+CW46*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":1414.8018114382392},{"$f":"(CX45*DB_Inputs!CX$8+CX46*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":1420.0084024906494},{"$f":"(CY45*DB_Inputs!CY$8+CY46*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":1380.5148607683975},{"$f":"(CZ45*DB_Inputs!CZ$8+CZ46*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":1419.8415218745522},{"$f":"(DA45*DB_Inputs!DA$8+DA46*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":1394.7514739696744},{"$f":"(DB45*DB_Inputs!DB$8+DB46*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":1345.3086694050919},{"$f":"(DC45*DB_Inputs!DC$8+DC46*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":632.16226604707015},{"$f":"(DD45*DB_Inputs!DD$8+DD46*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":374.21406746771908},{"$f":"(DE45*DB_Inputs!DE$8+DE46*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":1255.0220213579353},{"$f":"(DF45*DB_Inputs!DF$8+DF46*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":1433.8736610994251},{"$f":"(DG45*DB_Inputs!DG$8+DG46*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":1439.0779292815046},{"$f":"SUMPRODUCT(CV47:DG47,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":1242.1768996915271},null,{"$f":"(DJ45*DB_Inputs!DJ$8+DJ46*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":1252.5011884617725},{"$f":"(DK45*DB_Inputs!DK$8+DK46*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":1299.9703989602226},{"$f":"(DL45*DB_Inputs!DL$8+DL46*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":1301.5007540884317},{"$f":"(DM45*DB_Inputs!DM$8+DM46*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":1278.4726631457977},{"$f":"(DN45*DB_Inputs!DN$8+DN46*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":1206.6197415200652},{"$f":"(DO45*DB_Inputs!DO$8+DO46*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":1256.4740953413732},{"$f":"(DP45*DB_Inputs!DP$8+DP46*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":1317.5145429001241},{"$f":"(DQ45*DB_Inputs!DQ$8+DQ46*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":1332.623992788969},{"$f":"(DR45*DB_Inputs!DR$8+DR46*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":1304.8608887207192},{"$f":"(DS45*DB_Inputs!DS$8+DS46*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":1299.5601530475831},{"$f":"(DT45*DB_Inputs!DT$8+DT46*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":1286.4804288410828},{"$f":"(DU45*DB_Inputs!DU$8+DU46*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":1272.9059281624882},{"$f":"SUMPRODUCT(DJ47:DU47,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":1284.6047381315561},null,{"$f":"(DX45*DB_Inputs!DX$8+DX46*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":1442.1612308930889},{"$f":"(DY45*DB_Inputs!DY$8+DY46*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":1235.0468654479298},{"$f":"(DZ45*DB_Inputs!DZ$8+DZ46*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":1451.8038744700214},{"$f":"(EA45*DB_Inputs!EA$8+EA46*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":1397.0245330492201},{"$f":"(EB45*DB_Inputs!EB$8+EB46*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":1413.2395388353441},{"$f":"(EC45*DB_Inputs!EC$8+EC46*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":1397.4245238930298},{"$f":"(ED45*DB_Inputs!ED$8+ED46*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":1448.4823988463068},{"$f":"(EE45*DB_Inputs!EE$8+EE46*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":657.22918646172354},{"$f":"(EF45*DB_Inputs!EF$8+EF46*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":372.56299372063495},{"$f":"(EG45*DB_Inputs!EG$8+EG46*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":1396.696895232325},{"$f":"(EH45*DB_Inputs!EH$8+EH46*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":1411.2573078144142},{"$f":"(EI45*DB_Inputs!EI$8+EI46*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":1443.3394658823206},{"$f":"SUMPRODUCT(DX47:EI47,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":1255.639499108946},null,{"$f":"(EL45*DB_Inputs!EL$8+EL46*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":1287.6466664720567},{"$f":"(EM45*DB_Inputs!EM$8+EM46*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":1252.6293568798239},{"$f":"(EN45*DB_Inputs!EN$8+EN46*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":1281.3434333819289},{"$f":"(EO45*DB_Inputs!EO$8+EO46*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":1214.1530385486708},{"$f":"(EP45*DB_Inputs!EP$8+EP46*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":1257.3217378146692},{"$f":"(EQ45*DB_Inputs!EQ$8+EQ46*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":1295.1967340204392},{"$f":"(ER45*DB_Inputs!ER$8+ER46*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":1306.1283942933378},{"$f":"(ES45*DB_Inputs!ES$8+ES46*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":1276.4750668535169},{"$f":"(ET45*DB_Inputs!ET$8+ET46*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":1298.1083908936384},{"$f":"(EU45*DB_Inputs!EU$8+EU46*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":1297.4778038432305},{"$f":"(EV45*DB_Inputs!EV$8+EV46*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":1259.7615596673011},{"$f":"(EW45*DB_Inputs!EW$8+EW46*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":1305.7072987181916},{"$f":"SUMPRODUCT(EL47:EW47,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":1277.626894442247},null,{"$f":"(EZ45*DB_Inputs!EZ$8+EZ46*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":1429.9079854864331},{"$f":"(FA45*DB_Inputs!FA$8+FA46*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":1441.0353435626671},{"$f":"(FB45*DB_Inputs!FB$8+FB46*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":1427.2381634540404},{"$f":"(FC45*DB_Inputs!FC$8+FC46*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":1417.2106333488243},{"$f":"(FD45*DB_Inputs!FD$8+FD46*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":1454.9667314630965},{"$f":"(FE45*DB_Inputs!FE$8+FE46*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":1453.9553407260014},{"$f":"(FF45*DB_Inputs!FF$8+FF46*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":1450.115219889997},{"$f":"(FG45*DB_Inputs!FG$8+FG46*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":756.88034416642233},{"$f":"(FH45*DB_Inputs!FH$8+FH46*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":391.91492813209942},{"$f":"(FI45*DB_Inputs!FI$8+FI46*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":711.86251054464913},{"$f":"(FJ45*DB_Inputs!FJ$8+FJ46*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":1447.9787509213352},{"$f":"(FK45*DB_Inputs!FK$8+FK46*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":1437.8416500787416},{"$f":"SUMPRODUCT(EZ47:FK47,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":1233.8679177691383},null,{"$f":"(FN45*DB_Inputs!FN$8+FN46*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":1292.1812459444518},{"$f":"(FO45*DB_Inputs!FO$8+FO46*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":1251.0219906916595},{"$f":"(FP45*DB_Inputs!FP$8+FP46*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":1240.2699939738454},{"$f":"(FQ45*DB_Inputs!FQ$8+FQ46*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":1289.7990289115373},{"$f":"(FR45*DB_Inputs!FR$8+FR46*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":1303.2485529768937},{"$f":"(FS45*DB_Inputs!FS$8+FS46*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":1316.4105675110013},{"$f":"(FT45*DB_Inputs!FT$8+FT46*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":1261.8286177602649},{"$f":"(FU45*DB_Inputs!FU$8+FU46*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":1308.5922468784679},{"$f":"(FV45*DB_Inputs!FV$8+FV46*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":1308.551049050591},{"$f":"(FW45*DB_Inputs!FW$8+FW46*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":1291.2592646519222},{"$f":"(FX45*DB_Inputs!FX$8+FX46*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":1296.9699688834785},{"$f":"(FY45*DB_Inputs!FY$8+FY46*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":1275.6812177999195},{"$f":"SUMPRODUCT(FN47:FY47,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1286.3032138021581},null,{"$f":"(GB45*DB_Inputs!GB$8+GB46*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":1450.5576330596612},{"$f":"(GC45*DB_Inputs!GC$8+GC46*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":1432.356706680913},{"$f":"(GD45*DB_Inputs!GD$8+GD46*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":1372.5674164068928},{"$f":"(GE45*DB_Inputs!GE$8+GE46*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":1403.4764694680873},{"$f":"(GF45*DB_Inputs!GF$8+GF46*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":1460.4399981528311},{"$f":"(GG45*DB_Inputs!GG$8+GG46*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":1432.5713396815352},{"$f":"(GH45*DB_Inputs!GH$8+GH46*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":1479.9819706821427},{"$f":"(GI45*DB_Inputs!GI$8+GI46*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":794.06322082591373},{"$f":"(GJ45*DB_Inputs!GJ$8+GJ46*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":378.13925068833123},{"$f":"(GK45*DB_Inputs!GK$8+GK46*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":1398.1856769452113},{"$f":"(GL45*DB_Inputs!GL$8+GL46*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":1258.8416115894697},{"$f":"(GM45*DB_Inputs!GM$8+GM46*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":1430.7501771610989},{"$f":"SUMPRODUCT(GB47:GM47,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":1273.8282700517591},null,{"$f":"(GP45*DB_Inputs!GP$8+GP46*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ45*DB_Inputs!GQ$8+GQ46*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR45*DB_Inputs!GR$8+GR46*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS45*DB_Inputs!GS$8+GS46*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT45*DB_Inputs!GT$8+GT46*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU45*DB_Inputs!GU$8+GU46*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV45*DB_Inputs!GV$8+GV46*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW45*DB_Inputs!GW$8+GW46*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX45*DB_Inputs!GX$8+GX46*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY45*DB_Inputs!GY$8+GY46*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ45*DB_Inputs!GZ$8+GZ46*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA45*DB_Inputs!HA$8+HA46*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP47:HA47,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["SURPLUS/DEFICIT THIS ITERATION"]
["HLH",{"$f":"B45-B21","v":255.47510083510406},{"$f":"C45-C21","v":517.09674973247638},-87.873031739665748,-1047.7063905190225,-461.76656108919815,-59.947294899542612,-1191.9374688454882,5052.9504883538375,5132.7589228882898,691.9429476073874,815.24165118471683,584.52978608965714,{"$f":"SUMPRODUCT(B49:M49,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":868.62884346108456},null,{"$f":"P45-P21","v":366.60096735049592},{"$f":"Q45-Q21","v":745.26375381151593},1065.6242829489238,1776.6342227568639,1914.1216520324742,2916.881201225995,4869.3670621412657,4712.2181726004201,4015.2434495720136,3644.2292583002236,2129.6761227559418,1179.3430583436912,{"$f":"SUMPRODUCT(P49:AA49,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":2453.4153077617498},null,{"$f":"AD45-AD21","v":{"$error":"#N/A"}},{"$f":"AE45-AE21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD49:AO49,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"AR45-AR21","v":{"$error":"#N/A"}},{"$f":"AS45-AS21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR49:BC49,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"BF45-BF21","v":{"$error":"#N/A"}},{"$f":"BG45-BG21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF49:BQ49,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"BT45-BT21","v":{"$error":"#N/A"}},{"$f":"BU45-BU21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT49:CE49,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"CH45-CH21","v":{"$error":"#N/A"}},{"$f":"CI45-CI21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH49:CS49,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"CV45-CV21","v":{"$error":"#N/A"}},{"$f":"CW45-CW21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV49:DG49,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"DJ45-DJ21","v":{"$error":"#N/A"}},{"$f":"DK45-DK21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ49:DU49,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"DX45-DX21","v":{"$error":"#N/A"}},{"$f":"DY45-DY21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX49:EI49,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"EL45-EL21","v":{"$error":"#N/A"}},{"$f":"EM45-EM21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL49:EW49,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"EZ45-EZ21","v":{"$error":"#N/A"}},{"$f":"FA45-FA21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ49:FK49,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"FN45-FN21","v":{"$error":"#N/A"}},{"$f":"FO45-FO21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN49:FY49,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"GB45-GB21","v":{"$error":"#N/A"}},{"$f":"GC45-GC21","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB49:GM49,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"GP45-GP21","v":{"$error":"#DIV/0!"}},{"$f":"GQ45-GQ21","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP49:HA49,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["LLH",{"$f":"B46-B22","v":-617.44834812929639},{"$f":"C46-C22","v":-386.8495459874448},-952.39961804757513,-1513.5846653238705,-1275.9491529835159,-671.45951869790406,-1778.2642923785688,3283.9332404927509,3901.1491323954606,-716.51045559767135,-510.38193961386969,-619.92896267587275,{"$f":"SUMPRODUCT(B50:M50,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":-167.45866859026771},null,{"$f":"P46-P22","v":-313.39903781450266},{"$f":"Q46-Q22","v":-129.51722169948971},-305.96610909495757,-90.789030556970829,245.40187320892892,1330.1942569801831,4707.5080463197519,5815.9464371469212,2488.0328336302427,3257.0290991016336,303.38698794371703,-220.60860674084961,{"$f":"SUMPRODUCT(P50:AA50,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":1417.6153240924118},null,{"$f":"AD46-AD22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD50:AO50,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"AR46-AR22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR50:BC50,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"BF46-BF22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF50:BQ50,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"BT46-BT22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT50:CE50,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"CH46-CH22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH50:CS50,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"CV46-CV22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV50:DG50,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"DJ46-DJ22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ50:DU50,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"DX46-DX22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX50:EI50,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"EL46-EL22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL50:EW50,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"EZ46-EZ22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ50:FK50,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"FN46-FN22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN50:FY50,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"GB46-GB22","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB50:GM50,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"GP46-GP22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP50:HA50,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["FLAT",{"$f":"(B49*DB_Inputs!B8+FedRev!B50*DB_Inputs!B9)/DB_Inputs!B10","v":-129.3621186008144},{"$f":"(C49*DB_Inputs!C8+FedRev!C50*DB_Inputs!C9)/DB_Inputs!C10","v":114.64631848962659},{"$f":"(D49*DB_Inputs!D8+FedRev!D50*DB_Inputs!D9)/DB_Inputs!D10","v":-487.60037809708626},{"$f":"(E49*DB_Inputs!E8+FedRev!E50*DB_Inputs!E9)/DB_Inputs!E10","v":-1253.0935869383641},{"$f":"(F49*DB_Inputs!F8+FedRev!F50*DB_Inputs!F9)/DB_Inputs!F10","v":-810.70195761533421},{"$f":"(G49*DB_Inputs!G8+FedRev!G50*DB_Inputs!G9)/DB_Inputs!G10","v":-315.91001576265216},{"$f":"(H49*DB_Inputs!H8+FedRev!H50*DB_Inputs!H9)/DB_Inputs!H10","v":-1452.5271681935239},{"$f":"(I49*DB_Inputs!I8+FedRev!I50*DB_Inputs!I9)/DB_Inputs!I10","v":4273.0611640279822},{"$f":"(J49*DB_Inputs!J8+FedRev!J50*DB_Inputs!J9)/DB_Inputs!J10","v":4612.7459002357618},{"$f":"(K49*DB_Inputs!K8+FedRev!K50*DB_Inputs!K9)/DB_Inputs!K10","v":40.722556878166657},{"$f":"(L49*DB_Inputs!L8+FedRev!L50*DB_Inputs!L9)/DB_Inputs!L10","v":259.33498407563212},{"$f":"(M49*DB_Inputs!M8+FedRev!M50*DB_Inputs!M9)/DB_Inputs!M10","v":22.449036665743186},{"$f":"SUMPRODUCT(B51:M51,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":411.61489978911828},null,{"$f":"(P49*DB_Inputs!P8+FedRev!P50*DB_Inputs!P9)/DB_Inputs!P10","v":81.439674861948134},{"$f":"(Q49*DB_Inputs!Q8+FedRev!Q50*DB_Inputs!Q9)/DB_Inputs!Q10","v":355.79815999871033},{"$f":"(R49*DB_Inputs!R8+FedRev!R50*DB_Inputs!R9)/DB_Inputs!R10","v":431.44808017594642},{"$f":"(S49*DB_Inputs!S8+FedRev!S50*DB_Inputs!S9)/DB_Inputs!S10","v":953.36160570452807},{"$f":"(T49*DB_Inputs!T8+FedRev!T50*DB_Inputs!T9)/DB_Inputs!T10","v":1198.956032536669},{"$f":"(U49*DB_Inputs!U8+FedRev!U50*DB_Inputs!U9)/DB_Inputs!U10","v":2218.5681046332888},{"$f":"(V49*DB_Inputs!V8+FedRev!V50*DB_Inputs!V9)/DB_Inputs!V10","v":4801.0265887944042},{"$f":"(W49*DB_Inputs!W8+FedRev!W50*DB_Inputs!W9)/DB_Inputs!W10","v":5198.8080526693084},{"$f":"(X49*DB_Inputs!X8+FedRev!X50*DB_Inputs!X9)/DB_Inputs!X10","v":3336.4831758201153},{"$f":"(Y49*DB_Inputs!Y8+FedRev!Y50*DB_Inputs!Y9)/DB_Inputs!Y10","v":3473.528112847082},{"$f":"(Z49*DB_Inputs!Z8+FedRev!Z50*DB_Inputs!Z9)/DB_Inputs!Z10","v":1363.812937189525},{"$f":"(AA49*DB_Inputs!AA8+FedRev!AA50*DB_Inputs!AA9)/DB_Inputs!AA10","v":526.03228130423872},{"$f":"SUMPRODUCT(P51:AA51,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":1998.4200637937574},null,{"$f":"(AD49*DB_Inputs!AD8+FedRev!AD50*DB_Inputs!AD9)/DB_Inputs!AD10","v":{"$error":"#N/A"}},{"$f":"(AE49*DB_Inputs!AE8+FedRev!AE50*DB_Inputs!AE9)/DB_Inputs!AE10","v":{"$error":"#N/A"}},{"$f":"(AF49*DB_Inputs!AF8+FedRev!AF50*DB_Inputs!AF9)/DB_Inputs!AF10","v":{"$error":"#N/A"}},{"$f":"(AG49*DB_Inputs!AG8+FedRev!AG50*DB_Inputs!AG9)/DB_Inputs!AG10","v":{"$error":"#N/A"}},{"$f":"(AH49*DB_Inputs!AH8+FedRev!AH50*DB_Inputs!AH9)/DB_Inputs!AH10","v":{"$error":"#N/A"}},{"$f":"(AI49*DB_Inputs!AI8+FedRev!AI50*DB_Inputs!AI9)/DB_Inputs!AI10","v":{"$error":"#N/A"}},{"$f":"(AJ49*DB_Inputs!AJ8+FedRev!AJ50*DB_Inputs!AJ9)/DB_Inputs!AJ10","v":{"$error":"#N/A"}},{"$f":"(AK49*DB_Inputs!AK8+FedRev!AK50*DB_Inputs!AK9)/DB_Inputs!AK10","v":{"$error":"#N/A"}},{"$f":"(AL49*DB_Inputs!AL8+FedRev!AL50*DB_Inputs!AL9)/DB_Inputs!AL10","v":{"$error":"#N/A"}},{"$f":"(AM49*DB_Inputs!AM8+FedRev!AM50*DB_Inputs!AM9)/DB_Inputs!AM10","v":{"$error":"#N/A"}},{"$f":"(AN49*DB_Inputs!AN8+FedRev!AN50*DB_Inputs!AN9)/DB_Inputs!AN10","v":{"$error":"#N/A"}},{"$f":"(AO49*DB_Inputs!AO8+FedRev!AO50*DB_Inputs!AO9)/DB_Inputs!AO10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD51:AO51,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"(AR49*DB_Inputs!AR8+FedRev!AR50*DB_Inputs!AR9)/DB_Inputs!AR10","v":{"$error":"#N/A"}},{"$f":"(AS49*DB_Inputs!AS8+FedRev!AS50*DB_Inputs!AS9)/DB_Inputs!AS10","v":{"$error":"#N/A"}},{"$f":"(AT49*DB_Inputs!AT8+FedRev!AT50*DB_Inputs!AT9)/DB_Inputs!AT10","v":{"$error":"#N/A"}},{"$f":"(AU49*DB_Inputs!AU8+FedRev!AU50*DB_Inputs!AU9)/DB_Inputs!AU10","v":{"$error":"#N/A"}},{"$f":"(AV49*DB_Inputs!AV8+FedRev!AV50*DB_Inputs!AV9)/DB_Inputs!AV10","v":{"$error":"#N/A"}},{"$f":"(AW49*DB_Inputs!AW8+FedRev!AW50*DB_Inputs!AW9)/DB_Inputs!AW10","v":{"$error":"#N/A"}},{"$f":"(AX49*DB_Inputs!AX8+FedRev!AX50*DB_Inputs!AX9)/DB_Inputs!AX10","v":{"$error":"#N/A"}},{"$f":"(AY49*DB_Inputs!AY8+FedRev!AY50*DB_Inputs!AY9)/DB_Inputs!AY10","v":{"$error":"#N/A"}},{"$f":"(AZ49*DB_Inputs!AZ8+FedRev!AZ50*DB_Inputs!AZ9)/DB_Inputs!AZ10","v":{"$error":"#N/A"}},{"$f":"(BA49*DB_Inputs!BA8+FedRev!BA50*DB_Inputs!BA9)/DB_Inputs!BA10","v":{"$error":"#N/A"}},{"$f":"(BB49*DB_Inputs!BB8+FedRev!BB50*DB_Inputs!BB9)/DB_Inputs!BB10","v":{"$error":"#N/A"}},{"$f":"(BC49*DB_Inputs!BC8+FedRev!BC50*DB_Inputs!BC9)/DB_Inputs!BC10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR51:BC51,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"(BF49*DB_Inputs!BF8+FedRev!BF50*DB_Inputs!BF9)/DB_Inputs!BF10","v":{"$error":"#N/A"}},{"$f":"(BG49*DB_Inputs!BG8+FedRev!BG50*DB_Inputs!BG9)/DB_Inputs!BG10","v":{"$error":"#N/A"}},{"$f":"(BH49*DB_Inputs!BH8+FedRev!BH50*DB_Inputs!BH9)/DB_Inputs!BH10","v":{"$error":"#N/A"}},{"$f":"(BI49*DB_Inputs!BI8+FedRev!BI50*DB_Inputs!BI9)/DB_Inputs!BI10","v":{"$error":"#N/A"}},{"$f":"(BJ49*DB_Inputs!BJ8+FedRev!BJ50*DB_Inputs!BJ9)/DB_Inputs!BJ10","v":{"$error":"#N/A"}},{"$f":"(BK49*DB_Inputs!BK8+FedRev!BK50*DB_Inputs!BK9)/DB_Inputs!BK10","v":{"$error":"#N/A"}},{"$f":"(BL49*DB_Inputs!BL8+FedRev!BL50*DB_Inputs!BL9)/DB_Inputs!BL10","v":{"$error":"#N/A"}},{"$f":"(BM49*DB_Inputs!BM8+FedRev!BM50*DB_Inputs!BM9)/DB_Inputs!BM10","v":{"$error":"#N/A"}},{"$f":"(BN49*DB_Inputs!BN8+FedRev!BN50*DB_Inputs!BN9)/DB_Inputs!BN10","v":{"$error":"#N/A"}},{"$f":"(BO49*DB_Inputs!BO8+FedRev!BO50*DB_Inputs!BO9)/DB_Inputs!BO10","v":{"$error":"#N/A"}},{"$f":"(BP49*DB_Inputs!BP8+FedRev!BP50*DB_Inputs!BP9)/DB_Inputs!BP10","v":{"$error":"#N/A"}},{"$f":"(BQ49*DB_Inputs!BQ8+FedRev!BQ50*DB_Inputs!BQ9)/DB_Inputs!BQ10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF51:BQ51,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"(BT49*DB_Inputs!BT8+FedRev!BT50*DB_Inputs!BT9)/DB_Inputs!BT10","v":{"$error":"#N/A"}},{"$f":"(BU49*DB_Inputs!BU8+FedRev!BU50*DB_Inputs!BU9)/DB_Inputs!BU10","v":{"$error":"#N/A"}},{"$f":"(BV49*DB_Inputs!BV8+FedRev!BV50*DB_Inputs!BV9)/DB_Inputs!BV10","v":{"$error":"#N/A"}},{"$f":"(BW49*DB_Inputs!BW8+FedRev!BW50*DB_Inputs!BW9)/DB_Inputs!BW10","v":{"$error":"#N/A"}},{"$f":"(BX49*DB_Inputs!BX8+FedRev!BX50*DB_Inputs!BX9)/DB_Inputs!BX10","v":{"$error":"#N/A"}},{"$f":"(BY49*DB_Inputs!BY8+FedRev!BY50*DB_Inputs!BY9)/DB_Inputs!BY10","v":{"$error":"#N/A"}},{"$f":"(BZ49*DB_Inputs!BZ8+FedRev!BZ50*DB_Inputs!BZ9)/DB_Inputs!BZ10","v":{"$error":"#N/A"}},{"$f":"(CA49*DB_Inputs!CA8+FedRev!CA50*DB_Inputs!CA9)/DB_Inputs!CA10","v":{"$error":"#N/A"}},{"$f":"(CB49*DB_Inputs!CB8+FedRev!CB50*DB_Inputs!CB9)/DB_Inputs!CB10","v":{"$error":"#N/A"}},{"$f":"(CC49*DB_Inputs!CC8+FedRev!CC50*DB_Inputs!CC9)/DB_Inputs!CC10","v":{"$error":"#N/A"}},{"$f":"(CD49*DB_Inputs!CD8+FedRev!CD50*DB_Inputs!CD9)/DB_Inputs!CD10","v":{"$error":"#N/A"}},{"$f":"(CE49*DB_Inputs!CE8+FedRev!CE50*DB_Inputs!CE9)/DB_Inputs!CE10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT51:CE51,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"(CH49*DB_Inputs!CH8+FedRev!CH50*DB_Inputs!CH9)/DB_Inputs!CH10","v":{"$error":"#N/A"}},{"$f":"(CI49*DB_Inputs!CI8+FedRev!CI50*DB_Inputs!CI9)/DB_Inputs!CI10","v":{"$error":"#N/A"}},{"$f":"(CJ49*DB_Inputs!CJ8+FedRev!CJ50*DB_Inputs!CJ9)/DB_Inputs!CJ10","v":{"$error":"#N/A"}},{"$f":"(CK49*DB_Inputs!CK8+FedRev!CK50*DB_Inputs!CK9)/DB_Inputs!CK10","v":{"$error":"#N/A"}},{"$f":"(CL49*DB_Inputs!CL8+FedRev!CL50*DB_Inputs!CL9)/DB_Inputs!CL10","v":{"$error":"#N/A"}},{"$f":"(CM49*DB_Inputs!CM8+FedRev!CM50*DB_Inputs!CM9)/DB_Inputs!CM10","v":{"$error":"#N/A"}},{"$f":"(CN49*DB_Inputs!CN8+FedRev!CN50*DB_Inputs!CN9)/DB_Inputs!CN10","v":{"$error":"#N/A"}},{"$f":"(CO49*DB_Inputs!CO8+FedRev!CO50*DB_Inputs!CO9)/DB_Inputs!CO10","v":{"$error":"#N/A"}},{"$f":"(CP49*DB_Inputs!CP8+FedRev!CP50*DB_Inputs!CP9)/DB_Inputs!CP10","v":{"$error":"#N/A"}},{"$f":"(CQ49*DB_Inputs!CQ8+FedRev!CQ50*DB_Inputs!CQ9)/DB_Inputs!CQ10","v":{"$error":"#N/A"}},{"$f":"(CR49*DB_Inputs!CR8+FedRev!CR50*DB_Inputs!CR9)/DB_Inputs!CR10","v":{"$error":"#N/A"}},{"$f":"(CS49*DB_Inputs!CS8+FedRev!CS50*DB_Inputs!CS9)/DB_Inputs!CS10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH51:CS51,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"(CV49*DB_Inputs!CV8+FedRev!CV50*DB_Inputs!CV9)/DB_Inputs!CV10","v":{"$error":"#N/A"}},{"$f":"(CW49*DB_Inputs!CW8+FedRev!CW50*DB_Inputs!CW9)/DB_Inputs!CW10","v":{"$error":"#N/A"}},{"$f":"(CX49*DB_Inputs!CX8+FedRev!CX50*DB_Inputs!CX9)/DB_Inputs!CX10","v":{"$error":"#N/A"}},{"$f":"(CY49*DB_Inputs!CY8+FedRev!CY50*DB_Inputs!CY9)/DB_Inputs!CY10","v":{"$error":"#N/A"}},{"$f":"(CZ49*DB_Inputs!CZ8+FedRev!CZ50*DB_Inputs!CZ9)/DB_Inputs!CZ10","v":{"$error":"#N/A"}},{"$f":"(DA49*DB_Inputs!DA8+FedRev!DA50*DB_Inputs!DA9)/DB_Inputs!DA10","v":{"$error":"#N/A"}},{"$f":"(DB49*DB_Inputs!DB8+FedRev!DB50*DB_Inputs!DB9)/DB_Inputs!DB10","v":{"$error":"#N/A"}},{"$f":"(DC49*DB_Inputs!DC8+FedRev!DC50*DB_Inputs!DC9)/DB_Inputs!DC10","v":{"$error":"#N/A"}},{"$f":"(DD49*DB_Inputs!DD8+FedRev!DD50*DB_Inputs!DD9)/DB_Inputs!DD10","v":{"$error":"#N/A"}},{"$f":"(DE49*DB_Inputs!DE8+FedRev!DE50*DB_Inputs!DE9)/DB_Inputs!DE10","v":{"$error":"#N/A"}},{"$f":"(DF49*DB_Inputs!DF8+FedRev!DF50*DB_Inputs!DF9)/DB_Inputs!DF10","v":{"$error":"#N/A"}},{"$f":"(DG49*DB_Inputs!DG8+FedRev!DG50*DB_Inputs!DG9)/DB_Inputs!DG10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV51:DG51,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"(DJ49*DB_Inputs!DJ8+FedRev!DJ50*DB_Inputs!DJ9)/DB_Inputs!DJ10","v":{"$error":"#N/A"}},{"$f":"(DK49*DB_Inputs!DK8+FedRev!DK50*DB_Inputs!DK9)/DB_Inputs!DK10","v":{"$error":"#N/A"}},{"$f":"(DL49*DB_Inputs!DL8+FedRev!DL50*DB_Inputs!DL9)/DB_Inputs!DL10","v":{"$error":"#N/A"}},{"$f":"(DM49*DB_Inputs!DM8+FedRev!DM50*DB_Inputs!DM9)/DB_Inputs!DM10","v":{"$error":"#N/A"}},{"$f":"(DN49*DB_Inputs!DN8+FedRev!DN50*DB_Inputs!DN9)/DB_Inputs!DN10","v":{"$error":"#N/A"}},{"$f":"(DO49*DB_Inputs!DO8+FedRev!DO50*DB_Inputs!DO9)/DB_Inputs!DO10","v":{"$error":"#N/A"}},{"$f":"(DP49*DB_Inputs!DP8+FedRev!DP50*DB_Inputs!DP9)/DB_Inputs!DP10","v":{"$error":"#N/A"}},{"$f":"(DQ49*DB_Inputs!DQ8+FedRev!DQ50*DB_Inputs!DQ9)/DB_Inputs!DQ10","v":{"$error":"#N/A"}},{"$f":"(DR49*DB_Inputs!DR8+FedRev!DR50*DB_Inputs!DR9)/DB_Inputs!DR10","v":{"$error":"#N/A"}},{"$f":"(DS49*DB_Inputs!DS8+FedRev!DS50*DB_Inputs!DS9)/DB_Inputs!DS10","v":{"$error":"#N/A"}},{"$f":"(DT49*DB_Inputs!DT8+FedRev!DT50*DB_Inputs!DT9)/DB_Inputs!DT10","v":{"$error":"#N/A"}},{"$f":"(DU49*DB_Inputs!DU8+FedRev!DU50*DB_Inputs!DU9)/DB_Inputs!DU10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ51:DU51,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"(DX49*DB_Inputs!DX8+FedRev!DX50*DB_Inputs!DX9)/DB_Inputs!DX10","v":{"$error":"#N/A"}},{"$f":"(DY49*DB_Inputs!DY8+FedRev!DY50*DB_Inputs!DY9)/DB_Inputs!DY10","v":{"$error":"#N/A"}},{"$f":"(DZ49*DB_Inputs!DZ8+FedRev!DZ50*DB_Inputs!DZ9)/DB_Inputs!DZ10","v":{"$error":"#N/A"}},{"$f":"(EA49*DB_Inputs!EA8+FedRev!EA50*DB_Inputs!EA9)/DB_Inputs!EA10","v":{"$error":"#N/A"}},{"$f":"(EB49*DB_Inputs!EB8+FedRev!EB50*DB_Inputs!EB9)/DB_Inputs!EB10","v":{"$error":"#N/A"}},{"$f":"(EC49*DB_Inputs!EC8+FedRev!EC50*DB_Inputs!EC9)/DB_Inputs!EC10","v":{"$error":"#N/A"}},{"$f":"(ED49*DB_Inputs!ED8+FedRev!ED50*DB_Inputs!ED9)/DB_Inputs!ED10","v":{"$error":"#N/A"}},{"$f":"(EE49*DB_Inputs!EE8+FedRev!EE50*DB_Inputs!EE9)/DB_Inputs!EE10","v":{"$error":"#N/A"}},{"$f":"(EF49*DB_Inputs!EF8+FedRev!EF50*DB_Inputs!EF9)/DB_Inputs!EF10","v":{"$error":"#N/A"}},{"$f":"(EG49*DB_Inputs!EG8+FedRev!EG50*DB_Inputs!EG9)/DB_Inputs!EG10","v":{"$error":"#N/A"}},{"$f":"(EH49*DB_Inputs!EH8+FedRev!EH50*DB_Inputs!EH9)/DB_Inputs!EH10","v":{"$error":"#N/A"}},{"$f":"(EI49*DB_Inputs!EI8+FedRev!EI50*DB_Inputs!EI9)/DB_Inputs!EI10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX51:EI51,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"(EL49*DB_Inputs!EL8+FedRev!EL50*DB_Inputs!EL9)/DB_Inputs!EL10","v":{"$error":"#N/A"}},{"$f":"(EM49*DB_Inputs!EM8+FedRev!EM50*DB_Inputs!EM9)/DB_Inputs!EM10","v":{"$error":"#N/A"}},{"$f":"(EN49*DB_Inputs!EN8+FedRev!EN50*DB_Inputs!EN9)/DB_Inputs!EN10","v":{"$error":"#N/A"}},{"$f":"(EO49*DB_Inputs!EO8+FedRev!EO50*DB_Inputs!EO9)/DB_Inputs!EO10","v":{"$error":"#N/A"}},{"$f":"(EP49*DB_Inputs!EP8+FedRev!EP50*DB_Inputs!EP9)/DB_Inputs!EP10","v":{"$error":"#N/A"}},{"$f":"(EQ49*DB_Inputs!EQ8+FedRev!EQ50*DB_Inputs!EQ9)/DB_Inputs!EQ10","v":{"$error":"#N/A"}},{"$f":"(ER49*DB_Inputs!ER8+FedRev!ER50*DB_Inputs!ER9)/DB_Inputs!ER10","v":{"$error":"#N/A"}},{"$f":"(ES49*DB_Inputs!ES8+FedRev!ES50*DB_Inputs!ES9)/DB_Inputs!ES10","v":{"$error":"#N/A"}},{"$f":"(ET49*DB_Inputs!ET8+FedRev!ET50*DB_Inputs!ET9)/DB_Inputs!ET10","v":{"$error":"#N/A"}},{"$f":"(EU49*DB_Inputs!EU8+FedRev!EU50*DB_Inputs!EU9)/DB_Inputs!EU10","v":{"$error":"#N/A"}},{"$f":"(EV49*DB_Inputs!EV8+FedRev!EV50*DB_Inputs!EV9)/DB_Inputs!EV10","v":{"$error":"#N/A"}},{"$f":"(EW49*DB_Inputs!EW8+FedRev!EW50*DB_Inputs!EW9)/DB_Inputs!EW10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL51:EW51,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"(EZ49*DB_Inputs!EZ8+FedRev!EZ50*DB_Inputs!EZ9)/DB_Inputs!EZ10","v":{"$error":"#N/A"}},{"$f":"(FA49*DB_Inputs!FA8+FedRev!FA50*DB_Inputs!FA9)/DB_Inputs!FA10","v":{"$error":"#N/A"}},{"$f":"(FB49*DB_Inputs!FB8+FedRev!FB50*DB_Inputs!FB9)/DB_Inputs!FB10","v":{"$error":"#N/A"}},{"$f":"(FC49*DB_Inputs!FC8+FedRev!FC50*DB_Inputs!FC9)/DB_Inputs!FC10","v":{"$error":"#N/A"}},{"$f":"(FD49*DB_Inputs!FD8+FedRev!FD50*DB_Inputs!FD9)/DB_Inputs!FD10","v":{"$error":"#N/A"}},{"$f":"(FE49*DB_Inputs!FE8+FedRev!FE50*DB_Inputs!FE9)/DB_Inputs!FE10","v":{"$error":"#N/A"}},{"$f":"(FF49*DB_Inputs!FF8+FedRev!FF50*DB_Inputs!FF9)/DB_Inputs!FF10","v":{"$error":"#N/A"}},{"$f":"(FG49*DB_Inputs!FG8+FedRev!FG50*DB_Inputs!FG9)/DB_Inputs!FG10","v":{"$error":"#N/A"}},{"$f":"(FH49*DB_Inputs!FH8+FedRev!FH50*DB_Inputs!FH9)/DB_Inputs!FH10","v":{"$error":"#N/A"}},{"$f":"(FI49*DB_Inputs!FI8+FedRev!FI50*DB_Inputs!FI9)/DB_Inputs!FI10","v":{"$error":"#N/A"}},{"$f":"(FJ49*DB_Inputs!FJ8+FedRev!FJ50*DB_Inputs!FJ9)/DB_Inputs!FJ10","v":{"$error":"#N/A"}},{"$f":"(FK49*DB_Inputs!FK8+FedRev!FK50*DB_Inputs!FK9)/DB_Inputs!FK10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ51:FK51,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"(FN49*DB_Inputs!FN8+FedRev!FN50*DB_Inputs!FN9)/DB_Inputs!FN10","v":{"$error":"#N/A"}},{"$f":"(FO49*DB_Inputs!FO8+FedRev!FO50*DB_Inputs!FO9)/DB_Inputs!FO10","v":{"$error":"#N/A"}},{"$f":"(FP49*DB_Inputs!FP8+FedRev!FP50*DB_Inputs!FP9)/DB_Inputs!FP10","v":{"$error":"#N/A"}},{"$f":"(FQ49*DB_Inputs!FQ8+FedRev!FQ50*DB_Inputs!FQ9)/DB_Inputs!FQ10","v":{"$error":"#N/A"}},{"$f":"(FR49*DB_Inputs!FR8+FedRev!FR50*DB_Inputs!FR9)/DB_Inputs!FR10","v":{"$error":"#N/A"}},{"$f":"(FS49*DB_Inputs!FS8+FedRev!FS50*DB_Inputs!FS9)/DB_Inputs!FS10","v":{"$error":"#N/A"}},{"$f":"(FT49*DB_Inputs!FT8+FedRev!FT50*DB_Inputs!FT9)/DB_Inputs!FT10","v":{"$error":"#N/A"}},{"$f":"(FU49*DB_Inputs!FU8+FedRev!FU50*DB_Inputs!FU9)/DB_Inputs!FU10","v":{"$error":"#N/A"}},{"$f":"(FV49*DB_Inputs!FV8+FedRev!FV50*DB_Inputs!FV9)/DB_Inputs!FV10","v":{"$error":"#N/A"}},{"$f":"(FW49*DB_Inputs!FW8+FedRev!FW50*DB_Inputs!FW9)/DB_Inputs!FW10","v":{"$error":"#N/A"}},{"$f":"(FX49*DB_Inputs!FX8+FedRev!FX50*DB_Inputs!FX9)/DB_Inputs!FX10","v":{"$error":"#N/A"}},{"$f":"(FY49*DB_Inputs!FY8+FedRev!FY50*DB_Inputs!FY9)/DB_Inputs!FY10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN51:FY51,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"(GB49*DB_Inputs!GB8+FedRev!GB50*DB_Inputs!GB9)/DB_Inputs!GB10","v":{"$error":"#N/A"}},{"$f":"(GC49*DB_Inputs!GC8+FedRev!GC50*DB_Inputs!GC9)/DB_Inputs!GC10","v":{"$error":"#N/A"}},{"$f":"(GD49*DB_Inputs!GD8+FedRev!GD50*DB_Inputs!GD9)/DB_Inputs!GD10","v":{"$error":"#N/A"}},{"$f":"(GE49*DB_Inputs!GE8+FedRev!GE50*DB_Inputs!GE9)/DB_Inputs!GE10","v":{"$error":"#N/A"}},{"$f":"(GF49*DB_Inputs!GF8+FedRev!GF50*DB_Inputs!GF9)/DB_Inputs!GF10","v":{"$error":"#N/A"}},{"$f":"(GG49*DB_Inputs!GG8+FedRev!GG50*DB_Inputs!GG9)/DB_Inputs!GG10","v":{"$error":"#N/A"}},{"$f":"(GH49*DB_Inputs!GH8+FedRev!GH50*DB_Inputs!GH9)/DB_Inputs!GH10","v":{"$error":"#N/A"}},{"$f":"(GI49*DB_Inputs!GI8+FedRev!GI50*DB_Inputs!GI9)/DB_Inputs!GI10","v":{"$error":"#N/A"}},{"$f":"(GJ49*DB_Inputs!GJ8+FedRev!GJ50*DB_Inputs!GJ9)/DB_Inputs!GJ10","v":{"$error":"#N/A"}},{"$f":"(GK49*DB_Inputs!GK8+FedRev!GK50*DB_Inputs!GK9)/DB_Inputs!GK10","v":{"$error":"#N/A"}},{"$f":"(GL49*DB_Inputs!GL8+FedRev!GL50*DB_Inputs!GL9)/DB_Inputs!GL10","v":{"$error":"#N/A"}},{"$f":"(GM49*DB_Inputs!GM8+FedRev!GM50*DB_Inputs!GM9)/DB_Inputs!GM10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB51:GM51,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"(GP49*DB_Inputs!GP8+FedRev!GP50*DB_Inputs!GP9)/DB_Inputs!GP10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ49*DB_Inputs!GQ8+FedRev!GQ50*DB_Inputs!GQ9)/DB_Inputs!GQ10","v":{"$error":"#DIV/0!"}},{"$f":"(GR49*DB_Inputs!GR8+FedRev!GR50*DB_Inputs!GR9)/DB_Inputs!GR10","v":{"$error":"#DIV/0!"}},{"$f":"(GS49*DB_Inputs!GS8+FedRev!GS50*DB_Inputs!GS9)/DB_Inputs!GS10","v":{"$error":"#DIV/0!"}},{"$f":"(GT49*DB_Inputs!GT8+FedRev!GT50*DB_Inputs!GT9)/DB_Inputs!GT10","v":{"$error":"#DIV/0!"}},{"$f":"(GU49*DB_Inputs!GU8+FedRev!GU50*DB_Inputs!GU9)/DB_Inputs!GU10","v":{"$error":"#DIV/0!"}},{"$f":"(GV49*DB_Inputs!GV8+FedRev!GV50*DB_Inputs!GV9)/DB_Inputs!GV10","v":{"$error":"#DIV/0!"}},{"$f":"(GW49*DB_Inputs!GW8+FedRev!GW50*DB_Inputs!GW9)/DB_Inputs!GW10","v":{"$error":"#DIV/0!"}},{"$f":"(GX49*DB_Inputs!GX8+FedRev!GX50*DB_Inputs!GX9)/DB_Inputs!GX10","v":{"$error":"#DIV/0!"}},{"$f":"(GY49*DB_Inputs!GY8+FedRev!GY50*DB_Inputs!GY9)/DB_Inputs!GY10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ49*DB_Inputs!GZ8+FedRev!GZ50*DB_Inputs!GZ9)/DB_Inputs!GZ10","v":{"$error":"#DIV/0!"}},{"$f":"(HA49*DB_Inputs!HA8+FedRev!HA50*DB_Inputs!HA9)/DB_Inputs!HA10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP51:HA51,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Sales  (aMW)"]
["Surplus Sales HLH",{"$f":"IF(B49>0, B49,0)","v":255.47510083510406},517.09674973247638,0,0,0,0,0,5052.9504883538375,5132.7589228882898,691.9429476073874,815.24165118471683,584.52978608965714,{"$f":"SUMPRODUCT(B53:M53,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":1103.7157816851102},null,{"$f":"IF(P49>0, P49,0)","v":366.60096735049592},745.26375381151593,1065.6242829489238,1776.6342227568639,1914.1216520324742,2916.881201225995,4869.3670621412657,4712.2181726004201,4015.2434495720136,3644.2292583002236,2129.6761227559418,1179.3430583436912,{"$f":"SUMPRODUCT(P53:AA53,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":2453.4153077617498},null,{"$f":"IF(AD49>0, AD49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD53:AO53,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AR49>0, AR49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR53:BC53,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"IF(BF49>0, BF49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF53:BQ53,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"IF(BT49>0, BT49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT53:CE53,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"IF(CH49>0, CH49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH53:CS53,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"IF(CV49>0, CV49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV53:DG53,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DJ49>0, DJ49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ53:DU53,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DX49>0, DX49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX53:EI53,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"IF(EL49>0, EL49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL53:EW53,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"IF(EZ49>0, EZ49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ53:FK53,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"IF(FN49>0, FN49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN53:FY53,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"IF(GB49>0, GB49,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB53:GM53,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"IF(GP49>0, GP49,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP53:HA53,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["Surplus Sales LLH",0,0,0,0,0,0,0,3283.9332404927509,3901.1491323954606,0,0,0,{"$f":"SUMPRODUCT(B54:M54,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":585.68308466093231},null,{"$f":"IF(P50>0, P50,0)","v":0},0,0,0,245.40187320892892,1330.1942569801831,4707.5080463197519,5815.9464371469212,2488.0328336302427,3257.0290991016336,303.38698794371703,0,{"$f":"SUMPRODUCT(P54:AA54,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":1508.1847532452025},null,{"$f":"IF(AD50>0, AD50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD54:AO54,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AR50>0, AR50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR54:BC54,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"IF(BF50>0, BF50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF54:BQ54,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"IF(BT50>0, BT50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT54:CE54,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"IF(CH50>0, CH50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH54:CS54,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"IF(CV50>0, CV50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV54:DG54,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DJ50>0, DJ50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ54:DU54,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DX50>0, DX50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX54:EI54,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"IF(EL50>0, EL50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL54:EW54,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"IF(EZ50>0, EZ50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ54:FK54,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"IF(FN50>0, FN50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN54:FY54,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"IF(GB50>0, GB50,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB54:GM54,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"IF(GP50>0, GP50,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP54:HA54,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["Surplus Sales Flat",{"$f":"(B53*DB_Inputs!B$8+FedRev!B54*DB_Inputs!B$9)/DB_Inputs!B$10","v":142.84629294005819},{"$f":"(C53*DB_Inputs!C$8+FedRev!C54*DB_Inputs!C$9)/DB_Inputs!C$10","v":286.8775310582393},{"$f":"(D53*DB_Inputs!D$8+FedRev!D54*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E53*DB_Inputs!E$8+FedRev!E54*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F53*DB_Inputs!F$8+FedRev!F54*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G53*DB_Inputs!G$8+FedRev!G54*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H53*DB_Inputs!H$8+FedRev!H54*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I53*DB_Inputs!I$8+FedRev!I54*DB_Inputs!I$9)/DB_Inputs!I$10","v":4273.0611640279822},{"$f":"(J53*DB_Inputs!J$8+FedRev!J54*DB_Inputs!J$9)/DB_Inputs!J$10","v":4612.7459002357618},{"$f":"(K53*DB_Inputs!K$8+FedRev!K54*DB_Inputs!K$9)/DB_Inputs!K$10","v":372.01233742332653},{"$f":"(L53*DB_Inputs!L$8+FedRev!L54*DB_Inputs!L$9)/DB_Inputs!L$10","v":473.36612004273877},{"$f":"(M53*DB_Inputs!M$8+FedRev!M54*DB_Inputs!M$9)/DB_Inputs!M$10","v":311.74921924781717},{"$f":"SUMPRODUCT(B55:M55,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":875.21368792924},null,{"$f":"(P53*DB_Inputs!P$8+FedRev!P54*DB_Inputs!P$9)/DB_Inputs!P$10","v":212.865077816417},{"$f":"(Q53*DB_Inputs!Q$8+FedRev!Q54*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":413.46116716311565},{"$f":"(R53*DB_Inputs!R$8+FedRev!R54*DB_Inputs!R$9)/DB_Inputs!R$10","v":572.91628115533535},{"$f":"(S53*DB_Inputs!S$8+FedRev!S54*DB_Inputs!S$9)/DB_Inputs!S$10","v":993.38687724039698},{"$f":"(T53*DB_Inputs!T$8+FedRev!T54*DB_Inputs!T$9)/DB_Inputs!T$10","v":1198.956032536669},{"$f":"(U53*DB_Inputs!U$8+FedRev!U54*DB_Inputs!U$9)/DB_Inputs!U$10","v":2218.5681046332888},{"$f":"(V53*DB_Inputs!V$8+FedRev!V54*DB_Inputs!V$9)/DB_Inputs!V$10","v":4801.0265887944042},{"$f":"(W53*DB_Inputs!W$8+FedRev!W54*DB_Inputs!W$9)/DB_Inputs!W$10","v":5198.8080526693084},{"$f":"(X53*DB_Inputs!X$8+FedRev!X54*DB_Inputs!X$9)/DB_Inputs!X$10","v":3336.4831758201153},{"$f":"(Y53*DB_Inputs!Y$8+FedRev!Y54*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":3473.528112847082},{"$f":"(Z53*DB_Inputs!Z$8+FedRev!Z54*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":1363.812937189525},{"$f":"(AA53*DB_Inputs!AA$8+FedRev!AA54*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":628.98296444996856},{"$f":"SUMPRODUCT(P55:AA55,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":2038.2044431750292},null,{"$f":"(AD53*DB_Inputs!AD$8+FedRev!AD54*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":{"$error":"#N/A"}},{"$f":"(AE53*DB_Inputs!AE$8+FedRev!AE54*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":{"$error":"#N/A"}},{"$f":"(AF53*DB_Inputs!AF$8+FedRev!AF54*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":{"$error":"#N/A"}},{"$f":"(AG53*DB_Inputs!AG$8+FedRev!AG54*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":{"$error":"#N/A"}},{"$f":"(AH53*DB_Inputs!AH$8+FedRev!AH54*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":{"$error":"#N/A"}},{"$f":"(AI53*DB_Inputs!AI$8+FedRev!AI54*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":{"$error":"#N/A"}},{"$f":"(AJ53*DB_Inputs!AJ$8+FedRev!AJ54*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":{"$error":"#N/A"}},{"$f":"(AK53*DB_Inputs!AK$8+FedRev!AK54*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":{"$error":"#N/A"}},{"$f":"(AL53*DB_Inputs!AL$8+FedRev!AL54*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":{"$error":"#N/A"}},{"$f":"(AM53*DB_Inputs!AM$8+FedRev!AM54*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":{"$error":"#N/A"}},{"$f":"(AN53*DB_Inputs!AN$8+FedRev!AN54*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":{"$error":"#N/A"}},{"$f":"(AO53*DB_Inputs!AO$8+FedRev!AO54*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD55:AO55,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"(AR53*DB_Inputs!AR$8+FedRev!AR54*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":{"$error":"#N/A"}},{"$f":"(AS53*DB_Inputs!AS$8+FedRev!AS54*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":{"$error":"#N/A"}},{"$f":"(AT53*DB_Inputs!AT$8+FedRev!AT54*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":{"$error":"#N/A"}},{"$f":"(AU53*DB_Inputs!AU$8+FedRev!AU54*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":{"$error":"#N/A"}},{"$f":"(AV53*DB_Inputs!AV$8+FedRev!AV54*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":{"$error":"#N/A"}},{"$f":"(AW53*DB_Inputs!AW$8+FedRev!AW54*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":{"$error":"#N/A"}},{"$f":"(AX53*DB_Inputs!AX$8+FedRev!AX54*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":{"$error":"#N/A"}},{"$f":"(AY53*DB_Inputs!AY$8+FedRev!AY54*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":{"$error":"#N/A"}},{"$f":"(AZ53*DB_Inputs!AZ$8+FedRev!AZ54*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":{"$error":"#N/A"}},{"$f":"(BA53*DB_Inputs!BA$8+FedRev!BA54*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":{"$error":"#N/A"}},{"$f":"(BB53*DB_Inputs!BB$8+FedRev!BB54*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":{"$error":"#N/A"}},{"$f":"(BC53*DB_Inputs!BC$8+FedRev!BC54*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR55:BC55,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"(BF53*DB_Inputs!BF$8+FedRev!BF54*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":{"$error":"#N/A"}},{"$f":"(BG53*DB_Inputs!BG$8+FedRev!BG54*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":{"$error":"#N/A"}},{"$f":"(BH53*DB_Inputs!BH$8+FedRev!BH54*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":{"$error":"#N/A"}},{"$f":"(BI53*DB_Inputs!BI$8+FedRev!BI54*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":{"$error":"#N/A"}},{"$f":"(BJ53*DB_Inputs!BJ$8+FedRev!BJ54*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":{"$error":"#N/A"}},{"$f":"(BK53*DB_Inputs!BK$8+FedRev!BK54*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":{"$error":"#N/A"}},{"$f":"(BL53*DB_Inputs!BL$8+FedRev!BL54*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":{"$error":"#N/A"}},{"$f":"(BM53*DB_Inputs!BM$8+FedRev!BM54*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":{"$error":"#N/A"}},{"$f":"(BN53*DB_Inputs!BN$8+FedRev!BN54*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":{"$error":"#N/A"}},{"$f":"(BO53*DB_Inputs!BO$8+FedRev!BO54*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":{"$error":"#N/A"}},{"$f":"(BP53*DB_Inputs!BP$8+FedRev!BP54*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":{"$error":"#N/A"}},{"$f":"(BQ53*DB_Inputs!BQ$8+FedRev!BQ54*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF55:BQ55,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"(BT53*DB_Inputs!BT$8+FedRev!BT54*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":{"$error":"#N/A"}},{"$f":"(BU53*DB_Inputs!BU$8+FedRev!BU54*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":{"$error":"#N/A"}},{"$f":"(BV53*DB_Inputs!BV$8+FedRev!BV54*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":{"$error":"#N/A"}},{"$f":"(BW53*DB_Inputs!BW$8+FedRev!BW54*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":{"$error":"#N/A"}},{"$f":"(BX53*DB_Inputs!BX$8+FedRev!BX54*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":{"$error":"#N/A"}},{"$f":"(BY53*DB_Inputs!BY$8+FedRev!BY54*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":{"$error":"#N/A"}},{"$f":"(BZ53*DB_Inputs!BZ$8+FedRev!BZ54*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":{"$error":"#N/A"}},{"$f":"(CA53*DB_Inputs!CA$8+FedRev!CA54*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":{"$error":"#N/A"}},{"$f":"(CB53*DB_Inputs!CB$8+FedRev!CB54*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":{"$error":"#N/A"}},{"$f":"(CC53*DB_Inputs!CC$8+FedRev!CC54*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":{"$error":"#N/A"}},{"$f":"(CD53*DB_Inputs!CD$8+FedRev!CD54*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":{"$error":"#N/A"}},{"$f":"(CE53*DB_Inputs!CE$8+FedRev!CE54*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT55:CE55,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"(CH53*DB_Inputs!CH$8+FedRev!CH54*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":{"$error":"#N/A"}},{"$f":"(CI53*DB_Inputs!CI$8+FedRev!CI54*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":{"$error":"#N/A"}},{"$f":"(CJ53*DB_Inputs!CJ$8+FedRev!CJ54*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":{"$error":"#N/A"}},{"$f":"(CK53*DB_Inputs!CK$8+FedRev!CK54*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":{"$error":"#N/A"}},{"$f":"(CL53*DB_Inputs!CL$8+FedRev!CL54*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":{"$error":"#N/A"}},{"$f":"(CM53*DB_Inputs!CM$8+FedRev!CM54*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":{"$error":"#N/A"}},{"$f":"(CN53*DB_Inputs!CN$8+FedRev!CN54*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":{"$error":"#N/A"}},{"$f":"(CO53*DB_Inputs!CO$8+FedRev!CO54*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":{"$error":"#N/A"}},{"$f":"(CP53*DB_Inputs!CP$8+FedRev!CP54*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":{"$error":"#N/A"}},{"$f":"(CQ53*DB_Inputs!CQ$8+FedRev!CQ54*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":{"$error":"#N/A"}},{"$f":"(CR53*DB_Inputs!CR$8+FedRev!CR54*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":{"$error":"#N/A"}},{"$f":"(CS53*DB_Inputs!CS$8+FedRev!CS54*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH55:CS55,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"(CV53*DB_Inputs!CV$8+FedRev!CV54*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":{"$error":"#N/A"}},{"$f":"(CW53*DB_Inputs!CW$8+FedRev!CW54*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":{"$error":"#N/A"}},{"$f":"(CX53*DB_Inputs!CX$8+FedRev!CX54*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":{"$error":"#N/A"}},{"$f":"(CY53*DB_Inputs!CY$8+FedRev!CY54*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":{"$error":"#N/A"}},{"$f":"(CZ53*DB_Inputs!CZ$8+FedRev!CZ54*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":{"$error":"#N/A"}},{"$f":"(DA53*DB_Inputs!DA$8+FedRev!DA54*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":{"$error":"#N/A"}},{"$f":"(DB53*DB_Inputs!DB$8+FedRev!DB54*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":{"$error":"#N/A"}},{"$f":"(DC53*DB_Inputs!DC$8+FedRev!DC54*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":{"$error":"#N/A"}},{"$f":"(DD53*DB_Inputs!DD$8+FedRev!DD54*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":{"$error":"#N/A"}},{"$f":"(DE53*DB_Inputs!DE$8+FedRev!DE54*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":{"$error":"#N/A"}},{"$f":"(DF53*DB_Inputs!DF$8+FedRev!DF54*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":{"$error":"#N/A"}},{"$f":"(DG53*DB_Inputs!DG$8+FedRev!DG54*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV55:DG55,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"(DJ53*DB_Inputs!DJ$8+FedRev!DJ54*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":{"$error":"#N/A"}},{"$f":"(DK53*DB_Inputs!DK$8+FedRev!DK54*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":{"$error":"#N/A"}},{"$f":"(DL53*DB_Inputs!DL$8+FedRev!DL54*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":{"$error":"#N/A"}},{"$f":"(DM53*DB_Inputs!DM$8+FedRev!DM54*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":{"$error":"#N/A"}},{"$f":"(DN53*DB_Inputs!DN$8+FedRev!DN54*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":{"$error":"#N/A"}},{"$f":"(DO53*DB_Inputs!DO$8+FedRev!DO54*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":{"$error":"#N/A"}},{"$f":"(DP53*DB_Inputs!DP$8+FedRev!DP54*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":{"$error":"#N/A"}},{"$f":"(DQ53*DB_Inputs!DQ$8+FedRev!DQ54*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":{"$error":"#N/A"}},{"$f":"(DR53*DB_Inputs!DR$8+FedRev!DR54*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":{"$error":"#N/A"}},{"$f":"(DS53*DB_Inputs!DS$8+FedRev!DS54*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":{"$error":"#N/A"}},{"$f":"(DT53*DB_Inputs!DT$8+FedRev!DT54*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":{"$error":"#N/A"}},{"$f":"(DU53*DB_Inputs!DU$8+FedRev!DU54*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ55:DU55,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"(DX53*DB_Inputs!DX$8+FedRev!DX54*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":{"$error":"#N/A"}},{"$f":"(DY53*DB_Inputs!DY$8+FedRev!DY54*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":{"$error":"#N/A"}},{"$f":"(DZ53*DB_Inputs!DZ$8+FedRev!DZ54*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":{"$error":"#N/A"}},{"$f":"(EA53*DB_Inputs!EA$8+FedRev!EA54*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":{"$error":"#N/A"}},{"$f":"(EB53*DB_Inputs!EB$8+FedRev!EB54*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":{"$error":"#N/A"}},{"$f":"(EC53*DB_Inputs!EC$8+FedRev!EC54*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":{"$error":"#N/A"}},{"$f":"(ED53*DB_Inputs!ED$8+FedRev!ED54*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":{"$error":"#N/A"}},{"$f":"(EE53*DB_Inputs!EE$8+FedRev!EE54*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":{"$error":"#N/A"}},{"$f":"(EF53*DB_Inputs!EF$8+FedRev!EF54*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":{"$error":"#N/A"}},{"$f":"(EG53*DB_Inputs!EG$8+FedRev!EG54*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":{"$error":"#N/A"}},{"$f":"(EH53*DB_Inputs!EH$8+FedRev!EH54*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":{"$error":"#N/A"}},{"$f":"(EI53*DB_Inputs!EI$8+FedRev!EI54*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX55:EI55,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"(EL53*DB_Inputs!EL$8+FedRev!EL54*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":{"$error":"#N/A"}},{"$f":"(EM53*DB_Inputs!EM$8+FedRev!EM54*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":{"$error":"#N/A"}},{"$f":"(EN53*DB_Inputs!EN$8+FedRev!EN54*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":{"$error":"#N/A"}},{"$f":"(EO53*DB_Inputs!EO$8+FedRev!EO54*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":{"$error":"#N/A"}},{"$f":"(EP53*DB_Inputs!EP$8+FedRev!EP54*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":{"$error":"#N/A"}},{"$f":"(EQ53*DB_Inputs!EQ$8+FedRev!EQ54*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":{"$error":"#N/A"}},{"$f":"(ER53*DB_Inputs!ER$8+FedRev!ER54*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":{"$error":"#N/A"}},{"$f":"(ES53*DB_Inputs!ES$8+FedRev!ES54*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":{"$error":"#N/A"}},{"$f":"(ET53*DB_Inputs!ET$8+FedRev!ET54*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":{"$error":"#N/A"}},{"$f":"(EU53*DB_Inputs!EU$8+FedRev!EU54*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":{"$error":"#N/A"}},{"$f":"(EV53*DB_Inputs!EV$8+FedRev!EV54*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":{"$error":"#N/A"}},{"$f":"(EW53*DB_Inputs!EW$8+FedRev!EW54*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL55:EW55,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"(EZ53*DB_Inputs!EZ$8+FedRev!EZ54*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":{"$error":"#N/A"}},{"$f":"(FA53*DB_Inputs!FA$8+FedRev!FA54*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":{"$error":"#N/A"}},{"$f":"(FB53*DB_Inputs!FB$8+FedRev!FB54*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":{"$error":"#N/A"}},{"$f":"(FC53*DB_Inputs!FC$8+FedRev!FC54*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":{"$error":"#N/A"}},{"$f":"(FD53*DB_Inputs!FD$8+FedRev!FD54*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":{"$error":"#N/A"}},{"$f":"(FE53*DB_Inputs!FE$8+FedRev!FE54*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":{"$error":"#N/A"}},{"$f":"(FF53*DB_Inputs!FF$8+FedRev!FF54*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":{"$error":"#N/A"}},{"$f":"(FG53*DB_Inputs!FG$8+FedRev!FG54*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":{"$error":"#N/A"}},{"$f":"(FH53*DB_Inputs!FH$8+FedRev!FH54*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":{"$error":"#N/A"}},{"$f":"(FI53*DB_Inputs!FI$8+FedRev!FI54*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":{"$error":"#N/A"}},{"$f":"(FJ53*DB_Inputs!FJ$8+FedRev!FJ54*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":{"$error":"#N/A"}},{"$f":"(FK53*DB_Inputs!FK$8+FedRev!FK54*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ55:FK55,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"(FN53*DB_Inputs!FN$8+FedRev!FN54*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":{"$error":"#N/A"}},{"$f":"(FO53*DB_Inputs!FO$8+FedRev!FO54*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":{"$error":"#N/A"}},{"$f":"(FP53*DB_Inputs!FP$8+FedRev!FP54*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":{"$error":"#N/A"}},{"$f":"(FQ53*DB_Inputs!FQ$8+FedRev!FQ54*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":{"$error":"#N/A"}},{"$f":"(FR53*DB_Inputs!FR$8+FedRev!FR54*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":{"$error":"#N/A"}},{"$f":"(FS53*DB_Inputs!FS$8+FedRev!FS54*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":{"$error":"#N/A"}},{"$f":"(FT53*DB_Inputs!FT$8+FedRev!FT54*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":{"$error":"#N/A"}},{"$f":"(FU53*DB_Inputs!FU$8+FedRev!FU54*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":{"$error":"#N/A"}},{"$f":"(FV53*DB_Inputs!FV$8+FedRev!FV54*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":{"$error":"#N/A"}},{"$f":"(FW53*DB_Inputs!FW$8+FedRev!FW54*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":{"$error":"#N/A"}},{"$f":"(FX53*DB_Inputs!FX$8+FedRev!FX54*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":{"$error":"#N/A"}},{"$f":"(FY53*DB_Inputs!FY$8+FedRev!FY54*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN55:FY55,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"(GB53*DB_Inputs!GB$8+FedRev!GB54*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":{"$error":"#N/A"}},{"$f":"(GC53*DB_Inputs!GC$8+FedRev!GC54*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":{"$error":"#N/A"}},{"$f":"(GD53*DB_Inputs!GD$8+FedRev!GD54*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":{"$error":"#N/A"}},{"$f":"(GE53*DB_Inputs!GE$8+FedRev!GE54*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":{"$error":"#N/A"}},{"$f":"(GF53*DB_Inputs!GF$8+FedRev!GF54*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":{"$error":"#N/A"}},{"$f":"(GG53*DB_Inputs!GG$8+FedRev!GG54*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":{"$error":"#N/A"}},{"$f":"(GH53*DB_Inputs!GH$8+FedRev!GH54*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":{"$error":"#N/A"}},{"$f":"(GI53*DB_Inputs!GI$8+FedRev!GI54*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":{"$error":"#N/A"}},{"$f":"(GJ53*DB_Inputs!GJ$8+FedRev!GJ54*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":{"$error":"#N/A"}},{"$f":"(GK53*DB_Inputs!GK$8+FedRev!GK54*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":{"$error":"#N/A"}},{"$f":"(GL53*DB_Inputs!GL$8+FedRev!GL54*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":{"$error":"#N/A"}},{"$f":"(GM53*DB_Inputs!GM$8+FedRev!GM54*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB55:GM55,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"(GP53*DB_Inputs!GP$8+FedRev!GP54*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ53*DB_Inputs!GQ$8+FedRev!GQ54*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR53*DB_Inputs!GR$8+FedRev!GR54*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS53*DB_Inputs!GS$8+FedRev!GS54*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT53*DB_Inputs!GT$8+FedRev!GT54*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU53*DB_Inputs!GU$8+FedRev!GU54*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV53*DB_Inputs!GV$8+FedRev!GV54*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW53*DB_Inputs!GW$8+FedRev!GW54*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX53*DB_Inputs!GX$8+FedRev!GX54*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY53*DB_Inputs!GY$8+FedRev!GY54*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ53*DB_Inputs!GZ$8+FedRev!GZ54*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA53*DB_Inputs!HA$8+FedRev!HA54*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP55:HA55,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["Surplus to COB"]
["HLH",{"$f":"IF(AND(DB_Inputs!B39>DB_Inputs!B36,DB_Inputs!B39>DB_Inputs!B42,DB_Inputs!B118>0),MIN(B53,DB_Inputs!B118),0)","v":0},{"$f":"IF(AND(DB_Inputs!C39>DB_Inputs!C36,DB_Inputs!C39>DB_Inputs!C42,DB_Inputs!C118>0),MIN(C53,DB_Inputs!C118),0)","v":0},{"$f":"IF(AND(DB_Inputs!D39>DB_Inputs!D36,DB_Inputs!D39>DB_Inputs!D42,DB_Inputs!D118>0),MIN(D53,DB_Inputs!D118),0)","v":0},{"$f":"IF(AND(DB_Inputs!E39>DB_Inputs!E36,DB_Inputs!E39>DB_Inputs!E42,DB_Inputs!E118>0),MIN(E53,DB_Inputs!E118),0)","v":0},{"$f":"IF(AND(DB_Inputs!F39>DB_Inputs!F36,DB_Inputs!F39>DB_Inputs!F42,DB_Inputs!F118>0),MIN(F53,DB_Inputs!F118),0)","v":0},{"$f":"IF(AND(DB_Inputs!G39>DB_Inputs!G36,DB_Inputs!G39>DB_Inputs!G42,DB_Inputs!G118>0),MIN(G53,DB_Inputs!G118),0)","v":0},{"$f":"IF(AND(DB_Inputs!H39>DB_Inputs!H36,DB_Inputs!H39>DB_Inputs!H42,DB_Inputs!H118>0),MIN(H53,DB_Inputs!H118),0)","v":0},{"$f":"IF(AND(DB_Inputs!I39>DB_Inputs!I36,DB_Inputs!I39>DB_Inputs!I42,DB_Inputs!I118>0),MIN(I53,DB_Inputs!I118),0)","v":0},{"$f":"IF(AND(DB_Inputs!J39>DB_Inputs!J36,DB_Inputs!J39>DB_Inputs!J42,DB_Inputs!J118>0),MIN(J53,DB_Inputs!J118),0)","v":0},{"$f":"IF(AND(DB_Inputs!K39>DB_Inputs!K36,DB_Inputs!K39>DB_Inputs!K42,DB_Inputs!K118>0),MIN(K53,DB_Inputs!K118),0)","v":0},{"$f":"IF(AND(DB_Inputs!L39>DB_Inputs!L36,DB_Inputs!L39>DB_Inputs!L42,DB_Inputs!L118>0),MIN(L53,DB_Inputs!L118),0)","v":0},{"$f":"IF(AND(DB_Inputs!M39>DB_Inputs!M36,DB_Inputs!M39>DB_Inputs!M42,DB_Inputs!M118>0),MIN(M53,DB_Inputs!M118),0)","v":0},{"$f":"SUMPRODUCT(B57:M57,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":0},null,{"$f":"IF(AND(DB_Inputs!P39>DB_Inputs!P36,DB_Inputs!P39>DB_Inputs!P42,DB_Inputs!P118>0),MIN(P53,DB_Inputs!P118),0)","v":0},{"$f":"IF(AND(DB_Inputs!Q39>DB_Inputs!Q36,DB_Inputs!Q39>DB_Inputs!Q42,DB_Inputs!Q118>0),MIN(Q53,DB_Inputs!Q118),0)","v":0},{"$f":"IF(AND(DB_Inputs!R39>DB_Inputs!R36,DB_Inputs!R39>DB_Inputs!R42,DB_Inputs!R118>0),MIN(R53,DB_Inputs!R118),0)","v":0},{"$f":"IF(AND(DB_Inputs!S39>DB_Inputs!S36,DB_Inputs!S39>DB_Inputs!S42,DB_Inputs!S118>0),MIN(S53,DB_Inputs!S118),0)","v":559.6566721598308},{"$f":"IF(AND(DB_Inputs!T39>DB_Inputs!T36,DB_Inputs!T39>DB_Inputs!T42,DB_Inputs!T118>0),MIN(T53,DB_Inputs!T118),0)","v":0},{"$f":"IF(AND(DB_Inputs!U39>DB_Inputs!U36,DB_Inputs!U39>DB_Inputs!U42,DB_Inputs!U118>0),MIN(U53,DB_Inputs!U118),0)","v":0},{"$f":"IF(AND(DB_Inputs!V39>DB_Inputs!V36,DB_Inputs!V39>DB_Inputs!V42,DB_Inputs!V118>0),MIN(V53,DB_Inputs!V118),0)","v":0},{"$f":"IF(AND(DB_Inputs!W39>DB_Inputs!W36,DB_Inputs!W39>DB_Inputs!W42,DB_Inputs!W118>0),MIN(W53,DB_Inputs!W118),0)","v":0},{"$f":"IF(AND(DB_Inputs!X39>DB_Inputs!X36,DB_Inputs!X39>DB_Inputs!X42,DB_Inputs!X118>0),MIN(X53,DB_Inputs!X118),0)","v":0},{"$f":"IF(AND(DB_Inputs!Y39>DB_Inputs!Y36,DB_Inputs!Y39>DB_Inputs!Y42,DB_Inputs!Y118>0),MIN(Y53,DB_Inputs!Y118),0)","v":0},{"$f":"IF(AND(DB_Inputs!Z39>DB_Inputs!Z36,DB_Inputs!Z39>DB_Inputs!Z42,DB_Inputs!Z118>0),MIN(Z53,DB_Inputs!Z118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AA39>DB_Inputs!AA36,DB_Inputs!AA39>DB_Inputs!AA42,DB_Inputs!AA118>0),MIN(AA53,DB_Inputs!AA118),0)","v":0},{"$f":"SUMPRODUCT(P57:AA57,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":47.39763347281955},null,{"$f":"IF(AND(DB_Inputs!AD39>DB_Inputs!AD36,DB_Inputs!AD39>DB_Inputs!AD42,DB_Inputs!AD118>0),MIN(AD53,DB_Inputs!AD118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AE39>DB_Inputs!AE36,DB_Inputs!AE39>DB_Inputs!AE42,DB_Inputs!AE118>0),MIN(AE53,DB_Inputs!AE118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AF39>DB_Inputs!AF36,DB_Inputs!AF39>DB_Inputs!AF42,DB_Inputs!AF118>0),MIN(AF53,DB_Inputs!AF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AG39>DB_Inputs!AG36,DB_Inputs!AG39>DB_Inputs!AG42,DB_Inputs!AG118>0),MIN(AG53,DB_Inputs!AG118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AH39>DB_Inputs!AH36,DB_Inputs!AH39>DB_Inputs!AH42,DB_Inputs!AH118>0),MIN(AH53,DB_Inputs!AH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AI39>DB_Inputs!AI36,DB_Inputs!AI39>DB_Inputs!AI42,DB_Inputs!AI118>0),MIN(AI53,DB_Inputs!AI118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AJ39>DB_Inputs!AJ36,DB_Inputs!AJ39>DB_Inputs!AJ42,DB_Inputs!AJ118>0),MIN(AJ53,DB_Inputs!AJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AK39>DB_Inputs!AK36,DB_Inputs!AK39>DB_Inputs!AK42,DB_Inputs!AK118>0),MIN(AK53,DB_Inputs!AK118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AL39>DB_Inputs!AL36,DB_Inputs!AL39>DB_Inputs!AL42,DB_Inputs!AL118>0),MIN(AL53,DB_Inputs!AL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AM39>DB_Inputs!AM36,DB_Inputs!AM39>DB_Inputs!AM42,DB_Inputs!AM118>0),MIN(AM53,DB_Inputs!AM118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AN39>DB_Inputs!AN36,DB_Inputs!AN39>DB_Inputs!AN42,DB_Inputs!AN118>0),MIN(AN53,DB_Inputs!AN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AO39>DB_Inputs!AO36,DB_Inputs!AO39>DB_Inputs!AO42,DB_Inputs!AO118>0),MIN(AO53,DB_Inputs!AO118),0)","v":0},{"$f":"SUMPRODUCT(AD57:AO57,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":0},null,{"$f":"IF(AND(DB_Inputs!AR39>DB_Inputs!AR36,DB_Inputs!AR39>DB_Inputs!AR42,DB_Inputs!AR118>0),MIN(AR53,DB_Inputs!AR118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AS39>DB_Inputs!AS36,DB_Inputs!AS39>DB_Inputs!AS42,DB_Inputs!AS118>0),MIN(AS53,DB_Inputs!AS118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AT39>DB_Inputs!AT36,DB_Inputs!AT39>DB_Inputs!AT42,DB_Inputs!AT118>0),MIN(AT53,DB_Inputs!AT118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AU39>DB_Inputs!AU36,DB_Inputs!AU39>DB_Inputs!AU42,DB_Inputs!AU118>0),MIN(AU53,DB_Inputs!AU118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AV39>DB_Inputs!AV36,DB_Inputs!AV39>DB_Inputs!AV42,DB_Inputs!AV118>0),MIN(AV53,DB_Inputs!AV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AW39>DB_Inputs!AW36,DB_Inputs!AW39>DB_Inputs!AW42,DB_Inputs!AW118>0),MIN(AW53,DB_Inputs!AW118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AX39>DB_Inputs!AX36,DB_Inputs!AX39>DB_Inputs!AX42,DB_Inputs!AX118>0),MIN(AX53,DB_Inputs!AX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AY39>DB_Inputs!AY36,DB_Inputs!AY39>DB_Inputs!AY42,DB_Inputs!AY118>0),MIN(AY53,DB_Inputs!AY118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AZ39>DB_Inputs!AZ36,DB_Inputs!AZ39>DB_Inputs!AZ42,DB_Inputs!AZ118>0),MIN(AZ53,DB_Inputs!AZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BA39>DB_Inputs!BA36,DB_Inputs!BA39>DB_Inputs!BA42,DB_Inputs!BA118>0),MIN(BA53,DB_Inputs!BA118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BB39>DB_Inputs!BB36,DB_Inputs!BB39>DB_Inputs!BB42,DB_Inputs!BB118>0),MIN(BB53,DB_Inputs!BB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BC39>DB_Inputs!BC36,DB_Inputs!BC39>DB_Inputs!BC42,DB_Inputs!BC118>0),MIN(BC53,DB_Inputs!BC118),0)","v":0},{"$f":"SUMPRODUCT(AR57:BC57,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":0},null,{"$f":"IF(AND(DB_Inputs!BF39>DB_Inputs!BF36,DB_Inputs!BF39>DB_Inputs!BF42,DB_Inputs!BF118>0),MIN(BF53,DB_Inputs!BF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BG39>DB_Inputs!BG36,DB_Inputs!BG39>DB_Inputs!BG42,DB_Inputs!BG118>0),MIN(BG53,DB_Inputs!BG118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BH39>DB_Inputs!BH36,DB_Inputs!BH39>DB_Inputs!BH42,DB_Inputs!BH118>0),MIN(BH53,DB_Inputs!BH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BI39>DB_Inputs!BI36,DB_Inputs!BI39>DB_Inputs!BI42,DB_Inputs!BI118>0),MIN(BI53,DB_Inputs!BI118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BJ39>DB_Inputs!BJ36,DB_Inputs!BJ39>DB_Inputs!BJ42,DB_Inputs!BJ118>0),MIN(BJ53,DB_Inputs!BJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BK39>DB_Inputs!BK36,DB_Inputs!BK39>DB_Inputs!BK42,DB_Inputs!BK118>0),MIN(BK53,DB_Inputs!BK118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BL39>DB_Inputs!BL36,DB_Inputs!BL39>DB_Inputs!BL42,DB_Inputs!BL118>0),MIN(BL53,DB_Inputs!BL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BM39>DB_Inputs!BM36,DB_Inputs!BM39>DB_Inputs!BM42,DB_Inputs!BM118>0),MIN(BM53,DB_Inputs!BM118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BN39>DB_Inputs!BN36,DB_Inputs!BN39>DB_Inputs!BN42,DB_Inputs!BN118>0),MIN(BN53,DB_Inputs!BN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BO39>DB_Inputs!BO36,DB_Inputs!BO39>DB_Inputs!BO42,DB_Inputs!BO118>0),MIN(BO53,DB_Inputs!BO118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BP39>DB_Inputs!BP36,DB_Inputs!BP39>DB_Inputs!BP42,DB_Inputs!BP118>0),MIN(BP53,DB_Inputs!BP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BQ39>DB_Inputs!BQ36,DB_Inputs!BQ39>DB_Inputs!BQ42,DB_Inputs!BQ118>0),MIN(BQ53,DB_Inputs!BQ118),0)","v":0},{"$f":"SUMPRODUCT(BF57:BQ57,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,{"$f":"IF(AND(DB_Inputs!BT39>DB_Inputs!BT36,DB_Inputs!BT39>DB_Inputs!BT42,DB_Inputs!BT118>0),MIN(BT53,DB_Inputs!BT118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BU39>DB_Inputs!BU36,DB_Inputs!BU39>DB_Inputs!BU42,DB_Inputs!BU118>0),MIN(BU53,DB_Inputs!BU118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BV39>DB_Inputs!BV36,DB_Inputs!BV39>DB_Inputs!BV42,DB_Inputs!BV118>0),MIN(BV53,DB_Inputs!BV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BW39>DB_Inputs!BW36,DB_Inputs!BW39>DB_Inputs!BW42,DB_Inputs!BW118>0),MIN(BW53,DB_Inputs!BW118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BX39>DB_Inputs!BX36,DB_Inputs!BX39>DB_Inputs!BX42,DB_Inputs!BX118>0),MIN(BX53,DB_Inputs!BX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BY39>DB_Inputs!BY36,DB_Inputs!BY39>DB_Inputs!BY42,DB_Inputs!BY118>0),MIN(BY53,DB_Inputs!BY118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BZ39>DB_Inputs!BZ36,DB_Inputs!BZ39>DB_Inputs!BZ42,DB_Inputs!BZ118>0),MIN(BZ53,DB_Inputs!BZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CA39>DB_Inputs!CA36,DB_Inputs!CA39>DB_Inputs!CA42,DB_Inputs!CA118>0),MIN(CA53,DB_Inputs!CA118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CB39>DB_Inputs!CB36,DB_Inputs!CB39>DB_Inputs!CB42,DB_Inputs!CB118>0),MIN(CB53,DB_Inputs!CB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CC39>DB_Inputs!CC36,DB_Inputs!CC39>DB_Inputs!CC42,DB_Inputs!CC118>0),MIN(CC53,DB_Inputs!CC118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CD39>DB_Inputs!CD36,DB_Inputs!CD39>DB_Inputs!CD42,DB_Inputs!CD118>0),MIN(CD53,DB_Inputs!CD118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CE39>DB_Inputs!CE36,DB_Inputs!CE39>DB_Inputs!CE42,DB_Inputs!CE118>0),MIN(CE53,DB_Inputs!CE118),0)","v":0},{"$f":"SUMPRODUCT(BT57:CE57,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,{"$f":"IF(AND(DB_Inputs!CH39>DB_Inputs!CH36,DB_Inputs!CH39>DB_Inputs!CH42,DB_Inputs!CH118>0),MIN(CH53,DB_Inputs!CH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CI39>DB_Inputs!CI36,DB_Inputs!CI39>DB_Inputs!CI42,DB_Inputs!CI118>0),MIN(CI53,DB_Inputs!CI118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CJ39>DB_Inputs!CJ36,DB_Inputs!CJ39>DB_Inputs!CJ42,DB_Inputs!CJ118>0),MIN(CJ53,DB_Inputs!CJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CK39>DB_Inputs!CK36,DB_Inputs!CK39>DB_Inputs!CK42,DB_Inputs!CK118>0),MIN(CK53,DB_Inputs!CK118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CL39>DB_Inputs!CL36,DB_Inputs!CL39>DB_Inputs!CL42,DB_Inputs!CL118>0),MIN(CL53,DB_Inputs!CL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CM39>DB_Inputs!CM36,DB_Inputs!CM39>DB_Inputs!CM42,DB_Inputs!CM118>0),MIN(CM53,DB_Inputs!CM118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CN39>DB_Inputs!CN36,DB_Inputs!CN39>DB_Inputs!CN42,DB_Inputs!CN118>0),MIN(CN53,DB_Inputs!CN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CO39>DB_Inputs!CO36,DB_Inputs!CO39>DB_Inputs!CO42,DB_Inputs!CO118>0),MIN(CO53,DB_Inputs!CO118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CP39>DB_Inputs!CP36,DB_Inputs!CP39>DB_Inputs!CP42,DB_Inputs!CP118>0),MIN(CP53,DB_Inputs!CP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CQ39>DB_Inputs!CQ36,DB_Inputs!CQ39>DB_Inputs!CQ42,DB_Inputs!CQ118>0),MIN(CQ53,DB_Inputs!CQ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CR39>DB_Inputs!CR36,DB_Inputs!CR39>DB_Inputs!CR42,DB_Inputs!CR118>0),MIN(CR53,DB_Inputs!CR118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CS39>DB_Inputs!CS36,DB_Inputs!CS39>DB_Inputs!CS42,DB_Inputs!CS118>0),MIN(CS53,DB_Inputs!CS118),0)","v":0},{"$f":"SUMPRODUCT(CH57:CS57,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,{"$f":"IF(AND(DB_Inputs!CV39>DB_Inputs!CV36,DB_Inputs!CV39>DB_Inputs!CV42,DB_Inputs!CV118>0),MIN(CV53,DB_Inputs!CV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CW39>DB_Inputs!CW36,DB_Inputs!CW39>DB_Inputs!CW42,DB_Inputs!CW118>0),MIN(CW53,DB_Inputs!CW118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CX39>DB_Inputs!CX36,DB_Inputs!CX39>DB_Inputs!CX42,DB_Inputs!CX118>0),MIN(CX53,DB_Inputs!CX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CY39>DB_Inputs!CY36,DB_Inputs!CY39>DB_Inputs!CY42,DB_Inputs!CY118>0),MIN(CY53,DB_Inputs!CY118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CZ39>DB_Inputs!CZ36,DB_Inputs!CZ39>DB_Inputs!CZ42,DB_Inputs!CZ118>0),MIN(CZ53,DB_Inputs!CZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DA39>DB_Inputs!DA36,DB_Inputs!DA39>DB_Inputs!DA42,DB_Inputs!DA118>0),MIN(DA53,DB_Inputs!DA118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DB39>DB_Inputs!DB36,DB_Inputs!DB39>DB_Inputs!DB42,DB_Inputs!DB118>0),MIN(DB53,DB_Inputs!DB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DC39>DB_Inputs!DC36,DB_Inputs!DC39>DB_Inputs!DC42,DB_Inputs!DC118>0),MIN(DC53,DB_Inputs!DC118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DD39>DB_Inputs!DD36,DB_Inputs!DD39>DB_Inputs!DD42,DB_Inputs!DD118>0),MIN(DD53,DB_Inputs!DD118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DE39>DB_Inputs!DE36,DB_Inputs!DE39>DB_Inputs!DE42,DB_Inputs!DE118>0),MIN(DE53,DB_Inputs!DE118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DF39>DB_Inputs!DF36,DB_Inputs!DF39>DB_Inputs!DF42,DB_Inputs!DF118>0),MIN(DF53,DB_Inputs!DF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DG39>DB_Inputs!DG36,DB_Inputs!DG39>DB_Inputs!DG42,DB_Inputs!DG118>0),MIN(DG53,DB_Inputs!DG118),0)","v":0},{"$f":"SUMPRODUCT(CV57:DG57,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,{"$f":"IF(AND(DB_Inputs!DJ39>DB_Inputs!DJ36,DB_Inputs!DJ39>DB_Inputs!DJ42,DB_Inputs!DJ118>0),MIN(DJ53,DB_Inputs!DJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DK39>DB_Inputs!DK36,DB_Inputs!DK39>DB_Inputs!DK42,DB_Inputs!DK118>0),MIN(DK53,DB_Inputs!DK118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DL39>DB_Inputs!DL36,DB_Inputs!DL39>DB_Inputs!DL42,DB_Inputs!DL118>0),MIN(DL53,DB_Inputs!DL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DM39>DB_Inputs!DM36,DB_Inputs!DM39>DB_Inputs!DM42,DB_Inputs!DM118>0),MIN(DM53,DB_Inputs!DM118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DN39>DB_Inputs!DN36,DB_Inputs!DN39>DB_Inputs!DN42,DB_Inputs!DN118>0),MIN(DN53,DB_Inputs!DN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DO39>DB_Inputs!DO36,DB_Inputs!DO39>DB_Inputs!DO42,DB_Inputs!DO118>0),MIN(DO53,DB_Inputs!DO118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DP39>DB_Inputs!DP36,DB_Inputs!DP39>DB_Inputs!DP42,DB_Inputs!DP118>0),MIN(DP53,DB_Inputs!DP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DQ39>DB_Inputs!DQ36,DB_Inputs!DQ39>DB_Inputs!DQ42,DB_Inputs!DQ118>0),MIN(DQ53,DB_Inputs!DQ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DR39>DB_Inputs!DR36,DB_Inputs!DR39>DB_Inputs!DR42,DB_Inputs!DR118>0),MIN(DR53,DB_Inputs!DR118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DS39>DB_Inputs!DS36,DB_Inputs!DS39>DB_Inputs!DS42,DB_Inputs!DS118>0),MIN(DS53,DB_Inputs!DS118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DT39>DB_Inputs!DT36,DB_Inputs!DT39>DB_Inputs!DT42,DB_Inputs!DT118>0),MIN(DT53,DB_Inputs!DT118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DU39>DB_Inputs!DU36,DB_Inputs!DU39>DB_Inputs!DU42,DB_Inputs!DU118>0),MIN(DU53,DB_Inputs!DU118),0)","v":0},{"$f":"SUMPRODUCT(DJ57:DU57,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,{"$f":"IF(AND(DB_Inputs!DX39>DB_Inputs!DX36,DB_Inputs!DX39>DB_Inputs!DX42,DB_Inputs!DX118>0),MIN(DX53,DB_Inputs!DX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DY39>DB_Inputs!DY36,DB_Inputs!DY39>DB_Inputs!DY42,DB_Inputs!DY118>0),MIN(DY53,DB_Inputs!DY118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DZ39>DB_Inputs!DZ36,DB_Inputs!DZ39>DB_Inputs!DZ42,DB_Inputs!DZ118>0),MIN(DZ53,DB_Inputs!DZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EA39>DB_Inputs!EA36,DB_Inputs!EA39>DB_Inputs!EA42,DB_Inputs!EA118>0),MIN(EA53,DB_Inputs!EA118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EB39>DB_Inputs!EB36,DB_Inputs!EB39>DB_Inputs!EB42,DB_Inputs!EB118>0),MIN(EB53,DB_Inputs!EB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EC39>DB_Inputs!EC36,DB_Inputs!EC39>DB_Inputs!EC42,DB_Inputs!EC118>0),MIN(EC53,DB_Inputs!EC118),0)","v":0},{"$f":"IF(AND(DB_Inputs!ED39>DB_Inputs!ED36,DB_Inputs!ED39>DB_Inputs!ED42,DB_Inputs!ED118>0),MIN(ED53,DB_Inputs!ED118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EE39>DB_Inputs!EE36,DB_Inputs!EE39>DB_Inputs!EE42,DB_Inputs!EE118>0),MIN(EE53,DB_Inputs!EE118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EF39>DB_Inputs!EF36,DB_Inputs!EF39>DB_Inputs!EF42,DB_Inputs!EF118>0),MIN(EF53,DB_Inputs!EF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EG39>DB_Inputs!EG36,DB_Inputs!EG39>DB_Inputs!EG42,DB_Inputs!EG118>0),MIN(EG53,DB_Inputs!EG118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EH39>DB_Inputs!EH36,DB_Inputs!EH39>DB_Inputs!EH42,DB_Inputs!EH118>0),MIN(EH53,DB_Inputs!EH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EI39>DB_Inputs!EI36,DB_Inputs!EI39>DB_Inputs!EI42,DB_Inputs!EI118>0),MIN(EI53,DB_Inputs!EI118),0)","v":0},{"$f":"SUMPRODUCT(DX57:EI57,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,{"$f":"IF(AND(DB_Inputs!EL39>DB_Inputs!EL36,DB_Inputs!EL39>DB_Inputs!EL42,DB_Inputs!EL118>0),MIN(EL53,DB_Inputs!EL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EM39>DB_Inputs!EM36,DB_Inputs!EM39>DB_Inputs!EM42,DB_Inputs!EM118>0),MIN(EM53,DB_Inputs!EM118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EN39>DB_Inputs!EN36,DB_Inputs!EN39>DB_Inputs!EN42,DB_Inputs!EN118>0),MIN(EN53,DB_Inputs!EN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EO39>DB_Inputs!EO36,DB_Inputs!EO39>DB_Inputs!EO42,DB_Inputs!EO118>0),MIN(EO53,DB_Inputs!EO118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EP39>DB_Inputs!EP36,DB_Inputs!EP39>DB_Inputs!EP42,DB_Inputs!EP118>0),MIN(EP53,DB_Inputs!EP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EQ39>DB_Inputs!EQ36,DB_Inputs!EQ39>DB_Inputs!EQ42,DB_Inputs!EQ118>0),MIN(EQ53,DB_Inputs!EQ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!ER39>DB_Inputs!ER36,DB_Inputs!ER39>DB_Inputs!ER42,DB_Inputs!ER118>0),MIN(ER53,DB_Inputs!ER118),0)","v":0},{"$f":"IF(AND(DB_Inputs!ES39>DB_Inputs!ES36,DB_Inputs!ES39>DB_Inputs!ES42,DB_Inputs!ES118>0),MIN(ES53,DB_Inputs!ES118),0)","v":0},{"$f":"IF(AND(DB_Inputs!ET39>DB_Inputs!ET36,DB_Inputs!ET39>DB_Inputs!ET42,DB_Inputs!ET118>0),MIN(ET53,DB_Inputs!ET118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EU39>DB_Inputs!EU36,DB_Inputs!EU39>DB_Inputs!EU42,DB_Inputs!EU118>0),MIN(EU53,DB_Inputs!EU118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EV39>DB_Inputs!EV36,DB_Inputs!EV39>DB_Inputs!EV42,DB_Inputs!EV118>0),MIN(EV53,DB_Inputs!EV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EW39>DB_Inputs!EW36,DB_Inputs!EW39>DB_Inputs!EW42,DB_Inputs!EW118>0),MIN(EW53,DB_Inputs!EW118),0)","v":0},{"$f":"SUMPRODUCT(EL57:EW57,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,{"$f":"IF(AND(DB_Inputs!EZ39>DB_Inputs!EZ36,DB_Inputs!EZ39>DB_Inputs!EZ42,DB_Inputs!EZ118>0),MIN(EZ53,DB_Inputs!EZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FA39>DB_Inputs!FA36,DB_Inputs!FA39>DB_Inputs!FA42,DB_Inputs!FA118>0),MIN(FA53,DB_Inputs!FA118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FB39>DB_Inputs!FB36,DB_Inputs!FB39>DB_Inputs!FB42,DB_Inputs!FB118>0),MIN(FB53,DB_Inputs!FB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FC39>DB_Inputs!FC36,DB_Inputs!FC39>DB_Inputs!FC42,DB_Inputs!FC118>0),MIN(FC53,DB_Inputs!FC118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FD39>DB_Inputs!FD36,DB_Inputs!FD39>DB_Inputs!FD42,DB_Inputs!FD118>0),MIN(FD53,DB_Inputs!FD118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FE39>DB_Inputs!FE36,DB_Inputs!FE39>DB_Inputs!FE42,DB_Inputs!FE118>0),MIN(FE53,DB_Inputs!FE118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FF39>DB_Inputs!FF36,DB_Inputs!FF39>DB_Inputs!FF42,DB_Inputs!FF118>0),MIN(FF53,DB_Inputs!FF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FG39>DB_Inputs!FG36,DB_Inputs!FG39>DB_Inputs!FG42,DB_Inputs!FG118>0),MIN(FG53,DB_Inputs!FG118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FH39>DB_Inputs!FH36,DB_Inputs!FH39>DB_Inputs!FH42,DB_Inputs!FH118>0),MIN(FH53,DB_Inputs!FH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FI39>DB_Inputs!FI36,DB_Inputs!FI39>DB_Inputs!FI42,DB_Inputs!FI118>0),MIN(FI53,DB_Inputs!FI118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FJ39>DB_Inputs!FJ36,DB_Inputs!FJ39>DB_Inputs!FJ42,DB_Inputs!FJ118>0),MIN(FJ53,DB_Inputs!FJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FK39>DB_Inputs!FK36,DB_Inputs!FK39>DB_Inputs!FK42,DB_Inputs!FK118>0),MIN(FK53,DB_Inputs!FK118),0)","v":0},{"$f":"SUMPRODUCT(EZ57:FK57,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,{"$f":"IF(AND(DB_Inputs!FN39>DB_Inputs!FN36,DB_Inputs!FN39>DB_Inputs!FN42,DB_Inputs!FN118>0),MIN(FN53,DB_Inputs!FN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FO39>DB_Inputs!FO36,DB_Inputs!FO39>DB_Inputs!FO42,DB_Inputs!FO118>0),MIN(FO53,DB_Inputs!FO118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FP39>DB_Inputs!FP36,DB_Inputs!FP39>DB_Inputs!FP42,DB_Inputs!FP118>0),MIN(FP53,DB_Inputs!FP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FQ39>DB_Inputs!FQ36,DB_Inputs!FQ39>DB_Inputs!FQ42,DB_Inputs!FQ118>0),MIN(FQ53,DB_Inputs!FQ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FR39>DB_Inputs!FR36,DB_Inputs!FR39>DB_Inputs!FR42,DB_Inputs!FR118>0),MIN(FR53,DB_Inputs!FR118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FS39>DB_Inputs!FS36,DB_Inputs!FS39>DB_Inputs!FS42,DB_Inputs!FS118>0),MIN(FS53,DB_Inputs!FS118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FT39>DB_Inputs!FT36,DB_Inputs!FT39>DB_Inputs!FT42,DB_Inputs!FT118>0),MIN(FT53,DB_Inputs!FT118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FU39>DB_Inputs!FU36,DB_Inputs!FU39>DB_Inputs!FU42,DB_Inputs!FU118>0),MIN(FU53,DB_Inputs!FU118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FV39>DB_Inputs!FV36,DB_Inputs!FV39>DB_Inputs!FV42,DB_Inputs!FV118>0),MIN(FV53,DB_Inputs!FV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FW39>DB_Inputs!FW36,DB_Inputs!FW39>DB_Inputs!FW42,DB_Inputs!FW118>0),MIN(FW53,DB_Inputs!FW118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FX39>DB_Inputs!FX36,DB_Inputs!FX39>DB_Inputs!FX42,DB_Inputs!FX118>0),MIN(FX53,DB_Inputs!FX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FY39>DB_Inputs!FY36,DB_Inputs!FY39>DB_Inputs!FY42,DB_Inputs!FY118>0),MIN(FY53,DB_Inputs!FY118),0)","v":0},{"$f":"SUMPRODUCT(FN57:FY57,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,{"$f":"IF(AND(DB_Inputs!GB39>DB_Inputs!GB36,DB_Inputs!GB39>DB_Inputs!GB42,DB_Inputs!GB118>0),MIN(GB53,DB_Inputs!GB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GC39>DB_Inputs!GC36,DB_Inputs!GC39>DB_Inputs!GC42,DB_Inputs!GC118>0),MIN(GC53,DB_Inputs!GC118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GD39>DB_Inputs!GD36,DB_Inputs!GD39>DB_Inputs!GD42,DB_Inputs!GD118>0),MIN(GD53,DB_Inputs!GD118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GE39>DB_Inputs!GE36,DB_Inputs!GE39>DB_Inputs!GE42,DB_Inputs!GE118>0),MIN(GE53,DB_Inputs!GE118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GF39>DB_Inputs!GF36,DB_Inputs!GF39>DB_Inputs!GF42,DB_Inputs!GF118>0),MIN(GF53,DB_Inputs!GF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GG39>DB_Inputs!GG36,DB_Inputs!GG39>DB_Inputs!GG42,DB_Inputs!GG118>0),MIN(GG53,DB_Inputs!GG118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GH39>DB_Inputs!GH36,DB_Inputs!GH39>DB_Inputs!GH42,DB_Inputs!GH118>0),MIN(GH53,DB_Inputs!GH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GI39>DB_Inputs!GI36,DB_Inputs!GI39>DB_Inputs!GI42,DB_Inputs!GI118>0),MIN(GI53,DB_Inputs!GI118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GJ39>DB_Inputs!GJ36,DB_Inputs!GJ39>DB_Inputs!GJ42,DB_Inputs!GJ118>0),MIN(GJ53,DB_Inputs!GJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GK39>DB_Inputs!GK36,DB_Inputs!GK39>DB_Inputs!GK42,DB_Inputs!GK118>0),MIN(GK53,DB_Inputs!GK118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GL39>DB_Inputs!GL36,DB_Inputs!GL39>DB_Inputs!GL42,DB_Inputs!GL118>0),MIN(GL53,DB_Inputs!GL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GM39>DB_Inputs!GM36,DB_Inputs!GM39>DB_Inputs!GM42,DB_Inputs!GM118>0),MIN(GM53,DB_Inputs!GM118),0)","v":0},{"$f":"SUMPRODUCT(GB57:GM57,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0},null,{"$f":"IF(AND(DB_Inputs!GP39>DB_Inputs!GP36,DB_Inputs!GP39>DB_Inputs!GP42,DB_Inputs!GP118>0),MIN(GP53,DB_Inputs!GP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GQ39>DB_Inputs!GQ36,DB_Inputs!GQ39>DB_Inputs!GQ42,DB_Inputs!GQ118>0),MIN(GQ53,DB_Inputs!GQ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GR39>DB_Inputs!GR36,DB_Inputs!GR39>DB_Inputs!GR42,DB_Inputs!GR118>0),MIN(GR53,DB_Inputs!GR118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GS39>DB_Inputs!GS36,DB_Inputs!GS39>DB_Inputs!GS42,DB_Inputs!GS118>0),MIN(GS53,DB_Inputs!GS118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GT39>DB_Inputs!GT36,DB_Inputs!GT39>DB_Inputs!GT42,DB_Inputs!GT118>0),MIN(GT53,DB_Inputs!GT118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GU39>DB_Inputs!GU36,DB_Inputs!GU39>DB_Inputs!GU42,DB_Inputs!GU118>0),MIN(GU53,DB_Inputs!GU118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GV39>DB_Inputs!GV36,DB_Inputs!GV39>DB_Inputs!GV42,DB_Inputs!GV118>0),MIN(GV53,DB_Inputs!GV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GW39>DB_Inputs!GW36,DB_Inputs!GW39>DB_Inputs!GW42,DB_Inputs!GW118>0),MIN(GW53,DB_Inputs!GW118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GX39>DB_Inputs!GX36,DB_Inputs!GX39>DB_Inputs!GX42,DB_Inputs!GX118>0),MIN(GX53,DB_Inputs!GX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GY39>DB_Inputs!GY36,DB_Inputs!GY39>DB_Inputs!GY42,DB_Inputs!GY118>0),MIN(GY53,DB_Inputs!GY118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GZ39>DB_Inputs!GZ36,DB_Inputs!GZ39>DB_Inputs!GZ42,DB_Inputs!GZ118>0),MIN(GZ53,DB_Inputs!GZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!HA39>DB_Inputs!HA36,DB_Inputs!HA39>DB_Inputs!HA42,DB_Inputs!HA118>0),MIN(HA53,DB_Inputs!HA118),0)","v":0},{"$f":"SUMPRODUCT(GP57:HA57,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0}]
["LLH",{"$f":"IF(AND(DB_Inputs!B40>DB_Inputs!B37,DB_Inputs!B40>DB_Inputs!B43,DB_Inputs!B119>0),MIN(B54,DB_Inputs!B119),0)","v":0},{"$f":"IF(AND(DB_Inputs!C40>DB_Inputs!C37,DB_Inputs!C40>DB_Inputs!C43,DB_Inputs!C119>0),MIN(C54,DB_Inputs!C119),0)","v":0},{"$f":"IF(AND(DB_Inputs!D40>DB_Inputs!D37,DB_Inputs!D40>DB_Inputs!D43,DB_Inputs!D119>0),MIN(D54,DB_Inputs!D119),0)","v":0},{"$f":"IF(AND(DB_Inputs!E40>DB_Inputs!E37,DB_Inputs!E40>DB_Inputs!E43,DB_Inputs!E119>0),MIN(E54,DB_Inputs!E119),0)","v":0},{"$f":"IF(AND(DB_Inputs!F40>DB_Inputs!F37,DB_Inputs!F40>DB_Inputs!F43,DB_Inputs!F119>0),MIN(F54,DB_Inputs!F119),0)","v":0},{"$f":"IF(AND(DB_Inputs!G40>DB_Inputs!G37,DB_Inputs!G40>DB_Inputs!G43,DB_Inputs!G119>0),MIN(G54,DB_Inputs!G119),0)","v":0},{"$f":"IF(AND(DB_Inputs!H40>DB_Inputs!H37,DB_Inputs!H40>DB_Inputs!H43,DB_Inputs!H119>0),MIN(H54,DB_Inputs!H119),0)","v":0},{"$f":"IF(AND(DB_Inputs!I40>DB_Inputs!I37,DB_Inputs!I40>DB_Inputs!I43,DB_Inputs!I119>0),MIN(I54,DB_Inputs!I119),0)","v":0},{"$f":"IF(AND(DB_Inputs!J40>DB_Inputs!J37,DB_Inputs!J40>DB_Inputs!J43,DB_Inputs!J119>0),MIN(J54,DB_Inputs!J119),0)","v":0},{"$f":"IF(AND(DB_Inputs!K40>DB_Inputs!K37,DB_Inputs!K40>DB_Inputs!K43,DB_Inputs!K119>0),MIN(K54,DB_Inputs!K119),0)","v":0},{"$f":"IF(AND(DB_Inputs!L40>DB_Inputs!L37,DB_Inputs!L40>DB_Inputs!L43,DB_Inputs!L119>0),MIN(L54,DB_Inputs!L119),0)","v":0},{"$f":"IF(AND(DB_Inputs!M40>DB_Inputs!M37,DB_Inputs!M40>DB_Inputs!M43,DB_Inputs!M119>0),MIN(M54,DB_Inputs!M119),0)","v":0},{"$f":"SUMPRODUCT(B58:M58,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":0},null,{"$f":"IF(AND(DB_Inputs!P40>DB_Inputs!P37,DB_Inputs!P40>DB_Inputs!P43,DB_Inputs!P119>0),MIN(P54,DB_Inputs!P119),0)","v":0},{"$f":"IF(AND(DB_Inputs!Q40>DB_Inputs!Q37,DB_Inputs!Q40>DB_Inputs!Q43,DB_Inputs!Q119>0),MIN(Q54,DB_Inputs!Q119),0)","v":0},{"$f":"IF(AND(DB_Inputs!R40>DB_Inputs!R37,DB_Inputs!R40>DB_Inputs!R43,DB_Inputs!R119>0),MIN(R54,DB_Inputs!R119),0)","v":0},{"$f":"IF(AND(DB_Inputs!S40>DB_Inputs!S37,DB_Inputs!S40>DB_Inputs!S43,DB_Inputs!S119>0),MIN(S54,DB_Inputs!S119),0)","v":0},{"$f":"IF(AND(DB_Inputs!T40>DB_Inputs!T37,DB_Inputs!T40>DB_Inputs!T43,DB_Inputs!T119>0),MIN(T54,DB_Inputs!T119),0)","v":0},{"$f":"IF(AND(DB_Inputs!U40>DB_Inputs!U37,DB_Inputs!U40>DB_Inputs!U43,DB_Inputs!U119>0),MIN(U54,DB_Inputs!U119),0)","v":0},{"$f":"IF(AND(DB_Inputs!V40>DB_Inputs!V37,DB_Inputs!V40>DB_Inputs!V43,DB_Inputs!V119>0),MIN(V54,DB_Inputs!V119),0)","v":0},{"$f":"IF(AND(DB_Inputs!W40>DB_Inputs!W37,DB_Inputs!W40>DB_Inputs!W43,DB_Inputs!W119>0),MIN(W54,DB_Inputs!W119),0)","v":0},{"$f":"IF(AND(DB_Inputs!X40>DB_Inputs!X37,DB_Inputs!X40>DB_Inputs!X43,DB_Inputs!X119>0),MIN(X54,DB_Inputs!X119),0)","v":0},{"$f":"IF(AND(DB_Inputs!Y40>DB_Inputs!Y37,DB_Inputs!Y40>DB_Inputs!Y43,DB_Inputs!Y119>0),MIN(Y54,DB_Inputs!Y119),0)","v":0},{"$f":"IF(AND(DB_Inputs!Z40>DB_Inputs!Z37,DB_Inputs!Z40>DB_Inputs!Z43,DB_Inputs!Z119>0),MIN(Z54,DB_Inputs!Z119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AA40>DB_Inputs!AA37,DB_Inputs!AA40>DB_Inputs!AA43,DB_Inputs!AA119>0),MIN(AA54,DB_Inputs!AA119),0)","v":0},{"$f":"SUMPRODUCT(P58:AA58,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":0},null,{"$f":"IF(AND(DB_Inputs!AD40>DB_Inputs!AD37,DB_Inputs!AD40>DB_Inputs!AD43,DB_Inputs!AD119>0),MIN(AD54,DB_Inputs!AD119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AE40>DB_Inputs!AE37,DB_Inputs!AE40>DB_Inputs!AE43,DB_Inputs!AE119>0),MIN(AE54,DB_Inputs!AE119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AF40>DB_Inputs!AF37,DB_Inputs!AF40>DB_Inputs!AF43,DB_Inputs!AF119>0),MIN(AF54,DB_Inputs!AF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AG40>DB_Inputs!AG37,DB_Inputs!AG40>DB_Inputs!AG43,DB_Inputs!AG119>0),MIN(AG54,DB_Inputs!AG119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AH40>DB_Inputs!AH37,DB_Inputs!AH40>DB_Inputs!AH43,DB_Inputs!AH119>0),MIN(AH54,DB_Inputs!AH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AI40>DB_Inputs!AI37,DB_Inputs!AI40>DB_Inputs!AI43,DB_Inputs!AI119>0),MIN(AI54,DB_Inputs!AI119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AJ40>DB_Inputs!AJ37,DB_Inputs!AJ40>DB_Inputs!AJ43,DB_Inputs!AJ119>0),MIN(AJ54,DB_Inputs!AJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AK40>DB_Inputs!AK37,DB_Inputs!AK40>DB_Inputs!AK43,DB_Inputs!AK119>0),MIN(AK54,DB_Inputs!AK119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AL40>DB_Inputs!AL37,DB_Inputs!AL40>DB_Inputs!AL43,DB_Inputs!AL119>0),MIN(AL54,DB_Inputs!AL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AM40>DB_Inputs!AM37,DB_Inputs!AM40>DB_Inputs!AM43,DB_Inputs!AM119>0),MIN(AM54,DB_Inputs!AM119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AN40>DB_Inputs!AN37,DB_Inputs!AN40>DB_Inputs!AN43,DB_Inputs!AN119>0),MIN(AN54,DB_Inputs!AN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AO40>DB_Inputs!AO37,DB_Inputs!AO40>DB_Inputs!AO43,DB_Inputs!AO119>0),MIN(AO54,DB_Inputs!AO119),0)","v":0},{"$f":"SUMPRODUCT(AD58:AO58,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":0},null,{"$f":"IF(AND(DB_Inputs!AR40>DB_Inputs!AR37,DB_Inputs!AR40>DB_Inputs!AR43,DB_Inputs!AR119>0),MIN(AR54,DB_Inputs!AR119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AS40>DB_Inputs!AS37,DB_Inputs!AS40>DB_Inputs!AS43,DB_Inputs!AS119>0),MIN(AS54,DB_Inputs!AS119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AT40>DB_Inputs!AT37,DB_Inputs!AT40>DB_Inputs!AT43,DB_Inputs!AT119>0),MIN(AT54,DB_Inputs!AT119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AU40>DB_Inputs!AU37,DB_Inputs!AU40>DB_Inputs!AU43,DB_Inputs!AU119>0),MIN(AU54,DB_Inputs!AU119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AV40>DB_Inputs!AV37,DB_Inputs!AV40>DB_Inputs!AV43,DB_Inputs!AV119>0),MIN(AV54,DB_Inputs!AV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AW40>DB_Inputs!AW37,DB_Inputs!AW40>DB_Inputs!AW43,DB_Inputs!AW119>0),MIN(AW54,DB_Inputs!AW119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AX40>DB_Inputs!AX37,DB_Inputs!AX40>DB_Inputs!AX43,DB_Inputs!AX119>0),MIN(AX54,DB_Inputs!AX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AY40>DB_Inputs!AY37,DB_Inputs!AY40>DB_Inputs!AY43,DB_Inputs!AY119>0),MIN(AY54,DB_Inputs!AY119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AZ40>DB_Inputs!AZ37,DB_Inputs!AZ40>DB_Inputs!AZ43,DB_Inputs!AZ119>0),MIN(AZ54,DB_Inputs!AZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BA40>DB_Inputs!BA37,DB_Inputs!BA40>DB_Inputs!BA43,DB_Inputs!BA119>0),MIN(BA54,DB_Inputs!BA119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BB40>DB_Inputs!BB37,DB_Inputs!BB40>DB_Inputs!BB43,DB_Inputs!BB119>0),MIN(BB54,DB_Inputs!BB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BC40>DB_Inputs!BC37,DB_Inputs!BC40>DB_Inputs!BC43,DB_Inputs!BC119>0),MIN(BC54,DB_Inputs!BC119),0)","v":0},{"$f":"SUMPRODUCT(AR58:BC58,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":0},null,{"$f":"IF(AND(DB_Inputs!BF40>DB_Inputs!BF37,DB_Inputs!BF40>DB_Inputs!BF43,DB_Inputs!BF119>0),MIN(BF54,DB_Inputs!BF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BG40>DB_Inputs!BG37,DB_Inputs!BG40>DB_Inputs!BG43,DB_Inputs!BG119>0),MIN(BG54,DB_Inputs!BG119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BH40>DB_Inputs!BH37,DB_Inputs!BH40>DB_Inputs!BH43,DB_Inputs!BH119>0),MIN(BH54,DB_Inputs!BH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BI40>DB_Inputs!BI37,DB_Inputs!BI40>DB_Inputs!BI43,DB_Inputs!BI119>0),MIN(BI54,DB_Inputs!BI119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BJ40>DB_Inputs!BJ37,DB_Inputs!BJ40>DB_Inputs!BJ43,DB_Inputs!BJ119>0),MIN(BJ54,DB_Inputs!BJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BK40>DB_Inputs!BK37,DB_Inputs!BK40>DB_Inputs!BK43,DB_Inputs!BK119>0),MIN(BK54,DB_Inputs!BK119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BL40>DB_Inputs!BL37,DB_Inputs!BL40>DB_Inputs!BL43,DB_Inputs!BL119>0),MIN(BL54,DB_Inputs!BL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BM40>DB_Inputs!BM37,DB_Inputs!BM40>DB_Inputs!BM43,DB_Inputs!BM119>0),MIN(BM54,DB_Inputs!BM119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BN40>DB_Inputs!BN37,DB_Inputs!BN40>DB_Inputs!BN43,DB_Inputs!BN119>0),MIN(BN54,DB_Inputs!BN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BO40>DB_Inputs!BO37,DB_Inputs!BO40>DB_Inputs!BO43,DB_Inputs!BO119>0),MIN(BO54,DB_Inputs!BO119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BP40>DB_Inputs!BP37,DB_Inputs!BP40>DB_Inputs!BP43,DB_Inputs!BP119>0),MIN(BP54,DB_Inputs!BP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BQ40>DB_Inputs!BQ37,DB_Inputs!BQ40>DB_Inputs!BQ43,DB_Inputs!BQ119>0),MIN(BQ54,DB_Inputs!BQ119),0)","v":0},{"$f":"SUMPRODUCT(BF58:BQ58,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,{"$f":"IF(AND(DB_Inputs!BT40>DB_Inputs!BT37,DB_Inputs!BT40>DB_Inputs!BT43,DB_Inputs!BT119>0),MIN(BT54,DB_Inputs!BT119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BU40>DB_Inputs!BU37,DB_Inputs!BU40>DB_Inputs!BU43,DB_Inputs!BU119>0),MIN(BU54,DB_Inputs!BU119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BV40>DB_Inputs!BV37,DB_Inputs!BV40>DB_Inputs!BV43,DB_Inputs!BV119>0),MIN(BV54,DB_Inputs!BV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BW40>DB_Inputs!BW37,DB_Inputs!BW40>DB_Inputs!BW43,DB_Inputs!BW119>0),MIN(BW54,DB_Inputs!BW119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BX40>DB_Inputs!BX37,DB_Inputs!BX40>DB_Inputs!BX43,DB_Inputs!BX119>0),MIN(BX54,DB_Inputs!BX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BY40>DB_Inputs!BY37,DB_Inputs!BY40>DB_Inputs!BY43,DB_Inputs!BY119>0),MIN(BY54,DB_Inputs!BY119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BZ40>DB_Inputs!BZ37,DB_Inputs!BZ40>DB_Inputs!BZ43,DB_Inputs!BZ119>0),MIN(BZ54,DB_Inputs!BZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CA40>DB_Inputs!CA37,DB_Inputs!CA40>DB_Inputs!CA43,DB_Inputs!CA119>0),MIN(CA54,DB_Inputs!CA119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CB40>DB_Inputs!CB37,DB_Inputs!CB40>DB_Inputs!CB43,DB_Inputs!CB119>0),MIN(CB54,DB_Inputs!CB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CC40>DB_Inputs!CC37,DB_Inputs!CC40>DB_Inputs!CC43,DB_Inputs!CC119>0),MIN(CC54,DB_Inputs!CC119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CD40>DB_Inputs!CD37,DB_Inputs!CD40>DB_Inputs!CD43,DB_Inputs!CD119>0),MIN(CD54,DB_Inputs!CD119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CE40>DB_Inputs!CE37,DB_Inputs!CE40>DB_Inputs!CE43,DB_Inputs!CE119>0),MIN(CE54,DB_Inputs!CE119),0)","v":0},{"$f":"SUMPRODUCT(BT58:CE58,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,{"$f":"IF(AND(DB_Inputs!CH40>DB_Inputs!CH37,DB_Inputs!CH40>DB_Inputs!CH43,DB_Inputs!CH119>0),MIN(CH54,DB_Inputs!CH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CI40>DB_Inputs!CI37,DB_Inputs!CI40>DB_Inputs!CI43,DB_Inputs!CI119>0),MIN(CI54,DB_Inputs!CI119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CJ40>DB_Inputs!CJ37,DB_Inputs!CJ40>DB_Inputs!CJ43,DB_Inputs!CJ119>0),MIN(CJ54,DB_Inputs!CJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CK40>DB_Inputs!CK37,DB_Inputs!CK40>DB_Inputs!CK43,DB_Inputs!CK119>0),MIN(CK54,DB_Inputs!CK119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CL40>DB_Inputs!CL37,DB_Inputs!CL40>DB_Inputs!CL43,DB_Inputs!CL119>0),MIN(CL54,DB_Inputs!CL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CM40>DB_Inputs!CM37,DB_Inputs!CM40>DB_Inputs!CM43,DB_Inputs!CM119>0),MIN(CM54,DB_Inputs!CM119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CN40>DB_Inputs!CN37,DB_Inputs!CN40>DB_Inputs!CN43,DB_Inputs!CN119>0),MIN(CN54,DB_Inputs!CN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CO40>DB_Inputs!CO37,DB_Inputs!CO40>DB_Inputs!CO43,DB_Inputs!CO119>0),MIN(CO54,DB_Inputs!CO119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CP40>DB_Inputs!CP37,DB_Inputs!CP40>DB_Inputs!CP43,DB_Inputs!CP119>0),MIN(CP54,DB_Inputs!CP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CQ40>DB_Inputs!CQ37,DB_Inputs!CQ40>DB_Inputs!CQ43,DB_Inputs!CQ119>0),MIN(CQ54,DB_Inputs!CQ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CR40>DB_Inputs!CR37,DB_Inputs!CR40>DB_Inputs!CR43,DB_Inputs!CR119>0),MIN(CR54,DB_Inputs!CR119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CS40>DB_Inputs!CS37,DB_Inputs!CS40>DB_Inputs!CS43,DB_Inputs!CS119>0),MIN(CS54,DB_Inputs!CS119),0)","v":0},{"$f":"SUMPRODUCT(CH58:CS58,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,{"$f":"IF(AND(DB_Inputs!CV40>DB_Inputs!CV37,DB_Inputs!CV40>DB_Inputs!CV43,DB_Inputs!CV119>0),MIN(CV54,DB_Inputs!CV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CW40>DB_Inputs!CW37,DB_Inputs!CW40>DB_Inputs!CW43,DB_Inputs!CW119>0),MIN(CW54,DB_Inputs!CW119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CX40>DB_Inputs!CX37,DB_Inputs!CX40>DB_Inputs!CX43,DB_Inputs!CX119>0),MIN(CX54,DB_Inputs!CX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CY40>DB_Inputs!CY37,DB_Inputs!CY40>DB_Inputs!CY43,DB_Inputs!CY119>0),MIN(CY54,DB_Inputs!CY119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CZ40>DB_Inputs!CZ37,DB_Inputs!CZ40>DB_Inputs!CZ43,DB_Inputs!CZ119>0),MIN(CZ54,DB_Inputs!CZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DA40>DB_Inputs!DA37,DB_Inputs!DA40>DB_Inputs!DA43,DB_Inputs!DA119>0),MIN(DA54,DB_Inputs!DA119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DB40>DB_Inputs!DB37,DB_Inputs!DB40>DB_Inputs!DB43,DB_Inputs!DB119>0),MIN(DB54,DB_Inputs!DB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DC40>DB_Inputs!DC37,DB_Inputs!DC40>DB_Inputs!DC43,DB_Inputs!DC119>0),MIN(DC54,DB_Inputs!DC119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DD40>DB_Inputs!DD37,DB_Inputs!DD40>DB_Inputs!DD43,DB_Inputs!DD119>0),MIN(DD54,DB_Inputs!DD119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DE40>DB_Inputs!DE37,DB_Inputs!DE40>DB_Inputs!DE43,DB_Inputs!DE119>0),MIN(DE54,DB_Inputs!DE119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DF40>DB_Inputs!DF37,DB_Inputs!DF40>DB_Inputs!DF43,DB_Inputs!DF119>0),MIN(DF54,DB_Inputs!DF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DG40>DB_Inputs!DG37,DB_Inputs!DG40>DB_Inputs!DG43,DB_Inputs!DG119>0),MIN(DG54,DB_Inputs!DG119),0)","v":0},{"$f":"SUMPRODUCT(CV58:DG58,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,{"$f":"IF(AND(DB_Inputs!DJ40>DB_Inputs!DJ37,DB_Inputs!DJ40>DB_Inputs!DJ43,DB_Inputs!DJ119>0),MIN(DJ54,DB_Inputs!DJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DK40>DB_Inputs!DK37,DB_Inputs!DK40>DB_Inputs!DK43,DB_Inputs!DK119>0),MIN(DK54,DB_Inputs!DK119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DL40>DB_Inputs!DL37,DB_Inputs!DL40>DB_Inputs!DL43,DB_Inputs!DL119>0),MIN(DL54,DB_Inputs!DL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DM40>DB_Inputs!DM37,DB_Inputs!DM40>DB_Inputs!DM43,DB_Inputs!DM119>0),MIN(DM54,DB_Inputs!DM119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DN40>DB_Inputs!DN37,DB_Inputs!DN40>DB_Inputs!DN43,DB_Inputs!DN119>0),MIN(DN54,DB_Inputs!DN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DO40>DB_Inputs!DO37,DB_Inputs!DO40>DB_Inputs!DO43,DB_Inputs!DO119>0),MIN(DO54,DB_Inputs!DO119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DP40>DB_Inputs!DP37,DB_Inputs!DP40>DB_Inputs!DP43,DB_Inputs!DP119>0),MIN(DP54,DB_Inputs!DP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DQ40>DB_Inputs!DQ37,DB_Inputs!DQ40>DB_Inputs!DQ43,DB_Inputs!DQ119>0),MIN(DQ54,DB_Inputs!DQ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DR40>DB_Inputs!DR37,DB_Inputs!DR40>DB_Inputs!DR43,DB_Inputs!DR119>0),MIN(DR54,DB_Inputs!DR119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DS40>DB_Inputs!DS37,DB_Inputs!DS40>DB_Inputs!DS43,DB_Inputs!DS119>0),MIN(DS54,DB_Inputs!DS119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DT40>DB_Inputs!DT37,DB_Inputs!DT40>DB_Inputs!DT43,DB_Inputs!DT119>0),MIN(DT54,DB_Inputs!DT119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DU40>DB_Inputs!DU37,DB_Inputs!DU40>DB_Inputs!DU43,DB_Inputs!DU119>0),MIN(DU54,DB_Inputs!DU119),0)","v":0},{"$f":"SUMPRODUCT(DJ58:DU58,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,{"$f":"IF(AND(DB_Inputs!DX40>DB_Inputs!DX37,DB_Inputs!DX40>DB_Inputs!DX43,DB_Inputs!DX119>0),MIN(DX54,DB_Inputs!DX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DY40>DB_Inputs!DY37,DB_Inputs!DY40>DB_Inputs!DY43,DB_Inputs!DY119>0),MIN(DY54,DB_Inputs!DY119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DZ40>DB_Inputs!DZ37,DB_Inputs!DZ40>DB_Inputs!DZ43,DB_Inputs!DZ119>0),MIN(DZ54,DB_Inputs!DZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EA40>DB_Inputs!EA37,DB_Inputs!EA40>DB_Inputs!EA43,DB_Inputs!EA119>0),MIN(EA54,DB_Inputs!EA119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EB40>DB_Inputs!EB37,DB_Inputs!EB40>DB_Inputs!EB43,DB_Inputs!EB119>0),MIN(EB54,DB_Inputs!EB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EC40>DB_Inputs!EC37,DB_Inputs!EC40>DB_Inputs!EC43,DB_Inputs!EC119>0),MIN(EC54,DB_Inputs!EC119),0)","v":0},{"$f":"IF(AND(DB_Inputs!ED40>DB_Inputs!ED37,DB_Inputs!ED40>DB_Inputs!ED43,DB_Inputs!ED119>0),MIN(ED54,DB_Inputs!ED119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EE40>DB_Inputs!EE37,DB_Inputs!EE40>DB_Inputs!EE43,DB_Inputs!EE119>0),MIN(EE54,DB_Inputs!EE119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EF40>DB_Inputs!EF37,DB_Inputs!EF40>DB_Inputs!EF43,DB_Inputs!EF119>0),MIN(EF54,DB_Inputs!EF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EG40>DB_Inputs!EG37,DB_Inputs!EG40>DB_Inputs!EG43,DB_Inputs!EG119>0),MIN(EG54,DB_Inputs!EG119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EH40>DB_Inputs!EH37,DB_Inputs!EH40>DB_Inputs!EH43,DB_Inputs!EH119>0),MIN(EH54,DB_Inputs!EH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EI40>DB_Inputs!EI37,DB_Inputs!EI40>DB_Inputs!EI43,DB_Inputs!EI119>0),MIN(EI54,DB_Inputs!EI119),0)","v":0},{"$f":"SUMPRODUCT(DX58:EI58,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,{"$f":"IF(AND(DB_Inputs!EL40>DB_Inputs!EL37,DB_Inputs!EL40>DB_Inputs!EL43,DB_Inputs!EL119>0),MIN(EL54,DB_Inputs!EL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EM40>DB_Inputs!EM37,DB_Inputs!EM40>DB_Inputs!EM43,DB_Inputs!EM119>0),MIN(EM54,DB_Inputs!EM119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EN40>DB_Inputs!EN37,DB_Inputs!EN40>DB_Inputs!EN43,DB_Inputs!EN119>0),MIN(EN54,DB_Inputs!EN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EO40>DB_Inputs!EO37,DB_Inputs!EO40>DB_Inputs!EO43,DB_Inputs!EO119>0),MIN(EO54,DB_Inputs!EO119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EP40>DB_Inputs!EP37,DB_Inputs!EP40>DB_Inputs!EP43,DB_Inputs!EP119>0),MIN(EP54,DB_Inputs!EP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EQ40>DB_Inputs!EQ37,DB_Inputs!EQ40>DB_Inputs!EQ43,DB_Inputs!EQ119>0),MIN(EQ54,DB_Inputs!EQ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!ER40>DB_Inputs!ER37,DB_Inputs!ER40>DB_Inputs!ER43,DB_Inputs!ER119>0),MIN(ER54,DB_Inputs!ER119),0)","v":0},{"$f":"IF(AND(DB_Inputs!ES40>DB_Inputs!ES37,DB_Inputs!ES40>DB_Inputs!ES43,DB_Inputs!ES119>0),MIN(ES54,DB_Inputs!ES119),0)","v":0},{"$f":"IF(AND(DB_Inputs!ET40>DB_Inputs!ET37,DB_Inputs!ET40>DB_Inputs!ET43,DB_Inputs!ET119>0),MIN(ET54,DB_Inputs!ET119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EU40>DB_Inputs!EU37,DB_Inputs!EU40>DB_Inputs!EU43,DB_Inputs!EU119>0),MIN(EU54,DB_Inputs!EU119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EV40>DB_Inputs!EV37,DB_Inputs!EV40>DB_Inputs!EV43,DB_Inputs!EV119>0),MIN(EV54,DB_Inputs!EV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EW40>DB_Inputs!EW37,DB_Inputs!EW40>DB_Inputs!EW43,DB_Inputs!EW119>0),MIN(EW54,DB_Inputs!EW119),0)","v":0},{"$f":"SUMPRODUCT(EL58:EW58,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,{"$f":"IF(AND(DB_Inputs!EZ40>DB_Inputs!EZ37,DB_Inputs!EZ40>DB_Inputs!EZ43,DB_Inputs!EZ119>0),MIN(EZ54,DB_Inputs!EZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FA40>DB_Inputs!FA37,DB_Inputs!FA40>DB_Inputs!FA43,DB_Inputs!FA119>0),MIN(FA54,DB_Inputs!FA119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FB40>DB_Inputs!FB37,DB_Inputs!FB40>DB_Inputs!FB43,DB_Inputs!FB119>0),MIN(FB54,DB_Inputs!FB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FC40>DB_Inputs!FC37,DB_Inputs!FC40>DB_Inputs!FC43,DB_Inputs!FC119>0),MIN(FC54,DB_Inputs!FC119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FD40>DB_Inputs!FD37,DB_Inputs!FD40>DB_Inputs!FD43,DB_Inputs!FD119>0),MIN(FD54,DB_Inputs!FD119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FE40>DB_Inputs!FE37,DB_Inputs!FE40>DB_Inputs!FE43,DB_Inputs!FE119>0),MIN(FE54,DB_Inputs!FE119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FF40>DB_Inputs!FF37,DB_Inputs!FF40>DB_Inputs!FF43,DB_Inputs!FF119>0),MIN(FF54,DB_Inputs!FF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FG40>DB_Inputs!FG37,DB_Inputs!FG40>DB_Inputs!FG43,DB_Inputs!FG119>0),MIN(FG54,DB_Inputs!FG119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FH40>DB_Inputs!FH37,DB_Inputs!FH40>DB_Inputs!FH43,DB_Inputs!FH119>0),MIN(FH54,DB_Inputs!FH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FI40>DB_Inputs!FI37,DB_Inputs!FI40>DB_Inputs!FI43,DB_Inputs!FI119>0),MIN(FI54,DB_Inputs!FI119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FJ40>DB_Inputs!FJ37,DB_Inputs!FJ40>DB_Inputs!FJ43,DB_Inputs!FJ119>0),MIN(FJ54,DB_Inputs!FJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FK40>DB_Inputs!FK37,DB_Inputs!FK40>DB_Inputs!FK43,DB_Inputs!FK119>0),MIN(FK54,DB_Inputs!FK119),0)","v":0},{"$f":"SUMPRODUCT(EZ58:FK58,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,{"$f":"IF(AND(DB_Inputs!FN40>DB_Inputs!FN37,DB_Inputs!FN40>DB_Inputs!FN43,DB_Inputs!FN119>0),MIN(FN54,DB_Inputs!FN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FO40>DB_Inputs!FO37,DB_Inputs!FO40>DB_Inputs!FO43,DB_Inputs!FO119>0),MIN(FO54,DB_Inputs!FO119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FP40>DB_Inputs!FP37,DB_Inputs!FP40>DB_Inputs!FP43,DB_Inputs!FP119>0),MIN(FP54,DB_Inputs!FP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FQ40>DB_Inputs!FQ37,DB_Inputs!FQ40>DB_Inputs!FQ43,DB_Inputs!FQ119>0),MIN(FQ54,DB_Inputs!FQ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FR40>DB_Inputs!FR37,DB_Inputs!FR40>DB_Inputs!FR43,DB_Inputs!FR119>0),MIN(FR54,DB_Inputs!FR119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FS40>DB_Inputs!FS37,DB_Inputs!FS40>DB_Inputs!FS43,DB_Inputs!FS119>0),MIN(FS54,DB_Inputs!FS119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FT40>DB_Inputs!FT37,DB_Inputs!FT40>DB_Inputs!FT43,DB_Inputs!FT119>0),MIN(FT54,DB_Inputs!FT119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FU40>DB_Inputs!FU37,DB_Inputs!FU40>DB_Inputs!FU43,DB_Inputs!FU119>0),MIN(FU54,DB_Inputs!FU119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FV40>DB_Inputs!FV37,DB_Inputs!FV40>DB_Inputs!FV43,DB_Inputs!FV119>0),MIN(FV54,DB_Inputs!FV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FW40>DB_Inputs!FW37,DB_Inputs!FW40>DB_Inputs!FW43,DB_Inputs!FW119>0),MIN(FW54,DB_Inputs!FW119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FX40>DB_Inputs!FX37,DB_Inputs!FX40>DB_Inputs!FX43,DB_Inputs!FX119>0),MIN(FX54,DB_Inputs!FX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FY40>DB_Inputs!FY37,DB_Inputs!FY40>DB_Inputs!FY43,DB_Inputs!FY119>0),MIN(FY54,DB_Inputs!FY119),0)","v":0},{"$f":"SUMPRODUCT(FN58:FY58,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,{"$f":"IF(AND(DB_Inputs!GB40>DB_Inputs!GB37,DB_Inputs!GB40>DB_Inputs!GB43,DB_Inputs!GB119>0),MIN(GB54,DB_Inputs!GB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GC40>DB_Inputs!GC37,DB_Inputs!GC40>DB_Inputs!GC43,DB_Inputs!GC119>0),MIN(GC54,DB_Inputs!GC119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GD40>DB_Inputs!GD37,DB_Inputs!GD40>DB_Inputs!GD43,DB_Inputs!GD119>0),MIN(GD54,DB_Inputs!GD119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GE40>DB_Inputs!GE37,DB_Inputs!GE40>DB_Inputs!GE43,DB_Inputs!GE119>0),MIN(GE54,DB_Inputs!GE119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GF40>DB_Inputs!GF37,DB_Inputs!GF40>DB_Inputs!GF43,DB_Inputs!GF119>0),MIN(GF54,DB_Inputs!GF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GG40>DB_Inputs!GG37,DB_Inputs!GG40>DB_Inputs!GG43,DB_Inputs!GG119>0),MIN(GG54,DB_Inputs!GG119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GH40>DB_Inputs!GH37,DB_Inputs!GH40>DB_Inputs!GH43,DB_Inputs!GH119>0),MIN(GH54,DB_Inputs!GH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GI40>DB_Inputs!GI37,DB_Inputs!GI40>DB_Inputs!GI43,DB_Inputs!GI119>0),MIN(GI54,DB_Inputs!GI119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GJ40>DB_Inputs!GJ37,DB_Inputs!GJ40>DB_Inputs!GJ43,DB_Inputs!GJ119>0),MIN(GJ54,DB_Inputs!GJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GK40>DB_Inputs!GK37,DB_Inputs!GK40>DB_Inputs!GK43,DB_Inputs!GK119>0),MIN(GK54,DB_Inputs!GK119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GL40>DB_Inputs!GL37,DB_Inputs!GL40>DB_Inputs!GL43,DB_Inputs!GL119>0),MIN(GL54,DB_Inputs!GL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GM40>DB_Inputs!GM37,DB_Inputs!GM40>DB_Inputs!GM43,DB_Inputs!GM119>0),MIN(GM54,DB_Inputs!GM119),0)","v":0},{"$f":"SUMPRODUCT(GB58:GM58,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0},null,{"$f":"IF(AND(DB_Inputs!GP40>DB_Inputs!GP37,DB_Inputs!GP40>DB_Inputs!GP43,DB_Inputs!GP119>0),MIN(GP54,DB_Inputs!GP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GQ40>DB_Inputs!GQ37,DB_Inputs!GQ40>DB_Inputs!GQ43,DB_Inputs!GQ119>0),MIN(GQ54,DB_Inputs!GQ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GR40>DB_Inputs!GR37,DB_Inputs!GR40>DB_Inputs!GR43,DB_Inputs!GR119>0),MIN(GR54,DB_Inputs!GR119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GS40>DB_Inputs!GS37,DB_Inputs!GS40>DB_Inputs!GS43,DB_Inputs!GS119>0),MIN(GS54,DB_Inputs!GS119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GT40>DB_Inputs!GT37,DB_Inputs!GT40>DB_Inputs!GT43,DB_Inputs!GT119>0),MIN(GT54,DB_Inputs!GT119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GU40>DB_Inputs!GU37,DB_Inputs!GU40>DB_Inputs!GU43,DB_Inputs!GU119>0),MIN(GU54,DB_Inputs!GU119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GV40>DB_Inputs!GV37,DB_Inputs!GV40>DB_Inputs!GV43,DB_Inputs!GV119>0),MIN(GV54,DB_Inputs!GV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GW40>DB_Inputs!GW37,DB_Inputs!GW40>DB_Inputs!GW43,DB_Inputs!GW119>0),MIN(GW54,DB_Inputs!GW119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GX40>DB_Inputs!GX37,DB_Inputs!GX40>DB_Inputs!GX43,DB_Inputs!GX119>0),MIN(GX54,DB_Inputs!GX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GY40>DB_Inputs!GY37,DB_Inputs!GY40>DB_Inputs!GY43,DB_Inputs!GY119>0),MIN(GY54,DB_Inputs!GY119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GZ40>DB_Inputs!GZ37,DB_Inputs!GZ40>DB_Inputs!GZ43,DB_Inputs!GZ119>0),MIN(GZ54,DB_Inputs!GZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!HA40>DB_Inputs!HA37,DB_Inputs!HA40>DB_Inputs!HA43,DB_Inputs!HA119>0),MIN(HA54,DB_Inputs!HA119),0)","v":0},{"$f":"SUMPRODUCT(GP58:HA58,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["FLAT",{"$f":"(B57*DB_Inputs!B$8+FedRev!B58*DB_Inputs!B$9)/DB_Inputs!B$10","v":0},{"$f":"(C57*DB_Inputs!C$8+FedRev!C58*DB_Inputs!C$9)/DB_Inputs!C$10","v":0},{"$f":"(D57*DB_Inputs!D$8+FedRev!D58*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E57*DB_Inputs!E$8+FedRev!E58*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F57*DB_Inputs!F$8+FedRev!F58*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G57*DB_Inputs!G$8+FedRev!G58*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H57*DB_Inputs!H$8+FedRev!H58*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I57*DB_Inputs!I$8+FedRev!I58*DB_Inputs!I$9)/DB_Inputs!I$10","v":0},{"$f":"(J57*DB_Inputs!J$8+FedRev!J58*DB_Inputs!J$9)/DB_Inputs!J$10","v":0},{"$f":"(K57*DB_Inputs!K$8+FedRev!K58*DB_Inputs!K$9)/DB_Inputs!K$10","v":0},{"$f":"(L57*DB_Inputs!L$8+FedRev!L58*DB_Inputs!L$9)/DB_Inputs!L$10","v":0},{"$f":"(M57*DB_Inputs!M$8+FedRev!M58*DB_Inputs!M$9)/DB_Inputs!M$10","v":0},{"$f":"SUMPRODUCT(B59:M59,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":0},null,{"$f":"(P57*DB_Inputs!P$8+FedRev!P58*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q57*DB_Inputs!Q$8+FedRev!Q58*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R57*DB_Inputs!R$8+FedRev!R58*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S57*DB_Inputs!S$8+FedRev!S58*DB_Inputs!S$9)/DB_Inputs!S$10","v":312.92631131517425},{"$f":"(T57*DB_Inputs!T$8+FedRev!T58*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U57*DB_Inputs!U$8+FedRev!U58*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V57*DB_Inputs!V$8+FedRev!V58*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W57*DB_Inputs!W$8+FedRev!W58*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X57*DB_Inputs!X$8+FedRev!X58*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y57*DB_Inputs!Y$8+FedRev!Y58*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z57*DB_Inputs!Z$8+FedRev!Z58*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA57*DB_Inputs!AA$8+FedRev!AA58*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P59:AA59,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":26.577303152795622},null,{"$f":"(AD57*DB_Inputs!AD$8+FedRev!AD58*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":0},{"$f":"(AE57*DB_Inputs!AE$8+FedRev!AE58*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":0},{"$f":"(AF57*DB_Inputs!AF$8+FedRev!AF58*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":0},{"$f":"(AG57*DB_Inputs!AG$8+FedRev!AG58*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":0},{"$f":"(AH57*DB_Inputs!AH$8+FedRev!AH58*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":0},{"$f":"(AI57*DB_Inputs!AI$8+FedRev!AI58*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":0},{"$f":"(AJ57*DB_Inputs!AJ$8+FedRev!AJ58*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":0},{"$f":"(AK57*DB_Inputs!AK$8+FedRev!AK58*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":0},{"$f":"(AL57*DB_Inputs!AL$8+FedRev!AL58*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":0},{"$f":"(AM57*DB_Inputs!AM$8+FedRev!AM58*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":0},{"$f":"(AN57*DB_Inputs!AN$8+FedRev!AN58*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":0},{"$f":"(AO57*DB_Inputs!AO$8+FedRev!AO58*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":0},{"$f":"SUMPRODUCT(AD59:AO59,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":0},null,{"$f":"(AR57*DB_Inputs!AR$8+FedRev!AR58*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":0},{"$f":"(AS57*DB_Inputs!AS$8+FedRev!AS58*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":0},{"$f":"(AT57*DB_Inputs!AT$8+FedRev!AT58*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":0},{"$f":"(AU57*DB_Inputs!AU$8+FedRev!AU58*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":0},{"$f":"(AV57*DB_Inputs!AV$8+FedRev!AV58*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":0},{"$f":"(AW57*DB_Inputs!AW$8+FedRev!AW58*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":0},{"$f":"(AX57*DB_Inputs!AX$8+FedRev!AX58*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":0},{"$f":"(AY57*DB_Inputs!AY$8+FedRev!AY58*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":0},{"$f":"(AZ57*DB_Inputs!AZ$8+FedRev!AZ58*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":0},{"$f":"(BA57*DB_Inputs!BA$8+FedRev!BA58*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":0},{"$f":"(BB57*DB_Inputs!BB$8+FedRev!BB58*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":0},{"$f":"(BC57*DB_Inputs!BC$8+FedRev!BC58*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":0},{"$f":"SUMPRODUCT(AR59:BC59,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":0},null,{"$f":"(BF57*DB_Inputs!BF$8+FedRev!BF58*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":0},{"$f":"(BG57*DB_Inputs!BG$8+FedRev!BG58*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":0},{"$f":"(BH57*DB_Inputs!BH$8+FedRev!BH58*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":0},{"$f":"(BI57*DB_Inputs!BI$8+FedRev!BI58*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":0},{"$f":"(BJ57*DB_Inputs!BJ$8+FedRev!BJ58*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":0},{"$f":"(BK57*DB_Inputs!BK$8+FedRev!BK58*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":0},{"$f":"(BL57*DB_Inputs!BL$8+FedRev!BL58*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":0},{"$f":"(BM57*DB_Inputs!BM$8+FedRev!BM58*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":0},{"$f":"(BN57*DB_Inputs!BN$8+FedRev!BN58*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":0},{"$f":"(BO57*DB_Inputs!BO$8+FedRev!BO58*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":0},{"$f":"(BP57*DB_Inputs!BP$8+FedRev!BP58*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":0},{"$f":"(BQ57*DB_Inputs!BQ$8+FedRev!BQ58*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":0},{"$f":"SUMPRODUCT(BF59:BQ59,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"(BT57*DB_Inputs!BT$8+FedRev!BT58*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":0},{"$f":"(BU57*DB_Inputs!BU$8+FedRev!BU58*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":0},{"$f":"(BV57*DB_Inputs!BV$8+FedRev!BV58*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":0},{"$f":"(BW57*DB_Inputs!BW$8+FedRev!BW58*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":0},{"$f":"(BX57*DB_Inputs!BX$8+FedRev!BX58*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":0},{"$f":"(BY57*DB_Inputs!BY$8+FedRev!BY58*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":0},{"$f":"(BZ57*DB_Inputs!BZ$8+FedRev!BZ58*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":0},{"$f":"(CA57*DB_Inputs!CA$8+FedRev!CA58*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":0},{"$f":"(CB57*DB_Inputs!CB$8+FedRev!CB58*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":0},{"$f":"(CC57*DB_Inputs!CC$8+FedRev!CC58*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":0},{"$f":"(CD57*DB_Inputs!CD$8+FedRev!CD58*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":0},{"$f":"(CE57*DB_Inputs!CE$8+FedRev!CE58*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":0},{"$f":"SUMPRODUCT(BT59:CE59,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"(CH57*DB_Inputs!CH$8+FedRev!CH58*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":0},{"$f":"(CI57*DB_Inputs!CI$8+FedRev!CI58*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":0},{"$f":"(CJ57*DB_Inputs!CJ$8+FedRev!CJ58*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":0},{"$f":"(CK57*DB_Inputs!CK$8+FedRev!CK58*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":0},{"$f":"(CL57*DB_Inputs!CL$8+FedRev!CL58*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":0},{"$f":"(CM57*DB_Inputs!CM$8+FedRev!CM58*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":0},{"$f":"(CN57*DB_Inputs!CN$8+FedRev!CN58*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":0},{"$f":"(CO57*DB_Inputs!CO$8+FedRev!CO58*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":0},{"$f":"(CP57*DB_Inputs!CP$8+FedRev!CP58*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":0},{"$f":"(CQ57*DB_Inputs!CQ$8+FedRev!CQ58*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":0},{"$f":"(CR57*DB_Inputs!CR$8+FedRev!CR58*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":0},{"$f":"(CS57*DB_Inputs!CS$8+FedRev!CS58*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":0},{"$f":"SUMPRODUCT(CH59:CS59,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"(CV57*DB_Inputs!CV$8+FedRev!CV58*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":0},{"$f":"(CW57*DB_Inputs!CW$8+FedRev!CW58*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":0},{"$f":"(CX57*DB_Inputs!CX$8+FedRev!CX58*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":0},{"$f":"(CY57*DB_Inputs!CY$8+FedRev!CY58*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":0},{"$f":"(CZ57*DB_Inputs!CZ$8+FedRev!CZ58*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":0},{"$f":"(DA57*DB_Inputs!DA$8+FedRev!DA58*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":0},{"$f":"(DB57*DB_Inputs!DB$8+FedRev!DB58*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":0},{"$f":"(DC57*DB_Inputs!DC$8+FedRev!DC58*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":0},{"$f":"(DD57*DB_Inputs!DD$8+FedRev!DD58*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":0},{"$f":"(DE57*DB_Inputs!DE$8+FedRev!DE58*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":0},{"$f":"(DF57*DB_Inputs!DF$8+FedRev!DF58*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":0},{"$f":"(DG57*DB_Inputs!DG$8+FedRev!DG58*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":0},{"$f":"SUMPRODUCT(CV59:DG59,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"(DJ57*DB_Inputs!DJ$8+FedRev!DJ58*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":0},{"$f":"(DK57*DB_Inputs!DK$8+FedRev!DK58*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":0},{"$f":"(DL57*DB_Inputs!DL$8+FedRev!DL58*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":0},{"$f":"(DM57*DB_Inputs!DM$8+FedRev!DM58*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":0},{"$f":"(DN57*DB_Inputs!DN$8+FedRev!DN58*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":0},{"$f":"(DO57*DB_Inputs!DO$8+FedRev!DO58*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":0},{"$f":"(DP57*DB_Inputs!DP$8+FedRev!DP58*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":0},{"$f":"(DQ57*DB_Inputs!DQ$8+FedRev!DQ58*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":0},{"$f":"(DR57*DB_Inputs!DR$8+FedRev!DR58*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":0},{"$f":"(DS57*DB_Inputs!DS$8+FedRev!DS58*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":0},{"$f":"(DT57*DB_Inputs!DT$8+FedRev!DT58*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":0},{"$f":"(DU57*DB_Inputs!DU$8+FedRev!DU58*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":0},{"$f":"SUMPRODUCT(DJ59:DU59,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"(DX57*DB_Inputs!DX$8+FedRev!DX58*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":0},{"$f":"(DY57*DB_Inputs!DY$8+FedRev!DY58*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":0},{"$f":"(DZ57*DB_Inputs!DZ$8+FedRev!DZ58*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":0},{"$f":"(EA57*DB_Inputs!EA$8+FedRev!EA58*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":0},{"$f":"(EB57*DB_Inputs!EB$8+FedRev!EB58*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":0},{"$f":"(EC57*DB_Inputs!EC$8+FedRev!EC58*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":0},{"$f":"(ED57*DB_Inputs!ED$8+FedRev!ED58*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":0},{"$f":"(EE57*DB_Inputs!EE$8+FedRev!EE58*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":0},{"$f":"(EF57*DB_Inputs!EF$8+FedRev!EF58*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":0},{"$f":"(EG57*DB_Inputs!EG$8+FedRev!EG58*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":0},{"$f":"(EH57*DB_Inputs!EH$8+FedRev!EH58*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":0},{"$f":"(EI57*DB_Inputs!EI$8+FedRev!EI58*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":0},{"$f":"SUMPRODUCT(DX59:EI59,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"(EL57*DB_Inputs!EL$8+FedRev!EL58*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":0},{"$f":"(EM57*DB_Inputs!EM$8+FedRev!EM58*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":0},{"$f":"(EN57*DB_Inputs!EN$8+FedRev!EN58*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":0},{"$f":"(EO57*DB_Inputs!EO$8+FedRev!EO58*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":0},{"$f":"(EP57*DB_Inputs!EP$8+FedRev!EP58*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":0},{"$f":"(EQ57*DB_Inputs!EQ$8+FedRev!EQ58*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":0},{"$f":"(ER57*DB_Inputs!ER$8+FedRev!ER58*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":0},{"$f":"(ES57*DB_Inputs!ES$8+FedRev!ES58*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":0},{"$f":"(ET57*DB_Inputs!ET$8+FedRev!ET58*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":0},{"$f":"(EU57*DB_Inputs!EU$8+FedRev!EU58*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":0},{"$f":"(EV57*DB_Inputs!EV$8+FedRev!EV58*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":0},{"$f":"(EW57*DB_Inputs!EW$8+FedRev!EW58*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":0},{"$f":"SUMPRODUCT(EL59:EW59,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"(EZ57*DB_Inputs!EZ$8+FedRev!EZ58*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":0},{"$f":"(FA57*DB_Inputs!FA$8+FedRev!FA58*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":0},{"$f":"(FB57*DB_Inputs!FB$8+FedRev!FB58*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":0},{"$f":"(FC57*DB_Inputs!FC$8+FedRev!FC58*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":0},{"$f":"(FD57*DB_Inputs!FD$8+FedRev!FD58*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":0},{"$f":"(FE57*DB_Inputs!FE$8+FedRev!FE58*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":0},{"$f":"(FF57*DB_Inputs!FF$8+FedRev!FF58*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":0},{"$f":"(FG57*DB_Inputs!FG$8+FedRev!FG58*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":0},{"$f":"(FH57*DB_Inputs!FH$8+FedRev!FH58*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI57*DB_Inputs!FI$8+FedRev!FI58*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":0},{"$f":"(FJ57*DB_Inputs!FJ$8+FedRev!FJ58*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":0},{"$f":"(FK57*DB_Inputs!FK$8+FedRev!FK58*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":0},{"$f":"SUMPRODUCT(EZ59:FK59,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"(FN57*DB_Inputs!FN$8+FedRev!FN58*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":0},{"$f":"(FO57*DB_Inputs!FO$8+FedRev!FO58*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":0},{"$f":"(FP57*DB_Inputs!FP$8+FedRev!FP58*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":0},{"$f":"(FQ57*DB_Inputs!FQ$8+FedRev!FQ58*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":0},{"$f":"(FR57*DB_Inputs!FR$8+FedRev!FR58*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":0},{"$f":"(FS57*DB_Inputs!FS$8+FedRev!FS58*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":0},{"$f":"(FT57*DB_Inputs!FT$8+FedRev!FT58*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":0},{"$f":"(FU57*DB_Inputs!FU$8+FedRev!FU58*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":0},{"$f":"(FV57*DB_Inputs!FV$8+FedRev!FV58*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":0},{"$f":"(FW57*DB_Inputs!FW$8+FedRev!FW58*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":0},{"$f":"(FX57*DB_Inputs!FX$8+FedRev!FX58*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":0},{"$f":"(FY57*DB_Inputs!FY$8+FedRev!FY58*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":0},{"$f":"SUMPRODUCT(FN59:FY59,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"(GB57*DB_Inputs!GB$8+FedRev!GB58*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":0},{"$f":"(GC57*DB_Inputs!GC$8+FedRev!GC58*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":0},{"$f":"(GD57*DB_Inputs!GD$8+FedRev!GD58*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":0},{"$f":"(GE57*DB_Inputs!GE$8+FedRev!GE58*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":0},{"$f":"(GF57*DB_Inputs!GF$8+FedRev!GF58*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":0},{"$f":"(GG57*DB_Inputs!GG$8+FedRev!GG58*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":0},{"$f":"(GH57*DB_Inputs!GH$8+FedRev!GH58*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":0},{"$f":"(GI57*DB_Inputs!GI$8+FedRev!GI58*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":0},{"$f":"(GJ57*DB_Inputs!GJ$8+FedRev!GJ58*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK57*DB_Inputs!GK$8+FedRev!GK58*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":0},{"$f":"(GL57*DB_Inputs!GL$8+FedRev!GL58*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":0},{"$f":"(GM57*DB_Inputs!GM$8+FedRev!GM58*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":0},{"$f":"SUMPRODUCT(GB59:GM59,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0},null,{"$f":"(GP57*DB_Inputs!GP$8+FedRev!GP58*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":0},{"$f":"(GQ57*DB_Inputs!GQ$8+FedRev!GQ58*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":0},{"$f":"(GR57*DB_Inputs!GR$8+FedRev!GR58*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":0},{"$f":"(GS57*DB_Inputs!GS$8+FedRev!GS58*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":0},{"$f":"(GT57*DB_Inputs!GT$8+FedRev!GT58*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":0},{"$f":"(GU57*DB_Inputs!GU$8+FedRev!GU58*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":0},{"$f":"(GV57*DB_Inputs!GV$8+FedRev!GV58*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":0},{"$f":"(GW57*DB_Inputs!GW$8+FedRev!GW58*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":0},{"$f":"(GX57*DB_Inputs!GX$8+FedRev!GX58*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":0},{"$f":"(GY57*DB_Inputs!GY$8+FedRev!GY58*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":0},{"$f":"(GZ57*DB_Inputs!GZ$8+FedRev!GZ58*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":0},{"$f":"(HA57*DB_Inputs!HA$8+FedRev!HA58*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":0},{"$f":"SUMPRODUCT(GP59:HA59,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
["Surplus After COB"]
["HLH",{"$f":"B53-B57","v":255.47510083510406},{"$f":"C53-C57","v":517.09674973247638},0,0,0,0,0,5052.9504883538375,5132.7589228882898,691.9429476073874,815.24165118471683,584.52978608965714,{"$f":"SUMPRODUCT(B61:M61,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":1103.7157816851102},null,{"$f":"P53-P57","v":366.60096735049592},{"$f":"Q53-Q57","v":745.26375381151593},1065.6242829489238,1216.9775505970331,1914.1216520324742,2916.881201225995,4869.3670621412657,4712.2181726004201,4015.2434495720136,3644.2292583002236,2129.6761227559418,1179.3430583436912,{"$f":"SUMPRODUCT(P61:AA61,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":2406.0176742889298},null,{"$f":"AD53-AD57","v":{"$error":"#N/A"}},{"$f":"AE53-AE57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD61:AO61,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"AR53-AR57","v":{"$error":"#N/A"}},{"$f":"AS53-AS57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR61:BC61,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"BF53-BF57","v":{"$error":"#N/A"}},{"$f":"BG53-BG57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF61:BQ61,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"BT53-BT57","v":{"$error":"#N/A"}},{"$f":"BU53-BU57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT61:CE61,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"CH53-CH57","v":{"$error":"#N/A"}},{"$f":"CI53-CI57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH61:CS61,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"CV53-CV57","v":{"$error":"#N/A"}},{"$f":"CW53-CW57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV61:DG61,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"DJ53-DJ57","v":{"$error":"#N/A"}},{"$f":"DK53-DK57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ61:DU61,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"DX53-DX57","v":{"$error":"#N/A"}},{"$f":"DY53-DY57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX61:EI61,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"EL53-EL57","v":{"$error":"#N/A"}},{"$f":"EM53-EM57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL61:EW61,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"EZ53-EZ57","v":{"$error":"#N/A"}},{"$f":"FA53-FA57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ61:FK61,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"FN53-FN57","v":{"$error":"#N/A"}},{"$f":"FO53-FO57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN61:FY61,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"GB53-GB57","v":{"$error":"#N/A"}},{"$f":"GC53-GC57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB61:GM61,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"GP53-GP57","v":{"$error":"#DIV/0!"}},{"$f":"GQ53-GQ57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP61:HA61,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["LLH",{"$f":"B54-B58","v":0},0,0,0,0,0,0,3283.9332404927509,3901.1491323954606,0,0,0,{"$f":"SUMPRODUCT(B62:M62,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":585.68308466093231},null,{"$f":"P54-P58","v":0},{"$f":"Q54-Q58","v":0},0,0,245.40187320892892,1330.1942569801831,4707.5080463197519,5815.9464371469212,2488.0328336302427,3257.0290991016336,303.38698794371703,0,{"$f":"SUMPRODUCT(P62:AA62,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":1508.1847532452025},null,{"$f":"AD54-AD58","v":{"$error":"#N/A"}},{"$f":"AE54-AE58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD62:AO62,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"AR54-AR58","v":{"$error":"#N/A"}},{"$f":"AS54-AS58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR62:BC62,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"BF54-BF58","v":{"$error":"#N/A"}},{"$f":"BG54-BG58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF62:BQ62,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"BT54-BT58","v":{"$error":"#N/A"}},{"$f":"BU54-BU58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT62:CE62,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"CH54-CH58","v":{"$error":"#N/A"}},{"$f":"CI54-CI58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH62:CS62,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"CV54-CV58","v":{"$error":"#N/A"}},{"$f":"CW54-CW58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV62:DG62,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"DJ54-DJ58","v":{"$error":"#N/A"}},{"$f":"DK54-DK58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ62:DU62,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"DX54-DX58","v":{"$error":"#N/A"}},{"$f":"DY54-DY58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX62:EI62,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"EL54-EL58","v":{"$error":"#N/A"}},{"$f":"EM54-EM58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL62:EW62,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"EZ54-EZ58","v":{"$error":"#N/A"}},{"$f":"FA54-FA58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ62:FK62,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"FN54-FN58","v":{"$error":"#N/A"}},{"$f":"FO54-FO58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN62:FY62,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"GB54-GB58","v":{"$error":"#N/A"}},{"$f":"GC54-GC58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB62:GM62,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"GP54-GP58","v":{"$error":"#DIV/0!"}},{"$f":"GQ54-GQ58","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP62:HA62,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["FLAT",{"$f":"(B61*DB_Inputs!B$8+FedRev!B62*DB_Inputs!B$9)/DB_Inputs!B$10","v":142.84629294005819},{"$f":"(C61*DB_Inputs!C$8+FedRev!C62*DB_Inputs!C$9)/DB_Inputs!C$10","v":286.8775310582393},{"$f":"(D61*DB_Inputs!D$8+FedRev!D62*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E61*DB_Inputs!E$8+FedRev!E62*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F61*DB_Inputs!F$8+FedRev!F62*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G61*DB_Inputs!G$8+FedRev!G62*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H61*DB_Inputs!H$8+FedRev!H62*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I61*DB_Inputs!I$8+FedRev!I62*DB_Inputs!I$9)/DB_Inputs!I$10","v":4273.0611640279822},{"$f":"(J61*DB_Inputs!J$8+FedRev!J62*DB_Inputs!J$9)/DB_Inputs!J$10","v":4612.7459002357618},{"$f":"(K61*DB_Inputs!K$8+FedRev!K62*DB_Inputs!K$9)/DB_Inputs!K$10","v":372.01233742332653},{"$f":"(L61*DB_Inputs!L$8+FedRev!L62*DB_Inputs!L$9)/DB_Inputs!L$10","v":473.36612004273877},{"$f":"(M61*DB_Inputs!M$8+FedRev!M62*DB_Inputs!M$9)/DB_Inputs!M$10","v":311.74921924781717},{"$f":"SUMPRODUCT(B63:M63,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":875.21368792924},null,{"$f":"(P61*DB_Inputs!P$8+FedRev!P62*DB_Inputs!P$9)/DB_Inputs!P$10","v":212.865077816417},{"$f":"(Q61*DB_Inputs!Q$8+FedRev!Q62*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":413.46116716311565},{"$f":"(R61*DB_Inputs!R$8+FedRev!R62*DB_Inputs!R$9)/DB_Inputs!R$10","v":572.91628115533535},{"$f":"(S61*DB_Inputs!S$8+FedRev!S62*DB_Inputs!S$9)/DB_Inputs!S$10","v":680.4605659252228},{"$f":"(T61*DB_Inputs!T$8+FedRev!T62*DB_Inputs!T$9)/DB_Inputs!T$10","v":1198.956032536669},{"$f":"(U61*DB_Inputs!U$8+FedRev!U62*DB_Inputs!U$9)/DB_Inputs!U$10","v":2218.5681046332888},{"$f":"(V61*DB_Inputs!V$8+FedRev!V62*DB_Inputs!V$9)/DB_Inputs!V$10","v":4801.0265887944042},{"$f":"(W61*DB_Inputs!W$8+FedRev!W62*DB_Inputs!W$9)/DB_Inputs!W$10","v":5198.8080526693084},{"$f":"(X61*DB_Inputs!X$8+FedRev!X62*DB_Inputs!X$9)/DB_Inputs!X$10","v":3336.4831758201153},{"$f":"(Y61*DB_Inputs!Y$8+FedRev!Y62*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":3473.528112847082},{"$f":"(Z61*DB_Inputs!Z$8+FedRev!Z62*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":1363.812937189525},{"$f":"(AA61*DB_Inputs!AA$8+FedRev!AA62*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":628.98296444996856},{"$f":"SUMPRODUCT(P63:AA63,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":2011.6271400222333},null,{"$f":"(AD61*DB_Inputs!AD$8+FedRev!AD62*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":{"$error":"#N/A"}},{"$f":"(AE61*DB_Inputs!AE$8+FedRev!AE62*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":{"$error":"#N/A"}},{"$f":"(AF61*DB_Inputs!AF$8+FedRev!AF62*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":{"$error":"#N/A"}},{"$f":"(AG61*DB_Inputs!AG$8+FedRev!AG62*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":{"$error":"#N/A"}},{"$f":"(AH61*DB_Inputs!AH$8+FedRev!AH62*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":{"$error":"#N/A"}},{"$f":"(AI61*DB_Inputs!AI$8+FedRev!AI62*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":{"$error":"#N/A"}},{"$f":"(AJ61*DB_Inputs!AJ$8+FedRev!AJ62*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":{"$error":"#N/A"}},{"$f":"(AK61*DB_Inputs!AK$8+FedRev!AK62*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":{"$error":"#N/A"}},{"$f":"(AL61*DB_Inputs!AL$8+FedRev!AL62*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":{"$error":"#N/A"}},{"$f":"(AM61*DB_Inputs!AM$8+FedRev!AM62*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":{"$error":"#N/A"}},{"$f":"(AN61*DB_Inputs!AN$8+FedRev!AN62*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":{"$error":"#N/A"}},{"$f":"(AO61*DB_Inputs!AO$8+FedRev!AO62*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD63:AO63,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"(AR61*DB_Inputs!AR$8+FedRev!AR62*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":{"$error":"#N/A"}},{"$f":"(AS61*DB_Inputs!AS$8+FedRev!AS62*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":{"$error":"#N/A"}},{"$f":"(AT61*DB_Inputs!AT$8+FedRev!AT62*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":{"$error":"#N/A"}},{"$f":"(AU61*DB_Inputs!AU$8+FedRev!AU62*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":{"$error":"#N/A"}},{"$f":"(AV61*DB_Inputs!AV$8+FedRev!AV62*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":{"$error":"#N/A"}},{"$f":"(AW61*DB_Inputs!AW$8+FedRev!AW62*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":{"$error":"#N/A"}},{"$f":"(AX61*DB_Inputs!AX$8+FedRev!AX62*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":{"$error":"#N/A"}},{"$f":"(AY61*DB_Inputs!AY$8+FedRev!AY62*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":{"$error":"#N/A"}},{"$f":"(AZ61*DB_Inputs!AZ$8+FedRev!AZ62*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":{"$error":"#N/A"}},{"$f":"(BA61*DB_Inputs!BA$8+FedRev!BA62*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":{"$error":"#N/A"}},{"$f":"(BB61*DB_Inputs!BB$8+FedRev!BB62*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":{"$error":"#N/A"}},{"$f":"(BC61*DB_Inputs!BC$8+FedRev!BC62*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR63:BC63,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"(BF61*DB_Inputs!BF$8+FedRev!BF62*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":{"$error":"#N/A"}},{"$f":"(BG61*DB_Inputs!BG$8+FedRev!BG62*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":{"$error":"#N/A"}},{"$f":"(BH61*DB_Inputs!BH$8+FedRev!BH62*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":{"$error":"#N/A"}},{"$f":"(BI61*DB_Inputs!BI$8+FedRev!BI62*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":{"$error":"#N/A"}},{"$f":"(BJ61*DB_Inputs!BJ$8+FedRev!BJ62*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":{"$error":"#N/A"}},{"$f":"(BK61*DB_Inputs!BK$8+FedRev!BK62*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":{"$error":"#N/A"}},{"$f":"(BL61*DB_Inputs!BL$8+FedRev!BL62*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":{"$error":"#N/A"}},{"$f":"(BM61*DB_Inputs!BM$8+FedRev!BM62*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":{"$error":"#N/A"}},{"$f":"(BN61*DB_Inputs!BN$8+FedRev!BN62*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":{"$error":"#N/A"}},{"$f":"(BO61*DB_Inputs!BO$8+FedRev!BO62*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":{"$error":"#N/A"}},{"$f":"(BP61*DB_Inputs!BP$8+FedRev!BP62*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":{"$error":"#N/A"}},{"$f":"(BQ61*DB_Inputs!BQ$8+FedRev!BQ62*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF63:BQ63,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"(BT61*DB_Inputs!BT$8+FedRev!BT62*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":{"$error":"#N/A"}},{"$f":"(BU61*DB_Inputs!BU$8+FedRev!BU62*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":{"$error":"#N/A"}},{"$f":"(BV61*DB_Inputs!BV$8+FedRev!BV62*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":{"$error":"#N/A"}},{"$f":"(BW61*DB_Inputs!BW$8+FedRev!BW62*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":{"$error":"#N/A"}},{"$f":"(BX61*DB_Inputs!BX$8+FedRev!BX62*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":{"$error":"#N/A"}},{"$f":"(BY61*DB_Inputs!BY$8+FedRev!BY62*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":{"$error":"#N/A"}},{"$f":"(BZ61*DB_Inputs!BZ$8+FedRev!BZ62*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":{"$error":"#N/A"}},{"$f":"(CA61*DB_Inputs!CA$8+FedRev!CA62*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":{"$error":"#N/A"}},{"$f":"(CB61*DB_Inputs!CB$8+FedRev!CB62*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":{"$error":"#N/A"}},{"$f":"(CC61*DB_Inputs!CC$8+FedRev!CC62*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":{"$error":"#N/A"}},{"$f":"(CD61*DB_Inputs!CD$8+FedRev!CD62*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":{"$error":"#N/A"}},{"$f":"(CE61*DB_Inputs!CE$8+FedRev!CE62*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT63:CE63,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"(CH61*DB_Inputs!CH$8+FedRev!CH62*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":{"$error":"#N/A"}},{"$f":"(CI61*DB_Inputs!CI$8+FedRev!CI62*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":{"$error":"#N/A"}},{"$f":"(CJ61*DB_Inputs!CJ$8+FedRev!CJ62*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":{"$error":"#N/A"}},{"$f":"(CK61*DB_Inputs!CK$8+FedRev!CK62*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":{"$error":"#N/A"}},{"$f":"(CL61*DB_Inputs!CL$8+FedRev!CL62*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":{"$error":"#N/A"}},{"$f":"(CM61*DB_Inputs!CM$8+FedRev!CM62*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":{"$error":"#N/A"}},{"$f":"(CN61*DB_Inputs!CN$8+FedRev!CN62*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":{"$error":"#N/A"}},{"$f":"(CO61*DB_Inputs!CO$8+FedRev!CO62*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":{"$error":"#N/A"}},{"$f":"(CP61*DB_Inputs!CP$8+FedRev!CP62*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":{"$error":"#N/A"}},{"$f":"(CQ61*DB_Inputs!CQ$8+FedRev!CQ62*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":{"$error":"#N/A"}},{"$f":"(CR61*DB_Inputs!CR$8+FedRev!CR62*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":{"$error":"#N/A"}},{"$f":"(CS61*DB_Inputs!CS$8+FedRev!CS62*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH63:CS63,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"(CV61*DB_Inputs!CV$8+FedRev!CV62*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":{"$error":"#N/A"}},{"$f":"(CW61*DB_Inputs!CW$8+FedRev!CW62*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":{"$error":"#N/A"}},{"$f":"(CX61*DB_Inputs!CX$8+FedRev!CX62*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":{"$error":"#N/A"}},{"$f":"(CY61*DB_Inputs!CY$8+FedRev!CY62*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":{"$error":"#N/A"}},{"$f":"(CZ61*DB_Inputs!CZ$8+FedRev!CZ62*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":{"$error":"#N/A"}},{"$f":"(DA61*DB_Inputs!DA$8+FedRev!DA62*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":{"$error":"#N/A"}},{"$f":"(DB61*DB_Inputs!DB$8+FedRev!DB62*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":{"$error":"#N/A"}},{"$f":"(DC61*DB_Inputs!DC$8+FedRev!DC62*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":{"$error":"#N/A"}},{"$f":"(DD61*DB_Inputs!DD$8+FedRev!DD62*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":{"$error":"#N/A"}},{"$f":"(DE61*DB_Inputs!DE$8+FedRev!DE62*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":{"$error":"#N/A"}},{"$f":"(DF61*DB_Inputs!DF$8+FedRev!DF62*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":{"$error":"#N/A"}},{"$f":"(DG61*DB_Inputs!DG$8+FedRev!DG62*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV63:DG63,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"(DJ61*DB_Inputs!DJ$8+FedRev!DJ62*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":{"$error":"#N/A"}},{"$f":"(DK61*DB_Inputs!DK$8+FedRev!DK62*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":{"$error":"#N/A"}},{"$f":"(DL61*DB_Inputs!DL$8+FedRev!DL62*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":{"$error":"#N/A"}},{"$f":"(DM61*DB_Inputs!DM$8+FedRev!DM62*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":{"$error":"#N/A"}},{"$f":"(DN61*DB_Inputs!DN$8+FedRev!DN62*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":{"$error":"#N/A"}},{"$f":"(DO61*DB_Inputs!DO$8+FedRev!DO62*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":{"$error":"#N/A"}},{"$f":"(DP61*DB_Inputs!DP$8+FedRev!DP62*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":{"$error":"#N/A"}},{"$f":"(DQ61*DB_Inputs!DQ$8+FedRev!DQ62*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":{"$error":"#N/A"}},{"$f":"(DR61*DB_Inputs!DR$8+FedRev!DR62*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":{"$error":"#N/A"}},{"$f":"(DS61*DB_Inputs!DS$8+FedRev!DS62*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":{"$error":"#N/A"}},{"$f":"(DT61*DB_Inputs!DT$8+FedRev!DT62*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":{"$error":"#N/A"}},{"$f":"(DU61*DB_Inputs!DU$8+FedRev!DU62*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ63:DU63,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"(DX61*DB_Inputs!DX$8+FedRev!DX62*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":{"$error":"#N/A"}},{"$f":"(DY61*DB_Inputs!DY$8+FedRev!DY62*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":{"$error":"#N/A"}},{"$f":"(DZ61*DB_Inputs!DZ$8+FedRev!DZ62*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":{"$error":"#N/A"}},{"$f":"(EA61*DB_Inputs!EA$8+FedRev!EA62*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":{"$error":"#N/A"}},{"$f":"(EB61*DB_Inputs!EB$8+FedRev!EB62*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":{"$error":"#N/A"}},{"$f":"(EC61*DB_Inputs!EC$8+FedRev!EC62*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":{"$error":"#N/A"}},{"$f":"(ED61*DB_Inputs!ED$8+FedRev!ED62*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":{"$error":"#N/A"}},{"$f":"(EE61*DB_Inputs!EE$8+FedRev!EE62*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":{"$error":"#N/A"}},{"$f":"(EF61*DB_Inputs!EF$8+FedRev!EF62*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":{"$error":"#N/A"}},{"$f":"(EG61*DB_Inputs!EG$8+FedRev!EG62*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":{"$error":"#N/A"}},{"$f":"(EH61*DB_Inputs!EH$8+FedRev!EH62*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":{"$error":"#N/A"}},{"$f":"(EI61*DB_Inputs!EI$8+FedRev!EI62*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX63:EI63,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"(EL61*DB_Inputs!EL$8+FedRev!EL62*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":{"$error":"#N/A"}},{"$f":"(EM61*DB_Inputs!EM$8+FedRev!EM62*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":{"$error":"#N/A"}},{"$f":"(EN61*DB_Inputs!EN$8+FedRev!EN62*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":{"$error":"#N/A"}},{"$f":"(EO61*DB_Inputs!EO$8+FedRev!EO62*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":{"$error":"#N/A"}},{"$f":"(EP61*DB_Inputs!EP$8+FedRev!EP62*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":{"$error":"#N/A"}},{"$f":"(EQ61*DB_Inputs!EQ$8+FedRev!EQ62*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":{"$error":"#N/A"}},{"$f":"(ER61*DB_Inputs!ER$8+FedRev!ER62*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":{"$error":"#N/A"}},{"$f":"(ES61*DB_Inputs!ES$8+FedRev!ES62*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":{"$error":"#N/A"}},{"$f":"(ET61*DB_Inputs!ET$8+FedRev!ET62*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":{"$error":"#N/A"}},{"$f":"(EU61*DB_Inputs!EU$8+FedRev!EU62*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":{"$error":"#N/A"}},{"$f":"(EV61*DB_Inputs!EV$8+FedRev!EV62*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":{"$error":"#N/A"}},{"$f":"(EW61*DB_Inputs!EW$8+FedRev!EW62*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL63:EW63,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"(EZ61*DB_Inputs!EZ$8+FedRev!EZ62*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":{"$error":"#N/A"}},{"$f":"(FA61*DB_Inputs!FA$8+FedRev!FA62*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":{"$error":"#N/A"}},{"$f":"(FB61*DB_Inputs!FB$8+FedRev!FB62*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":{"$error":"#N/A"}},{"$f":"(FC61*DB_Inputs!FC$8+FedRev!FC62*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":{"$error":"#N/A"}},{"$f":"(FD61*DB_Inputs!FD$8+FedRev!FD62*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":{"$error":"#N/A"}},{"$f":"(FE61*DB_Inputs!FE$8+FedRev!FE62*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":{"$error":"#N/A"}},{"$f":"(FF61*DB_Inputs!FF$8+FedRev!FF62*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":{"$error":"#N/A"}},{"$f":"(FG61*DB_Inputs!FG$8+FedRev!FG62*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":{"$error":"#N/A"}},{"$f":"(FH61*DB_Inputs!FH$8+FedRev!FH62*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":{"$error":"#N/A"}},{"$f":"(FI61*DB_Inputs!FI$8+FedRev!FI62*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":{"$error":"#N/A"}},{"$f":"(FJ61*DB_Inputs!FJ$8+FedRev!FJ62*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":{"$error":"#N/A"}},{"$f":"(FK61*DB_Inputs!FK$8+FedRev!FK62*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ63:FK63,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"(FN61*DB_Inputs!FN$8+FedRev!FN62*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":{"$error":"#N/A"}},{"$f":"(FO61*DB_Inputs!FO$8+FedRev!FO62*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":{"$error":"#N/A"}},{"$f":"(FP61*DB_Inputs!FP$8+FedRev!FP62*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":{"$error":"#N/A"}},{"$f":"(FQ61*DB_Inputs!FQ$8+FedRev!FQ62*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":{"$error":"#N/A"}},{"$f":"(FR61*DB_Inputs!FR$8+FedRev!FR62*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":{"$error":"#N/A"}},{"$f":"(FS61*DB_Inputs!FS$8+FedRev!FS62*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":{"$error":"#N/A"}},{"$f":"(FT61*DB_Inputs!FT$8+FedRev!FT62*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":{"$error":"#N/A"}},{"$f":"(FU61*DB_Inputs!FU$8+FedRev!FU62*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":{"$error":"#N/A"}},{"$f":"(FV61*DB_Inputs!FV$8+FedRev!FV62*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":{"$error":"#N/A"}},{"$f":"(FW61*DB_Inputs!FW$8+FedRev!FW62*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":{"$error":"#N/A"}},{"$f":"(FX61*DB_Inputs!FX$8+FedRev!FX62*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":{"$error":"#N/A"}},{"$f":"(FY61*DB_Inputs!FY$8+FedRev!FY62*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN63:FY63,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"(GB61*DB_Inputs!GB$8+FedRev!GB62*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":{"$error":"#N/A"}},{"$f":"(GC61*DB_Inputs!GC$8+FedRev!GC62*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":{"$error":"#N/A"}},{"$f":"(GD61*DB_Inputs!GD$8+FedRev!GD62*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":{"$error":"#N/A"}},{"$f":"(GE61*DB_Inputs!GE$8+FedRev!GE62*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":{"$error":"#N/A"}},{"$f":"(GF61*DB_Inputs!GF$8+FedRev!GF62*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":{"$error":"#N/A"}},{"$f":"(GG61*DB_Inputs!GG$8+FedRev!GG62*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":{"$error":"#N/A"}},{"$f":"(GH61*DB_Inputs!GH$8+FedRev!GH62*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":{"$error":"#N/A"}},{"$f":"(GI61*DB_Inputs!GI$8+FedRev!GI62*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":{"$error":"#N/A"}},{"$f":"(GJ61*DB_Inputs!GJ$8+FedRev!GJ62*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":{"$error":"#N/A"}},{"$f":"(GK61*DB_Inputs!GK$8+FedRev!GK62*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":{"$error":"#N/A"}},{"$f":"(GL61*DB_Inputs!GL$8+FedRev!GL62*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":{"$error":"#N/A"}},{"$f":"(GM61*DB_Inputs!GM$8+FedRev!GM62*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB63:GM63,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"(GP61*DB_Inputs!GP$8+FedRev!GP62*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ61*DB_Inputs!GQ$8+FedRev!GQ62*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR61*DB_Inputs!GR$8+FedRev!GR62*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS61*DB_Inputs!GS$8+FedRev!GS62*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT61*DB_Inputs!GT$8+FedRev!GT62*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU61*DB_Inputs!GU$8+FedRev!GU62*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV61*DB_Inputs!GV$8+FedRev!GV62*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW61*DB_Inputs!GW$8+FedRev!GW62*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX61*DB_Inputs!GX$8+FedRev!GX62*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY61*DB_Inputs!GY$8+FedRev!GY62*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ61*DB_Inputs!GZ$8+FedRev!GZ62*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA61*DB_Inputs!HA$8+FedRev!HA62*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP63:HA63,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["Surplus to NOB"]
["HLH",{"$f":"IF(AND(DB_Inputs!B42>DB_Inputs!B36,DB_Inputs!B42>DB_Inputs!B39,DB_Inputs!B120>0),MIN(B61,DB_Inputs!B120),0)","v":44.995398100858893},{"$f":"IF(AND(DB_Inputs!C42>DB_Inputs!C36,DB_Inputs!C42>DB_Inputs!C39,DB_Inputs!C120>0),MIN(C61,DB_Inputs!C120),0)","v":86.142110315168864},{"$f":"IF(AND(DB_Inputs!D42>DB_Inputs!D36,DB_Inputs!D42>DB_Inputs!D39,DB_Inputs!D120>0),MIN(D61,DB_Inputs!D120),0)","v":0},{"$f":"IF(AND(DB_Inputs!E42>DB_Inputs!E36,DB_Inputs!E42>DB_Inputs!E39,DB_Inputs!E120>0),MIN(E61,DB_Inputs!E120),0)","v":0},{"$f":"IF(AND(DB_Inputs!F42>DB_Inputs!F36,DB_Inputs!F42>DB_Inputs!F39,DB_Inputs!F120>0),MIN(F61,DB_Inputs!F120),0)","v":0},{"$f":"IF(AND(DB_Inputs!G42>DB_Inputs!G36,DB_Inputs!G42>DB_Inputs!G39,DB_Inputs!G120>0),MIN(G61,DB_Inputs!G120),0)","v":0},{"$f":"IF(AND(DB_Inputs!H42>DB_Inputs!H36,DB_Inputs!H42>DB_Inputs!H39,DB_Inputs!H120>0),MIN(H61,DB_Inputs!H120),0)","v":0},{"$f":"IF(AND(DB_Inputs!I42>DB_Inputs!I36,DB_Inputs!I42>DB_Inputs!I39,DB_Inputs!I120>0),MIN(I61,DB_Inputs!I120),0)","v":48.509055190945269},{"$f":"IF(AND(DB_Inputs!J42>DB_Inputs!J36,DB_Inputs!J42>DB_Inputs!J39,DB_Inputs!J120>0),MIN(J61,DB_Inputs!J120),0)","v":84.093675696331516},{"$f":"IF(AND(DB_Inputs!K42>DB_Inputs!K36,DB_Inputs!K42>DB_Inputs!K39,DB_Inputs!K120>0),MIN(K61,DB_Inputs!K120),0)","v":76.141731593919843},{"$f":"IF(AND(DB_Inputs!L42>DB_Inputs!L36,DB_Inputs!L42>DB_Inputs!L39,DB_Inputs!L120>0),MIN(L61,DB_Inputs!L120),0)","v":64.969022194050851},{"$f":"IF(AND(DB_Inputs!M42>DB_Inputs!M36,DB_Inputs!M42>DB_Inputs!M39,DB_Inputs!M120>0),MIN(M61,DB_Inputs!M120),0)","v":77.350300095836573},{"$f":"SUMPRODUCT(B65:M65,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":40.147771905092142},null,{"$f":"IF(AND(DB_Inputs!P42>DB_Inputs!P36,DB_Inputs!P42>DB_Inputs!P39,DB_Inputs!P120>0),MIN(P61,DB_Inputs!P120),0)","v":39.679577371348508},{"$f":"IF(AND(DB_Inputs!Q42>DB_Inputs!Q36,DB_Inputs!Q42>DB_Inputs!Q39,DB_Inputs!Q120>0),MIN(Q61,DB_Inputs!Q120),0)","v":86.452072996530475},{"$f":"IF(AND(DB_Inputs!R42>DB_Inputs!R36,DB_Inputs!R42>DB_Inputs!R39,DB_Inputs!R120>0),MIN(R61,DB_Inputs!R120),0)","v":70.880822223165765},{"$f":"IF(AND(DB_Inputs!S42>DB_Inputs!S36,DB_Inputs!S42>DB_Inputs!S39,DB_Inputs!S120>0),MIN(S61,DB_Inputs!S120),0)","v":0},{"$f":"IF(AND(DB_Inputs!T42>DB_Inputs!T36,DB_Inputs!T42>DB_Inputs!T39,DB_Inputs!T120>0),MIN(T61,DB_Inputs!T120),0)","v":87.115251813616069},{"$f":"IF(AND(DB_Inputs!U42>DB_Inputs!U36,DB_Inputs!U42>DB_Inputs!U39,DB_Inputs!U120>0),MIN(U61,DB_Inputs!U120),0)","v":244.93245189974766},{"$f":"IF(AND(DB_Inputs!V42>DB_Inputs!V36,DB_Inputs!V42>DB_Inputs!V39,DB_Inputs!V120>0),MIN(V61,DB_Inputs!V120),0)","v":77.561943101586763},{"$f":"IF(AND(DB_Inputs!W42>DB_Inputs!W36,DB_Inputs!W42>DB_Inputs!W39,DB_Inputs!W120>0),MIN(W61,DB_Inputs!W120),0)","v":91.08651676533384},{"$f":"IF(AND(DB_Inputs!X42>DB_Inputs!X36,DB_Inputs!X42>DB_Inputs!X39,DB_Inputs!X120>0),MIN(X61,DB_Inputs!X120),0)","v":287.64163189052795},{"$f":"IF(AND(DB_Inputs!Y42>DB_Inputs!Y36,DB_Inputs!Y42>DB_Inputs!Y39,DB_Inputs!Y120>0),MIN(Y61,DB_Inputs!Y120),0)","v":81.431214895307647},{"$f":"IF(AND(DB_Inputs!Z42>DB_Inputs!Z36,DB_Inputs!Z42>DB_Inputs!Z39,DB_Inputs!Z120>0),MIN(Z61,DB_Inputs!Z120),0)","v":257.15120493255046},{"$f":"IF(AND(DB_Inputs!AA42>DB_Inputs!AA36,DB_Inputs!AA42>DB_Inputs!AA39,DB_Inputs!AA120>0),MIN(AA61,DB_Inputs!AA120),0)","v":153.18649007666926},{"$f":"SUMPRODUCT(P65:AA65,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":123.05000455550194},null,{"$f":"IF(AND(DB_Inputs!AD42>DB_Inputs!AD36,DB_Inputs!AD42>DB_Inputs!AD39,DB_Inputs!AD120>0),MIN(AD61,DB_Inputs!AD120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AE42>DB_Inputs!AE36,DB_Inputs!AE42>DB_Inputs!AE39,DB_Inputs!AE120>0),MIN(AE61,DB_Inputs!AE120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AF42>DB_Inputs!AF36,DB_Inputs!AF42>DB_Inputs!AF39,DB_Inputs!AF120>0),MIN(AF61,DB_Inputs!AF120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AG42>DB_Inputs!AG36,DB_Inputs!AG42>DB_Inputs!AG39,DB_Inputs!AG120>0),MIN(AG61,DB_Inputs!AG120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AH42>DB_Inputs!AH36,DB_Inputs!AH42>DB_Inputs!AH39,DB_Inputs!AH120>0),MIN(AH61,DB_Inputs!AH120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AI42>DB_Inputs!AI36,DB_Inputs!AI42>DB_Inputs!AI39,DB_Inputs!AI120>0),MIN(AI61,DB_Inputs!AI120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AJ42>DB_Inputs!AJ36,DB_Inputs!AJ42>DB_Inputs!AJ39,DB_Inputs!AJ120>0),MIN(AJ61,DB_Inputs!AJ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AK42>DB_Inputs!AK36,DB_Inputs!AK42>DB_Inputs!AK39,DB_Inputs!AK120>0),MIN(AK61,DB_Inputs!AK120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AL42>DB_Inputs!AL36,DB_Inputs!AL42>DB_Inputs!AL39,DB_Inputs!AL120>0),MIN(AL61,DB_Inputs!AL120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AM42>DB_Inputs!AM36,DB_Inputs!AM42>DB_Inputs!AM39,DB_Inputs!AM120>0),MIN(AM61,DB_Inputs!AM120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AN42>DB_Inputs!AN36,DB_Inputs!AN42>DB_Inputs!AN39,DB_Inputs!AN120>0),MIN(AN61,DB_Inputs!AN120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AO42>DB_Inputs!AO36,DB_Inputs!AO42>DB_Inputs!AO39,DB_Inputs!AO120>0),MIN(AO61,DB_Inputs!AO120),0)","v":0},{"$f":"SUMPRODUCT(AD65:AO65,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":0},null,{"$f":"IF(AND(DB_Inputs!AR42>DB_Inputs!AR36,DB_Inputs!AR42>DB_Inputs!AR39,DB_Inputs!AR120>0),MIN(AR61,DB_Inputs!AR120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AS42>DB_Inputs!AS36,DB_Inputs!AS42>DB_Inputs!AS39,DB_Inputs!AS120>0),MIN(AS61,DB_Inputs!AS120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AT42>DB_Inputs!AT36,DB_Inputs!AT42>DB_Inputs!AT39,DB_Inputs!AT120>0),MIN(AT61,DB_Inputs!AT120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AU42>DB_Inputs!AU36,DB_Inputs!AU42>DB_Inputs!AU39,DB_Inputs!AU120>0),MIN(AU61,DB_Inputs!AU120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AV42>DB_Inputs!AV36,DB_Inputs!AV42>DB_Inputs!AV39,DB_Inputs!AV120>0),MIN(AV61,DB_Inputs!AV120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AW42>DB_Inputs!AW36,DB_Inputs!AW42>DB_Inputs!AW39,DB_Inputs!AW120>0),MIN(AW61,DB_Inputs!AW120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AX42>DB_Inputs!AX36,DB_Inputs!AX42>DB_Inputs!AX39,DB_Inputs!AX120>0),MIN(AX61,DB_Inputs!AX120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AY42>DB_Inputs!AY36,DB_Inputs!AY42>DB_Inputs!AY39,DB_Inputs!AY120>0),MIN(AY61,DB_Inputs!AY120),0)","v":0},{"$f":"IF(AND(DB_Inputs!AZ42>DB_Inputs!AZ36,DB_Inputs!AZ42>DB_Inputs!AZ39,DB_Inputs!AZ120>0),MIN(AZ61,DB_Inputs!AZ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BA42>DB_Inputs!BA36,DB_Inputs!BA42>DB_Inputs!BA39,DB_Inputs!BA120>0),MIN(BA61,DB_Inputs!BA120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BB42>DB_Inputs!BB36,DB_Inputs!BB42>DB_Inputs!BB39,DB_Inputs!BB120>0),MIN(BB61,DB_Inputs!BB120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BC42>DB_Inputs!BC36,DB_Inputs!BC42>DB_Inputs!BC39,DB_Inputs!BC120>0),MIN(BC61,DB_Inputs!BC120),0)","v":0},{"$f":"SUMPRODUCT(AR65:BC65,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":0},null,{"$f":"IF(AND(DB_Inputs!BF42>DB_Inputs!BF36,DB_Inputs!BF42>DB_Inputs!BF39,DB_Inputs!BF120>0),MIN(BF61,DB_Inputs!BF120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BG42>DB_Inputs!BG36,DB_Inputs!BG42>DB_Inputs!BG39,DB_Inputs!BG120>0),MIN(BG61,DB_Inputs!BG120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BH42>DB_Inputs!BH36,DB_Inputs!BH42>DB_Inputs!BH39,DB_Inputs!BH120>0),MIN(BH61,DB_Inputs!BH120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BI42>DB_Inputs!BI36,DB_Inputs!BI42>DB_Inputs!BI39,DB_Inputs!BI120>0),MIN(BI61,DB_Inputs!BI120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BJ42>DB_Inputs!BJ36,DB_Inputs!BJ42>DB_Inputs!BJ39,DB_Inputs!BJ120>0),MIN(BJ61,DB_Inputs!BJ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BK42>DB_Inputs!BK36,DB_Inputs!BK42>DB_Inputs!BK39,DB_Inputs!BK120>0),MIN(BK61,DB_Inputs!BK120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BL42>DB_Inputs!BL36,DB_Inputs!BL42>DB_Inputs!BL39,DB_Inputs!BL120>0),MIN(BL61,DB_Inputs!BL120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BM42>DB_Inputs!BM36,DB_Inputs!BM42>DB_Inputs!BM39,DB_Inputs!BM120>0),MIN(BM61,DB_Inputs!BM120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BN42>DB_Inputs!BN36,DB_Inputs!BN42>DB_Inputs!BN39,DB_Inputs!BN120>0),MIN(BN61,DB_Inputs!BN120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BO42>DB_Inputs!BO36,DB_Inputs!BO42>DB_Inputs!BO39,DB_Inputs!BO120>0),MIN(BO61,DB_Inputs!BO120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BP42>DB_Inputs!BP36,DB_Inputs!BP42>DB_Inputs!BP39,DB_Inputs!BP120>0),MIN(BP61,DB_Inputs!BP120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BQ42>DB_Inputs!BQ36,DB_Inputs!BQ42>DB_Inputs!BQ39,DB_Inputs!BQ120>0),MIN(BQ61,DB_Inputs!BQ120),0)","v":0},{"$f":"SUMPRODUCT(BF65:BQ65,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,{"$f":"IF(AND(DB_Inputs!BT42>DB_Inputs!BT36,DB_Inputs!BT42>DB_Inputs!BT39,DB_Inputs!BT120>0),MIN(BT61,DB_Inputs!BT120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BU42>DB_Inputs!BU36,DB_Inputs!BU42>DB_Inputs!BU39,DB_Inputs!BU120>0),MIN(BU61,DB_Inputs!BU120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BV42>DB_Inputs!BV36,DB_Inputs!BV42>DB_Inputs!BV39,DB_Inputs!BV120>0),MIN(BV61,DB_Inputs!BV120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BW42>DB_Inputs!BW36,DB_Inputs!BW42>DB_Inputs!BW39,DB_Inputs!BW120>0),MIN(BW61,DB_Inputs!BW120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BX42>DB_Inputs!BX36,DB_Inputs!BX42>DB_Inputs!BX39,DB_Inputs!BX120>0),MIN(BX61,DB_Inputs!BX120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BY42>DB_Inputs!BY36,DB_Inputs!BY42>DB_Inputs!BY39,DB_Inputs!BY120>0),MIN(BY61,DB_Inputs!BY120),0)","v":0},{"$f":"IF(AND(DB_Inputs!BZ42>DB_Inputs!BZ36,DB_Inputs!BZ42>DB_Inputs!BZ39,DB_Inputs!BZ120>0),MIN(BZ61,DB_Inputs!BZ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CA42>DB_Inputs!CA36,DB_Inputs!CA42>DB_Inputs!CA39,DB_Inputs!CA120>0),MIN(CA61,DB_Inputs!CA120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CB42>DB_Inputs!CB36,DB_Inputs!CB42>DB_Inputs!CB39,DB_Inputs!CB120>0),MIN(CB61,DB_Inputs!CB120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CC42>DB_Inputs!CC36,DB_Inputs!CC42>DB_Inputs!CC39,DB_Inputs!CC120>0),MIN(CC61,DB_Inputs!CC120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CD42>DB_Inputs!CD36,DB_Inputs!CD42>DB_Inputs!CD39,DB_Inputs!CD120>0),MIN(CD61,DB_Inputs!CD120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CE42>DB_Inputs!CE36,DB_Inputs!CE42>DB_Inputs!CE39,DB_Inputs!CE120>0),MIN(CE61,DB_Inputs!CE120),0)","v":0},{"$f":"SUMPRODUCT(BT65:CE65,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,{"$f":"IF(AND(DB_Inputs!CH42>DB_Inputs!CH36,DB_Inputs!CH42>DB_Inputs!CH39,DB_Inputs!CH120>0),MIN(CH61,DB_Inputs!CH120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CI42>DB_Inputs!CI36,DB_Inputs!CI42>DB_Inputs!CI39,DB_Inputs!CI120>0),MIN(CI61,DB_Inputs!CI120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CJ42>DB_Inputs!CJ36,DB_Inputs!CJ42>DB_Inputs!CJ39,DB_Inputs!CJ120>0),MIN(CJ61,DB_Inputs!CJ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CK42>DB_Inputs!CK36,DB_Inputs!CK42>DB_Inputs!CK39,DB_Inputs!CK120>0),MIN(CK61,DB_Inputs!CK120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CL42>DB_Inputs!CL36,DB_Inputs!CL42>DB_Inputs!CL39,DB_Inputs!CL120>0),MIN(CL61,DB_Inputs!CL120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CM42>DB_Inputs!CM36,DB_Inputs!CM42>DB_Inputs!CM39,DB_Inputs!CM120>0),MIN(CM61,DB_Inputs!CM120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CN42>DB_Inputs!CN36,DB_Inputs!CN42>DB_Inputs!CN39,DB_Inputs!CN120>0),MIN(CN61,DB_Inputs!CN120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CO42>DB_Inputs!CO36,DB_Inputs!CO42>DB_Inputs!CO39,DB_Inputs!CO120>0),MIN(CO61,DB_Inputs!CO120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CP42>DB_Inputs!CP36,DB_Inputs!CP42>DB_Inputs!CP39,DB_Inputs!CP120>0),MIN(CP61,DB_Inputs!CP120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CQ42>DB_Inputs!CQ36,DB_Inputs!CQ42>DB_Inputs!CQ39,DB_Inputs!CQ120>0),MIN(CQ61,DB_Inputs!CQ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CR42>DB_Inputs!CR36,DB_Inputs!CR42>DB_Inputs!CR39,DB_Inputs!CR120>0),MIN(CR61,DB_Inputs!CR120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CS42>DB_Inputs!CS36,DB_Inputs!CS42>DB_Inputs!CS39,DB_Inputs!CS120>0),MIN(CS61,DB_Inputs!CS120),0)","v":0},{"$f":"SUMPRODUCT(CH65:CS65,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,{"$f":"IF(AND(DB_Inputs!CV42>DB_Inputs!CV36,DB_Inputs!CV42>DB_Inputs!CV39,DB_Inputs!CV120>0),MIN(CV61,DB_Inputs!CV120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CW42>DB_Inputs!CW36,DB_Inputs!CW42>DB_Inputs!CW39,DB_Inputs!CW120>0),MIN(CW61,DB_Inputs!CW120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CX42>DB_Inputs!CX36,DB_Inputs!CX42>DB_Inputs!CX39,DB_Inputs!CX120>0),MIN(CX61,DB_Inputs!CX120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CY42>DB_Inputs!CY36,DB_Inputs!CY42>DB_Inputs!CY39,DB_Inputs!CY120>0),MIN(CY61,DB_Inputs!CY120),0)","v":0},{"$f":"IF(AND(DB_Inputs!CZ42>DB_Inputs!CZ36,DB_Inputs!CZ42>DB_Inputs!CZ39,DB_Inputs!CZ120>0),MIN(CZ61,DB_Inputs!CZ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DA42>DB_Inputs!DA36,DB_Inputs!DA42>DB_Inputs!DA39,DB_Inputs!DA120>0),MIN(DA61,DB_Inputs!DA120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DB42>DB_Inputs!DB36,DB_Inputs!DB42>DB_Inputs!DB39,DB_Inputs!DB120>0),MIN(DB61,DB_Inputs!DB120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DC42>DB_Inputs!DC36,DB_Inputs!DC42>DB_Inputs!DC39,DB_Inputs!DC120>0),MIN(DC61,DB_Inputs!DC120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DD42>DB_Inputs!DD36,DB_Inputs!DD42>DB_Inputs!DD39,DB_Inputs!DD120>0),MIN(DD61,DB_Inputs!DD120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DE42>DB_Inputs!DE36,DB_Inputs!DE42>DB_Inputs!DE39,DB_Inputs!DE120>0),MIN(DE61,DB_Inputs!DE120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DF42>DB_Inputs!DF36,DB_Inputs!DF42>DB_Inputs!DF39,DB_Inputs!DF120>0),MIN(DF61,DB_Inputs!DF120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DG42>DB_Inputs!DG36,DB_Inputs!DG42>DB_Inputs!DG39,DB_Inputs!DG120>0),MIN(DG61,DB_Inputs!DG120),0)","v":0},{"$f":"SUMPRODUCT(CV65:DG65,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,{"$f":"IF(AND(DB_Inputs!DJ42>DB_Inputs!DJ36,DB_Inputs!DJ42>DB_Inputs!DJ39,DB_Inputs!DJ120>0),MIN(DJ61,DB_Inputs!DJ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DK42>DB_Inputs!DK36,DB_Inputs!DK42>DB_Inputs!DK39,DB_Inputs!DK120>0),MIN(DK61,DB_Inputs!DK120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DL42>DB_Inputs!DL36,DB_Inputs!DL42>DB_Inputs!DL39,DB_Inputs!DL120>0),MIN(DL61,DB_Inputs!DL120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DM42>DB_Inputs!DM36,DB_Inputs!DM42>DB_Inputs!DM39,DB_Inputs!DM120>0),MIN(DM61,DB_Inputs!DM120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DN42>DB_Inputs!DN36,DB_Inputs!DN42>DB_Inputs!DN39,DB_Inputs!DN120>0),MIN(DN61,DB_Inputs!DN120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DO42>DB_Inputs!DO36,DB_Inputs!DO42>DB_Inputs!DO39,DB_Inputs!DO120>0),MIN(DO61,DB_Inputs!DO120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DP42>DB_Inputs!DP36,DB_Inputs!DP42>DB_Inputs!DP39,DB_Inputs!DP120>0),MIN(DP61,DB_Inputs!DP120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DQ42>DB_Inputs!DQ36,DB_Inputs!DQ42>DB_Inputs!DQ39,DB_Inputs!DQ120>0),MIN(DQ61,DB_Inputs!DQ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DR42>DB_Inputs!DR36,DB_Inputs!DR42>DB_Inputs!DR39,DB_Inputs!DR120>0),MIN(DR61,DB_Inputs!DR120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DS42>DB_Inputs!DS36,DB_Inputs!DS42>DB_Inputs!DS39,DB_Inputs!DS120>0),MIN(DS61,DB_Inputs!DS120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DT42>DB_Inputs!DT36,DB_Inputs!DT42>DB_Inputs!DT39,DB_Inputs!DT120>0),MIN(DT61,DB_Inputs!DT120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DU42>DB_Inputs!DU36,DB_Inputs!DU42>DB_Inputs!DU39,DB_Inputs!DU120>0),MIN(DU61,DB_Inputs!DU120),0)","v":0},{"$f":"SUMPRODUCT(DJ65:DU65,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,{"$f":"IF(AND(DB_Inputs!DX42>DB_Inputs!DX36,DB_Inputs!DX42>DB_Inputs!DX39,DB_Inputs!DX120>0),MIN(DX61,DB_Inputs!DX120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DY42>DB_Inputs!DY36,DB_Inputs!DY42>DB_Inputs!DY39,DB_Inputs!DY120>0),MIN(DY61,DB_Inputs!DY120),0)","v":0},{"$f":"IF(AND(DB_Inputs!DZ42>DB_Inputs!DZ36,DB_Inputs!DZ42>DB_Inputs!DZ39,DB_Inputs!DZ120>0),MIN(DZ61,DB_Inputs!DZ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EA42>DB_Inputs!EA36,DB_Inputs!EA42>DB_Inputs!EA39,DB_Inputs!EA120>0),MIN(EA61,DB_Inputs!EA120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EB42>DB_Inputs!EB36,DB_Inputs!EB42>DB_Inputs!EB39,DB_Inputs!EB120>0),MIN(EB61,DB_Inputs!EB120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EC42>DB_Inputs!EC36,DB_Inputs!EC42>DB_Inputs!EC39,DB_Inputs!EC120>0),MIN(EC61,DB_Inputs!EC120),0)","v":0},{"$f":"IF(AND(DB_Inputs!ED42>DB_Inputs!ED36,DB_Inputs!ED42>DB_Inputs!ED39,DB_Inputs!ED120>0),MIN(ED61,DB_Inputs!ED120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EE42>DB_Inputs!EE36,DB_Inputs!EE42>DB_Inputs!EE39,DB_Inputs!EE120>0),MIN(EE61,DB_Inputs!EE120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EF42>DB_Inputs!EF36,DB_Inputs!EF42>DB_Inputs!EF39,DB_Inputs!EF120>0),MIN(EF61,DB_Inputs!EF120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EG42>DB_Inputs!EG36,DB_Inputs!EG42>DB_Inputs!EG39,DB_Inputs!EG120>0),MIN(EG61,DB_Inputs!EG120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EH42>DB_Inputs!EH36,DB_Inputs!EH42>DB_Inputs!EH39,DB_Inputs!EH120>0),MIN(EH61,DB_Inputs!EH120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EI42>DB_Inputs!EI36,DB_Inputs!EI42>DB_Inputs!EI39,DB_Inputs!EI120>0),MIN(EI61,DB_Inputs!EI120),0)","v":0},{"$f":"SUMPRODUCT(DX65:EI65,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,{"$f":"IF(AND(DB_Inputs!EL42>DB_Inputs!EL36,DB_Inputs!EL42>DB_Inputs!EL39,DB_Inputs!EL120>0),MIN(EL61,DB_Inputs!EL120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EM42>DB_Inputs!EM36,DB_Inputs!EM42>DB_Inputs!EM39,DB_Inputs!EM120>0),MIN(EM61,DB_Inputs!EM120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EN42>DB_Inputs!EN36,DB_Inputs!EN42>DB_Inputs!EN39,DB_Inputs!EN120>0),MIN(EN61,DB_Inputs!EN120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EO42>DB_Inputs!EO36,DB_Inputs!EO42>DB_Inputs!EO39,DB_Inputs!EO120>0),MIN(EO61,DB_Inputs!EO120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EP42>DB_Inputs!EP36,DB_Inputs!EP42>DB_Inputs!EP39,DB_Inputs!EP120>0),MIN(EP61,DB_Inputs!EP120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EQ42>DB_Inputs!EQ36,DB_Inputs!EQ42>DB_Inputs!EQ39,DB_Inputs!EQ120>0),MIN(EQ61,DB_Inputs!EQ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!ER42>DB_Inputs!ER36,DB_Inputs!ER42>DB_Inputs!ER39,DB_Inputs!ER120>0),MIN(ER61,DB_Inputs!ER120),0)","v":0},{"$f":"IF(AND(DB_Inputs!ES42>DB_Inputs!ES36,DB_Inputs!ES42>DB_Inputs!ES39,DB_Inputs!ES120>0),MIN(ES61,DB_Inputs!ES120),0)","v":0},{"$f":"IF(AND(DB_Inputs!ET42>DB_Inputs!ET36,DB_Inputs!ET42>DB_Inputs!ET39,DB_Inputs!ET120>0),MIN(ET61,DB_Inputs!ET120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EU42>DB_Inputs!EU36,DB_Inputs!EU42>DB_Inputs!EU39,DB_Inputs!EU120>0),MIN(EU61,DB_Inputs!EU120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EV42>DB_Inputs!EV36,DB_Inputs!EV42>DB_Inputs!EV39,DB_Inputs!EV120>0),MIN(EV61,DB_Inputs!EV120),0)","v":0},{"$f":"IF(AND(DB_Inputs!EW42>DB_Inputs!EW36,DB_Inputs!EW42>DB_Inputs!EW39,DB_Inputs!EW120>0),MIN(EW61,DB_Inputs!EW120),0)","v":0},{"$f":"SUMPRODUCT(EL65:EW65,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,{"$f":"IF(AND(DB_Inputs!EZ42>DB_Inputs!EZ36,DB_Inputs!EZ42>DB_Inputs!EZ39,DB_Inputs!EZ120>0),MIN(EZ61,DB_Inputs!EZ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FA42>DB_Inputs!FA36,DB_Inputs!FA42>DB_Inputs!FA39,DB_Inputs!FA120>0),MIN(FA61,DB_Inputs!FA120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FB42>DB_Inputs!FB36,DB_Inputs!FB42>DB_Inputs!FB39,DB_Inputs!FB120>0),MIN(FB61,DB_Inputs!FB120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FC42>DB_Inputs!FC36,DB_Inputs!FC42>DB_Inputs!FC39,DB_Inputs!FC120>0),MIN(FC61,DB_Inputs!FC120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FD42>DB_Inputs!FD36,DB_Inputs!FD42>DB_Inputs!FD39,DB_Inputs!FD120>0),MIN(FD61,DB_Inputs!FD120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FE42>DB_Inputs!FE36,DB_Inputs!FE42>DB_Inputs!FE39,DB_Inputs!FE120>0),MIN(FE61,DB_Inputs!FE120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FF42>DB_Inputs!FF36,DB_Inputs!FF42>DB_Inputs!FF39,DB_Inputs!FF120>0),MIN(FF61,DB_Inputs!FF120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FG42>DB_Inputs!FG36,DB_Inputs!FG42>DB_Inputs!FG39,DB_Inputs!FG120>0),MIN(FG61,DB_Inputs!FG120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FH42>DB_Inputs!FH36,DB_Inputs!FH42>DB_Inputs!FH39,DB_Inputs!FH120>0),MIN(FH61,DB_Inputs!FH120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FI42>DB_Inputs!FI36,DB_Inputs!FI42>DB_Inputs!FI39,DB_Inputs!FI120>0),MIN(FI61,DB_Inputs!FI120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FJ42>DB_Inputs!FJ36,DB_Inputs!FJ42>DB_Inputs!FJ39,DB_Inputs!FJ120>0),MIN(FJ61,DB_Inputs!FJ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FK42>DB_Inputs!FK36,DB_Inputs!FK42>DB_Inputs!FK39,DB_Inputs!FK120>0),MIN(FK61,DB_Inputs!FK120),0)","v":0},{"$f":"SUMPRODUCT(EZ65:FK65,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,{"$f":"IF(AND(DB_Inputs!FN42>DB_Inputs!FN36,DB_Inputs!FN42>DB_Inputs!FN39,DB_Inputs!FN120>0),MIN(FN61,DB_Inputs!FN120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FO42>DB_Inputs!FO36,DB_Inputs!FO42>DB_Inputs!FO39,DB_Inputs!FO120>0),MIN(FO61,DB_Inputs!FO120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FP42>DB_Inputs!FP36,DB_Inputs!FP42>DB_Inputs!FP39,DB_Inputs!FP120>0),MIN(FP61,DB_Inputs!FP120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FQ42>DB_Inputs!FQ36,DB_Inputs!FQ42>DB_Inputs!FQ39,DB_Inputs!FQ120>0),MIN(FQ61,DB_Inputs!FQ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FR42>DB_Inputs!FR36,DB_Inputs!FR42>DB_Inputs!FR39,DB_Inputs!FR120>0),MIN(FR61,DB_Inputs!FR120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FS42>DB_Inputs!FS36,DB_Inputs!FS42>DB_Inputs!FS39,DB_Inputs!FS120>0),MIN(FS61,DB_Inputs!FS120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FT42>DB_Inputs!FT36,DB_Inputs!FT42>DB_Inputs!FT39,DB_Inputs!FT120>0),MIN(FT61,DB_Inputs!FT120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FU42>DB_Inputs!FU36,DB_Inputs!FU42>DB_Inputs!FU39,DB_Inputs!FU120>0),MIN(FU61,DB_Inputs!FU120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FV42>DB_Inputs!FV36,DB_Inputs!FV42>DB_Inputs!FV39,DB_Inputs!FV120>0),MIN(FV61,DB_Inputs!FV120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FW42>DB_Inputs!FW36,DB_Inputs!FW42>DB_Inputs!FW39,DB_Inputs!FW120>0),MIN(FW61,DB_Inputs!FW120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FX42>DB_Inputs!FX36,DB_Inputs!FX42>DB_Inputs!FX39,DB_Inputs!FX120>0),MIN(FX61,DB_Inputs!FX120),0)","v":0},{"$f":"IF(AND(DB_Inputs!FY42>DB_Inputs!FY36,DB_Inputs!FY42>DB_Inputs!FY39,DB_Inputs!FY120>0),MIN(FY61,DB_Inputs!FY120),0)","v":0},{"$f":"SUMPRODUCT(FN65:FY65,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,{"$f":"IF(AND(DB_Inputs!GB42>DB_Inputs!GB36,DB_Inputs!GB42>DB_Inputs!GB39,DB_Inputs!GB120>0),MIN(GB61,DB_Inputs!GB120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GC42>DB_Inputs!GC36,DB_Inputs!GC42>DB_Inputs!GC39,DB_Inputs!GC120>0),MIN(GC61,DB_Inputs!GC120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GD42>DB_Inputs!GD36,DB_Inputs!GD42>DB_Inputs!GD39,DB_Inputs!GD120>0),MIN(GD61,DB_Inputs!GD120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GE42>DB_Inputs!GE36,DB_Inputs!GE42>DB_Inputs!GE39,DB_Inputs!GE120>0),MIN(GE61,DB_Inputs!GE120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GF42>DB_Inputs!GF36,DB_Inputs!GF42>DB_Inputs!GF39,DB_Inputs!GF120>0),MIN(GF61,DB_Inputs!GF120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GG42>DB_Inputs!GG36,DB_Inputs!GG42>DB_Inputs!GG39,DB_Inputs!GG120>0),MIN(GG61,DB_Inputs!GG120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GH42>DB_Inputs!GH36,DB_Inputs!GH42>DB_Inputs!GH39,DB_Inputs!GH120>0),MIN(GH61,DB_Inputs!GH120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GI42>DB_Inputs!GI36,DB_Inputs!GI42>DB_Inputs!GI39,DB_Inputs!GI120>0),MIN(GI61,DB_Inputs!GI120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GJ42>DB_Inputs!GJ36,DB_Inputs!GJ42>DB_Inputs!GJ39,DB_Inputs!GJ120>0),MIN(GJ61,DB_Inputs!GJ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GK42>DB_Inputs!GK36,DB_Inputs!GK42>DB_Inputs!GK39,DB_Inputs!GK120>0),MIN(GK61,DB_Inputs!GK120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GL42>DB_Inputs!GL36,DB_Inputs!GL42>DB_Inputs!GL39,DB_Inputs!GL120>0),MIN(GL61,DB_Inputs!GL120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GM42>DB_Inputs!GM36,DB_Inputs!GM42>DB_Inputs!GM39,DB_Inputs!GM120>0),MIN(GM61,DB_Inputs!GM120),0)","v":0},{"$f":"SUMPRODUCT(GB65:GM65,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0},null,{"$f":"IF(AND(DB_Inputs!GP42>DB_Inputs!GP36,DB_Inputs!GP42>DB_Inputs!GP39,DB_Inputs!GP120>0),MIN(GP61,DB_Inputs!GP120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GQ42>DB_Inputs!GQ36,DB_Inputs!GQ42>DB_Inputs!GQ39,DB_Inputs!GQ120>0),MIN(GQ61,DB_Inputs!GQ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GR42>DB_Inputs!GR36,DB_Inputs!GR42>DB_Inputs!GR39,DB_Inputs!GR120>0),MIN(GR61,DB_Inputs!GR120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GS42>DB_Inputs!GS36,DB_Inputs!GS42>DB_Inputs!GS39,DB_Inputs!GS120>0),MIN(GS61,DB_Inputs!GS120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GT42>DB_Inputs!GT36,DB_Inputs!GT42>DB_Inputs!GT39,DB_Inputs!GT120>0),MIN(GT61,DB_Inputs!GT120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GU42>DB_Inputs!GU36,DB_Inputs!GU42>DB_Inputs!GU39,DB_Inputs!GU120>0),MIN(GU61,DB_Inputs!GU120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GV42>DB_Inputs!GV36,DB_Inputs!GV42>DB_Inputs!GV39,DB_Inputs!GV120>0),MIN(GV61,DB_Inputs!GV120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GW42>DB_Inputs!GW36,DB_Inputs!GW42>DB_Inputs!GW39,DB_Inputs!GW120>0),MIN(GW61,DB_Inputs!GW120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GX42>DB_Inputs!GX36,DB_Inputs!GX42>DB_Inputs!GX39,DB_Inputs!GX120>0),MIN(GX61,DB_Inputs!GX120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GY42>DB_Inputs!GY36,DB_Inputs!GY42>DB_Inputs!GY39,DB_Inputs!GY120>0),MIN(GY61,DB_Inputs!GY120),0)","v":0},{"$f":"IF(AND(DB_Inputs!GZ42>DB_Inputs!GZ36,DB_Inputs!GZ42>DB_Inputs!GZ39,DB_Inputs!GZ120>0),MIN(GZ61,DB_Inputs!GZ120),0)","v":0},{"$f":"IF(AND(DB_Inputs!HA42>DB_Inputs!HA36,DB_Inputs!HA42>DB_Inputs!HA39,DB_Inputs!HA120>0),MIN(HA61,DB_Inputs!HA120),0)","v":0},{"$f":"SUMPRODUCT(GP65:HA65,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0}]
["LLH",{"$f":"IF(AND(DB_Inputs!B43>DB_Inputs!B37,DB_Inputs!B43>DB_Inputs!B40,DB_Inputs!B121>0),MIN(B62,DB_Inputs!B121),0)","v":0},{"$f":"IF(AND(DB_Inputs!C43>DB_Inputs!C37,DB_Inputs!C43>DB_Inputs!C40,DB_Inputs!C121>0),MIN(C62,DB_Inputs!C121),0)","v":0},{"$f":"IF(AND(DB_Inputs!D43>DB_Inputs!D37,DB_Inputs!D43>DB_Inputs!D40,DB_Inputs!D121>0),MIN(D62,DB_Inputs!D121),0)","v":0},{"$f":"IF(AND(DB_Inputs!E43>DB_Inputs!E37,DB_Inputs!E43>DB_Inputs!E40,DB_Inputs!E121>0),MIN(E62,DB_Inputs!E121),0)","v":0},{"$f":"IF(AND(DB_Inputs!F43>DB_Inputs!F37,DB_Inputs!F43>DB_Inputs!F40,DB_Inputs!F121>0),MIN(F62,DB_Inputs!F121),0)","v":0},{"$f":"IF(AND(DB_Inputs!G43>DB_Inputs!G37,DB_Inputs!G43>DB_Inputs!G40,DB_Inputs!G121>0),MIN(G62,DB_Inputs!G121),0)","v":0},{"$f":"IF(AND(DB_Inputs!H43>DB_Inputs!H37,DB_Inputs!H43>DB_Inputs!H40,DB_Inputs!H121>0),MIN(H62,DB_Inputs!H121),0)","v":0},{"$f":"IF(AND(DB_Inputs!I43>DB_Inputs!I37,DB_Inputs!I43>DB_Inputs!I40,DB_Inputs!I121>0),MIN(I62,DB_Inputs!I121),0)","v":47.527241392905665},{"$f":"IF(AND(DB_Inputs!J43>DB_Inputs!J37,DB_Inputs!J43>DB_Inputs!J40,DB_Inputs!J121>0),MIN(J62,DB_Inputs!J121),0)","v":89.000785495923907},{"$f":"IF(AND(DB_Inputs!K43>DB_Inputs!K37,DB_Inputs!K43>DB_Inputs!K40,DB_Inputs!K121>0),MIN(K62,DB_Inputs!K121),0)","v":0},{"$f":"IF(AND(DB_Inputs!L43>DB_Inputs!L37,DB_Inputs!L43>DB_Inputs!L40,DB_Inputs!L121>0),MIN(L62,DB_Inputs!L121),0)","v":0},{"$f":"IF(AND(DB_Inputs!M43>DB_Inputs!M37,DB_Inputs!M43>DB_Inputs!M40,DB_Inputs!M121>0),MIN(M62,DB_Inputs!M121),0)","v":0},{"$f":"SUMPRODUCT(B66:M66,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":11.036535705909401},null,{"$f":"IF(AND(DB_Inputs!P43>DB_Inputs!P37,DB_Inputs!P43>DB_Inputs!P40,DB_Inputs!P121>0),MIN(P62,DB_Inputs!P121),0)","v":0},{"$f":"IF(AND(DB_Inputs!Q43>DB_Inputs!Q37,DB_Inputs!Q43>DB_Inputs!Q40,DB_Inputs!Q121>0),MIN(Q62,DB_Inputs!Q121),0)","v":0},{"$f":"IF(AND(DB_Inputs!R43>DB_Inputs!R37,DB_Inputs!R43>DB_Inputs!R40,DB_Inputs!R121>0),MIN(R62,DB_Inputs!R121),0)","v":0},{"$f":"IF(AND(DB_Inputs!S43>DB_Inputs!S37,DB_Inputs!S43>DB_Inputs!S40,DB_Inputs!S121>0),MIN(S62,DB_Inputs!S121),0)","v":0},{"$f":"IF(AND(DB_Inputs!T43>DB_Inputs!T37,DB_Inputs!T43>DB_Inputs!T40,DB_Inputs!T121>0),MIN(T62,DB_Inputs!T121),0)","v":87.32338700383346},{"$f":"IF(AND(DB_Inputs!U43>DB_Inputs!U37,DB_Inputs!U43>DB_Inputs!U40,DB_Inputs!U121>0),MIN(U62,DB_Inputs!U121),0)","v":255.37230687111801},{"$f":"IF(AND(DB_Inputs!V43>DB_Inputs!V37,DB_Inputs!V43>DB_Inputs!V40,DB_Inputs!V121>0),MIN(V62,DB_Inputs!V121),0)","v":80.86789717585404},{"$f":"IF(AND(DB_Inputs!W43>DB_Inputs!W37,DB_Inputs!W43>DB_Inputs!W40,DB_Inputs!W121>0),MIN(W62,DB_Inputs!W121),0)","v":91.497514618109477},{"$f":"IF(AND(DB_Inputs!X43>DB_Inputs!X37,DB_Inputs!X43>DB_Inputs!X40,DB_Inputs!X121>0),MIN(X62,DB_Inputs!X121),0)","v":288.93951984666148},{"$f":"IF(AND(DB_Inputs!Y43>DB_Inputs!Y37,DB_Inputs!Y43>DB_Inputs!Y40,DB_Inputs!Y121>0),MIN(Y62,DB_Inputs!Y121),0)","v":85.053088454726321},{"$f":"IF(AND(DB_Inputs!Z43>DB_Inputs!Z37,DB_Inputs!Z43>DB_Inputs!Z40,DB_Inputs!Z121>0),MIN(Z62,DB_Inputs!Z121),0)","v":268.58870038334629},{"$f":"IF(AND(DB_Inputs!AA43>DB_Inputs!AA37,DB_Inputs!AA43>DB_Inputs!AA40,DB_Inputs!AA121>0),MIN(AA62,DB_Inputs!AA121),0)","v":0},{"$f":"SUMPRODUCT(P66:AA66,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":95.480415598712341},null,{"$f":"IF(AND(DB_Inputs!AD43>DB_Inputs!AD37,DB_Inputs!AD43>DB_Inputs!AD40,DB_Inputs!AD121>0),MIN(AD62,DB_Inputs!AD121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AE43>DB_Inputs!AE37,DB_Inputs!AE43>DB_Inputs!AE40,DB_Inputs!AE121>0),MIN(AE62,DB_Inputs!AE121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AF43>DB_Inputs!AF37,DB_Inputs!AF43>DB_Inputs!AF40,DB_Inputs!AF121>0),MIN(AF62,DB_Inputs!AF121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AG43>DB_Inputs!AG37,DB_Inputs!AG43>DB_Inputs!AG40,DB_Inputs!AG121>0),MIN(AG62,DB_Inputs!AG121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AH43>DB_Inputs!AH37,DB_Inputs!AH43>DB_Inputs!AH40,DB_Inputs!AH121>0),MIN(AH62,DB_Inputs!AH121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AI43>DB_Inputs!AI37,DB_Inputs!AI43>DB_Inputs!AI40,DB_Inputs!AI121>0),MIN(AI62,DB_Inputs!AI121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AJ43>DB_Inputs!AJ37,DB_Inputs!AJ43>DB_Inputs!AJ40,DB_Inputs!AJ121>0),MIN(AJ62,DB_Inputs!AJ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AK43>DB_Inputs!AK37,DB_Inputs!AK43>DB_Inputs!AK40,DB_Inputs!AK121>0),MIN(AK62,DB_Inputs!AK121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AL43>DB_Inputs!AL37,DB_Inputs!AL43>DB_Inputs!AL40,DB_Inputs!AL121>0),MIN(AL62,DB_Inputs!AL121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AM43>DB_Inputs!AM37,DB_Inputs!AM43>DB_Inputs!AM40,DB_Inputs!AM121>0),MIN(AM62,DB_Inputs!AM121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AN43>DB_Inputs!AN37,DB_Inputs!AN43>DB_Inputs!AN40,DB_Inputs!AN121>0),MIN(AN62,DB_Inputs!AN121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AO43>DB_Inputs!AO37,DB_Inputs!AO43>DB_Inputs!AO40,DB_Inputs!AO121>0),MIN(AO62,DB_Inputs!AO121),0)","v":0},{"$f":"SUMPRODUCT(AD66:AO66,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":0},null,{"$f":"IF(AND(DB_Inputs!AR43>DB_Inputs!AR37,DB_Inputs!AR43>DB_Inputs!AR40,DB_Inputs!AR121>0),MIN(AR62,DB_Inputs!AR121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AS43>DB_Inputs!AS37,DB_Inputs!AS43>DB_Inputs!AS40,DB_Inputs!AS121>0),MIN(AS62,DB_Inputs!AS121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AT43>DB_Inputs!AT37,DB_Inputs!AT43>DB_Inputs!AT40,DB_Inputs!AT121>0),MIN(AT62,DB_Inputs!AT121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AU43>DB_Inputs!AU37,DB_Inputs!AU43>DB_Inputs!AU40,DB_Inputs!AU121>0),MIN(AU62,DB_Inputs!AU121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AV43>DB_Inputs!AV37,DB_Inputs!AV43>DB_Inputs!AV40,DB_Inputs!AV121>0),MIN(AV62,DB_Inputs!AV121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AW43>DB_Inputs!AW37,DB_Inputs!AW43>DB_Inputs!AW40,DB_Inputs!AW121>0),MIN(AW62,DB_Inputs!AW121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AX43>DB_Inputs!AX37,DB_Inputs!AX43>DB_Inputs!AX40,DB_Inputs!AX121>0),MIN(AX62,DB_Inputs!AX121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AY43>DB_Inputs!AY37,DB_Inputs!AY43>DB_Inputs!AY40,DB_Inputs!AY121>0),MIN(AY62,DB_Inputs!AY121),0)","v":0},{"$f":"IF(AND(DB_Inputs!AZ43>DB_Inputs!AZ37,DB_Inputs!AZ43>DB_Inputs!AZ40,DB_Inputs!AZ121>0),MIN(AZ62,DB_Inputs!AZ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BA43>DB_Inputs!BA37,DB_Inputs!BA43>DB_Inputs!BA40,DB_Inputs!BA121>0),MIN(BA62,DB_Inputs!BA121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BB43>DB_Inputs!BB37,DB_Inputs!BB43>DB_Inputs!BB40,DB_Inputs!BB121>0),MIN(BB62,DB_Inputs!BB121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BC43>DB_Inputs!BC37,DB_Inputs!BC43>DB_Inputs!BC40,DB_Inputs!BC121>0),MIN(BC62,DB_Inputs!BC121),0)","v":0},{"$f":"SUMPRODUCT(AR66:BC66,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":0},null,{"$f":"IF(AND(DB_Inputs!BF43>DB_Inputs!BF37,DB_Inputs!BF43>DB_Inputs!BF40,DB_Inputs!BF121>0),MIN(BF62,DB_Inputs!BF121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BG43>DB_Inputs!BG37,DB_Inputs!BG43>DB_Inputs!BG40,DB_Inputs!BG121>0),MIN(BG62,DB_Inputs!BG121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BH43>DB_Inputs!BH37,DB_Inputs!BH43>DB_Inputs!BH40,DB_Inputs!BH121>0),MIN(BH62,DB_Inputs!BH121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BI43>DB_Inputs!BI37,DB_Inputs!BI43>DB_Inputs!BI40,DB_Inputs!BI121>0),MIN(BI62,DB_Inputs!BI121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BJ43>DB_Inputs!BJ37,DB_Inputs!BJ43>DB_Inputs!BJ40,DB_Inputs!BJ121>0),MIN(BJ62,DB_Inputs!BJ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BK43>DB_Inputs!BK37,DB_Inputs!BK43>DB_Inputs!BK40,DB_Inputs!BK121>0),MIN(BK62,DB_Inputs!BK121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BL43>DB_Inputs!BL37,DB_Inputs!BL43>DB_Inputs!BL40,DB_Inputs!BL121>0),MIN(BL62,DB_Inputs!BL121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BM43>DB_Inputs!BM37,DB_Inputs!BM43>DB_Inputs!BM40,DB_Inputs!BM121>0),MIN(BM62,DB_Inputs!BM121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BN43>DB_Inputs!BN37,DB_Inputs!BN43>DB_Inputs!BN40,DB_Inputs!BN121>0),MIN(BN62,DB_Inputs!BN121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BO43>DB_Inputs!BO37,DB_Inputs!BO43>DB_Inputs!BO40,DB_Inputs!BO121>0),MIN(BO62,DB_Inputs!BO121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BP43>DB_Inputs!BP37,DB_Inputs!BP43>DB_Inputs!BP40,DB_Inputs!BP121>0),MIN(BP62,DB_Inputs!BP121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BQ43>DB_Inputs!BQ37,DB_Inputs!BQ43>DB_Inputs!BQ40,DB_Inputs!BQ121>0),MIN(BQ62,DB_Inputs!BQ121),0)","v":0},{"$f":"SUMPRODUCT(BF66:BQ66,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,{"$f":"IF(AND(DB_Inputs!BT43>DB_Inputs!BT37,DB_Inputs!BT43>DB_Inputs!BT40,DB_Inputs!BT121>0),MIN(BT62,DB_Inputs!BT121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BU43>DB_Inputs!BU37,DB_Inputs!BU43>DB_Inputs!BU40,DB_Inputs!BU121>0),MIN(BU62,DB_Inputs!BU121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BV43>DB_Inputs!BV37,DB_Inputs!BV43>DB_Inputs!BV40,DB_Inputs!BV121>0),MIN(BV62,DB_Inputs!BV121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BW43>DB_Inputs!BW37,DB_Inputs!BW43>DB_Inputs!BW40,DB_Inputs!BW121>0),MIN(BW62,DB_Inputs!BW121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BX43>DB_Inputs!BX37,DB_Inputs!BX43>DB_Inputs!BX40,DB_Inputs!BX121>0),MIN(BX62,DB_Inputs!BX121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BY43>DB_Inputs!BY37,DB_Inputs!BY43>DB_Inputs!BY40,DB_Inputs!BY121>0),MIN(BY62,DB_Inputs!BY121),0)","v":0},{"$f":"IF(AND(DB_Inputs!BZ43>DB_Inputs!BZ37,DB_Inputs!BZ43>DB_Inputs!BZ40,DB_Inputs!BZ121>0),MIN(BZ62,DB_Inputs!BZ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CA43>DB_Inputs!CA37,DB_Inputs!CA43>DB_Inputs!CA40,DB_Inputs!CA121>0),MIN(CA62,DB_Inputs!CA121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CB43>DB_Inputs!CB37,DB_Inputs!CB43>DB_Inputs!CB40,DB_Inputs!CB121>0),MIN(CB62,DB_Inputs!CB121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CC43>DB_Inputs!CC37,DB_Inputs!CC43>DB_Inputs!CC40,DB_Inputs!CC121>0),MIN(CC62,DB_Inputs!CC121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CD43>DB_Inputs!CD37,DB_Inputs!CD43>DB_Inputs!CD40,DB_Inputs!CD121>0),MIN(CD62,DB_Inputs!CD121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CE43>DB_Inputs!CE37,DB_Inputs!CE43>DB_Inputs!CE40,DB_Inputs!CE121>0),MIN(CE62,DB_Inputs!CE121),0)","v":0},{"$f":"SUMPRODUCT(BT66:CE66,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,{"$f":"IF(AND(DB_Inputs!CH43>DB_Inputs!CH37,DB_Inputs!CH43>DB_Inputs!CH40,DB_Inputs!CH121>0),MIN(CH62,DB_Inputs!CH121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CI43>DB_Inputs!CI37,DB_Inputs!CI43>DB_Inputs!CI40,DB_Inputs!CI121>0),MIN(CI62,DB_Inputs!CI121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CJ43>DB_Inputs!CJ37,DB_Inputs!CJ43>DB_Inputs!CJ40,DB_Inputs!CJ121>0),MIN(CJ62,DB_Inputs!CJ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CK43>DB_Inputs!CK37,DB_Inputs!CK43>DB_Inputs!CK40,DB_Inputs!CK121>0),MIN(CK62,DB_Inputs!CK121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CL43>DB_Inputs!CL37,DB_Inputs!CL43>DB_Inputs!CL40,DB_Inputs!CL121>0),MIN(CL62,DB_Inputs!CL121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CM43>DB_Inputs!CM37,DB_Inputs!CM43>DB_Inputs!CM40,DB_Inputs!CM121>0),MIN(CM62,DB_Inputs!CM121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CN43>DB_Inputs!CN37,DB_Inputs!CN43>DB_Inputs!CN40,DB_Inputs!CN121>0),MIN(CN62,DB_Inputs!CN121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CO43>DB_Inputs!CO37,DB_Inputs!CO43>DB_Inputs!CO40,DB_Inputs!CO121>0),MIN(CO62,DB_Inputs!CO121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CP43>DB_Inputs!CP37,DB_Inputs!CP43>DB_Inputs!CP40,DB_Inputs!CP121>0),MIN(CP62,DB_Inputs!CP121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CQ43>DB_Inputs!CQ37,DB_Inputs!CQ43>DB_Inputs!CQ40,DB_Inputs!CQ121>0),MIN(CQ62,DB_Inputs!CQ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CR43>DB_Inputs!CR37,DB_Inputs!CR43>DB_Inputs!CR40,DB_Inputs!CR121>0),MIN(CR62,DB_Inputs!CR121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CS43>DB_Inputs!CS37,DB_Inputs!CS43>DB_Inputs!CS40,DB_Inputs!CS121>0),MIN(CS62,DB_Inputs!CS121),0)","v":0},{"$f":"SUMPRODUCT(CH66:CS66,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,{"$f":"IF(AND(DB_Inputs!CV43>DB_Inputs!CV37,DB_Inputs!CV43>DB_Inputs!CV40,DB_Inputs!CV121>0),MIN(CV62,DB_Inputs!CV121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CW43>DB_Inputs!CW37,DB_Inputs!CW43>DB_Inputs!CW40,DB_Inputs!CW121>0),MIN(CW62,DB_Inputs!CW121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CX43>DB_Inputs!CX37,DB_Inputs!CX43>DB_Inputs!CX40,DB_Inputs!CX121>0),MIN(CX62,DB_Inputs!CX121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CY43>DB_Inputs!CY37,DB_Inputs!CY43>DB_Inputs!CY40,DB_Inputs!CY121>0),MIN(CY62,DB_Inputs!CY121),0)","v":0},{"$f":"IF(AND(DB_Inputs!CZ43>DB_Inputs!CZ37,DB_Inputs!CZ43>DB_Inputs!CZ40,DB_Inputs!CZ121>0),MIN(CZ62,DB_Inputs!CZ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DA43>DB_Inputs!DA37,DB_Inputs!DA43>DB_Inputs!DA40,DB_Inputs!DA121>0),MIN(DA62,DB_Inputs!DA121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DB43>DB_Inputs!DB37,DB_Inputs!DB43>DB_Inputs!DB40,DB_Inputs!DB121>0),MIN(DB62,DB_Inputs!DB121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DC43>DB_Inputs!DC37,DB_Inputs!DC43>DB_Inputs!DC40,DB_Inputs!DC121>0),MIN(DC62,DB_Inputs!DC121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DD43>DB_Inputs!DD37,DB_Inputs!DD43>DB_Inputs!DD40,DB_Inputs!DD121>0),MIN(DD62,DB_Inputs!DD121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DE43>DB_Inputs!DE37,DB_Inputs!DE43>DB_Inputs!DE40,DB_Inputs!DE121>0),MIN(DE62,DB_Inputs!DE121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DF43>DB_Inputs!DF37,DB_Inputs!DF43>DB_Inputs!DF40,DB_Inputs!DF121>0),MIN(DF62,DB_Inputs!DF121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DG43>DB_Inputs!DG37,DB_Inputs!DG43>DB_Inputs!DG40,DB_Inputs!DG121>0),MIN(DG62,DB_Inputs!DG121),0)","v":0},{"$f":"SUMPRODUCT(CV66:DG66,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,{"$f":"IF(AND(DB_Inputs!DJ43>DB_Inputs!DJ37,DB_Inputs!DJ43>DB_Inputs!DJ40,DB_Inputs!DJ121>0),MIN(DJ62,DB_Inputs!DJ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DK43>DB_Inputs!DK37,DB_Inputs!DK43>DB_Inputs!DK40,DB_Inputs!DK121>0),MIN(DK62,DB_Inputs!DK121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DL43>DB_Inputs!DL37,DB_Inputs!DL43>DB_Inputs!DL40,DB_Inputs!DL121>0),MIN(DL62,DB_Inputs!DL121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DM43>DB_Inputs!DM37,DB_Inputs!DM43>DB_Inputs!DM40,DB_Inputs!DM121>0),MIN(DM62,DB_Inputs!DM121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DN43>DB_Inputs!DN37,DB_Inputs!DN43>DB_Inputs!DN40,DB_Inputs!DN121>0),MIN(DN62,DB_Inputs!DN121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DO43>DB_Inputs!DO37,DB_Inputs!DO43>DB_Inputs!DO40,DB_Inputs!DO121>0),MIN(DO62,DB_Inputs!DO121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DP43>DB_Inputs!DP37,DB_Inputs!DP43>DB_Inputs!DP40,DB_Inputs!DP121>0),MIN(DP62,DB_Inputs!DP121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DQ43>DB_Inputs!DQ37,DB_Inputs!DQ43>DB_Inputs!DQ40,DB_Inputs!DQ121>0),MIN(DQ62,DB_Inputs!DQ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DR43>DB_Inputs!DR37,DB_Inputs!DR43>DB_Inputs!DR40,DB_Inputs!DR121>0),MIN(DR62,DB_Inputs!DR121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DS43>DB_Inputs!DS37,DB_Inputs!DS43>DB_Inputs!DS40,DB_Inputs!DS121>0),MIN(DS62,DB_Inputs!DS121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DT43>DB_Inputs!DT37,DB_Inputs!DT43>DB_Inputs!DT40,DB_Inputs!DT121>0),MIN(DT62,DB_Inputs!DT121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DU43>DB_Inputs!DU37,DB_Inputs!DU43>DB_Inputs!DU40,DB_Inputs!DU121>0),MIN(DU62,DB_Inputs!DU121),0)","v":0},{"$f":"SUMPRODUCT(DJ66:DU66,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,{"$f":"IF(AND(DB_Inputs!DX43>DB_Inputs!DX37,DB_Inputs!DX43>DB_Inputs!DX40,DB_Inputs!DX121>0),MIN(DX62,DB_Inputs!DX121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DY43>DB_Inputs!DY37,DB_Inputs!DY43>DB_Inputs!DY40,DB_Inputs!DY121>0),MIN(DY62,DB_Inputs!DY121),0)","v":0},{"$f":"IF(AND(DB_Inputs!DZ43>DB_Inputs!DZ37,DB_Inputs!DZ43>DB_Inputs!DZ40,DB_Inputs!DZ121>0),MIN(DZ62,DB_Inputs!DZ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EA43>DB_Inputs!EA37,DB_Inputs!EA43>DB_Inputs!EA40,DB_Inputs!EA121>0),MIN(EA62,DB_Inputs!EA121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EB43>DB_Inputs!EB37,DB_Inputs!EB43>DB_Inputs!EB40,DB_Inputs!EB121>0),MIN(EB62,DB_Inputs!EB121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EC43>DB_Inputs!EC37,DB_Inputs!EC43>DB_Inputs!EC40,DB_Inputs!EC121>0),MIN(EC62,DB_Inputs!EC121),0)","v":0},{"$f":"IF(AND(DB_Inputs!ED43>DB_Inputs!ED37,DB_Inputs!ED43>DB_Inputs!ED40,DB_Inputs!ED121>0),MIN(ED62,DB_Inputs!ED121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EE43>DB_Inputs!EE37,DB_Inputs!EE43>DB_Inputs!EE40,DB_Inputs!EE121>0),MIN(EE62,DB_Inputs!EE121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EF43>DB_Inputs!EF37,DB_Inputs!EF43>DB_Inputs!EF40,DB_Inputs!EF121>0),MIN(EF62,DB_Inputs!EF121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EG43>DB_Inputs!EG37,DB_Inputs!EG43>DB_Inputs!EG40,DB_Inputs!EG121>0),MIN(EG62,DB_Inputs!EG121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EH43>DB_Inputs!EH37,DB_Inputs!EH43>DB_Inputs!EH40,DB_Inputs!EH121>0),MIN(EH62,DB_Inputs!EH121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EI43>DB_Inputs!EI37,DB_Inputs!EI43>DB_Inputs!EI40,DB_Inputs!EI121>0),MIN(EI62,DB_Inputs!EI121),0)","v":0},{"$f":"SUMPRODUCT(DX66:EI66,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,{"$f":"IF(AND(DB_Inputs!EL43>DB_Inputs!EL37,DB_Inputs!EL43>DB_Inputs!EL40,DB_Inputs!EL121>0),MIN(EL62,DB_Inputs!EL121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EM43>DB_Inputs!EM37,DB_Inputs!EM43>DB_Inputs!EM40,DB_Inputs!EM121>0),MIN(EM62,DB_Inputs!EM121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EN43>DB_Inputs!EN37,DB_Inputs!EN43>DB_Inputs!EN40,DB_Inputs!EN121>0),MIN(EN62,DB_Inputs!EN121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EO43>DB_Inputs!EO37,DB_Inputs!EO43>DB_Inputs!EO40,DB_Inputs!EO121>0),MIN(EO62,DB_Inputs!EO121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EP43>DB_Inputs!EP37,DB_Inputs!EP43>DB_Inputs!EP40,DB_Inputs!EP121>0),MIN(EP62,DB_Inputs!EP121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EQ43>DB_Inputs!EQ37,DB_Inputs!EQ43>DB_Inputs!EQ40,DB_Inputs!EQ121>0),MIN(EQ62,DB_Inputs!EQ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!ER43>DB_Inputs!ER37,DB_Inputs!ER43>DB_Inputs!ER40,DB_Inputs!ER121>0),MIN(ER62,DB_Inputs!ER121),0)","v":0},{"$f":"IF(AND(DB_Inputs!ES43>DB_Inputs!ES37,DB_Inputs!ES43>DB_Inputs!ES40,DB_Inputs!ES121>0),MIN(ES62,DB_Inputs!ES121),0)","v":0},{"$f":"IF(AND(DB_Inputs!ET43>DB_Inputs!ET37,DB_Inputs!ET43>DB_Inputs!ET40,DB_Inputs!ET121>0),MIN(ET62,DB_Inputs!ET121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EU43>DB_Inputs!EU37,DB_Inputs!EU43>DB_Inputs!EU40,DB_Inputs!EU121>0),MIN(EU62,DB_Inputs!EU121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EV43>DB_Inputs!EV37,DB_Inputs!EV43>DB_Inputs!EV40,DB_Inputs!EV121>0),MIN(EV62,DB_Inputs!EV121),0)","v":0},{"$f":"IF(AND(DB_Inputs!EW43>DB_Inputs!EW37,DB_Inputs!EW43>DB_Inputs!EW40,DB_Inputs!EW121>0),MIN(EW62,DB_Inputs!EW121),0)","v":0},{"$f":"SUMPRODUCT(EL66:EW66,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,{"$f":"IF(AND(DB_Inputs!EZ43>DB_Inputs!EZ37,DB_Inputs!EZ43>DB_Inputs!EZ40,DB_Inputs!EZ121>0),MIN(EZ62,DB_Inputs!EZ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FA43>DB_Inputs!FA37,DB_Inputs!FA43>DB_Inputs!FA40,DB_Inputs!FA121>0),MIN(FA62,DB_Inputs!FA121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FB43>DB_Inputs!FB37,DB_Inputs!FB43>DB_Inputs!FB40,DB_Inputs!FB121>0),MIN(FB62,DB_Inputs!FB121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FC43>DB_Inputs!FC37,DB_Inputs!FC43>DB_Inputs!FC40,DB_Inputs!FC121>0),MIN(FC62,DB_Inputs!FC121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FD43>DB_Inputs!FD37,DB_Inputs!FD43>DB_Inputs!FD40,DB_Inputs!FD121>0),MIN(FD62,DB_Inputs!FD121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FE43>DB_Inputs!FE37,DB_Inputs!FE43>DB_Inputs!FE40,DB_Inputs!FE121>0),MIN(FE62,DB_Inputs!FE121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FF43>DB_Inputs!FF37,DB_Inputs!FF43>DB_Inputs!FF40,DB_Inputs!FF121>0),MIN(FF62,DB_Inputs!FF121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FG43>DB_Inputs!FG37,DB_Inputs!FG43>DB_Inputs!FG40,DB_Inputs!FG121>0),MIN(FG62,DB_Inputs!FG121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FH43>DB_Inputs!FH37,DB_Inputs!FH43>DB_Inputs!FH40,DB_Inputs!FH121>0),MIN(FH62,DB_Inputs!FH121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FI43>DB_Inputs!FI37,DB_Inputs!FI43>DB_Inputs!FI40,DB_Inputs!FI121>0),MIN(FI62,DB_Inputs!FI121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FJ43>DB_Inputs!FJ37,DB_Inputs!FJ43>DB_Inputs!FJ40,DB_Inputs!FJ121>0),MIN(FJ62,DB_Inputs!FJ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FK43>DB_Inputs!FK37,DB_Inputs!FK43>DB_Inputs!FK40,DB_Inputs!FK121>0),MIN(FK62,DB_Inputs!FK121),0)","v":0},{"$f":"SUMPRODUCT(EZ66:FK66,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,{"$f":"IF(AND(DB_Inputs!FN43>DB_Inputs!FN37,DB_Inputs!FN43>DB_Inputs!FN40,DB_Inputs!FN121>0),MIN(FN62,DB_Inputs!FN121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FO43>DB_Inputs!FO37,DB_Inputs!FO43>DB_Inputs!FO40,DB_Inputs!FO121>0),MIN(FO62,DB_Inputs!FO121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FP43>DB_Inputs!FP37,DB_Inputs!FP43>DB_Inputs!FP40,DB_Inputs!FP121>0),MIN(FP62,DB_Inputs!FP121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FQ43>DB_Inputs!FQ37,DB_Inputs!FQ43>DB_Inputs!FQ40,DB_Inputs!FQ121>0),MIN(FQ62,DB_Inputs!FQ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FR43>DB_Inputs!FR37,DB_Inputs!FR43>DB_Inputs!FR40,DB_Inputs!FR121>0),MIN(FR62,DB_Inputs!FR121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FS43>DB_Inputs!FS37,DB_Inputs!FS43>DB_Inputs!FS40,DB_Inputs!FS121>0),MIN(FS62,DB_Inputs!FS121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FT43>DB_Inputs!FT37,DB_Inputs!FT43>DB_Inputs!FT40,DB_Inputs!FT121>0),MIN(FT62,DB_Inputs!FT121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FU43>DB_Inputs!FU37,DB_Inputs!FU43>DB_Inputs!FU40,DB_Inputs!FU121>0),MIN(FU62,DB_Inputs!FU121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FV43>DB_Inputs!FV37,DB_Inputs!FV43>DB_Inputs!FV40,DB_Inputs!FV121>0),MIN(FV62,DB_Inputs!FV121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FW43>DB_Inputs!FW37,DB_Inputs!FW43>DB_Inputs!FW40,DB_Inputs!FW121>0),MIN(FW62,DB_Inputs!FW121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FX43>DB_Inputs!FX37,DB_Inputs!FX43>DB_Inputs!FX40,DB_Inputs!FX121>0),MIN(FX62,DB_Inputs!FX121),0)","v":0},{"$f":"IF(AND(DB_Inputs!FY43>DB_Inputs!FY37,DB_Inputs!FY43>DB_Inputs!FY40,DB_Inputs!FY121>0),MIN(FY62,DB_Inputs!FY121),0)","v":0},{"$f":"SUMPRODUCT(FN66:FY66,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,{"$f":"IF(AND(DB_Inputs!GB43>DB_Inputs!GB37,DB_Inputs!GB43>DB_Inputs!GB40,DB_Inputs!GB121>0),MIN(GB62,DB_Inputs!GB121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GC43>DB_Inputs!GC37,DB_Inputs!GC43>DB_Inputs!GC40,DB_Inputs!GC121>0),MIN(GC62,DB_Inputs!GC121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GD43>DB_Inputs!GD37,DB_Inputs!GD43>DB_Inputs!GD40,DB_Inputs!GD121>0),MIN(GD62,DB_Inputs!GD121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GE43>DB_Inputs!GE37,DB_Inputs!GE43>DB_Inputs!GE40,DB_Inputs!GE121>0),MIN(GE62,DB_Inputs!GE121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GF43>DB_Inputs!GF37,DB_Inputs!GF43>DB_Inputs!GF40,DB_Inputs!GF121>0),MIN(GF62,DB_Inputs!GF121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GG43>DB_Inputs!GG37,DB_Inputs!GG43>DB_Inputs!GG40,DB_Inputs!GG121>0),MIN(GG62,DB_Inputs!GG121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GH43>DB_Inputs!GH37,DB_Inputs!GH43>DB_Inputs!GH40,DB_Inputs!GH121>0),MIN(GH62,DB_Inputs!GH121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GI43>DB_Inputs!GI37,DB_Inputs!GI43>DB_Inputs!GI40,DB_Inputs!GI121>0),MIN(GI62,DB_Inputs!GI121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GJ43>DB_Inputs!GJ37,DB_Inputs!GJ43>DB_Inputs!GJ40,DB_Inputs!GJ121>0),MIN(GJ62,DB_Inputs!GJ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GK43>DB_Inputs!GK37,DB_Inputs!GK43>DB_Inputs!GK40,DB_Inputs!GK121>0),MIN(GK62,DB_Inputs!GK121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GL43>DB_Inputs!GL37,DB_Inputs!GL43>DB_Inputs!GL40,DB_Inputs!GL121>0),MIN(GL62,DB_Inputs!GL121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GM43>DB_Inputs!GM37,DB_Inputs!GM43>DB_Inputs!GM40,DB_Inputs!GM121>0),MIN(GM62,DB_Inputs!GM121),0)","v":0},{"$f":"SUMPRODUCT(GB66:GM66,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0},null,{"$f":"IF(AND(DB_Inputs!GP43>DB_Inputs!GP37,DB_Inputs!GP43>DB_Inputs!GP40,DB_Inputs!GP121>0),MIN(GP62,DB_Inputs!GP121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GQ43>DB_Inputs!GQ37,DB_Inputs!GQ43>DB_Inputs!GQ40,DB_Inputs!GQ121>0),MIN(GQ62,DB_Inputs!GQ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GR43>DB_Inputs!GR37,DB_Inputs!GR43>DB_Inputs!GR40,DB_Inputs!GR121>0),MIN(GR62,DB_Inputs!GR121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GS43>DB_Inputs!GS37,DB_Inputs!GS43>DB_Inputs!GS40,DB_Inputs!GS121>0),MIN(GS62,DB_Inputs!GS121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GT43>DB_Inputs!GT37,DB_Inputs!GT43>DB_Inputs!GT40,DB_Inputs!GT121>0),MIN(GT62,DB_Inputs!GT121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GU43>DB_Inputs!GU37,DB_Inputs!GU43>DB_Inputs!GU40,DB_Inputs!GU121>0),MIN(GU62,DB_Inputs!GU121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GV43>DB_Inputs!GV37,DB_Inputs!GV43>DB_Inputs!GV40,DB_Inputs!GV121>0),MIN(GV62,DB_Inputs!GV121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GW43>DB_Inputs!GW37,DB_Inputs!GW43>DB_Inputs!GW40,DB_Inputs!GW121>0),MIN(GW62,DB_Inputs!GW121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GX43>DB_Inputs!GX37,DB_Inputs!GX43>DB_Inputs!GX40,DB_Inputs!GX121>0),MIN(GX62,DB_Inputs!GX121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GY43>DB_Inputs!GY37,DB_Inputs!GY43>DB_Inputs!GY40,DB_Inputs!GY121>0),MIN(GY62,DB_Inputs!GY121),0)","v":0},{"$f":"IF(AND(DB_Inputs!GZ43>DB_Inputs!GZ37,DB_Inputs!GZ43>DB_Inputs!GZ40,DB_Inputs!GZ121>0),MIN(GZ62,DB_Inputs!GZ121),0)","v":0},{"$f":"IF(AND(DB_Inputs!HA43>DB_Inputs!HA37,DB_Inputs!HA43>DB_Inputs!HA40,DB_Inputs!HA121>0),MIN(HA62,DB_Inputs!HA121),0)","v":0},{"$f":"SUMPRODUCT(GP66:HA66,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["FLAT",{"$f":"(B65*DB_Inputs!B$8+FedRev!B66*DB_Inputs!B$9)/DB_Inputs!B$10","v":25.158717217684543},{"$f":"(C65*DB_Inputs!C$8+FedRev!C66*DB_Inputs!C$9)/DB_Inputs!C$10","v":47.790352463339175},{"$f":"(D65*DB_Inputs!D$8+FedRev!D66*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E65*DB_Inputs!E$8+FedRev!E66*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F65*DB_Inputs!F$8+FedRev!F66*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G65*DB_Inputs!G$8+FedRev!G66*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H65*DB_Inputs!H$8+FedRev!H66*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I65*DB_Inputs!I$8+FedRev!I66*DB_Inputs!I$9)/DB_Inputs!I$10","v":48.076212548798772},{"$f":"(J65*DB_Inputs!J$8+FedRev!J66*DB_Inputs!J$9)/DB_Inputs!J$10","v":86.165566500603873},{"$f":"(K65*DB_Inputs!K$8+FedRev!K66*DB_Inputs!K$9)/DB_Inputs!K$10","v":40.936414835440772},{"$f":"(L65*DB_Inputs!L$8+FedRev!L66*DB_Inputs!L$9)/DB_Inputs!L$10","v":37.723948370739208},{"$f":"(M65*DB_Inputs!M$8+FedRev!M66*DB_Inputs!M$9)/DB_Inputs!M$10","v":41.253493384446173},{"$f":"SUMPRODUCT(B67:M67,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":27.306925252849894},null,{"$f":"(P65*DB_Inputs!P$8+FedRev!P66*DB_Inputs!P$9)/DB_Inputs!P$10","v":23.039754602718485},{"$f":"(Q65*DB_Inputs!Q$8+FedRev!Q66*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":47.96231511596698},{"$f":"(R65*DB_Inputs!R$8+FedRev!R66*DB_Inputs!R$9)/DB_Inputs!R$10","v":38.107968937185895},{"$f":"(S65*DB_Inputs!S$8+FedRev!S66*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T65*DB_Inputs!T$8+FedRev!T66*DB_Inputs!T$9)/DB_Inputs!T$10","v":87.204452609423527},{"$f":"(U65*DB_Inputs!U$8+FedRev!U66*DB_Inputs!U$9)/DB_Inputs!U$10","v":249.52711216305602},{"$f":"(V65*DB_Inputs!V$8+FedRev!V66*DB_Inputs!V$9)/DB_Inputs!V$10","v":78.957790377388505},{"$f":"(W65*DB_Inputs!W$8+FedRev!W66*DB_Inputs!W$9)/DB_Inputs!W$10","v":91.267709367095136},{"$f":"(X65*DB_Inputs!X$8+FedRev!X66*DB_Inputs!X$9)/DB_Inputs!X$10","v":288.21847098214283},{"$f":"(Y65*DB_Inputs!Y$8+FedRev!Y66*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":83.027954851610502},{"$f":"(Z65*DB_Inputs!Z$8+FedRev!Z66*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":261.94757399256162},{"$f":"(AA65*DB_Inputs!AA$8+FedRev!AA66*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":81.699461374223603},{"$f":"SUMPRODUCT(P67:AA67,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":110.93952757996239},null,{"$f":"(AD65*DB_Inputs!AD$8+FedRev!AD66*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":0},{"$f":"(AE65*DB_Inputs!AE$8+FedRev!AE66*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":0},{"$f":"(AF65*DB_Inputs!AF$8+FedRev!AF66*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":0},{"$f":"(AG65*DB_Inputs!AG$8+FedRev!AG66*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":0},{"$f":"(AH65*DB_Inputs!AH$8+FedRev!AH66*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":0},{"$f":"(AI65*DB_Inputs!AI$8+FedRev!AI66*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":0},{"$f":"(AJ65*DB_Inputs!AJ$8+FedRev!AJ66*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":0},{"$f":"(AK65*DB_Inputs!AK$8+FedRev!AK66*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":0},{"$f":"(AL65*DB_Inputs!AL$8+FedRev!AL66*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":0},{"$f":"(AM65*DB_Inputs!AM$8+FedRev!AM66*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":0},{"$f":"(AN65*DB_Inputs!AN$8+FedRev!AN66*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":0},{"$f":"(AO65*DB_Inputs!AO$8+FedRev!AO66*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":0},{"$f":"SUMPRODUCT(AD67:AO67,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":0},null,{"$f":"(AR65*DB_Inputs!AR$8+FedRev!AR66*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":0},{"$f":"(AS65*DB_Inputs!AS$8+FedRev!AS66*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":0},{"$f":"(AT65*DB_Inputs!AT$8+FedRev!AT66*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":0},{"$f":"(AU65*DB_Inputs!AU$8+FedRev!AU66*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":0},{"$f":"(AV65*DB_Inputs!AV$8+FedRev!AV66*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":0},{"$f":"(AW65*DB_Inputs!AW$8+FedRev!AW66*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":0},{"$f":"(AX65*DB_Inputs!AX$8+FedRev!AX66*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":0},{"$f":"(AY65*DB_Inputs!AY$8+FedRev!AY66*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":0},{"$f":"(AZ65*DB_Inputs!AZ$8+FedRev!AZ66*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":0},{"$f":"(BA65*DB_Inputs!BA$8+FedRev!BA66*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":0},{"$f":"(BB65*DB_Inputs!BB$8+FedRev!BB66*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":0},{"$f":"(BC65*DB_Inputs!BC$8+FedRev!BC66*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":0},{"$f":"SUMPRODUCT(AR67:BC67,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":0},null,{"$f":"(BF65*DB_Inputs!BF$8+FedRev!BF66*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":0},{"$f":"(BG65*DB_Inputs!BG$8+FedRev!BG66*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":0},{"$f":"(BH65*DB_Inputs!BH$8+FedRev!BH66*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":0},{"$f":"(BI65*DB_Inputs!BI$8+FedRev!BI66*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":0},{"$f":"(BJ65*DB_Inputs!BJ$8+FedRev!BJ66*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":0},{"$f":"(BK65*DB_Inputs!BK$8+FedRev!BK66*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":0},{"$f":"(BL65*DB_Inputs!BL$8+FedRev!BL66*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":0},{"$f":"(BM65*DB_Inputs!BM$8+FedRev!BM66*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":0},{"$f":"(BN65*DB_Inputs!BN$8+FedRev!BN66*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":0},{"$f":"(BO65*DB_Inputs!BO$8+FedRev!BO66*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":0},{"$f":"(BP65*DB_Inputs!BP$8+FedRev!BP66*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":0},{"$f":"(BQ65*DB_Inputs!BQ$8+FedRev!BQ66*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":0},{"$f":"SUMPRODUCT(BF67:BQ67,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"(BT65*DB_Inputs!BT$8+FedRev!BT66*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":0},{"$f":"(BU65*DB_Inputs!BU$8+FedRev!BU66*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":0},{"$f":"(BV65*DB_Inputs!BV$8+FedRev!BV66*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":0},{"$f":"(BW65*DB_Inputs!BW$8+FedRev!BW66*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":0},{"$f":"(BX65*DB_Inputs!BX$8+FedRev!BX66*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":0},{"$f":"(BY65*DB_Inputs!BY$8+FedRev!BY66*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":0},{"$f":"(BZ65*DB_Inputs!BZ$8+FedRev!BZ66*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":0},{"$f":"(CA65*DB_Inputs!CA$8+FedRev!CA66*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":0},{"$f":"(CB65*DB_Inputs!CB$8+FedRev!CB66*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":0},{"$f":"(CC65*DB_Inputs!CC$8+FedRev!CC66*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":0},{"$f":"(CD65*DB_Inputs!CD$8+FedRev!CD66*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":0},{"$f":"(CE65*DB_Inputs!CE$8+FedRev!CE66*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":0},{"$f":"SUMPRODUCT(BT67:CE67,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"(CH65*DB_Inputs!CH$8+FedRev!CH66*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":0},{"$f":"(CI65*DB_Inputs!CI$8+FedRev!CI66*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":0},{"$f":"(CJ65*DB_Inputs!CJ$8+FedRev!CJ66*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":0},{"$f":"(CK65*DB_Inputs!CK$8+FedRev!CK66*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":0},{"$f":"(CL65*DB_Inputs!CL$8+FedRev!CL66*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":0},{"$f":"(CM65*DB_Inputs!CM$8+FedRev!CM66*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":0},{"$f":"(CN65*DB_Inputs!CN$8+FedRev!CN66*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":0},{"$f":"(CO65*DB_Inputs!CO$8+FedRev!CO66*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":0},{"$f":"(CP65*DB_Inputs!CP$8+FedRev!CP66*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":0},{"$f":"(CQ65*DB_Inputs!CQ$8+FedRev!CQ66*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":0},{"$f":"(CR65*DB_Inputs!CR$8+FedRev!CR66*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":0},{"$f":"(CS65*DB_Inputs!CS$8+FedRev!CS66*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":0},{"$f":"SUMPRODUCT(CH67:CS67,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"(CV65*DB_Inputs!CV$8+FedRev!CV66*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":0},{"$f":"(CW65*DB_Inputs!CW$8+FedRev!CW66*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":0},{"$f":"(CX65*DB_Inputs!CX$8+FedRev!CX66*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":0},{"$f":"(CY65*DB_Inputs!CY$8+FedRev!CY66*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":0},{"$f":"(CZ65*DB_Inputs!CZ$8+FedRev!CZ66*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":0},{"$f":"(DA65*DB_Inputs!DA$8+FedRev!DA66*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":0},{"$f":"(DB65*DB_Inputs!DB$8+FedRev!DB66*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":0},{"$f":"(DC65*DB_Inputs!DC$8+FedRev!DC66*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":0},{"$f":"(DD65*DB_Inputs!DD$8+FedRev!DD66*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":0},{"$f":"(DE65*DB_Inputs!DE$8+FedRev!DE66*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":0},{"$f":"(DF65*DB_Inputs!DF$8+FedRev!DF66*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":0},{"$f":"(DG65*DB_Inputs!DG$8+FedRev!DG66*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":0},{"$f":"SUMPRODUCT(CV67:DG67,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"(DJ65*DB_Inputs!DJ$8+FedRev!DJ66*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":0},{"$f":"(DK65*DB_Inputs!DK$8+FedRev!DK66*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":0},{"$f":"(DL65*DB_Inputs!DL$8+FedRev!DL66*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":0},{"$f":"(DM65*DB_Inputs!DM$8+FedRev!DM66*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":0},{"$f":"(DN65*DB_Inputs!DN$8+FedRev!DN66*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":0},{"$f":"(DO65*DB_Inputs!DO$8+FedRev!DO66*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":0},{"$f":"(DP65*DB_Inputs!DP$8+FedRev!DP66*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":0},{"$f":"(DQ65*DB_Inputs!DQ$8+FedRev!DQ66*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":0},{"$f":"(DR65*DB_Inputs!DR$8+FedRev!DR66*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":0},{"$f":"(DS65*DB_Inputs!DS$8+FedRev!DS66*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":0},{"$f":"(DT65*DB_Inputs!DT$8+FedRev!DT66*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":0},{"$f":"(DU65*DB_Inputs!DU$8+FedRev!DU66*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":0},{"$f":"SUMPRODUCT(DJ67:DU67,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"(DX65*DB_Inputs!DX$8+FedRev!DX66*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":0},{"$f":"(DY65*DB_Inputs!DY$8+FedRev!DY66*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":0},{"$f":"(DZ65*DB_Inputs!DZ$8+FedRev!DZ66*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":0},{"$f":"(EA65*DB_Inputs!EA$8+FedRev!EA66*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":0},{"$f":"(EB65*DB_Inputs!EB$8+FedRev!EB66*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":0},{"$f":"(EC65*DB_Inputs!EC$8+FedRev!EC66*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":0},{"$f":"(ED65*DB_Inputs!ED$8+FedRev!ED66*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":0},{"$f":"(EE65*DB_Inputs!EE$8+FedRev!EE66*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":0},{"$f":"(EF65*DB_Inputs!EF$8+FedRev!EF66*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":0},{"$f":"(EG65*DB_Inputs!EG$8+FedRev!EG66*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":0},{"$f":"(EH65*DB_Inputs!EH$8+FedRev!EH66*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":0},{"$f":"(EI65*DB_Inputs!EI$8+FedRev!EI66*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":0},{"$f":"SUMPRODUCT(DX67:EI67,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"(EL65*DB_Inputs!EL$8+FedRev!EL66*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":0},{"$f":"(EM65*DB_Inputs!EM$8+FedRev!EM66*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":0},{"$f":"(EN65*DB_Inputs!EN$8+FedRev!EN66*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":0},{"$f":"(EO65*DB_Inputs!EO$8+FedRev!EO66*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":0},{"$f":"(EP65*DB_Inputs!EP$8+FedRev!EP66*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":0},{"$f":"(EQ65*DB_Inputs!EQ$8+FedRev!EQ66*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":0},{"$f":"(ER65*DB_Inputs!ER$8+FedRev!ER66*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":0},{"$f":"(ES65*DB_Inputs!ES$8+FedRev!ES66*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":0},{"$f":"(ET65*DB_Inputs!ET$8+FedRev!ET66*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":0},{"$f":"(EU65*DB_Inputs!EU$8+FedRev!EU66*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":0},{"$f":"(EV65*DB_Inputs!EV$8+FedRev!EV66*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":0},{"$f":"(EW65*DB_Inputs!EW$8+FedRev!EW66*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":0},{"$f":"SUMPRODUCT(EL67:EW67,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"(EZ65*DB_Inputs!EZ$8+FedRev!EZ66*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":0},{"$f":"(FA65*DB_Inputs!FA$8+FedRev!FA66*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":0},{"$f":"(FB65*DB_Inputs!FB$8+FedRev!FB66*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":0},{"$f":"(FC65*DB_Inputs!FC$8+FedRev!FC66*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":0},{"$f":"(FD65*DB_Inputs!FD$8+FedRev!FD66*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":0},{"$f":"(FE65*DB_Inputs!FE$8+FedRev!FE66*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":0},{"$f":"(FF65*DB_Inputs!FF$8+FedRev!FF66*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":0},{"$f":"(FG65*DB_Inputs!FG$8+FedRev!FG66*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":0},{"$f":"(FH65*DB_Inputs!FH$8+FedRev!FH66*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI65*DB_Inputs!FI$8+FedRev!FI66*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":0},{"$f":"(FJ65*DB_Inputs!FJ$8+FedRev!FJ66*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":0},{"$f":"(FK65*DB_Inputs!FK$8+FedRev!FK66*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":0},{"$f":"SUMPRODUCT(EZ67:FK67,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"(FN65*DB_Inputs!FN$8+FedRev!FN66*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":0},{"$f":"(FO65*DB_Inputs!FO$8+FedRev!FO66*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":0},{"$f":"(FP65*DB_Inputs!FP$8+FedRev!FP66*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":0},{"$f":"(FQ65*DB_Inputs!FQ$8+FedRev!FQ66*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":0},{"$f":"(FR65*DB_Inputs!FR$8+FedRev!FR66*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":0},{"$f":"(FS65*DB_Inputs!FS$8+FedRev!FS66*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":0},{"$f":"(FT65*DB_Inputs!FT$8+FedRev!FT66*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":0},{"$f":"(FU65*DB_Inputs!FU$8+FedRev!FU66*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":0},{"$f":"(FV65*DB_Inputs!FV$8+FedRev!FV66*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":0},{"$f":"(FW65*DB_Inputs!FW$8+FedRev!FW66*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":0},{"$f":"(FX65*DB_Inputs!FX$8+FedRev!FX66*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":0},{"$f":"(FY65*DB_Inputs!FY$8+FedRev!FY66*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":0},{"$f":"SUMPRODUCT(FN67:FY67,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"(GB65*DB_Inputs!GB$8+FedRev!GB66*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":0},{"$f":"(GC65*DB_Inputs!GC$8+FedRev!GC66*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":0},{"$f":"(GD65*DB_Inputs!GD$8+FedRev!GD66*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":0},{"$f":"(GE65*DB_Inputs!GE$8+FedRev!GE66*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":0},{"$f":"(GF65*DB_Inputs!GF$8+FedRev!GF66*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":0},{"$f":"(GG65*DB_Inputs!GG$8+FedRev!GG66*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":0},{"$f":"(GH65*DB_Inputs!GH$8+FedRev!GH66*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":0},{"$f":"(GI65*DB_Inputs!GI$8+FedRev!GI66*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":0},{"$f":"(GJ65*DB_Inputs!GJ$8+FedRev!GJ66*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK65*DB_Inputs!GK$8+FedRev!GK66*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":0},{"$f":"(GL65*DB_Inputs!GL$8+FedRev!GL66*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":0},{"$f":"(GM65*DB_Inputs!GM$8+FedRev!GM66*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":0},{"$f":"SUMPRODUCT(GB67:GM67,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0},null,{"$f":"(GP65*DB_Inputs!GP$8+FedRev!GP66*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":0},{"$f":"(GQ65*DB_Inputs!GQ$8+FedRev!GQ66*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":0},{"$f":"(GR65*DB_Inputs!GR$8+FedRev!GR66*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":0},{"$f":"(GS65*DB_Inputs!GS$8+FedRev!GS66*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":0},{"$f":"(GT65*DB_Inputs!GT$8+FedRev!GT66*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":0},{"$f":"(GU65*DB_Inputs!GU$8+FedRev!GU66*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":0},{"$f":"(GV65*DB_Inputs!GV$8+FedRev!GV66*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":0},{"$f":"(GW65*DB_Inputs!GW$8+FedRev!GW66*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":0},{"$f":"(GX65*DB_Inputs!GX$8+FedRev!GX66*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":0},{"$f":"(GY65*DB_Inputs!GY$8+FedRev!GY66*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":0},{"$f":"(GZ65*DB_Inputs!GZ$8+FedRev!GZ66*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":0},{"$f":"(HA65*DB_Inputs!HA$8+FedRev!HA66*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":0},{"$f":"SUMPRODUCT(GP67:HA67,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
["Surplus After NOB"]
["HLH",{"$f":"B61-B65","v":210.47970273424517},{"$f":"C61-C65","v":430.95463941730753},0,0,0,0,0,5004.4414331628923,5048.6652471919579,615.80121601346752,750.27262899066602,507.17948599382055,{"$f":"SUMPRODUCT(B69:M69,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":1063.568009780018},null,{"$f":"P61-P65","v":326.92138997914742},{"$f":"Q61-Q65","v":658.81168081498549},994.74346072575804,1216.9775505970331,1827.0064002188581,2671.9487493262473,4791.8051190396791,4621.1316558350863,3727.6018176814855,3562.7980434049159,1872.5249178233914,1026.1565682670218,{"$f":"SUMPRODUCT(P69:AA69,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":2282.9676697334285},null,{"$f":"AD61-AD65","v":{"$error":"#N/A"}},{"$f":"AE61-AE65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD69:AO69,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"AR61-AR65","v":{"$error":"#N/A"}},{"$f":"AS61-AS65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR69:BC69,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"BF61-BF65","v":{"$error":"#N/A"}},{"$f":"BG61-BG65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF69:BQ69,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"BT61-BT65","v":{"$error":"#N/A"}},{"$f":"BU61-BU65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT69:CE69,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"CH61-CH65","v":{"$error":"#N/A"}},{"$f":"CI61-CI65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH69:CS69,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"CV61-CV65","v":{"$error":"#N/A"}},{"$f":"CW61-CW65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV69:DG69,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"DJ61-DJ65","v":{"$error":"#N/A"}},{"$f":"DK61-DK65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ69:DU69,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"DX61-DX65","v":{"$error":"#N/A"}},{"$f":"DY61-DY65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX69:EI69,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"EL61-EL65","v":{"$error":"#N/A"}},{"$f":"EM61-EM65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL69:EW69,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"EZ61-EZ65","v":{"$error":"#N/A"}},{"$f":"FA61-FA65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ69:FK69,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"FN61-FN65","v":{"$error":"#N/A"}},{"$f":"FO61-FO65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN69:FY69,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"GB61-GB65","v":{"$error":"#N/A"}},{"$f":"GC61-GC65","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB69:GM69,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"GP61-GP65","v":{"$error":"#DIV/0!"}},{"$f":"GQ61-GQ65","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP69:HA69,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["LLH",{"$f":"B62-B66","v":0},0,0,0,0,0,0,3236.4059990998453,3812.1483468995366,0,0,0,{"$f":"SUMPRODUCT(B70:M70,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":574.64654895502281},null,{"$f":"P62-P66","v":0},{"$f":"Q62-Q66","v":0},0,0,158.07848620509546,1074.821950109065,4626.6401491438983,5724.4489225288116,2199.0933137835814,3171.9760106469075,34.798287560370738,0,{"$f":"SUMPRODUCT(P70:AA70,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":1412.7043376464901},null,{"$f":"AD62-AD66","v":{"$error":"#N/A"}},{"$f":"AE62-AE66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD70:AO70,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"AR62-AR66","v":{"$error":"#N/A"}},{"$f":"AS62-AS66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR70:BC70,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"BF62-BF66","v":{"$error":"#N/A"}},{"$f":"BG62-BG66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF70:BQ70,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"BT62-BT66","v":{"$error":"#N/A"}},{"$f":"BU62-BU66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT70:CE70,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"CH62-CH66","v":{"$error":"#N/A"}},{"$f":"CI62-CI66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH70:CS70,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"CV62-CV66","v":{"$error":"#N/A"}},{"$f":"CW62-CW66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV70:DG70,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"DJ62-DJ66","v":{"$error":"#N/A"}},{"$f":"DK62-DK66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ70:DU70,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"DX62-DX66","v":{"$error":"#N/A"}},{"$f":"DY62-DY66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX70:EI70,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"EL62-EL66","v":{"$error":"#N/A"}},{"$f":"EM62-EM66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL70:EW70,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"EZ62-EZ66","v":{"$error":"#N/A"}},{"$f":"FA62-FA66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ70:FK70,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"FN62-FN66","v":{"$error":"#N/A"}},{"$f":"FO62-FO66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN70:FY70,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"GB62-GB66","v":{"$error":"#N/A"}},{"$f":"GC62-GC66","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB70:GM70,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"GP62-GP66","v":{"$error":"#DIV/0!"}},{"$f":"GQ62-GQ66","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP70:HA70,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["FLAT",{"$f":"(B69*DB_Inputs!B$8+FedRev!B70*DB_Inputs!B$9)/DB_Inputs!B$10","v":117.68757572237364},{"$f":"(C69*DB_Inputs!C$8+FedRev!C70*DB_Inputs!C$9)/DB_Inputs!C$10","v":239.08717859490017},{"$f":"(D69*DB_Inputs!D$8+FedRev!D70*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E69*DB_Inputs!E$8+FedRev!E70*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F69*DB_Inputs!F$8+FedRev!F70*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G69*DB_Inputs!G$8+FedRev!G70*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H69*DB_Inputs!H$8+FedRev!H70*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I69*DB_Inputs!I$8+FedRev!I70*DB_Inputs!I$9)/DB_Inputs!I$10","v":4224.9849514791831},{"$f":"(J69*DB_Inputs!J$8+FedRev!J70*DB_Inputs!J$9)/DB_Inputs!J$10","v":4526.5803337351581},{"$f":"(K69*DB_Inputs!K$8+FedRev!K70*DB_Inputs!K$9)/DB_Inputs!K$10","v":331.07592258788577},{"$f":"(L69*DB_Inputs!L$8+FedRev!L70*DB_Inputs!L$9)/DB_Inputs!L$10","v":435.64217167199962},{"$f":"(M69*DB_Inputs!M$8+FedRev!M70*DB_Inputs!M$9)/DB_Inputs!M$10","v":270.49572586337098},{"$f":"SUMPRODUCT(B71:M71,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":847.90676267639003},null,{"$f":"(P69*DB_Inputs!P$8+FedRev!P70*DB_Inputs!P$9)/DB_Inputs!P$10","v":189.82532321369851},{"$f":"(Q69*DB_Inputs!Q$8+FedRev!Q70*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":365.49885204714866},{"$f":"(R69*DB_Inputs!R$8+FedRev!R70*DB_Inputs!R$9)/DB_Inputs!R$10","v":534.80831221814947},{"$f":"(S69*DB_Inputs!S$8+FedRev!S70*DB_Inputs!S$9)/DB_Inputs!S$10","v":680.4605659252228},{"$f":"(T69*DB_Inputs!T$8+FedRev!T70*DB_Inputs!T$9)/DB_Inputs!T$10","v":1111.7515799272455},{"$f":"(U69*DB_Inputs!U$8+FedRev!U70*DB_Inputs!U$9)/DB_Inputs!U$10","v":1969.040992470233},{"$f":"(V69*DB_Inputs!V$8+FedRev!V70*DB_Inputs!V$9)/DB_Inputs!V$10","v":4722.0687984170163},{"$f":"(W69*DB_Inputs!W$8+FedRev!W70*DB_Inputs!W$9)/DB_Inputs!W$10","v":5107.5403433022129},{"$f":"(X69*DB_Inputs!X$8+FedRev!X70*DB_Inputs!X$9)/DB_Inputs!X$10","v":3048.2647048379727},{"$f":"(Y69*DB_Inputs!Y$8+FedRev!Y70*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":3390.500157995471},{"$f":"(Z69*DB_Inputs!Z$8+FedRev!Z70*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":1101.8653631969632},{"$f":"(AA69*DB_Inputs!AA$8+FedRev!AA70*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":547.28350307574499},{"$f":"SUMPRODUCT(P71:AA71,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":1900.6876124422711},null,{"$f":"(AD69*DB_Inputs!AD$8+FedRev!AD70*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":{"$error":"#N/A"}},{"$f":"(AE69*DB_Inputs!AE$8+FedRev!AE70*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":{"$error":"#N/A"}},{"$f":"(AF69*DB_Inputs!AF$8+FedRev!AF70*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":{"$error":"#N/A"}},{"$f":"(AG69*DB_Inputs!AG$8+FedRev!AG70*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":{"$error":"#N/A"}},{"$f":"(AH69*DB_Inputs!AH$8+FedRev!AH70*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":{"$error":"#N/A"}},{"$f":"(AI69*DB_Inputs!AI$8+FedRev!AI70*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":{"$error":"#N/A"}},{"$f":"(AJ69*DB_Inputs!AJ$8+FedRev!AJ70*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":{"$error":"#N/A"}},{"$f":"(AK69*DB_Inputs!AK$8+FedRev!AK70*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":{"$error":"#N/A"}},{"$f":"(AL69*DB_Inputs!AL$8+FedRev!AL70*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":{"$error":"#N/A"}},{"$f":"(AM69*DB_Inputs!AM$8+FedRev!AM70*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":{"$error":"#N/A"}},{"$f":"(AN69*DB_Inputs!AN$8+FedRev!AN70*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":{"$error":"#N/A"}},{"$f":"(AO69*DB_Inputs!AO$8+FedRev!AO70*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD71:AO71,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"(AR69*DB_Inputs!AR$8+FedRev!AR70*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":{"$error":"#N/A"}},{"$f":"(AS69*DB_Inputs!AS$8+FedRev!AS70*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":{"$error":"#N/A"}},{"$f":"(AT69*DB_Inputs!AT$8+FedRev!AT70*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":{"$error":"#N/A"}},{"$f":"(AU69*DB_Inputs!AU$8+FedRev!AU70*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":{"$error":"#N/A"}},{"$f":"(AV69*DB_Inputs!AV$8+FedRev!AV70*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":{"$error":"#N/A"}},{"$f":"(AW69*DB_Inputs!AW$8+FedRev!AW70*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":{"$error":"#N/A"}},{"$f":"(AX69*DB_Inputs!AX$8+FedRev!AX70*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":{"$error":"#N/A"}},{"$f":"(AY69*DB_Inputs!AY$8+FedRev!AY70*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":{"$error":"#N/A"}},{"$f":"(AZ69*DB_Inputs!AZ$8+FedRev!AZ70*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":{"$error":"#N/A"}},{"$f":"(BA69*DB_Inputs!BA$8+FedRev!BA70*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":{"$error":"#N/A"}},{"$f":"(BB69*DB_Inputs!BB$8+FedRev!BB70*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":{"$error":"#N/A"}},{"$f":"(BC69*DB_Inputs!BC$8+FedRev!BC70*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR71:BC71,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"(BF69*DB_Inputs!BF$8+FedRev!BF70*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":{"$error":"#N/A"}},{"$f":"(BG69*DB_Inputs!BG$8+FedRev!BG70*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":{"$error":"#N/A"}},{"$f":"(BH69*DB_Inputs!BH$8+FedRev!BH70*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":{"$error":"#N/A"}},{"$f":"(BI69*DB_Inputs!BI$8+FedRev!BI70*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":{"$error":"#N/A"}},{"$f":"(BJ69*DB_Inputs!BJ$8+FedRev!BJ70*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":{"$error":"#N/A"}},{"$f":"(BK69*DB_Inputs!BK$8+FedRev!BK70*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":{"$error":"#N/A"}},{"$f":"(BL69*DB_Inputs!BL$8+FedRev!BL70*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":{"$error":"#N/A"}},{"$f":"(BM69*DB_Inputs!BM$8+FedRev!BM70*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":{"$error":"#N/A"}},{"$f":"(BN69*DB_Inputs!BN$8+FedRev!BN70*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":{"$error":"#N/A"}},{"$f":"(BO69*DB_Inputs!BO$8+FedRev!BO70*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":{"$error":"#N/A"}},{"$f":"(BP69*DB_Inputs!BP$8+FedRev!BP70*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":{"$error":"#N/A"}},{"$f":"(BQ69*DB_Inputs!BQ$8+FedRev!BQ70*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF71:BQ71,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"(BT69*DB_Inputs!BT$8+FedRev!BT70*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":{"$error":"#N/A"}},{"$f":"(BU69*DB_Inputs!BU$8+FedRev!BU70*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":{"$error":"#N/A"}},{"$f":"(BV69*DB_Inputs!BV$8+FedRev!BV70*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":{"$error":"#N/A"}},{"$f":"(BW69*DB_Inputs!BW$8+FedRev!BW70*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":{"$error":"#N/A"}},{"$f":"(BX69*DB_Inputs!BX$8+FedRev!BX70*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":{"$error":"#N/A"}},{"$f":"(BY69*DB_Inputs!BY$8+FedRev!BY70*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":{"$error":"#N/A"}},{"$f":"(BZ69*DB_Inputs!BZ$8+FedRev!BZ70*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":{"$error":"#N/A"}},{"$f":"(CA69*DB_Inputs!CA$8+FedRev!CA70*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":{"$error":"#N/A"}},{"$f":"(CB69*DB_Inputs!CB$8+FedRev!CB70*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":{"$error":"#N/A"}},{"$f":"(CC69*DB_Inputs!CC$8+FedRev!CC70*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":{"$error":"#N/A"}},{"$f":"(CD69*DB_Inputs!CD$8+FedRev!CD70*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":{"$error":"#N/A"}},{"$f":"(CE69*DB_Inputs!CE$8+FedRev!CE70*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT71:CE71,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"(CH69*DB_Inputs!CH$8+FedRev!CH70*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":{"$error":"#N/A"}},{"$f":"(CI69*DB_Inputs!CI$8+FedRev!CI70*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":{"$error":"#N/A"}},{"$f":"(CJ69*DB_Inputs!CJ$8+FedRev!CJ70*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":{"$error":"#N/A"}},{"$f":"(CK69*DB_Inputs!CK$8+FedRev!CK70*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":{"$error":"#N/A"}},{"$f":"(CL69*DB_Inputs!CL$8+FedRev!CL70*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":{"$error":"#N/A"}},{"$f":"(CM69*DB_Inputs!CM$8+FedRev!CM70*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":{"$error":"#N/A"}},{"$f":"(CN69*DB_Inputs!CN$8+FedRev!CN70*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":{"$error":"#N/A"}},{"$f":"(CO69*DB_Inputs!CO$8+FedRev!CO70*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":{"$error":"#N/A"}},{"$f":"(CP69*DB_Inputs!CP$8+FedRev!CP70*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":{"$error":"#N/A"}},{"$f":"(CQ69*DB_Inputs!CQ$8+FedRev!CQ70*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":{"$error":"#N/A"}},{"$f":"(CR69*DB_Inputs!CR$8+FedRev!CR70*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":{"$error":"#N/A"}},{"$f":"(CS69*DB_Inputs!CS$8+FedRev!CS70*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH71:CS71,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"(CV69*DB_Inputs!CV$8+FedRev!CV70*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":{"$error":"#N/A"}},{"$f":"(CW69*DB_Inputs!CW$8+FedRev!CW70*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":{"$error":"#N/A"}},{"$f":"(CX69*DB_Inputs!CX$8+FedRev!CX70*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":{"$error":"#N/A"}},{"$f":"(CY69*DB_Inputs!CY$8+FedRev!CY70*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":{"$error":"#N/A"}},{"$f":"(CZ69*DB_Inputs!CZ$8+FedRev!CZ70*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":{"$error":"#N/A"}},{"$f":"(DA69*DB_Inputs!DA$8+FedRev!DA70*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":{"$error":"#N/A"}},{"$f":"(DB69*DB_Inputs!DB$8+FedRev!DB70*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":{"$error":"#N/A"}},{"$f":"(DC69*DB_Inputs!DC$8+FedRev!DC70*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":{"$error":"#N/A"}},{"$f":"(DD69*DB_Inputs!DD$8+FedRev!DD70*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":{"$error":"#N/A"}},{"$f":"(DE69*DB_Inputs!DE$8+FedRev!DE70*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":{"$error":"#N/A"}},{"$f":"(DF69*DB_Inputs!DF$8+FedRev!DF70*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":{"$error":"#N/A"}},{"$f":"(DG69*DB_Inputs!DG$8+FedRev!DG70*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV71:DG71,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"(DJ69*DB_Inputs!DJ$8+FedRev!DJ70*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":{"$error":"#N/A"}},{"$f":"(DK69*DB_Inputs!DK$8+FedRev!DK70*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":{"$error":"#N/A"}},{"$f":"(DL69*DB_Inputs!DL$8+FedRev!DL70*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":{"$error":"#N/A"}},{"$f":"(DM69*DB_Inputs!DM$8+FedRev!DM70*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":{"$error":"#N/A"}},{"$f":"(DN69*DB_Inputs!DN$8+FedRev!DN70*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":{"$error":"#N/A"}},{"$f":"(DO69*DB_Inputs!DO$8+FedRev!DO70*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":{"$error":"#N/A"}},{"$f":"(DP69*DB_Inputs!DP$8+FedRev!DP70*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":{"$error":"#N/A"}},{"$f":"(DQ69*DB_Inputs!DQ$8+FedRev!DQ70*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":{"$error":"#N/A"}},{"$f":"(DR69*DB_Inputs!DR$8+FedRev!DR70*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":{"$error":"#N/A"}},{"$f":"(DS69*DB_Inputs!DS$8+FedRev!DS70*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":{"$error":"#N/A"}},{"$f":"(DT69*DB_Inputs!DT$8+FedRev!DT70*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":{"$error":"#N/A"}},{"$f":"(DU69*DB_Inputs!DU$8+FedRev!DU70*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ71:DU71,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"(DX69*DB_Inputs!DX$8+FedRev!DX70*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":{"$error":"#N/A"}},{"$f":"(DY69*DB_Inputs!DY$8+FedRev!DY70*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":{"$error":"#N/A"}},{"$f":"(DZ69*DB_Inputs!DZ$8+FedRev!DZ70*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":{"$error":"#N/A"}},{"$f":"(EA69*DB_Inputs!EA$8+FedRev!EA70*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":{"$error":"#N/A"}},{"$f":"(EB69*DB_Inputs!EB$8+FedRev!EB70*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":{"$error":"#N/A"}},{"$f":"(EC69*DB_Inputs!EC$8+FedRev!EC70*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":{"$error":"#N/A"}},{"$f":"(ED69*DB_Inputs!ED$8+FedRev!ED70*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":{"$error":"#N/A"}},{"$f":"(EE69*DB_Inputs!EE$8+FedRev!EE70*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":{"$error":"#N/A"}},{"$f":"(EF69*DB_Inputs!EF$8+FedRev!EF70*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":{"$error":"#N/A"}},{"$f":"(EG69*DB_Inputs!EG$8+FedRev!EG70*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":{"$error":"#N/A"}},{"$f":"(EH69*DB_Inputs!EH$8+FedRev!EH70*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":{"$error":"#N/A"}},{"$f":"(EI69*DB_Inputs!EI$8+FedRev!EI70*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX71:EI71,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"(EL69*DB_Inputs!EL$8+FedRev!EL70*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":{"$error":"#N/A"}},{"$f":"(EM69*DB_Inputs!EM$8+FedRev!EM70*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":{"$error":"#N/A"}},{"$f":"(EN69*DB_Inputs!EN$8+FedRev!EN70*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":{"$error":"#N/A"}},{"$f":"(EO69*DB_Inputs!EO$8+FedRev!EO70*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":{"$error":"#N/A"}},{"$f":"(EP69*DB_Inputs!EP$8+FedRev!EP70*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":{"$error":"#N/A"}},{"$f":"(EQ69*DB_Inputs!EQ$8+FedRev!EQ70*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":{"$error":"#N/A"}},{"$f":"(ER69*DB_Inputs!ER$8+FedRev!ER70*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":{"$error":"#N/A"}},{"$f":"(ES69*DB_Inputs!ES$8+FedRev!ES70*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":{"$error":"#N/A"}},{"$f":"(ET69*DB_Inputs!ET$8+FedRev!ET70*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":{"$error":"#N/A"}},{"$f":"(EU69*DB_Inputs!EU$8+FedRev!EU70*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":{"$error":"#N/A"}},{"$f":"(EV69*DB_Inputs!EV$8+FedRev!EV70*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":{"$error":"#N/A"}},{"$f":"(EW69*DB_Inputs!EW$8+FedRev!EW70*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL71:EW71,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"(EZ69*DB_Inputs!EZ$8+FedRev!EZ70*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":{"$error":"#N/A"}},{"$f":"(FA69*DB_Inputs!FA$8+FedRev!FA70*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":{"$error":"#N/A"}},{"$f":"(FB69*DB_Inputs!FB$8+FedRev!FB70*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":{"$error":"#N/A"}},{"$f":"(FC69*DB_Inputs!FC$8+FedRev!FC70*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":{"$error":"#N/A"}},{"$f":"(FD69*DB_Inputs!FD$8+FedRev!FD70*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":{"$error":"#N/A"}},{"$f":"(FE69*DB_Inputs!FE$8+FedRev!FE70*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":{"$error":"#N/A"}},{"$f":"(FF69*DB_Inputs!FF$8+FedRev!FF70*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":{"$error":"#N/A"}},{"$f":"(FG69*DB_Inputs!FG$8+FedRev!FG70*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":{"$error":"#N/A"}},{"$f":"(FH69*DB_Inputs!FH$8+FedRev!FH70*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":{"$error":"#N/A"}},{"$f":"(FI69*DB_Inputs!FI$8+FedRev!FI70*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":{"$error":"#N/A"}},{"$f":"(FJ69*DB_Inputs!FJ$8+FedRev!FJ70*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":{"$error":"#N/A"}},{"$f":"(FK69*DB_Inputs!FK$8+FedRev!FK70*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ71:FK71,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"(FN69*DB_Inputs!FN$8+FedRev!FN70*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":{"$error":"#N/A"}},{"$f":"(FO69*DB_Inputs!FO$8+FedRev!FO70*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":{"$error":"#N/A"}},{"$f":"(FP69*DB_Inputs!FP$8+FedRev!FP70*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":{"$error":"#N/A"}},{"$f":"(FQ69*DB_Inputs!FQ$8+FedRev!FQ70*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":{"$error":"#N/A"}},{"$f":"(FR69*DB_Inputs!FR$8+FedRev!FR70*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":{"$error":"#N/A"}},{"$f":"(FS69*DB_Inputs!FS$8+FedRev!FS70*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":{"$error":"#N/A"}},{"$f":"(FT69*DB_Inputs!FT$8+FedRev!FT70*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":{"$error":"#N/A"}},{"$f":"(FU69*DB_Inputs!FU$8+FedRev!FU70*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":{"$error":"#N/A"}},{"$f":"(FV69*DB_Inputs!FV$8+FedRev!FV70*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":{"$error":"#N/A"}},{"$f":"(FW69*DB_Inputs!FW$8+FedRev!FW70*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":{"$error":"#N/A"}},{"$f":"(FX69*DB_Inputs!FX$8+FedRev!FX70*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":{"$error":"#N/A"}},{"$f":"(FY69*DB_Inputs!FY$8+FedRev!FY70*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN71:FY71,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"(GB69*DB_Inputs!GB$8+FedRev!GB70*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":{"$error":"#N/A"}},{"$f":"(GC69*DB_Inputs!GC$8+FedRev!GC70*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":{"$error":"#N/A"}},{"$f":"(GD69*DB_Inputs!GD$8+FedRev!GD70*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":{"$error":"#N/A"}},{"$f":"(GE69*DB_Inputs!GE$8+FedRev!GE70*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":{"$error":"#N/A"}},{"$f":"(GF69*DB_Inputs!GF$8+FedRev!GF70*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":{"$error":"#N/A"}},{"$f":"(GG69*DB_Inputs!GG$8+FedRev!GG70*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":{"$error":"#N/A"}},{"$f":"(GH69*DB_Inputs!GH$8+FedRev!GH70*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":{"$error":"#N/A"}},{"$f":"(GI69*DB_Inputs!GI$8+FedRev!GI70*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":{"$error":"#N/A"}},{"$f":"(GJ69*DB_Inputs!GJ$8+FedRev!GJ70*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":{"$error":"#N/A"}},{"$f":"(GK69*DB_Inputs!GK$8+FedRev!GK70*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":{"$error":"#N/A"}},{"$f":"(GL69*DB_Inputs!GL$8+FedRev!GL70*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":{"$error":"#N/A"}},{"$f":"(GM69*DB_Inputs!GM$8+FedRev!GM70*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB71:GM71,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"(GP69*DB_Inputs!GP$8+FedRev!GP70*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ69*DB_Inputs!GQ$8+FedRev!GQ70*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR69*DB_Inputs!GR$8+FedRev!GR70*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS69*DB_Inputs!GS$8+FedRev!GS70*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT69*DB_Inputs!GT$8+FedRev!GT70*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU69*DB_Inputs!GU$8+FedRev!GU70*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV69*DB_Inputs!GV$8+FedRev!GV70*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW69*DB_Inputs!GW$8+FedRev!GW70*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX69*DB_Inputs!GX$8+FedRev!GX70*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY69*DB_Inputs!GY$8+FedRev!GY70*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ69*DB_Inputs!GZ$8+FedRev!GZ70*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA69*DB_Inputs!HA$8+FedRev!HA70*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP71:HA71,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["2nd round to COB"]
["HLH",{"$f":"IF(AND(DB_Inputs!B39>DB_Inputs!B36,DB_Inputs!B118>0),MIN(B69,DB_Inputs!B118),0)","v":210.47970273424517},{"$f":"IF(AND(DB_Inputs!C39>DB_Inputs!C36,DB_Inputs!C118>0),MIN(C69,DB_Inputs!C118),0)","v":430.95463941730753},{"$f":"IF(AND(DB_Inputs!D39>DB_Inputs!D36,DB_Inputs!D118>0),MIN(D69,DB_Inputs!D118),0)","v":0},{"$f":"IF(AND(DB_Inputs!E39>DB_Inputs!E36,DB_Inputs!E118>0),MIN(E69,DB_Inputs!E118),0)","v":0},{"$f":"IF(AND(DB_Inputs!F39>DB_Inputs!F36,DB_Inputs!F118>0),MIN(F69,DB_Inputs!F118),0)","v":0},{"$f":"IF(AND(DB_Inputs!G39>DB_Inputs!G36,DB_Inputs!G118>0),MIN(G69,DB_Inputs!G118),0)","v":0},{"$f":"IF(AND(DB_Inputs!H39>DB_Inputs!H36,DB_Inputs!H118>0),MIN(H69,DB_Inputs!H118),0)","v":0},{"$f":"IF(AND(DB_Inputs!I39>DB_Inputs!I36,DB_Inputs!I118>0),MIN(I69,DB_Inputs!I118),0)","v":570.58050028483069},{"$f":"IF(AND(DB_Inputs!J39>DB_Inputs!J36,DB_Inputs!J118>0),MIN(J69,DB_Inputs!J118),0)","v":618.76627604166663},{"$f":"IF(AND(DB_Inputs!K39>DB_Inputs!K36,DB_Inputs!K118>0),MIN(K69,DB_Inputs!K118),0)","v":521.53157552083326},{"$f":"IF(AND(DB_Inputs!L39>DB_Inputs!L36,DB_Inputs!L118>0),MIN(L69,DB_Inputs!L118),0)","v":337.22058461507157},{"$f":"IF(AND(DB_Inputs!M39>DB_Inputs!M36,DB_Inputs!M118>0),MIN(M69,DB_Inputs!M118),0)","v":400.09221903483069},{"$f":"SUMPRODUCT(B73:M73,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":257.89154532835192},null,{"$f":"IF(AND(DB_Inputs!P39>DB_Inputs!P36,DB_Inputs!P118>0),MIN(P69,DB_Inputs!P118),0)","v":326.92138997914742},{"$f":"IF(AND(DB_Inputs!Q39>DB_Inputs!Q36,DB_Inputs!Q118>0),MIN(Q69,DB_Inputs!Q118),0)","v":621.23860677083326},{"$f":"IF(AND(DB_Inputs!R39>DB_Inputs!R36,DB_Inputs!R118>0),MIN(R69,DB_Inputs!R118),0)","v":459.71798070271814},{"$f":"IF(AND(DB_Inputs!S39>DB_Inputs!S36,DB_Inputs!S118>0),MIN(S69,DB_Inputs!S118),0)","v":559.6566721598308},{"$f":"IF(AND(DB_Inputs!T39>DB_Inputs!T36,DB_Inputs!T118>0),MIN(T69,DB_Inputs!T118),0)","v":452.41007486979163},{"$f":"IF(AND(DB_Inputs!U39>DB_Inputs!U36,DB_Inputs!U118>0),MIN(U69,DB_Inputs!U118),0)","v":550.76009114583326},{"$f":"IF(AND(DB_Inputs!V39>DB_Inputs!V36,DB_Inputs!V118>0),MIN(V69,DB_Inputs!V118),0)","v":504.41211700439453},{"$f":"IF(AND(DB_Inputs!W39>DB_Inputs!W36,DB_Inputs!W118>0),MIN(W69,DB_Inputs!W118),0)","v":614.06692504882812},{"$f":"IF(AND(DB_Inputs!X39>DB_Inputs!X36,DB_Inputs!X118>0),MIN(X69,DB_Inputs!X118),0)","v":449.58686955769855},{"$f":"IF(AND(DB_Inputs!Y39>DB_Inputs!Y36,DB_Inputs!Y118>0),MIN(Y69,DB_Inputs!Y118),0)","v":547.32314554850257},{"$f":"IF(AND(DB_Inputs!Z39>DB_Inputs!Z36,DB_Inputs!Z118>0),MIN(Z69,DB_Inputs!Z118),0)","v":479.15730794270837},{"$f":"IF(AND(DB_Inputs!AA39>DB_Inputs!AA36,DB_Inputs!AA118>0),MIN(AA69,DB_Inputs!AA118),0)","v":583.32194010416674},{"$f":"SUMPRODUCT(P73:AA73,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":511.61880245159108},null,{"$f":"IF(AND(DB_Inputs!AD39>DB_Inputs!AD36,DB_Inputs!AD118>0),MIN(AD69,DB_Inputs!AD118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AE39>DB_Inputs!AE36,DB_Inputs!AE118>0),MIN(AE69,DB_Inputs!AE118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AF39>DB_Inputs!AF36,DB_Inputs!AF118>0),MIN(AF69,DB_Inputs!AF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AG39>DB_Inputs!AG36,DB_Inputs!AG118>0),MIN(AG69,DB_Inputs!AG118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AH39>DB_Inputs!AH36,DB_Inputs!AH118>0),MIN(AH69,DB_Inputs!AH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AI39>DB_Inputs!AI36,DB_Inputs!AI118>0),MIN(AI69,DB_Inputs!AI118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AJ39>DB_Inputs!AJ36,DB_Inputs!AJ118>0),MIN(AJ69,DB_Inputs!AJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AK39>DB_Inputs!AK36,DB_Inputs!AK118>0),MIN(AK69,DB_Inputs!AK118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AL39>DB_Inputs!AL36,DB_Inputs!AL118>0),MIN(AL69,DB_Inputs!AL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AM39>DB_Inputs!AM36,DB_Inputs!AM118>0),MIN(AM69,DB_Inputs!AM118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AN39>DB_Inputs!AN36,DB_Inputs!AN118>0),MIN(AN69,DB_Inputs!AN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AO39>DB_Inputs!AO36,DB_Inputs!AO118>0),MIN(AO69,DB_Inputs!AO118),0)","v":0},{"$f":"SUMPRODUCT(AD73:AO73,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":0},null,{"$f":"IF(AND(DB_Inputs!AR39>DB_Inputs!AR36,DB_Inputs!AR118>0),MIN(AR69,DB_Inputs!AR118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AS39>DB_Inputs!AS36,DB_Inputs!AS118>0),MIN(AS69,DB_Inputs!AS118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AT39>DB_Inputs!AT36,DB_Inputs!AT118>0),MIN(AT69,DB_Inputs!AT118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AU39>DB_Inputs!AU36,DB_Inputs!AU118>0),MIN(AU69,DB_Inputs!AU118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AV39>DB_Inputs!AV36,DB_Inputs!AV118>0),MIN(AV69,DB_Inputs!AV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AW39>DB_Inputs!AW36,DB_Inputs!AW118>0),MIN(AW69,DB_Inputs!AW118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AX39>DB_Inputs!AX36,DB_Inputs!AX118>0),MIN(AX69,DB_Inputs!AX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AY39>DB_Inputs!AY36,DB_Inputs!AY118>0),MIN(AY69,DB_Inputs!AY118),0)","v":0},{"$f":"IF(AND(DB_Inputs!AZ39>DB_Inputs!AZ36,DB_Inputs!AZ118>0),MIN(AZ69,DB_Inputs!AZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BA39>DB_Inputs!BA36,DB_Inputs!BA118>0),MIN(BA69,DB_Inputs!BA118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BB39>DB_Inputs!BB36,DB_Inputs!BB118>0),MIN(BB69,DB_Inputs!BB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BC39>DB_Inputs!BC36,DB_Inputs!BC118>0),MIN(BC69,DB_Inputs!BC118),0)","v":0},{"$f":"SUMPRODUCT(AR73:BC73,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":0},null,{"$f":"IF(AND(DB_Inputs!BF39>DB_Inputs!BF36,DB_Inputs!BF118>0),MIN(BF69,DB_Inputs!BF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BG39>DB_Inputs!BG36,DB_Inputs!BG118>0),MIN(BG69,DB_Inputs!BG118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BH39>DB_Inputs!BH36,DB_Inputs!BH118>0),MIN(BH69,DB_Inputs!BH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BI39>DB_Inputs!BI36,DB_Inputs!BI118>0),MIN(BI69,DB_Inputs!BI118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BJ39>DB_Inputs!BJ36,DB_Inputs!BJ118>0),MIN(BJ69,DB_Inputs!BJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BK39>DB_Inputs!BK36,DB_Inputs!BK118>0),MIN(BK69,DB_Inputs!BK118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BL39>DB_Inputs!BL36,DB_Inputs!BL118>0),MIN(BL69,DB_Inputs!BL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BM39>DB_Inputs!BM36,DB_Inputs!BM118>0),MIN(BM69,DB_Inputs!BM118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BN39>DB_Inputs!BN36,DB_Inputs!BN118>0),MIN(BN69,DB_Inputs!BN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BO39>DB_Inputs!BO36,DB_Inputs!BO118>0),MIN(BO69,DB_Inputs!BO118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BP39>DB_Inputs!BP36,DB_Inputs!BP118>0),MIN(BP69,DB_Inputs!BP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BQ39>DB_Inputs!BQ36,DB_Inputs!BQ118>0),MIN(BQ69,DB_Inputs!BQ118),0)","v":0},{"$f":"SUMPRODUCT(BF73:BQ73,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,{"$f":"IF(AND(DB_Inputs!BT39>DB_Inputs!BT36,DB_Inputs!BT118>0),MIN(BT69,DB_Inputs!BT118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BU39>DB_Inputs!BU36,DB_Inputs!BU118>0),MIN(BU69,DB_Inputs!BU118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BV39>DB_Inputs!BV36,DB_Inputs!BV118>0),MIN(BV69,DB_Inputs!BV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BW39>DB_Inputs!BW36,DB_Inputs!BW118>0),MIN(BW69,DB_Inputs!BW118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BX39>DB_Inputs!BX36,DB_Inputs!BX118>0),MIN(BX69,DB_Inputs!BX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BY39>DB_Inputs!BY36,DB_Inputs!BY118>0),MIN(BY69,DB_Inputs!BY118),0)","v":0},{"$f":"IF(AND(DB_Inputs!BZ39>DB_Inputs!BZ36,DB_Inputs!BZ118>0),MIN(BZ69,DB_Inputs!BZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CA39>DB_Inputs!CA36,DB_Inputs!CA118>0),MIN(CA69,DB_Inputs!CA118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CB39>DB_Inputs!CB36,DB_Inputs!CB118>0),MIN(CB69,DB_Inputs!CB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CC39>DB_Inputs!CC36,DB_Inputs!CC118>0),MIN(CC69,DB_Inputs!CC118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CD39>DB_Inputs!CD36,DB_Inputs!CD118>0),MIN(CD69,DB_Inputs!CD118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CE39>DB_Inputs!CE36,DB_Inputs!CE118>0),MIN(CE69,DB_Inputs!CE118),0)","v":0},{"$f":"SUMPRODUCT(BT73:CE73,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,{"$f":"IF(AND(DB_Inputs!CH39>DB_Inputs!CH36,DB_Inputs!CH118>0),MIN(CH69,DB_Inputs!CH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CI39>DB_Inputs!CI36,DB_Inputs!CI118>0),MIN(CI69,DB_Inputs!CI118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CJ39>DB_Inputs!CJ36,DB_Inputs!CJ118>0),MIN(CJ69,DB_Inputs!CJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CK39>DB_Inputs!CK36,DB_Inputs!CK118>0),MIN(CK69,DB_Inputs!CK118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CL39>DB_Inputs!CL36,DB_Inputs!CL118>0),MIN(CL69,DB_Inputs!CL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CM39>DB_Inputs!CM36,DB_Inputs!CM118>0),MIN(CM69,DB_Inputs!CM118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CN39>DB_Inputs!CN36,DB_Inputs!CN118>0),MIN(CN69,DB_Inputs!CN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CO39>DB_Inputs!CO36,DB_Inputs!CO118>0),MIN(CO69,DB_Inputs!CO118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CP39>DB_Inputs!CP36,DB_Inputs!CP118>0),MIN(CP69,DB_Inputs!CP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CQ39>DB_Inputs!CQ36,DB_Inputs!CQ118>0),MIN(CQ69,DB_Inputs!CQ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CR39>DB_Inputs!CR36,DB_Inputs!CR118>0),MIN(CR69,DB_Inputs!CR118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CS39>DB_Inputs!CS36,DB_Inputs!CS118>0),MIN(CS69,DB_Inputs!CS118),0)","v":0},{"$f":"SUMPRODUCT(CH73:CS73,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,{"$f":"IF(AND(DB_Inputs!CV39>DB_Inputs!CV36,DB_Inputs!CV118>0),MIN(CV69,DB_Inputs!CV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CW39>DB_Inputs!CW36,DB_Inputs!CW118>0),MIN(CW69,DB_Inputs!CW118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CX39>DB_Inputs!CX36,DB_Inputs!CX118>0),MIN(CX69,DB_Inputs!CX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CY39>DB_Inputs!CY36,DB_Inputs!CY118>0),MIN(CY69,DB_Inputs!CY118),0)","v":0},{"$f":"IF(AND(DB_Inputs!CZ39>DB_Inputs!CZ36,DB_Inputs!CZ118>0),MIN(CZ69,DB_Inputs!CZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DA39>DB_Inputs!DA36,DB_Inputs!DA118>0),MIN(DA69,DB_Inputs!DA118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DB39>DB_Inputs!DB36,DB_Inputs!DB118>0),MIN(DB69,DB_Inputs!DB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DC39>DB_Inputs!DC36,DB_Inputs!DC118>0),MIN(DC69,DB_Inputs!DC118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DD39>DB_Inputs!DD36,DB_Inputs!DD118>0),MIN(DD69,DB_Inputs!DD118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DE39>DB_Inputs!DE36,DB_Inputs!DE118>0),MIN(DE69,DB_Inputs!DE118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DF39>DB_Inputs!DF36,DB_Inputs!DF118>0),MIN(DF69,DB_Inputs!DF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DG39>DB_Inputs!DG36,DB_Inputs!DG118>0),MIN(DG69,DB_Inputs!DG118),0)","v":0},{"$f":"SUMPRODUCT(CV73:DG73,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,{"$f":"IF(AND(DB_Inputs!DJ39>DB_Inputs!DJ36,DB_Inputs!DJ118>0),MIN(DJ69,DB_Inputs!DJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DK39>DB_Inputs!DK36,DB_Inputs!DK118>0),MIN(DK69,DB_Inputs!DK118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DL39>DB_Inputs!DL36,DB_Inputs!DL118>0),MIN(DL69,DB_Inputs!DL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DM39>DB_Inputs!DM36,DB_Inputs!DM118>0),MIN(DM69,DB_Inputs!DM118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DN39>DB_Inputs!DN36,DB_Inputs!DN118>0),MIN(DN69,DB_Inputs!DN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DO39>DB_Inputs!DO36,DB_Inputs!DO118>0),MIN(DO69,DB_Inputs!DO118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DP39>DB_Inputs!DP36,DB_Inputs!DP118>0),MIN(DP69,DB_Inputs!DP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DQ39>DB_Inputs!DQ36,DB_Inputs!DQ118>0),MIN(DQ69,DB_Inputs!DQ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DR39>DB_Inputs!DR36,DB_Inputs!DR118>0),MIN(DR69,DB_Inputs!DR118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DS39>DB_Inputs!DS36,DB_Inputs!DS118>0),MIN(DS69,DB_Inputs!DS118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DT39>DB_Inputs!DT36,DB_Inputs!DT118>0),MIN(DT69,DB_Inputs!DT118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DU39>DB_Inputs!DU36,DB_Inputs!DU118>0),MIN(DU69,DB_Inputs!DU118),0)","v":0},{"$f":"SUMPRODUCT(DJ73:DU73,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,{"$f":"IF(AND(DB_Inputs!DX39>DB_Inputs!DX36,DB_Inputs!DX118>0),MIN(DX69,DB_Inputs!DX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DY39>DB_Inputs!DY36,DB_Inputs!DY118>0),MIN(DY69,DB_Inputs!DY118),0)","v":0},{"$f":"IF(AND(DB_Inputs!DZ39>DB_Inputs!DZ36,DB_Inputs!DZ118>0),MIN(DZ69,DB_Inputs!DZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EA39>DB_Inputs!EA36,DB_Inputs!EA118>0),MIN(EA69,DB_Inputs!EA118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EB39>DB_Inputs!EB36,DB_Inputs!EB118>0),MIN(EB69,DB_Inputs!EB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EC39>DB_Inputs!EC36,DB_Inputs!EC118>0),MIN(EC69,DB_Inputs!EC118),0)","v":0},{"$f":"IF(AND(DB_Inputs!ED39>DB_Inputs!ED36,DB_Inputs!ED118>0),MIN(ED69,DB_Inputs!ED118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EE39>DB_Inputs!EE36,DB_Inputs!EE118>0),MIN(EE69,DB_Inputs!EE118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EF39>DB_Inputs!EF36,DB_Inputs!EF118>0),MIN(EF69,DB_Inputs!EF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EG39>DB_Inputs!EG36,DB_Inputs!EG118>0),MIN(EG69,DB_Inputs!EG118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EH39>DB_Inputs!EH36,DB_Inputs!EH118>0),MIN(EH69,DB_Inputs!EH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EI39>DB_Inputs!EI36,DB_Inputs!EI118>0),MIN(EI69,DB_Inputs!EI118),0)","v":0},{"$f":"SUMPRODUCT(DX73:EI73,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,{"$f":"IF(AND(DB_Inputs!EL39>DB_Inputs!EL36,DB_Inputs!EL118>0),MIN(EL69,DB_Inputs!EL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EM39>DB_Inputs!EM36,DB_Inputs!EM118>0),MIN(EM69,DB_Inputs!EM118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EN39>DB_Inputs!EN36,DB_Inputs!EN118>0),MIN(EN69,DB_Inputs!EN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EO39>DB_Inputs!EO36,DB_Inputs!EO118>0),MIN(EO69,DB_Inputs!EO118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EP39>DB_Inputs!EP36,DB_Inputs!EP118>0),MIN(EP69,DB_Inputs!EP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EQ39>DB_Inputs!EQ36,DB_Inputs!EQ118>0),MIN(EQ69,DB_Inputs!EQ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!ER39>DB_Inputs!ER36,DB_Inputs!ER118>0),MIN(ER69,DB_Inputs!ER118),0)","v":0},{"$f":"IF(AND(DB_Inputs!ES39>DB_Inputs!ES36,DB_Inputs!ES118>0),MIN(ES69,DB_Inputs!ES118),0)","v":0},{"$f":"IF(AND(DB_Inputs!ET39>DB_Inputs!ET36,DB_Inputs!ET118>0),MIN(ET69,DB_Inputs!ET118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EU39>DB_Inputs!EU36,DB_Inputs!EU118>0),MIN(EU69,DB_Inputs!EU118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EV39>DB_Inputs!EV36,DB_Inputs!EV118>0),MIN(EV69,DB_Inputs!EV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!EW39>DB_Inputs!EW36,DB_Inputs!EW118>0),MIN(EW69,DB_Inputs!EW118),0)","v":0},{"$f":"SUMPRODUCT(EL73:EW73,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,{"$f":"IF(AND(DB_Inputs!EZ39>DB_Inputs!EZ36,DB_Inputs!EZ118>0),MIN(EZ69,DB_Inputs!EZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FA39>DB_Inputs!FA36,DB_Inputs!FA118>0),MIN(FA69,DB_Inputs!FA118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FB39>DB_Inputs!FB36,DB_Inputs!FB118>0),MIN(FB69,DB_Inputs!FB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FC39>DB_Inputs!FC36,DB_Inputs!FC118>0),MIN(FC69,DB_Inputs!FC118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FD39>DB_Inputs!FD36,DB_Inputs!FD118>0),MIN(FD69,DB_Inputs!FD118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FE39>DB_Inputs!FE36,DB_Inputs!FE118>0),MIN(FE69,DB_Inputs!FE118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FF39>DB_Inputs!FF36,DB_Inputs!FF118>0),MIN(FF69,DB_Inputs!FF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FG39>DB_Inputs!FG36,DB_Inputs!FG118>0),MIN(FG69,DB_Inputs!FG118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FH39>DB_Inputs!FH36,DB_Inputs!FH118>0),MIN(FH69,DB_Inputs!FH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FI39>DB_Inputs!FI36,DB_Inputs!FI118>0),MIN(FI69,DB_Inputs!FI118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FJ39>DB_Inputs!FJ36,DB_Inputs!FJ118>0),MIN(FJ69,DB_Inputs!FJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FK39>DB_Inputs!FK36,DB_Inputs!FK118>0),MIN(FK69,DB_Inputs!FK118),0)","v":0},{"$f":"SUMPRODUCT(EZ73:FK73,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,{"$f":"IF(AND(DB_Inputs!FN39>DB_Inputs!FN36,DB_Inputs!FN118>0),MIN(FN69,DB_Inputs!FN118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FO39>DB_Inputs!FO36,DB_Inputs!FO118>0),MIN(FO69,DB_Inputs!FO118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FP39>DB_Inputs!FP36,DB_Inputs!FP118>0),MIN(FP69,DB_Inputs!FP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FQ39>DB_Inputs!FQ36,DB_Inputs!FQ118>0),MIN(FQ69,DB_Inputs!FQ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FR39>DB_Inputs!FR36,DB_Inputs!FR118>0),MIN(FR69,DB_Inputs!FR118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FS39>DB_Inputs!FS36,DB_Inputs!FS118>0),MIN(FS69,DB_Inputs!FS118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FT39>DB_Inputs!FT36,DB_Inputs!FT118>0),MIN(FT69,DB_Inputs!FT118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FU39>DB_Inputs!FU36,DB_Inputs!FU118>0),MIN(FU69,DB_Inputs!FU118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FV39>DB_Inputs!FV36,DB_Inputs!FV118>0),MIN(FV69,DB_Inputs!FV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FW39>DB_Inputs!FW36,DB_Inputs!FW118>0),MIN(FW69,DB_Inputs!FW118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FX39>DB_Inputs!FX36,DB_Inputs!FX118>0),MIN(FX69,DB_Inputs!FX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!FY39>DB_Inputs!FY36,DB_Inputs!FY118>0),MIN(FY69,DB_Inputs!FY118),0)","v":0},{"$f":"SUMPRODUCT(FN73:FY73,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,{"$f":"IF(AND(DB_Inputs!GB39>DB_Inputs!GB36,DB_Inputs!GB118>0),MIN(GB69,DB_Inputs!GB118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GC39>DB_Inputs!GC36,DB_Inputs!GC118>0),MIN(GC69,DB_Inputs!GC118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GD39>DB_Inputs!GD36,DB_Inputs!GD118>0),MIN(GD69,DB_Inputs!GD118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GE39>DB_Inputs!GE36,DB_Inputs!GE118>0),MIN(GE69,DB_Inputs!GE118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GF39>DB_Inputs!GF36,DB_Inputs!GF118>0),MIN(GF69,DB_Inputs!GF118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GG39>DB_Inputs!GG36,DB_Inputs!GG118>0),MIN(GG69,DB_Inputs!GG118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GH39>DB_Inputs!GH36,DB_Inputs!GH118>0),MIN(GH69,DB_Inputs!GH118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GI39>DB_Inputs!GI36,DB_Inputs!GI118>0),MIN(GI69,DB_Inputs!GI118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GJ39>DB_Inputs!GJ36,DB_Inputs!GJ118>0),MIN(GJ69,DB_Inputs!GJ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GK39>DB_Inputs!GK36,DB_Inputs!GK118>0),MIN(GK69,DB_Inputs!GK118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GL39>DB_Inputs!GL36,DB_Inputs!GL118>0),MIN(GL69,DB_Inputs!GL118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GM39>DB_Inputs!GM36,DB_Inputs!GM118>0),MIN(GM69,DB_Inputs!GM118),0)","v":0},{"$f":"SUMPRODUCT(GB73:GM73,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0},null,{"$f":"IF(AND(DB_Inputs!GP39>DB_Inputs!GP36,DB_Inputs!GP118>0),MIN(GP69,DB_Inputs!GP118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GQ39>DB_Inputs!GQ36,DB_Inputs!GQ118>0),MIN(GQ69,DB_Inputs!GQ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GR39>DB_Inputs!GR36,DB_Inputs!GR118>0),MIN(GR69,DB_Inputs!GR118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GS39>DB_Inputs!GS36,DB_Inputs!GS118>0),MIN(GS69,DB_Inputs!GS118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GT39>DB_Inputs!GT36,DB_Inputs!GT118>0),MIN(GT69,DB_Inputs!GT118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GU39>DB_Inputs!GU36,DB_Inputs!GU118>0),MIN(GU69,DB_Inputs!GU118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GV39>DB_Inputs!GV36,DB_Inputs!GV118>0),MIN(GV69,DB_Inputs!GV118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GW39>DB_Inputs!GW36,DB_Inputs!GW118>0),MIN(GW69,DB_Inputs!GW118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GX39>DB_Inputs!GX36,DB_Inputs!GX118>0),MIN(GX69,DB_Inputs!GX118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GY39>DB_Inputs!GY36,DB_Inputs!GY118>0),MIN(GY69,DB_Inputs!GY118),0)","v":0},{"$f":"IF(AND(DB_Inputs!GZ39>DB_Inputs!GZ36,DB_Inputs!GZ118>0),MIN(GZ69,DB_Inputs!GZ118),0)","v":0},{"$f":"IF(AND(DB_Inputs!HA39>DB_Inputs!HA36,DB_Inputs!HA118>0),MIN(HA69,DB_Inputs!HA118),0)","v":0},{"$f":"SUMPRODUCT(GP73:HA73,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0}]
["LLH",{"$f":"IF(AND(DB_Inputs!B40>DB_Inputs!B37,DB_Inputs!B119>0),MIN(B70,DB_Inputs!B119),0)","v":0},{"$f":"IF(AND(DB_Inputs!C40>DB_Inputs!C37,DB_Inputs!C119>0),MIN(C70,DB_Inputs!C119),0)","v":0},{"$f":"IF(AND(DB_Inputs!D40>DB_Inputs!D37,DB_Inputs!D119>0),MIN(D70,DB_Inputs!D119),0)","v":0},{"$f":"IF(AND(DB_Inputs!E40>DB_Inputs!E37,DB_Inputs!E119>0),MIN(E70,DB_Inputs!E119),0)","v":0},{"$f":"IF(AND(DB_Inputs!F40>DB_Inputs!F37,DB_Inputs!F119>0),MIN(F70,DB_Inputs!F119),0)","v":0},{"$f":"IF(AND(DB_Inputs!G40>DB_Inputs!G37,DB_Inputs!G119>0),MIN(G70,DB_Inputs!G119),0)","v":0},{"$f":"IF(AND(DB_Inputs!H40>DB_Inputs!H37,DB_Inputs!H119>0),MIN(H70,DB_Inputs!H119),0)","v":0},{"$f":"IF(AND(DB_Inputs!I40>DB_Inputs!I37,DB_Inputs!I119>0),MIN(I70,DB_Inputs!I119),0)","v":578.40134684244799},{"$f":"IF(AND(DB_Inputs!J40>DB_Inputs!J37,DB_Inputs!J119>0),MIN(J70,DB_Inputs!J119),0)","v":634.278798421224},{"$f":"IF(AND(DB_Inputs!K40>DB_Inputs!K37,DB_Inputs!K119>0),MIN(K70,DB_Inputs!K119),0)","v":0},{"$f":"IF(AND(DB_Inputs!L40>DB_Inputs!L37,DB_Inputs!L119>0),MIN(L70,DB_Inputs!L119),0)","v":0},{"$f":"IF(AND(DB_Inputs!M40>DB_Inputs!M37,DB_Inputs!M119>0),MIN(M70,DB_Inputs!M119),0)","v":0},{"$f":"SUMPRODUCT(B74:M74,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":99.000102609827906},null,{"$f":"IF(AND(DB_Inputs!P40>DB_Inputs!P37,DB_Inputs!P119>0),MIN(P70,DB_Inputs!P119),0)","v":0},{"$f":"IF(AND(DB_Inputs!Q40>DB_Inputs!Q37,DB_Inputs!Q119>0),MIN(Q70,DB_Inputs!Q119),0)","v":0},{"$f":"IF(AND(DB_Inputs!R40>DB_Inputs!R37,DB_Inputs!R119>0),MIN(R70,DB_Inputs!R119),0)","v":0},{"$f":"IF(AND(DB_Inputs!S40>DB_Inputs!S37,DB_Inputs!S119>0),MIN(S70,DB_Inputs!S119),0)","v":0},{"$f":"IF(AND(DB_Inputs!T40>DB_Inputs!T37,DB_Inputs!T119>0),MIN(T70,DB_Inputs!T119),0)","v":158.07848620509546},{"$f":"IF(AND(DB_Inputs!U40>DB_Inputs!U37,DB_Inputs!U119>0),MIN(U70,DB_Inputs!U119),0)","v":535.86155700683594},{"$f":"IF(AND(DB_Inputs!V40>DB_Inputs!V37,DB_Inputs!V119>0),MIN(V70,DB_Inputs!V119),0)","v":486.67944081624347},{"$f":"IF(AND(DB_Inputs!W40>DB_Inputs!W37,DB_Inputs!W119>0),MIN(W70,DB_Inputs!W119),0)","v":592.47931925455725},{"$f":"IF(AND(DB_Inputs!X40>DB_Inputs!X37,DB_Inputs!X119>0),MIN(X70,DB_Inputs!X119),0)","v":473.8359375},{"$f":"IF(AND(DB_Inputs!Y40>DB_Inputs!Y37,DB_Inputs!Y119>0),MIN(Y70,DB_Inputs!Y119),0)","v":576.84375},{"$f":"IF(AND(DB_Inputs!Z40>DB_Inputs!Z37,DB_Inputs!Z119>0),MIN(Z70,DB_Inputs!Z119),0)","v":34.798287560370738},{"$f":"IF(AND(DB_Inputs!AA40>DB_Inputs!AA37,DB_Inputs!AA119>0),MIN(AA70,DB_Inputs!AA119),0)","v":0},{"$f":"SUMPRODUCT(P74:AA74,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":237.71476497161416},null,{"$f":"IF(AND(DB_Inputs!AD40>DB_Inputs!AD37,DB_Inputs!AD119>0),MIN(AD70,DB_Inputs!AD119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AE40>DB_Inputs!AE37,DB_Inputs!AE119>0),MIN(AE70,DB_Inputs!AE119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AF40>DB_Inputs!AF37,DB_Inputs!AF119>0),MIN(AF70,DB_Inputs!AF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AG40>DB_Inputs!AG37,DB_Inputs!AG119>0),MIN(AG70,DB_Inputs!AG119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AH40>DB_Inputs!AH37,DB_Inputs!AH119>0),MIN(AH70,DB_Inputs!AH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AI40>DB_Inputs!AI37,DB_Inputs!AI119>0),MIN(AI70,DB_Inputs!AI119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AJ40>DB_Inputs!AJ37,DB_Inputs!AJ119>0),MIN(AJ70,DB_Inputs!AJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AK40>DB_Inputs!AK37,DB_Inputs!AK119>0),MIN(AK70,DB_Inputs!AK119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AL40>DB_Inputs!AL37,DB_Inputs!AL119>0),MIN(AL70,DB_Inputs!AL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AM40>DB_Inputs!AM37,DB_Inputs!AM119>0),MIN(AM70,DB_Inputs!AM119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AN40>DB_Inputs!AN37,DB_Inputs!AN119>0),MIN(AN70,DB_Inputs!AN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AO40>DB_Inputs!AO37,DB_Inputs!AO119>0),MIN(AO70,DB_Inputs!AO119),0)","v":0},{"$f":"SUMPRODUCT(AD74:AO74,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":0},null,{"$f":"IF(AND(DB_Inputs!AR40>DB_Inputs!AR37,DB_Inputs!AR119>0),MIN(AR70,DB_Inputs!AR119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AS40>DB_Inputs!AS37,DB_Inputs!AS119>0),MIN(AS70,DB_Inputs!AS119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AT40>DB_Inputs!AT37,DB_Inputs!AT119>0),MIN(AT70,DB_Inputs!AT119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AU40>DB_Inputs!AU37,DB_Inputs!AU119>0),MIN(AU70,DB_Inputs!AU119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AV40>DB_Inputs!AV37,DB_Inputs!AV119>0),MIN(AV70,DB_Inputs!AV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AW40>DB_Inputs!AW37,DB_Inputs!AW119>0),MIN(AW70,DB_Inputs!AW119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AX40>DB_Inputs!AX37,DB_Inputs!AX119>0),MIN(AX70,DB_Inputs!AX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AY40>DB_Inputs!AY37,DB_Inputs!AY119>0),MIN(AY70,DB_Inputs!AY119),0)","v":0},{"$f":"IF(AND(DB_Inputs!AZ40>DB_Inputs!AZ37,DB_Inputs!AZ119>0),MIN(AZ70,DB_Inputs!AZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BA40>DB_Inputs!BA37,DB_Inputs!BA119>0),MIN(BA70,DB_Inputs!BA119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BB40>DB_Inputs!BB37,DB_Inputs!BB119>0),MIN(BB70,DB_Inputs!BB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BC40>DB_Inputs!BC37,DB_Inputs!BC119>0),MIN(BC70,DB_Inputs!BC119),0)","v":0},{"$f":"SUMPRODUCT(AR74:BC74,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":0},null,{"$f":"IF(AND(DB_Inputs!BF40>DB_Inputs!BF37,DB_Inputs!BF119>0),MIN(BF70,DB_Inputs!BF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BG40>DB_Inputs!BG37,DB_Inputs!BG119>0),MIN(BG70,DB_Inputs!BG119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BH40>DB_Inputs!BH37,DB_Inputs!BH119>0),MIN(BH70,DB_Inputs!BH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BI40>DB_Inputs!BI37,DB_Inputs!BI119>0),MIN(BI70,DB_Inputs!BI119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BJ40>DB_Inputs!BJ37,DB_Inputs!BJ119>0),MIN(BJ70,DB_Inputs!BJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BK40>DB_Inputs!BK37,DB_Inputs!BK119>0),MIN(BK70,DB_Inputs!BK119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BL40>DB_Inputs!BL37,DB_Inputs!BL119>0),MIN(BL70,DB_Inputs!BL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BM40>DB_Inputs!BM37,DB_Inputs!BM119>0),MIN(BM70,DB_Inputs!BM119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BN40>DB_Inputs!BN37,DB_Inputs!BN119>0),MIN(BN70,DB_Inputs!BN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BO40>DB_Inputs!BO37,DB_Inputs!BO119>0),MIN(BO70,DB_Inputs!BO119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BP40>DB_Inputs!BP37,DB_Inputs!BP119>0),MIN(BP70,DB_Inputs!BP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BQ40>DB_Inputs!BQ37,DB_Inputs!BQ119>0),MIN(BQ70,DB_Inputs!BQ119),0)","v":0},{"$f":"SUMPRODUCT(BF74:BQ74,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,{"$f":"IF(AND(DB_Inputs!BT40>DB_Inputs!BT37,DB_Inputs!BT119>0),MIN(BT70,DB_Inputs!BT119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BU40>DB_Inputs!BU37,DB_Inputs!BU119>0),MIN(BU70,DB_Inputs!BU119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BV40>DB_Inputs!BV37,DB_Inputs!BV119>0),MIN(BV70,DB_Inputs!BV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BW40>DB_Inputs!BW37,DB_Inputs!BW119>0),MIN(BW70,DB_Inputs!BW119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BX40>DB_Inputs!BX37,DB_Inputs!BX119>0),MIN(BX70,DB_Inputs!BX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BY40>DB_Inputs!BY37,DB_Inputs!BY119>0),MIN(BY70,DB_Inputs!BY119),0)","v":0},{"$f":"IF(AND(DB_Inputs!BZ40>DB_Inputs!BZ37,DB_Inputs!BZ119>0),MIN(BZ70,DB_Inputs!BZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CA40>DB_Inputs!CA37,DB_Inputs!CA119>0),MIN(CA70,DB_Inputs!CA119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CB40>DB_Inputs!CB37,DB_Inputs!CB119>0),MIN(CB70,DB_Inputs!CB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CC40>DB_Inputs!CC37,DB_Inputs!CC119>0),MIN(CC70,DB_Inputs!CC119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CD40>DB_Inputs!CD37,DB_Inputs!CD119>0),MIN(CD70,DB_Inputs!CD119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CE40>DB_Inputs!CE37,DB_Inputs!CE119>0),MIN(CE70,DB_Inputs!CE119),0)","v":0},{"$f":"SUMPRODUCT(BT74:CE74,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,{"$f":"IF(AND(DB_Inputs!CH40>DB_Inputs!CH37,DB_Inputs!CH119>0),MIN(CH70,DB_Inputs!CH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CI40>DB_Inputs!CI37,DB_Inputs!CI119>0),MIN(CI70,DB_Inputs!CI119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CJ40>DB_Inputs!CJ37,DB_Inputs!CJ119>0),MIN(CJ70,DB_Inputs!CJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CK40>DB_Inputs!CK37,DB_Inputs!CK119>0),MIN(CK70,DB_Inputs!CK119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CL40>DB_Inputs!CL37,DB_Inputs!CL119>0),MIN(CL70,DB_Inputs!CL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CM40>DB_Inputs!CM37,DB_Inputs!CM119>0),MIN(CM70,DB_Inputs!CM119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CN40>DB_Inputs!CN37,DB_Inputs!CN119>0),MIN(CN70,DB_Inputs!CN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CO40>DB_Inputs!CO37,DB_Inputs!CO119>0),MIN(CO70,DB_Inputs!CO119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CP40>DB_Inputs!CP37,DB_Inputs!CP119>0),MIN(CP70,DB_Inputs!CP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CQ40>DB_Inputs!CQ37,DB_Inputs!CQ119>0),MIN(CQ70,DB_Inputs!CQ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CR40>DB_Inputs!CR37,DB_Inputs!CR119>0),MIN(CR70,DB_Inputs!CR119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CS40>DB_Inputs!CS37,DB_Inputs!CS119>0),MIN(CS70,DB_Inputs!CS119),0)","v":0},{"$f":"SUMPRODUCT(CH74:CS74,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,{"$f":"IF(AND(DB_Inputs!CV40>DB_Inputs!CV37,DB_Inputs!CV119>0),MIN(CV70,DB_Inputs!CV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CW40>DB_Inputs!CW37,DB_Inputs!CW119>0),MIN(CW70,DB_Inputs!CW119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CX40>DB_Inputs!CX37,DB_Inputs!CX119>0),MIN(CX70,DB_Inputs!CX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CY40>DB_Inputs!CY37,DB_Inputs!CY119>0),MIN(CY70,DB_Inputs!CY119),0)","v":0},{"$f":"IF(AND(DB_Inputs!CZ40>DB_Inputs!CZ37,DB_Inputs!CZ119>0),MIN(CZ70,DB_Inputs!CZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DA40>DB_Inputs!DA37,DB_Inputs!DA119>0),MIN(DA70,DB_Inputs!DA119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DB40>DB_Inputs!DB37,DB_Inputs!DB119>0),MIN(DB70,DB_Inputs!DB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DC40>DB_Inputs!DC37,DB_Inputs!DC119>0),MIN(DC70,DB_Inputs!DC119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DD40>DB_Inputs!DD37,DB_Inputs!DD119>0),MIN(DD70,DB_Inputs!DD119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DE40>DB_Inputs!DE37,DB_Inputs!DE119>0),MIN(DE70,DB_Inputs!DE119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DF40>DB_Inputs!DF37,DB_Inputs!DF119>0),MIN(DF70,DB_Inputs!DF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DG40>DB_Inputs!DG37,DB_Inputs!DG119>0),MIN(DG70,DB_Inputs!DG119),0)","v":0},{"$f":"SUMPRODUCT(CV74:DG74,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,{"$f":"IF(AND(DB_Inputs!DJ40>DB_Inputs!DJ37,DB_Inputs!DJ119>0),MIN(DJ70,DB_Inputs!DJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DK40>DB_Inputs!DK37,DB_Inputs!DK119>0),MIN(DK70,DB_Inputs!DK119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DL40>DB_Inputs!DL37,DB_Inputs!DL119>0),MIN(DL70,DB_Inputs!DL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DM40>DB_Inputs!DM37,DB_Inputs!DM119>0),MIN(DM70,DB_Inputs!DM119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DN40>DB_Inputs!DN37,DB_Inputs!DN119>0),MIN(DN70,DB_Inputs!DN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DO40>DB_Inputs!DO37,DB_Inputs!DO119>0),MIN(DO70,DB_Inputs!DO119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DP40>DB_Inputs!DP37,DB_Inputs!DP119>0),MIN(DP70,DB_Inputs!DP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DQ40>DB_Inputs!DQ37,DB_Inputs!DQ119>0),MIN(DQ70,DB_Inputs!DQ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DR40>DB_Inputs!DR37,DB_Inputs!DR119>0),MIN(DR70,DB_Inputs!DR119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DS40>DB_Inputs!DS37,DB_Inputs!DS119>0),MIN(DS70,DB_Inputs!DS119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DT40>DB_Inputs!DT37,DB_Inputs!DT119>0),MIN(DT70,DB_Inputs!DT119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DU40>DB_Inputs!DU37,DB_Inputs!DU119>0),MIN(DU70,DB_Inputs!DU119),0)","v":0},{"$f":"SUMPRODUCT(DJ74:DU74,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,{"$f":"IF(AND(DB_Inputs!DX40>DB_Inputs!DX37,DB_Inputs!DX119>0),MIN(DX70,DB_Inputs!DX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DY40>DB_Inputs!DY37,DB_Inputs!DY119>0),MIN(DY70,DB_Inputs!DY119),0)","v":0},{"$f":"IF(AND(DB_Inputs!DZ40>DB_Inputs!DZ37,DB_Inputs!DZ119>0),MIN(DZ70,DB_Inputs!DZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EA40>DB_Inputs!EA37,DB_Inputs!EA119>0),MIN(EA70,DB_Inputs!EA119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EB40>DB_Inputs!EB37,DB_Inputs!EB119>0),MIN(EB70,DB_Inputs!EB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EC40>DB_Inputs!EC37,DB_Inputs!EC119>0),MIN(EC70,DB_Inputs!EC119),0)","v":0},{"$f":"IF(AND(DB_Inputs!ED40>DB_Inputs!ED37,DB_Inputs!ED119>0),MIN(ED70,DB_Inputs!ED119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EE40>DB_Inputs!EE37,DB_Inputs!EE119>0),MIN(EE70,DB_Inputs!EE119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EF40>DB_Inputs!EF37,DB_Inputs!EF119>0),MIN(EF70,DB_Inputs!EF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EG40>DB_Inputs!EG37,DB_Inputs!EG119>0),MIN(EG70,DB_Inputs!EG119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EH40>DB_Inputs!EH37,DB_Inputs!EH119>0),MIN(EH70,DB_Inputs!EH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EI40>DB_Inputs!EI37,DB_Inputs!EI119>0),MIN(EI70,DB_Inputs!EI119),0)","v":0},{"$f":"SUMPRODUCT(DX74:EI74,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,{"$f":"IF(AND(DB_Inputs!EL40>DB_Inputs!EL37,DB_Inputs!EL119>0),MIN(EL70,DB_Inputs!EL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EM40>DB_Inputs!EM37,DB_Inputs!EM119>0),MIN(EM70,DB_Inputs!EM119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EN40>DB_Inputs!EN37,DB_Inputs!EN119>0),MIN(EN70,DB_Inputs!EN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EO40>DB_Inputs!EO37,DB_Inputs!EO119>0),MIN(EO70,DB_Inputs!EO119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EP40>DB_Inputs!EP37,DB_Inputs!EP119>0),MIN(EP70,DB_Inputs!EP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EQ40>DB_Inputs!EQ37,DB_Inputs!EQ119>0),MIN(EQ70,DB_Inputs!EQ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!ER40>DB_Inputs!ER37,DB_Inputs!ER119>0),MIN(ER70,DB_Inputs!ER119),0)","v":0},{"$f":"IF(AND(DB_Inputs!ES40>DB_Inputs!ES37,DB_Inputs!ES119>0),MIN(ES70,DB_Inputs!ES119),0)","v":0},{"$f":"IF(AND(DB_Inputs!ET40>DB_Inputs!ET37,DB_Inputs!ET119>0),MIN(ET70,DB_Inputs!ET119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EU40>DB_Inputs!EU37,DB_Inputs!EU119>0),MIN(EU70,DB_Inputs!EU119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EV40>DB_Inputs!EV37,DB_Inputs!EV119>0),MIN(EV70,DB_Inputs!EV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!EW40>DB_Inputs!EW37,DB_Inputs!EW119>0),MIN(EW70,DB_Inputs!EW119),0)","v":0},{"$f":"SUMPRODUCT(EL74:EW74,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,{"$f":"IF(AND(DB_Inputs!EZ40>DB_Inputs!EZ37,DB_Inputs!EZ119>0),MIN(EZ70,DB_Inputs!EZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FA40>DB_Inputs!FA37,DB_Inputs!FA119>0),MIN(FA70,DB_Inputs!FA119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FB40>DB_Inputs!FB37,DB_Inputs!FB119>0),MIN(FB70,DB_Inputs!FB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FC40>DB_Inputs!FC37,DB_Inputs!FC119>0),MIN(FC70,DB_Inputs!FC119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FD40>DB_Inputs!FD37,DB_Inputs!FD119>0),MIN(FD70,DB_Inputs!FD119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FE40>DB_Inputs!FE37,DB_Inputs!FE119>0),MIN(FE70,DB_Inputs!FE119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FF40>DB_Inputs!FF37,DB_Inputs!FF119>0),MIN(FF70,DB_Inputs!FF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FG40>DB_Inputs!FG37,DB_Inputs!FG119>0),MIN(FG70,DB_Inputs!FG119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FH40>DB_Inputs!FH37,DB_Inputs!FH119>0),MIN(FH70,DB_Inputs!FH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FI40>DB_Inputs!FI37,DB_Inputs!FI119>0),MIN(FI70,DB_Inputs!FI119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FJ40>DB_Inputs!FJ37,DB_Inputs!FJ119>0),MIN(FJ70,DB_Inputs!FJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FK40>DB_Inputs!FK37,DB_Inputs!FK119>0),MIN(FK70,DB_Inputs!FK119),0)","v":0},{"$f":"SUMPRODUCT(EZ74:FK74,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,{"$f":"IF(AND(DB_Inputs!FN40>DB_Inputs!FN37,DB_Inputs!FN119>0),MIN(FN70,DB_Inputs!FN119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FO40>DB_Inputs!FO37,DB_Inputs!FO119>0),MIN(FO70,DB_Inputs!FO119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FP40>DB_Inputs!FP37,DB_Inputs!FP119>0),MIN(FP70,DB_Inputs!FP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FQ40>DB_Inputs!FQ37,DB_Inputs!FQ119>0),MIN(FQ70,DB_Inputs!FQ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FR40>DB_Inputs!FR37,DB_Inputs!FR119>0),MIN(FR70,DB_Inputs!FR119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FS40>DB_Inputs!FS37,DB_Inputs!FS119>0),MIN(FS70,DB_Inputs!FS119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FT40>DB_Inputs!FT37,DB_Inputs!FT119>0),MIN(FT70,DB_Inputs!FT119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FU40>DB_Inputs!FU37,DB_Inputs!FU119>0),MIN(FU70,DB_Inputs!FU119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FV40>DB_Inputs!FV37,DB_Inputs!FV119>0),MIN(FV70,DB_Inputs!FV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FW40>DB_Inputs!FW37,DB_Inputs!FW119>0),MIN(FW70,DB_Inputs!FW119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FX40>DB_Inputs!FX37,DB_Inputs!FX119>0),MIN(FX70,DB_Inputs!FX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!FY40>DB_Inputs!FY37,DB_Inputs!FY119>0),MIN(FY70,DB_Inputs!FY119),0)","v":0},{"$f":"SUMPRODUCT(FN74:FY74,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,{"$f":"IF(AND(DB_Inputs!GB40>DB_Inputs!GB37,DB_Inputs!GB119>0),MIN(GB70,DB_Inputs!GB119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GC40>DB_Inputs!GC37,DB_Inputs!GC119>0),MIN(GC70,DB_Inputs!GC119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GD40>DB_Inputs!GD37,DB_Inputs!GD119>0),MIN(GD70,DB_Inputs!GD119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GE40>DB_Inputs!GE37,DB_Inputs!GE119>0),MIN(GE70,DB_Inputs!GE119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GF40>DB_Inputs!GF37,DB_Inputs!GF119>0),MIN(GF70,DB_Inputs!GF119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GG40>DB_Inputs!GG37,DB_Inputs!GG119>0),MIN(GG70,DB_Inputs!GG119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GH40>DB_Inputs!GH37,DB_Inputs!GH119>0),MIN(GH70,DB_Inputs!GH119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GI40>DB_Inputs!GI37,DB_Inputs!GI119>0),MIN(GI70,DB_Inputs!GI119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GJ40>DB_Inputs!GJ37,DB_Inputs!GJ119>0),MIN(GJ70,DB_Inputs!GJ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GK40>DB_Inputs!GK37,DB_Inputs!GK119>0),MIN(GK70,DB_Inputs!GK119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GL40>DB_Inputs!GL37,DB_Inputs!GL119>0),MIN(GL70,DB_Inputs!GL119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GM40>DB_Inputs!GM37,DB_Inputs!GM119>0),MIN(GM70,DB_Inputs!GM119),0)","v":0},{"$f":"SUMPRODUCT(GB74:GM74,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0},null,{"$f":"IF(AND(DB_Inputs!GP40>DB_Inputs!GP37,DB_Inputs!GP119>0),MIN(GP70,DB_Inputs!GP119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GQ40>DB_Inputs!GQ37,DB_Inputs!GQ119>0),MIN(GQ70,DB_Inputs!GQ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GR40>DB_Inputs!GR37,DB_Inputs!GR119>0),MIN(GR70,DB_Inputs!GR119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GS40>DB_Inputs!GS37,DB_Inputs!GS119>0),MIN(GS70,DB_Inputs!GS119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GT40>DB_Inputs!GT37,DB_Inputs!GT119>0),MIN(GT70,DB_Inputs!GT119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GU40>DB_Inputs!GU37,DB_Inputs!GU119>0),MIN(GU70,DB_Inputs!GU119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GV40>DB_Inputs!GV37,DB_Inputs!GV119>0),MIN(GV70,DB_Inputs!GV119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GW40>DB_Inputs!GW37,DB_Inputs!GW119>0),MIN(GW70,DB_Inputs!GW119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GX40>DB_Inputs!GX37,DB_Inputs!GX119>0),MIN(GX70,DB_Inputs!GX119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GY40>DB_Inputs!GY37,DB_Inputs!GY119>0),MIN(GY70,DB_Inputs!GY119),0)","v":0},{"$f":"IF(AND(DB_Inputs!GZ40>DB_Inputs!GZ37,DB_Inputs!GZ119>0),MIN(GZ70,DB_Inputs!GZ119),0)","v":0},{"$f":"IF(AND(DB_Inputs!HA40>DB_Inputs!HA37,DB_Inputs!HA119>0),MIN(HA70,DB_Inputs!HA119),0)","v":0},{"$f":"SUMPRODUCT(GP74:HA74,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["FLAT",{"$f":"(B73*DB_Inputs!B$8+FedRev!B74*DB_Inputs!B$9)/DB_Inputs!B$10","v":117.68757572237364},{"$f":"(C73*DB_Inputs!C$8+FedRev!C74*DB_Inputs!C$9)/DB_Inputs!C$10","v":239.08717859490017},{"$f":"(D73*DB_Inputs!D$8+FedRev!D74*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E73*DB_Inputs!E$8+FedRev!E74*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F73*DB_Inputs!F$8+FedRev!F74*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G73*DB_Inputs!G$8+FedRev!G74*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H73*DB_Inputs!H$8+FedRev!H74*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I73*DB_Inputs!I$8+FedRev!I74*DB_Inputs!I$9)/DB_Inputs!I$10","v":574.02840038012437},{"$f":"(J73*DB_Inputs!J$8+FedRev!J74*DB_Inputs!J$9)/DB_Inputs!J$10","v":625.31600771303522},{"$f":"(K73*DB_Inputs!K$8+FedRev!K74*DB_Inputs!K$9)/DB_Inputs!K$10","v":280.39332017249103},{"$f":"(L73*DB_Inputs!L$8+FedRev!L74*DB_Inputs!L$9)/DB_Inputs!L$10","v":195.8055007442351},{"$f":"(M73*DB_Inputs!M$8+FedRev!M74*DB_Inputs!M$9)/DB_Inputs!M$10","v":213.38251681857639},{"$f":"SUMPRODUCT(B75:M75,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":187.80518292374271},null,{"$f":"(P73*DB_Inputs!P$8+FedRev!P74*DB_Inputs!P$9)/DB_Inputs!P$10","v":189.82532321369851},{"$f":"(Q73*DB_Inputs!Q$8+FedRev!Q74*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":344.65387338187702},{"$f":"(R73*DB_Inputs!R$8+FedRev!R74*DB_Inputs!R$9)/DB_Inputs!R$10","v":247.16020467888072},{"$f":"(S73*DB_Inputs!S$8+FedRev!S74*DB_Inputs!S$9)/DB_Inputs!S$10","v":312.92631131517425},{"$f":"(T73*DB_Inputs!T$8+FedRev!T74*DB_Inputs!T$9)/DB_Inputs!T$10","v":326.26796544206474},{"$f":"(U73*DB_Inputs!U$8+FedRev!U74*DB_Inputs!U$9)/DB_Inputs!U$10","v":544.20313197564201},{"$f":"(V73*DB_Inputs!V$8+FedRev!V74*DB_Inputs!V$9)/DB_Inputs!V$10","v":496.92498705828626},{"$f":"(W73*DB_Inputs!W$8+FedRev!W74*DB_Inputs!W$9)/DB_Inputs!W$10","v":604.54980851586993},{"$f":"(X73*DB_Inputs!X$8+FedRev!X74*DB_Inputs!X$9)/DB_Inputs!X$10","v":460.36423308761027},{"$f":"(Y73*DB_Inputs!Y$8+FedRev!Y74*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":560.33760557550681},{"$f":"(Z73*DB_Inputs!Z$8+FedRev!Z74*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":292.81320262108289},{"$f":"(AA73*DB_Inputs!AA$8+FedRev!AA74*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":311.10503472222229},{"$f":"SUMPRODUCT(P75:AA75,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":391.30113849919951},null,{"$f":"(AD73*DB_Inputs!AD$8+FedRev!AD74*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":0},{"$f":"(AE73*DB_Inputs!AE$8+FedRev!AE74*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":0},{"$f":"(AF73*DB_Inputs!AF$8+FedRev!AF74*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":0},{"$f":"(AG73*DB_Inputs!AG$8+FedRev!AG74*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":0},{"$f":"(AH73*DB_Inputs!AH$8+FedRev!AH74*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":0},{"$f":"(AI73*DB_Inputs!AI$8+FedRev!AI74*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":0},{"$f":"(AJ73*DB_Inputs!AJ$8+FedRev!AJ74*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":0},{"$f":"(AK73*DB_Inputs!AK$8+FedRev!AK74*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":0},{"$f":"(AL73*DB_Inputs!AL$8+FedRev!AL74*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":0},{"$f":"(AM73*DB_Inputs!AM$8+FedRev!AM74*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":0},{"$f":"(AN73*DB_Inputs!AN$8+FedRev!AN74*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":0},{"$f":"(AO73*DB_Inputs!AO$8+FedRev!AO74*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":0},{"$f":"SUMPRODUCT(AD75:AO75,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":0},null,{"$f":"(AR73*DB_Inputs!AR$8+FedRev!AR74*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":0},{"$f":"(AS73*DB_Inputs!AS$8+FedRev!AS74*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":0},{"$f":"(AT73*DB_Inputs!AT$8+FedRev!AT74*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":0},{"$f":"(AU73*DB_Inputs!AU$8+FedRev!AU74*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":0},{"$f":"(AV73*DB_Inputs!AV$8+FedRev!AV74*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":0},{"$f":"(AW73*DB_Inputs!AW$8+FedRev!AW74*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":0},{"$f":"(AX73*DB_Inputs!AX$8+FedRev!AX74*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":0},{"$f":"(AY73*DB_Inputs!AY$8+FedRev!AY74*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":0},{"$f":"(AZ73*DB_Inputs!AZ$8+FedRev!AZ74*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":0},{"$f":"(BA73*DB_Inputs!BA$8+FedRev!BA74*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":0},{"$f":"(BB73*DB_Inputs!BB$8+FedRev!BB74*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":0},{"$f":"(BC73*DB_Inputs!BC$8+FedRev!BC74*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":0},{"$f":"SUMPRODUCT(AR75:BC75,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":0},null,{"$f":"(BF73*DB_Inputs!BF$8+FedRev!BF74*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":0},{"$f":"(BG73*DB_Inputs!BG$8+FedRev!BG74*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":0},{"$f":"(BH73*DB_Inputs!BH$8+FedRev!BH74*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":0},{"$f":"(BI73*DB_Inputs!BI$8+FedRev!BI74*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":0},{"$f":"(BJ73*DB_Inputs!BJ$8+FedRev!BJ74*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":0},{"$f":"(BK73*DB_Inputs!BK$8+FedRev!BK74*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":0},{"$f":"(BL73*DB_Inputs!BL$8+FedRev!BL74*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":0},{"$f":"(BM73*DB_Inputs!BM$8+FedRev!BM74*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":0},{"$f":"(BN73*DB_Inputs!BN$8+FedRev!BN74*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":0},{"$f":"(BO73*DB_Inputs!BO$8+FedRev!BO74*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":0},{"$f":"(BP73*DB_Inputs!BP$8+FedRev!BP74*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":0},{"$f":"(BQ73*DB_Inputs!BQ$8+FedRev!BQ74*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":0},{"$f":"SUMPRODUCT(BF75:BQ75,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"(BT73*DB_Inputs!BT$8+FedRev!BT74*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":0},{"$f":"(BU73*DB_Inputs!BU$8+FedRev!BU74*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":0},{"$f":"(BV73*DB_Inputs!BV$8+FedRev!BV74*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":0},{"$f":"(BW73*DB_Inputs!BW$8+FedRev!BW74*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":0},{"$f":"(BX73*DB_Inputs!BX$8+FedRev!BX74*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":0},{"$f":"(BY73*DB_Inputs!BY$8+FedRev!BY74*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":0},{"$f":"(BZ73*DB_Inputs!BZ$8+FedRev!BZ74*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":0},{"$f":"(CA73*DB_Inputs!CA$8+FedRev!CA74*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":0},{"$f":"(CB73*DB_Inputs!CB$8+FedRev!CB74*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":0},{"$f":"(CC73*DB_Inputs!CC$8+FedRev!CC74*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":0},{"$f":"(CD73*DB_Inputs!CD$8+FedRev!CD74*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":0},{"$f":"(CE73*DB_Inputs!CE$8+FedRev!CE74*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":0},{"$f":"SUMPRODUCT(BT75:CE75,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"(CH73*DB_Inputs!CH$8+FedRev!CH74*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":0},{"$f":"(CI73*DB_Inputs!CI$8+FedRev!CI74*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":0},{"$f":"(CJ73*DB_Inputs!CJ$8+FedRev!CJ74*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":0},{"$f":"(CK73*DB_Inputs!CK$8+FedRev!CK74*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":0},{"$f":"(CL73*DB_Inputs!CL$8+FedRev!CL74*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":0},{"$f":"(CM73*DB_Inputs!CM$8+FedRev!CM74*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":0},{"$f":"(CN73*DB_Inputs!CN$8+FedRev!CN74*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":0},{"$f":"(CO73*DB_Inputs!CO$8+FedRev!CO74*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":0},{"$f":"(CP73*DB_Inputs!CP$8+FedRev!CP74*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":0},{"$f":"(CQ73*DB_Inputs!CQ$8+FedRev!CQ74*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":0},{"$f":"(CR73*DB_Inputs!CR$8+FedRev!CR74*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":0},{"$f":"(CS73*DB_Inputs!CS$8+FedRev!CS74*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":0},{"$f":"SUMPRODUCT(CH75:CS75,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"(CV73*DB_Inputs!CV$8+FedRev!CV74*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":0},{"$f":"(CW73*DB_Inputs!CW$8+FedRev!CW74*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":0},{"$f":"(CX73*DB_Inputs!CX$8+FedRev!CX74*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":0},{"$f":"(CY73*DB_Inputs!CY$8+FedRev!CY74*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":0},{"$f":"(CZ73*DB_Inputs!CZ$8+FedRev!CZ74*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":0},{"$f":"(DA73*DB_Inputs!DA$8+FedRev!DA74*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":0},{"$f":"(DB73*DB_Inputs!DB$8+FedRev!DB74*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":0},{"$f":"(DC73*DB_Inputs!DC$8+FedRev!DC74*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":0},{"$f":"(DD73*DB_Inputs!DD$8+FedRev!DD74*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":0},{"$f":"(DE73*DB_Inputs!DE$8+FedRev!DE74*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":0},{"$f":"(DF73*DB_Inputs!DF$8+FedRev!DF74*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":0},{"$f":"(DG73*DB_Inputs!DG$8+FedRev!DG74*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":0},{"$f":"SUMPRODUCT(CV75:DG75,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"(DJ73*DB_Inputs!DJ$8+FedRev!DJ74*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":0},{"$f":"(DK73*DB_Inputs!DK$8+FedRev!DK74*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":0},{"$f":"(DL73*DB_Inputs!DL$8+FedRev!DL74*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":0},{"$f":"(DM73*DB_Inputs!DM$8+FedRev!DM74*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":0},{"$f":"(DN73*DB_Inputs!DN$8+FedRev!DN74*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":0},{"$f":"(DO73*DB_Inputs!DO$8+FedRev!DO74*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":0},{"$f":"(DP73*DB_Inputs!DP$8+FedRev!DP74*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":0},{"$f":"(DQ73*DB_Inputs!DQ$8+FedRev!DQ74*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":0},{"$f":"(DR73*DB_Inputs!DR$8+FedRev!DR74*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":0},{"$f":"(DS73*DB_Inputs!DS$8+FedRev!DS74*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":0},{"$f":"(DT73*DB_Inputs!DT$8+FedRev!DT74*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":0},{"$f":"(DU73*DB_Inputs!DU$8+FedRev!DU74*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":0},{"$f":"SUMPRODUCT(DJ75:DU75,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"(DX73*DB_Inputs!DX$8+FedRev!DX74*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":0},{"$f":"(DY73*DB_Inputs!DY$8+FedRev!DY74*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":0},{"$f":"(DZ73*DB_Inputs!DZ$8+FedRev!DZ74*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":0},{"$f":"(EA73*DB_Inputs!EA$8+FedRev!EA74*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":0},{"$f":"(EB73*DB_Inputs!EB$8+FedRev!EB74*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":0},{"$f":"(EC73*DB_Inputs!EC$8+FedRev!EC74*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":0},{"$f":"(ED73*DB_Inputs!ED$8+FedRev!ED74*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":0},{"$f":"(EE73*DB_Inputs!EE$8+FedRev!EE74*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":0},{"$f":"(EF73*DB_Inputs!EF$8+FedRev!EF74*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":0},{"$f":"(EG73*DB_Inputs!EG$8+FedRev!EG74*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":0},{"$f":"(EH73*DB_Inputs!EH$8+FedRev!EH74*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":0},{"$f":"(EI73*DB_Inputs!EI$8+FedRev!EI74*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":0},{"$f":"SUMPRODUCT(DX75:EI75,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"(EL73*DB_Inputs!EL$8+FedRev!EL74*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":0},{"$f":"(EM73*DB_Inputs!EM$8+FedRev!EM74*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":0},{"$f":"(EN73*DB_Inputs!EN$8+FedRev!EN74*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":0},{"$f":"(EO73*DB_Inputs!EO$8+FedRev!EO74*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":0},{"$f":"(EP73*DB_Inputs!EP$8+FedRev!EP74*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":0},{"$f":"(EQ73*DB_Inputs!EQ$8+FedRev!EQ74*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":0},{"$f":"(ER73*DB_Inputs!ER$8+FedRev!ER74*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":0},{"$f":"(ES73*DB_Inputs!ES$8+FedRev!ES74*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":0},{"$f":"(ET73*DB_Inputs!ET$8+FedRev!ET74*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":0},{"$f":"(EU73*DB_Inputs!EU$8+FedRev!EU74*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":0},{"$f":"(EV73*DB_Inputs!EV$8+FedRev!EV74*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":0},{"$f":"(EW73*DB_Inputs!EW$8+FedRev!EW74*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":0},{"$f":"SUMPRODUCT(EL75:EW75,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"(EZ73*DB_Inputs!EZ$8+FedRev!EZ74*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":0},{"$f":"(FA73*DB_Inputs!FA$8+FedRev!FA74*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":0},{"$f":"(FB73*DB_Inputs!FB$8+FedRev!FB74*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":0},{"$f":"(FC73*DB_Inputs!FC$8+FedRev!FC74*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":0},{"$f":"(FD73*DB_Inputs!FD$8+FedRev!FD74*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":0},{"$f":"(FE73*DB_Inputs!FE$8+FedRev!FE74*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":0},{"$f":"(FF73*DB_Inputs!FF$8+FedRev!FF74*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":0},{"$f":"(FG73*DB_Inputs!FG$8+FedRev!FG74*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":0},{"$f":"(FH73*DB_Inputs!FH$8+FedRev!FH74*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI73*DB_Inputs!FI$8+FedRev!FI74*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":0},{"$f":"(FJ73*DB_Inputs!FJ$8+FedRev!FJ74*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":0},{"$f":"(FK73*DB_Inputs!FK$8+FedRev!FK74*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":0},{"$f":"SUMPRODUCT(EZ75:FK75,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"(FN73*DB_Inputs!FN$8+FedRev!FN74*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":0},{"$f":"(FO73*DB_Inputs!FO$8+FedRev!FO74*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":0},{"$f":"(FP73*DB_Inputs!FP$8+FedRev!FP74*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":0},{"$f":"(FQ73*DB_Inputs!FQ$8+FedRev!FQ74*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":0},{"$f":"(FR73*DB_Inputs!FR$8+FedRev!FR74*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":0},{"$f":"(FS73*DB_Inputs!FS$8+FedRev!FS74*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":0},{"$f":"(FT73*DB_Inputs!FT$8+FedRev!FT74*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":0},{"$f":"(FU73*DB_Inputs!FU$8+FedRev!FU74*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":0},{"$f":"(FV73*DB_Inputs!FV$8+FedRev!FV74*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":0},{"$f":"(FW73*DB_Inputs!FW$8+FedRev!FW74*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":0},{"$f":"(FX73*DB_Inputs!FX$8+FedRev!FX74*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":0},{"$f":"(FY73*DB_Inputs!FY$8+FedRev!FY74*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":0},{"$f":"SUMPRODUCT(FN75:FY75,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"(GB73*DB_Inputs!GB$8+FedRev!GB74*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":0},{"$f":"(GC73*DB_Inputs!GC$8+FedRev!GC74*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":0},{"$f":"(GD73*DB_Inputs!GD$8+FedRev!GD74*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":0},{"$f":"(GE73*DB_Inputs!GE$8+FedRev!GE74*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":0},{"$f":"(GF73*DB_Inputs!GF$8+FedRev!GF74*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":0},{"$f":"(GG73*DB_Inputs!GG$8+FedRev!GG74*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":0},{"$f":"(GH73*DB_Inputs!GH$8+FedRev!GH74*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":0},{"$f":"(GI73*DB_Inputs!GI$8+FedRev!GI74*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":0},{"$f":"(GJ73*DB_Inputs!GJ$8+FedRev!GJ74*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK73*DB_Inputs!GK$8+FedRev!GK74*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":0},{"$f":"(GL73*DB_Inputs!GL$8+FedRev!GL74*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":0},{"$f":"(GM73*DB_Inputs!GM$8+FedRev!GM74*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":0},{"$f":"SUMPRODUCT(GB75:GM75,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0},null,{"$f":"(GP73*DB_Inputs!GP$8+FedRev!GP74*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":0},{"$f":"(GQ73*DB_Inputs!GQ$8+FedRev!GQ74*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":0},{"$f":"(GR73*DB_Inputs!GR$8+FedRev!GR74*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":0},{"$f":"(GS73*DB_Inputs!GS$8+FedRev!GS74*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":0},{"$f":"(GT73*DB_Inputs!GT$8+FedRev!GT74*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":0},{"$f":"(GU73*DB_Inputs!GU$8+FedRev!GU74*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":0},{"$f":"(GV73*DB_Inputs!GV$8+FedRev!GV74*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":0},{"$f":"(GW73*DB_Inputs!GW$8+FedRev!GW74*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":0},{"$f":"(GX73*DB_Inputs!GX$8+FedRev!GX74*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":0},{"$f":"(GY73*DB_Inputs!GY$8+FedRev!GY74*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":0},{"$f":"(GZ73*DB_Inputs!GZ$8+FedRev!GZ74*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":0},{"$f":"(HA73*DB_Inputs!HA$8+FedRev!HA74*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":0},{"$f":"SUMPRODUCT(GP75:HA75,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
["Surplus After 2nd round COB"]
["HLH",{"$f":"B53-SUM(B57,B65,B73)","v":0},{"$f":"C53-SUM(C57,C65,C73)","v":0},0,0,0,0,0,4433.8609328780612,4429.8989711502918,94.269640492634267,413.05204437559439,107.08726695898986,{"$f":"SUMPRODUCT(B77:M77,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":805.67646445166622},null,{"$f":"P53-SUM(P57,P65,P73)","v":0},{"$f":"Q53-SUM(Q57,Q65,Q73)","v":37.573074044152236},535.0254800230399,657.32087843720228,1374.5963253490665,2121.1886581804142,4287.3930020352846,4007.0647307862582,3278.0149481237868,3015.4748978564135,1393.3676098806829,442.8346281628551,{"$f":"SUMPRODUCT(P77:AA77,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":1771.3488672818369},null,{"$f":"AD53-SUM(AD57,AD65,AD73)","v":{"$error":"#N/A"}},{"$f":"AE53-SUM(AE57,AE65,AE73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD77:AO77,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"AR53-SUM(AR57,AR65,AR73)","v":{"$error":"#N/A"}},{"$f":"AS53-SUM(AS57,AS65,AS73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR77:BC77,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"BF53-SUM(BF57,BF65,BF73)","v":{"$error":"#N/A"}},{"$f":"BG53-SUM(BG57,BG65,BG73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF77:BQ77,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"BT53-SUM(BT57,BT65,BT73)","v":{"$error":"#N/A"}},{"$f":"BU53-SUM(BU57,BU65,BU73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT77:CE77,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"CH53-SUM(CH57,CH65,CH73)","v":{"$error":"#N/A"}},{"$f":"CI53-SUM(CI57,CI65,CI73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH77:CS77,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"CV53-SUM(CV57,CV65,CV73)","v":{"$error":"#N/A"}},{"$f":"CW53-SUM(CW57,CW65,CW73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV77:DG77,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"DJ53-SUM(DJ57,DJ65,DJ73)","v":{"$error":"#N/A"}},{"$f":"DK53-SUM(DK57,DK65,DK73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ77:DU77,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"DX53-SUM(DX57,DX65,DX73)","v":{"$error":"#N/A"}},{"$f":"DY53-SUM(DY57,DY65,DY73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX77:EI77,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"EL53-SUM(EL57,EL65,EL73)","v":{"$error":"#N/A"}},{"$f":"EM53-SUM(EM57,EM65,EM73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL77:EW77,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"EZ53-SUM(EZ57,EZ65,EZ73)","v":{"$error":"#N/A"}},{"$f":"FA53-SUM(FA57,FA65,FA73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ77:FK77,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"FN53-SUM(FN57,FN65,FN73)","v":{"$error":"#N/A"}},{"$f":"FO53-SUM(FO57,FO65,FO73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN77:FY77,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"GB53-SUM(GB57,GB65,GB73)","v":{"$error":"#N/A"}},{"$f":"GC53-SUM(GC57,GC65,GC73)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB77:GM77,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"GP53-SUM(GP57,GP65,GP73)","v":{"$error":"#DIV/0!"}},{"$f":"GQ53-SUM(GQ57,GQ65,GQ73)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP77:HA77,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["LLH",{"$f":"B54-SUM(B58,B66,B74)","v":0},0,0,0,0,0,0,2658.0046522573971,3177.8695484783129,0,0,0,{"$f":"SUMPRODUCT(B78:M78,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":475.64644634519505},null,{"$f":"P54-SUM(P58,P66,P74)","v":0},{"$f":"Q54-SUM(Q58,Q66,Q74)","v":0},0,0,0,538.9603931022292,4139.9607083276542,5131.969603274254,1725.2573762835814,2595.1322606469075,0,0,{"$f":"SUMPRODUCT(P78:AA78,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":1174.9895726748762},null,{"$f":"AD54-SUM(AD58,AD66,AD74)","v":{"$error":"#N/A"}},{"$f":"AE54-SUM(AE58,AE66,AE74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD78:AO78,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"AR54-SUM(AR58,AR66,AR74)","v":{"$error":"#N/A"}},{"$f":"AS54-SUM(AS58,AS66,AS74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR78:BC78,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"BF54-SUM(BF58,BF66,BF74)","v":{"$error":"#N/A"}},{"$f":"BG54-SUM(BG58,BG66,BG74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF78:BQ78,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"BT54-SUM(BT58,BT66,BT74)","v":{"$error":"#N/A"}},{"$f":"BU54-SUM(BU58,BU66,BU74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT78:CE78,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"CH54-SUM(CH58,CH66,CH74)","v":{"$error":"#N/A"}},{"$f":"CI54-SUM(CI58,CI66,CI74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH78:CS78,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"CV54-SUM(CV58,CV66,CV74)","v":{"$error":"#N/A"}},{"$f":"CW54-SUM(CW58,CW66,CW74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV78:DG78,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"DJ54-SUM(DJ58,DJ66,DJ74)","v":{"$error":"#N/A"}},{"$f":"DK54-SUM(DK58,DK66,DK74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ78:DU78,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"DX54-SUM(DX58,DX66,DX74)","v":{"$error":"#N/A"}},{"$f":"DY54-SUM(DY58,DY66,DY74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX78:EI78,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"EL54-SUM(EL58,EL66,EL74)","v":{"$error":"#N/A"}},{"$f":"EM54-SUM(EM58,EM66,EM74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL78:EW78,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"EZ54-SUM(EZ58,EZ66,EZ74)","v":{"$error":"#N/A"}},{"$f":"FA54-SUM(FA58,FA66,FA74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ78:FK78,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"FN54-SUM(FN58,FN66,FN74)","v":{"$error":"#N/A"}},{"$f":"FO54-SUM(FO58,FO66,FO74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN78:FY78,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"GB54-SUM(GB58,GB66,GB74)","v":{"$error":"#N/A"}},{"$f":"GC54-SUM(GC58,GC66,GC74)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB78:GM78,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"GP54-SUM(GP58,GP66,GP74)","v":{"$error":"#DIV/0!"}},{"$f":"GQ54-SUM(GQ58,GQ66,GQ74)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP78:HA78,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["FLAT",{"$f":"(B77*DB_Inputs!B$8+FedRev!B78*DB_Inputs!B$9)/DB_Inputs!B$10","v":0},{"$f":"(C77*DB_Inputs!C$8+FedRev!C78*DB_Inputs!C$9)/DB_Inputs!C$10","v":0},{"$f":"(D77*DB_Inputs!D$8+FedRev!D78*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E77*DB_Inputs!E$8+FedRev!E78*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F77*DB_Inputs!F$8+FedRev!F78*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G77*DB_Inputs!G$8+FedRev!G78*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H77*DB_Inputs!H$8+FedRev!H78*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I77*DB_Inputs!I$8+FedRev!I78*DB_Inputs!I$9)/DB_Inputs!I$10","v":3650.9565510990592},{"$f":"(J77*DB_Inputs!J$8+FedRev!J78*DB_Inputs!J$9)/DB_Inputs!J$10","v":3901.264326022123},{"$f":"(K77*DB_Inputs!K$8+FedRev!K78*DB_Inputs!K$9)/DB_Inputs!K$10","v":50.682602415394761},{"$f":"(L77*DB_Inputs!L$8+FedRev!L78*DB_Inputs!L$9)/DB_Inputs!L$10","v":239.83667092776449},{"$f":"(M77*DB_Inputs!M$8+FedRev!M78*DB_Inputs!M$9)/DB_Inputs!M$10","v":57.113209044794594},{"$f":"SUMPRODUCT(B79:M79,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":660.10157975264735},null,{"$f":"(P77*DB_Inputs!P$8+FedRev!P78*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q77*DB_Inputs!Q$8+FedRev!Q78*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":20.844978665271697},{"$f":"(R77*DB_Inputs!R$8+FedRev!R78*DB_Inputs!R$9)/DB_Inputs!R$10","v":287.64810753926878},{"$f":"(S77*DB_Inputs!S$8+FedRev!S78*DB_Inputs!S$9)/DB_Inputs!S$10","v":367.53425461004855},{"$f":"(T77*DB_Inputs!T$8+FedRev!T78*DB_Inputs!T$9)/DB_Inputs!T$10","v":785.48361448518096},{"$f":"(U77*DB_Inputs!U$8+FedRev!U78*DB_Inputs!U$9)/DB_Inputs!U$10","v":1424.8378604945913},{"$f":"(V77*DB_Inputs!V$8+FedRev!V78*DB_Inputs!V$9)/DB_Inputs!V$10","v":4225.1438113587292},{"$f":"(W77*DB_Inputs!W$8+FedRev!W78*DB_Inputs!W$9)/DB_Inputs!W$10","v":4502.9905347863423},{"$f":"(X77*DB_Inputs!X$8+FedRev!X78*DB_Inputs!X$9)/DB_Inputs!X$10","v":2587.9004717503622},{"$f":"(Y77*DB_Inputs!Y$8+FedRev!Y78*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":2830.1625524199649},{"$f":"(Z77*DB_Inputs!Z$8+FedRev!Z78*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":809.05216057588041},{"$f":"(AA77*DB_Inputs!AA$8+FedRev!AA78*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":236.17846835352273},{"$f":"SUMPRODUCT(P79:AA79,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":1509.3864739430715},null,{"$f":"(AD77*DB_Inputs!AD$8+FedRev!AD78*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":{"$error":"#N/A"}},{"$f":"(AE77*DB_Inputs!AE$8+FedRev!AE78*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":{"$error":"#N/A"}},{"$f":"(AF77*DB_Inputs!AF$8+FedRev!AF78*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":{"$error":"#N/A"}},{"$f":"(AG77*DB_Inputs!AG$8+FedRev!AG78*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":{"$error":"#N/A"}},{"$f":"(AH77*DB_Inputs!AH$8+FedRev!AH78*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":{"$error":"#N/A"}},{"$f":"(AI77*DB_Inputs!AI$8+FedRev!AI78*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":{"$error":"#N/A"}},{"$f":"(AJ77*DB_Inputs!AJ$8+FedRev!AJ78*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":{"$error":"#N/A"}},{"$f":"(AK77*DB_Inputs!AK$8+FedRev!AK78*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":{"$error":"#N/A"}},{"$f":"(AL77*DB_Inputs!AL$8+FedRev!AL78*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":{"$error":"#N/A"}},{"$f":"(AM77*DB_Inputs!AM$8+FedRev!AM78*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":{"$error":"#N/A"}},{"$f":"(AN77*DB_Inputs!AN$8+FedRev!AN78*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":{"$error":"#N/A"}},{"$f":"(AO77*DB_Inputs!AO$8+FedRev!AO78*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD79:AO79,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"(AR77*DB_Inputs!AR$8+FedRev!AR78*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":{"$error":"#N/A"}},{"$f":"(AS77*DB_Inputs!AS$8+FedRev!AS78*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":{"$error":"#N/A"}},{"$f":"(AT77*DB_Inputs!AT$8+FedRev!AT78*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":{"$error":"#N/A"}},{"$f":"(AU77*DB_Inputs!AU$8+FedRev!AU78*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":{"$error":"#N/A"}},{"$f":"(AV77*DB_Inputs!AV$8+FedRev!AV78*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":{"$error":"#N/A"}},{"$f":"(AW77*DB_Inputs!AW$8+FedRev!AW78*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":{"$error":"#N/A"}},{"$f":"(AX77*DB_Inputs!AX$8+FedRev!AX78*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":{"$error":"#N/A"}},{"$f":"(AY77*DB_Inputs!AY$8+FedRev!AY78*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":{"$error":"#N/A"}},{"$f":"(AZ77*DB_Inputs!AZ$8+FedRev!AZ78*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":{"$error":"#N/A"}},{"$f":"(BA77*DB_Inputs!BA$8+FedRev!BA78*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":{"$error":"#N/A"}},{"$f":"(BB77*DB_Inputs!BB$8+FedRev!BB78*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":{"$error":"#N/A"}},{"$f":"(BC77*DB_Inputs!BC$8+FedRev!BC78*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR79:BC79,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"(BF77*DB_Inputs!BF$8+FedRev!BF78*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":{"$error":"#N/A"}},{"$f":"(BG77*DB_Inputs!BG$8+FedRev!BG78*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":{"$error":"#N/A"}},{"$f":"(BH77*DB_Inputs!BH$8+FedRev!BH78*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":{"$error":"#N/A"}},{"$f":"(BI77*DB_Inputs!BI$8+FedRev!BI78*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":{"$error":"#N/A"}},{"$f":"(BJ77*DB_Inputs!BJ$8+FedRev!BJ78*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":{"$error":"#N/A"}},{"$f":"(BK77*DB_Inputs!BK$8+FedRev!BK78*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":{"$error":"#N/A"}},{"$f":"(BL77*DB_Inputs!BL$8+FedRev!BL78*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":{"$error":"#N/A"}},{"$f":"(BM77*DB_Inputs!BM$8+FedRev!BM78*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":{"$error":"#N/A"}},{"$f":"(BN77*DB_Inputs!BN$8+FedRev!BN78*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":{"$error":"#N/A"}},{"$f":"(BO77*DB_Inputs!BO$8+FedRev!BO78*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":{"$error":"#N/A"}},{"$f":"(BP77*DB_Inputs!BP$8+FedRev!BP78*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":{"$error":"#N/A"}},{"$f":"(BQ77*DB_Inputs!BQ$8+FedRev!BQ78*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF79:BQ79,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"(BT77*DB_Inputs!BT$8+FedRev!BT78*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":{"$error":"#N/A"}},{"$f":"(BU77*DB_Inputs!BU$8+FedRev!BU78*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":{"$error":"#N/A"}},{"$f":"(BV77*DB_Inputs!BV$8+FedRev!BV78*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":{"$error":"#N/A"}},{"$f":"(BW77*DB_Inputs!BW$8+FedRev!BW78*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":{"$error":"#N/A"}},{"$f":"(BX77*DB_Inputs!BX$8+FedRev!BX78*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":{"$error":"#N/A"}},{"$f":"(BY77*DB_Inputs!BY$8+FedRev!BY78*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":{"$error":"#N/A"}},{"$f":"(BZ77*DB_Inputs!BZ$8+FedRev!BZ78*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":{"$error":"#N/A"}},{"$f":"(CA77*DB_Inputs!CA$8+FedRev!CA78*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":{"$error":"#N/A"}},{"$f":"(CB77*DB_Inputs!CB$8+FedRev!CB78*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":{"$error":"#N/A"}},{"$f":"(CC77*DB_Inputs!CC$8+FedRev!CC78*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":{"$error":"#N/A"}},{"$f":"(CD77*DB_Inputs!CD$8+FedRev!CD78*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":{"$error":"#N/A"}},{"$f":"(CE77*DB_Inputs!CE$8+FedRev!CE78*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT79:CE79,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"(CH77*DB_Inputs!CH$8+FedRev!CH78*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":{"$error":"#N/A"}},{"$f":"(CI77*DB_Inputs!CI$8+FedRev!CI78*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":{"$error":"#N/A"}},{"$f":"(CJ77*DB_Inputs!CJ$8+FedRev!CJ78*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":{"$error":"#N/A"}},{"$f":"(CK77*DB_Inputs!CK$8+FedRev!CK78*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":{"$error":"#N/A"}},{"$f":"(CL77*DB_Inputs!CL$8+FedRev!CL78*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":{"$error":"#N/A"}},{"$f":"(CM77*DB_Inputs!CM$8+FedRev!CM78*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":{"$error":"#N/A"}},{"$f":"(CN77*DB_Inputs!CN$8+FedRev!CN78*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":{"$error":"#N/A"}},{"$f":"(CO77*DB_Inputs!CO$8+FedRev!CO78*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":{"$error":"#N/A"}},{"$f":"(CP77*DB_Inputs!CP$8+FedRev!CP78*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":{"$error":"#N/A"}},{"$f":"(CQ77*DB_Inputs!CQ$8+FedRev!CQ78*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":{"$error":"#N/A"}},{"$f":"(CR77*DB_Inputs!CR$8+FedRev!CR78*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":{"$error":"#N/A"}},{"$f":"(CS77*DB_Inputs!CS$8+FedRev!CS78*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH79:CS79,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"(CV77*DB_Inputs!CV$8+FedRev!CV78*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":{"$error":"#N/A"}},{"$f":"(CW77*DB_Inputs!CW$8+FedRev!CW78*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":{"$error":"#N/A"}},{"$f":"(CX77*DB_Inputs!CX$8+FedRev!CX78*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":{"$error":"#N/A"}},{"$f":"(CY77*DB_Inputs!CY$8+FedRev!CY78*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":{"$error":"#N/A"}},{"$f":"(CZ77*DB_Inputs!CZ$8+FedRev!CZ78*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":{"$error":"#N/A"}},{"$f":"(DA77*DB_Inputs!DA$8+FedRev!DA78*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":{"$error":"#N/A"}},{"$f":"(DB77*DB_Inputs!DB$8+FedRev!DB78*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":{"$error":"#N/A"}},{"$f":"(DC77*DB_Inputs!DC$8+FedRev!DC78*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":{"$error":"#N/A"}},{"$f":"(DD77*DB_Inputs!DD$8+FedRev!DD78*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":{"$error":"#N/A"}},{"$f":"(DE77*DB_Inputs!DE$8+FedRev!DE78*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":{"$error":"#N/A"}},{"$f":"(DF77*DB_Inputs!DF$8+FedRev!DF78*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":{"$error":"#N/A"}},{"$f":"(DG77*DB_Inputs!DG$8+FedRev!DG78*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV79:DG79,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"(DJ77*DB_Inputs!DJ$8+FedRev!DJ78*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":{"$error":"#N/A"}},{"$f":"(DK77*DB_Inputs!DK$8+FedRev!DK78*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":{"$error":"#N/A"}},{"$f":"(DL77*DB_Inputs!DL$8+FedRev!DL78*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":{"$error":"#N/A"}},{"$f":"(DM77*DB_Inputs!DM$8+FedRev!DM78*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":{"$error":"#N/A"}},{"$f":"(DN77*DB_Inputs!DN$8+FedRev!DN78*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":{"$error":"#N/A"}},{"$f":"(DO77*DB_Inputs!DO$8+FedRev!DO78*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":{"$error":"#N/A"}},{"$f":"(DP77*DB_Inputs!DP$8+FedRev!DP78*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":{"$error":"#N/A"}},{"$f":"(DQ77*DB_Inputs!DQ$8+FedRev!DQ78*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":{"$error":"#N/A"}},{"$f":"(DR77*DB_Inputs!DR$8+FedRev!DR78*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":{"$error":"#N/A"}},{"$f":"(DS77*DB_Inputs!DS$8+FedRev!DS78*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":{"$error":"#N/A"}},{"$f":"(DT77*DB_Inputs!DT$8+FedRev!DT78*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":{"$error":"#N/A"}},{"$f":"(DU77*DB_Inputs!DU$8+FedRev!DU78*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ79:DU79,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"(DX77*DB_Inputs!DX$8+FedRev!DX78*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":{"$error":"#N/A"}},{"$f":"(DY77*DB_Inputs!DY$8+FedRev!DY78*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":{"$error":"#N/A"}},{"$f":"(DZ77*DB_Inputs!DZ$8+FedRev!DZ78*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":{"$error":"#N/A"}},{"$f":"(EA77*DB_Inputs!EA$8+FedRev!EA78*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":{"$error":"#N/A"}},{"$f":"(EB77*DB_Inputs!EB$8+FedRev!EB78*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":{"$error":"#N/A"}},{"$f":"(EC77*DB_Inputs!EC$8+FedRev!EC78*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":{"$error":"#N/A"}},{"$f":"(ED77*DB_Inputs!ED$8+FedRev!ED78*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":{"$error":"#N/A"}},{"$f":"(EE77*DB_Inputs!EE$8+FedRev!EE78*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":{"$error":"#N/A"}},{"$f":"(EF77*DB_Inputs!EF$8+FedRev!EF78*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":{"$error":"#N/A"}},{"$f":"(EG77*DB_Inputs!EG$8+FedRev!EG78*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":{"$error":"#N/A"}},{"$f":"(EH77*DB_Inputs!EH$8+FedRev!EH78*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":{"$error":"#N/A"}},{"$f":"(EI77*DB_Inputs!EI$8+FedRev!EI78*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX79:EI79,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"(EL77*DB_Inputs!EL$8+FedRev!EL78*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":{"$error":"#N/A"}},{"$f":"(EM77*DB_Inputs!EM$8+FedRev!EM78*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":{"$error":"#N/A"}},{"$f":"(EN77*DB_Inputs!EN$8+FedRev!EN78*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":{"$error":"#N/A"}},{"$f":"(EO77*DB_Inputs!EO$8+FedRev!EO78*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":{"$error":"#N/A"}},{"$f":"(EP77*DB_Inputs!EP$8+FedRev!EP78*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":{"$error":"#N/A"}},{"$f":"(EQ77*DB_Inputs!EQ$8+FedRev!EQ78*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":{"$error":"#N/A"}},{"$f":"(ER77*DB_Inputs!ER$8+FedRev!ER78*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":{"$error":"#N/A"}},{"$f":"(ES77*DB_Inputs!ES$8+FedRev!ES78*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":{"$error":"#N/A"}},{"$f":"(ET77*DB_Inputs!ET$8+FedRev!ET78*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":{"$error":"#N/A"}},{"$f":"(EU77*DB_Inputs!EU$8+FedRev!EU78*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":{"$error":"#N/A"}},{"$f":"(EV77*DB_Inputs!EV$8+FedRev!EV78*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":{"$error":"#N/A"}},{"$f":"(EW77*DB_Inputs!EW$8+FedRev!EW78*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL79:EW79,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"(EZ77*DB_Inputs!EZ$8+FedRev!EZ78*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":{"$error":"#N/A"}},{"$f":"(FA77*DB_Inputs!FA$8+FedRev!FA78*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":{"$error":"#N/A"}},{"$f":"(FB77*DB_Inputs!FB$8+FedRev!FB78*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":{"$error":"#N/A"}},{"$f":"(FC77*DB_Inputs!FC$8+FedRev!FC78*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":{"$error":"#N/A"}},{"$f":"(FD77*DB_Inputs!FD$8+FedRev!FD78*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":{"$error":"#N/A"}},{"$f":"(FE77*DB_Inputs!FE$8+FedRev!FE78*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":{"$error":"#N/A"}},{"$f":"(FF77*DB_Inputs!FF$8+FedRev!FF78*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":{"$error":"#N/A"}},{"$f":"(FG77*DB_Inputs!FG$8+FedRev!FG78*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":{"$error":"#N/A"}},{"$f":"(FH77*DB_Inputs!FH$8+FedRev!FH78*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":{"$error":"#N/A"}},{"$f":"(FI77*DB_Inputs!FI$8+FedRev!FI78*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":{"$error":"#N/A"}},{"$f":"(FJ77*DB_Inputs!FJ$8+FedRev!FJ78*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":{"$error":"#N/A"}},{"$f":"(FK77*DB_Inputs!FK$8+FedRev!FK78*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ79:FK79,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"(FN77*DB_Inputs!FN$8+FedRev!FN78*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":{"$error":"#N/A"}},{"$f":"(FO77*DB_Inputs!FO$8+FedRev!FO78*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":{"$error":"#N/A"}},{"$f":"(FP77*DB_Inputs!FP$8+FedRev!FP78*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":{"$error":"#N/A"}},{"$f":"(FQ77*DB_Inputs!FQ$8+FedRev!FQ78*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":{"$error":"#N/A"}},{"$f":"(FR77*DB_Inputs!FR$8+FedRev!FR78*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":{"$error":"#N/A"}},{"$f":"(FS77*DB_Inputs!FS$8+FedRev!FS78*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":{"$error":"#N/A"}},{"$f":"(FT77*DB_Inputs!FT$8+FedRev!FT78*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":{"$error":"#N/A"}},{"$f":"(FU77*DB_Inputs!FU$8+FedRev!FU78*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":{"$error":"#N/A"}},{"$f":"(FV77*DB_Inputs!FV$8+FedRev!FV78*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":{"$error":"#N/A"}},{"$f":"(FW77*DB_Inputs!FW$8+FedRev!FW78*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":{"$error":"#N/A"}},{"$f":"(FX77*DB_Inputs!FX$8+FedRev!FX78*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":{"$error":"#N/A"}},{"$f":"(FY77*DB_Inputs!FY$8+FedRev!FY78*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN79:FY79,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"(GB77*DB_Inputs!GB$8+FedRev!GB78*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":{"$error":"#N/A"}},{"$f":"(GC77*DB_Inputs!GC$8+FedRev!GC78*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":{"$error":"#N/A"}},{"$f":"(GD77*DB_Inputs!GD$8+FedRev!GD78*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":{"$error":"#N/A"}},{"$f":"(GE77*DB_Inputs!GE$8+FedRev!GE78*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":{"$error":"#N/A"}},{"$f":"(GF77*DB_Inputs!GF$8+FedRev!GF78*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":{"$error":"#N/A"}},{"$f":"(GG77*DB_Inputs!GG$8+FedRev!GG78*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":{"$error":"#N/A"}},{"$f":"(GH77*DB_Inputs!GH$8+FedRev!GH78*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":{"$error":"#N/A"}},{"$f":"(GI77*DB_Inputs!GI$8+FedRev!GI78*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":{"$error":"#N/A"}},{"$f":"(GJ77*DB_Inputs!GJ$8+FedRev!GJ78*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":{"$error":"#N/A"}},{"$f":"(GK77*DB_Inputs!GK$8+FedRev!GK78*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":{"$error":"#N/A"}},{"$f":"(GL77*DB_Inputs!GL$8+FedRev!GL78*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":{"$error":"#N/A"}},{"$f":"(GM77*DB_Inputs!GM$8+FedRev!GM78*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB79:GM79,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"(GP77*DB_Inputs!GP$8+FedRev!GP78*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ77*DB_Inputs!GQ$8+FedRev!GQ78*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR77*DB_Inputs!GR$8+FedRev!GR78*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS77*DB_Inputs!GS$8+FedRev!GS78*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT77*DB_Inputs!GT$8+FedRev!GT78*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU77*DB_Inputs!GU$8+FedRev!GU78*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV77*DB_Inputs!GV$8+FedRev!GV78*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW77*DB_Inputs!GW$8+FedRev!GW78*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX77*DB_Inputs!GX$8+FedRev!GX78*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY77*DB_Inputs!GY$8+FedRev!GY78*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ77*DB_Inputs!GZ$8+FedRev!GZ78*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA77*DB_Inputs!HA$8+FedRev!HA78*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP79:HA79,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["2nd round  to NOB"]
["HLH",{"$f":"IF(AND(B77>0,DB_Inputs!B42>DB_Inputs!B36,DB_Inputs!B120>0,B57>0),MIN(B77,DB_Inputs!B120),0)","v":0},{"$f":"IF(AND(C77>0,DB_Inputs!C42>DB_Inputs!C36,DB_Inputs!C120>0,C57>0),MIN(C77,DB_Inputs!C120),0)","v":0},{"$f":"IF(AND(D77>0,DB_Inputs!D42>DB_Inputs!D36,DB_Inputs!D120>0,D57>0),MIN(D77,DB_Inputs!D120),0)","v":0},{"$f":"IF(AND(E77>0,DB_Inputs!E42>DB_Inputs!E36,DB_Inputs!E120>0,E57>0),MIN(E77,DB_Inputs!E120),0)","v":0},{"$f":"IF(AND(F77>0,DB_Inputs!F42>DB_Inputs!F36,DB_Inputs!F120>0,F57>0),MIN(F77,DB_Inputs!F120),0)","v":0},{"$f":"IF(AND(G77>0,DB_Inputs!G42>DB_Inputs!G36,DB_Inputs!G120>0,G57>0),MIN(G77,DB_Inputs!G120),0)","v":0},{"$f":"IF(AND(H77>0,DB_Inputs!H42>DB_Inputs!H36,DB_Inputs!H120>0,H57>0),MIN(H77,DB_Inputs!H120),0)","v":0},{"$f":"IF(AND(I77>0,DB_Inputs!I42>DB_Inputs!I36,DB_Inputs!I120>0,I57>0),MIN(I77,DB_Inputs!I120),0)","v":0},{"$f":"IF(AND(J77>0,DB_Inputs!J42>DB_Inputs!J36,DB_Inputs!J120>0,J57>0),MIN(J77,DB_Inputs!J120),0)","v":0},{"$f":"IF(AND(K77>0,DB_Inputs!K42>DB_Inputs!K36,DB_Inputs!K120>0,K57>0),MIN(K77,DB_Inputs!K120),0)","v":0},{"$f":"IF(AND(L77>0,DB_Inputs!L42>DB_Inputs!L36,DB_Inputs!L120>0,L57>0),MIN(L77,DB_Inputs!L120),0)","v":0},{"$f":"IF(AND(M77>0,DB_Inputs!M42>DB_Inputs!M36,DB_Inputs!M120>0,M57>0),MIN(M77,DB_Inputs!M120),0)","v":0},{"$f":"SUMPRODUCT(B81:M81,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":0},null,{"$f":"IF(AND(P77>0,DB_Inputs!P42>DB_Inputs!P36,DB_Inputs!P120>0,P57>0),MIN(P77,DB_Inputs!P120),0)","v":0},{"$f":"IF(AND(Q77>0,DB_Inputs!Q42>DB_Inputs!Q36,DB_Inputs!Q120>0,Q57>0),MIN(Q77,DB_Inputs!Q120),0)","v":0},{"$f":"IF(AND(R77>0,DB_Inputs!R42>DB_Inputs!R36,DB_Inputs!R120>0,R57>0),MIN(R77,DB_Inputs!R120),0)","v":0},{"$f":"IF(AND(S77>0,DB_Inputs!S42>DB_Inputs!S36,DB_Inputs!S120>0,S57>0),MIN(S77,DB_Inputs!S120),0)","v":0},{"$f":"IF(AND(T77>0,DB_Inputs!T42>DB_Inputs!T36,DB_Inputs!T120>0,T57>0),MIN(T77,DB_Inputs!T120),0)","v":0},{"$f":"IF(AND(U77>0,DB_Inputs!U42>DB_Inputs!U36,DB_Inputs!U120>0,U57>0),MIN(U77,DB_Inputs!U120),0)","v":0},{"$f":"IF(AND(V77>0,DB_Inputs!V42>DB_Inputs!V36,DB_Inputs!V120>0,V57>0),MIN(V77,DB_Inputs!V120),0)","v":0},{"$f":"IF(AND(W77>0,DB_Inputs!W42>DB_Inputs!W36,DB_Inputs!W120>0,W57>0),MIN(W77,DB_Inputs!W120),0)","v":0},{"$f":"IF(AND(X77>0,DB_Inputs!X42>DB_Inputs!X36,DB_Inputs!X120>0,X57>0),MIN(X77,DB_Inputs!X120),0)","v":0},{"$f":"IF(AND(Y77>0,DB_Inputs!Y42>DB_Inputs!Y36,DB_Inputs!Y120>0,Y57>0),MIN(Y77,DB_Inputs!Y120),0)","v":0},{"$f":"IF(AND(Z77>0,DB_Inputs!Z42>DB_Inputs!Z36,DB_Inputs!Z120>0,Z57>0),MIN(Z77,DB_Inputs!Z120),0)","v":0},{"$f":"IF(AND(AA77>0,DB_Inputs!AA42>DB_Inputs!AA36,DB_Inputs!AA120>0,AA57>0),MIN(AA77,DB_Inputs!AA120),0)","v":0},{"$f":"SUMPRODUCT(P81:AA81,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":0},null,{"$f":"IF(AND(AD77>0,DB_Inputs!AD42>DB_Inputs!AD36,DB_Inputs!AD120>0,AD57>0),MIN(AD77,DB_Inputs!AD120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AE77>0,DB_Inputs!AE42>DB_Inputs!AE36,DB_Inputs!AE120>0,AE57>0),MIN(AE77,DB_Inputs!AE120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AF77>0,DB_Inputs!AF42>DB_Inputs!AF36,DB_Inputs!AF120>0,AF57>0),MIN(AF77,DB_Inputs!AF120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AG77>0,DB_Inputs!AG42>DB_Inputs!AG36,DB_Inputs!AG120>0,AG57>0),MIN(AG77,DB_Inputs!AG120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH77>0,DB_Inputs!AH42>DB_Inputs!AH36,DB_Inputs!AH120>0,AH57>0),MIN(AH77,DB_Inputs!AH120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AI77>0,DB_Inputs!AI42>DB_Inputs!AI36,DB_Inputs!AI120>0,AI57>0),MIN(AI77,DB_Inputs!AI120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AJ77>0,DB_Inputs!AJ42>DB_Inputs!AJ36,DB_Inputs!AJ120>0,AJ57>0),MIN(AJ77,DB_Inputs!AJ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AK77>0,DB_Inputs!AK42>DB_Inputs!AK36,DB_Inputs!AK120>0,AK57>0),MIN(AK77,DB_Inputs!AK120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AL77>0,DB_Inputs!AL42>DB_Inputs!AL36,DB_Inputs!AL120>0,AL57>0),MIN(AL77,DB_Inputs!AL120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AM77>0,DB_Inputs!AM42>DB_Inputs!AM36,DB_Inputs!AM120>0,AM57>0),MIN(AM77,DB_Inputs!AM120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AN77>0,DB_Inputs!AN42>DB_Inputs!AN36,DB_Inputs!AN120>0,AN57>0),MIN(AN77,DB_Inputs!AN120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AO77>0,DB_Inputs!AO42>DB_Inputs!AO36,DB_Inputs!AO120>0,AO57>0),MIN(AO77,DB_Inputs!AO120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD81:AO81,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(AR77>0,DB_Inputs!AR42>DB_Inputs!AR36,DB_Inputs!AR120>0,AR57>0),MIN(AR77,DB_Inputs!AR120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AS77>0,DB_Inputs!AS42>DB_Inputs!AS36,DB_Inputs!AS120>0,AS57>0),MIN(AS77,DB_Inputs!AS120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AT77>0,DB_Inputs!AT42>DB_Inputs!AT36,DB_Inputs!AT120>0,AT57>0),MIN(AT77,DB_Inputs!AT120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AU77>0,DB_Inputs!AU42>DB_Inputs!AU36,DB_Inputs!AU120>0,AU57>0),MIN(AU77,DB_Inputs!AU120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AV77>0,DB_Inputs!AV42>DB_Inputs!AV36,DB_Inputs!AV120>0,AV57>0),MIN(AV77,DB_Inputs!AV120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AW77>0,DB_Inputs!AW42>DB_Inputs!AW36,DB_Inputs!AW120>0,AW57>0),MIN(AW77,DB_Inputs!AW120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AX77>0,DB_Inputs!AX42>DB_Inputs!AX36,DB_Inputs!AX120>0,AX57>0),MIN(AX77,DB_Inputs!AX120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AY77>0,DB_Inputs!AY42>DB_Inputs!AY36,DB_Inputs!AY120>0,AY57>0),MIN(AY77,DB_Inputs!AY120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AZ77>0,DB_Inputs!AZ42>DB_Inputs!AZ36,DB_Inputs!AZ120>0,AZ57>0),MIN(AZ77,DB_Inputs!AZ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BA77>0,DB_Inputs!BA42>DB_Inputs!BA36,DB_Inputs!BA120>0,BA57>0),MIN(BA77,DB_Inputs!BA120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BB77>0,DB_Inputs!BB42>DB_Inputs!BB36,DB_Inputs!BB120>0,BB57>0),MIN(BB77,DB_Inputs!BB120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BC77>0,DB_Inputs!BC42>DB_Inputs!BC36,DB_Inputs!BC120>0,BC57>0),MIN(BC77,DB_Inputs!BC120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR81:BC81,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(BF77>0,DB_Inputs!BF42>DB_Inputs!BF36,DB_Inputs!BF120>0,BF57>0),MIN(BF77,DB_Inputs!BF120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BG77>0,DB_Inputs!BG42>DB_Inputs!BG36,DB_Inputs!BG120>0,BG57>0),MIN(BG77,DB_Inputs!BG120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BH77>0,DB_Inputs!BH42>DB_Inputs!BH36,DB_Inputs!BH120>0,BH57>0),MIN(BH77,DB_Inputs!BH120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BI77>0,DB_Inputs!BI42>DB_Inputs!BI36,DB_Inputs!BI120>0,BI57>0),MIN(BI77,DB_Inputs!BI120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BJ77>0,DB_Inputs!BJ42>DB_Inputs!BJ36,DB_Inputs!BJ120>0,BJ57>0),MIN(BJ77,DB_Inputs!BJ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BK77>0,DB_Inputs!BK42>DB_Inputs!BK36,DB_Inputs!BK120>0,BK57>0),MIN(BK77,DB_Inputs!BK120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BL77>0,DB_Inputs!BL42>DB_Inputs!BL36,DB_Inputs!BL120>0,BL57>0),MIN(BL77,DB_Inputs!BL120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BM77>0,DB_Inputs!BM42>DB_Inputs!BM36,DB_Inputs!BM120>0,BM57>0),MIN(BM77,DB_Inputs!BM120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BN77>0,DB_Inputs!BN42>DB_Inputs!BN36,DB_Inputs!BN120>0,BN57>0),MIN(BN77,DB_Inputs!BN120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BO77>0,DB_Inputs!BO42>DB_Inputs!BO36,DB_Inputs!BO120>0,BO57>0),MIN(BO77,DB_Inputs!BO120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BP77>0,DB_Inputs!BP42>DB_Inputs!BP36,DB_Inputs!BP120>0,BP57>0),MIN(BP77,DB_Inputs!BP120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BQ77>0,DB_Inputs!BQ42>DB_Inputs!BQ36,DB_Inputs!BQ120>0,BQ57>0),MIN(BQ77,DB_Inputs!BQ120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF81:BQ81,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(BT77>0,DB_Inputs!BT42>DB_Inputs!BT36,DB_Inputs!BT120>0,BT57>0),MIN(BT77,DB_Inputs!BT120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BU77>0,DB_Inputs!BU42>DB_Inputs!BU36,DB_Inputs!BU120>0,BU57>0),MIN(BU77,DB_Inputs!BU120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BV77>0,DB_Inputs!BV42>DB_Inputs!BV36,DB_Inputs!BV120>0,BV57>0),MIN(BV77,DB_Inputs!BV120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BW77>0,DB_Inputs!BW42>DB_Inputs!BW36,DB_Inputs!BW120>0,BW57>0),MIN(BW77,DB_Inputs!BW120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BX77>0,DB_Inputs!BX42>DB_Inputs!BX36,DB_Inputs!BX120>0,BX57>0),MIN(BX77,DB_Inputs!BX120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BY77>0,DB_Inputs!BY42>DB_Inputs!BY36,DB_Inputs!BY120>0,BY57>0),MIN(BY77,DB_Inputs!BY120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BZ77>0,DB_Inputs!BZ42>DB_Inputs!BZ36,DB_Inputs!BZ120>0,BZ57>0),MIN(BZ77,DB_Inputs!BZ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CA77>0,DB_Inputs!CA42>DB_Inputs!CA36,DB_Inputs!CA120>0,CA57>0),MIN(CA77,DB_Inputs!CA120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CB77>0,DB_Inputs!CB42>DB_Inputs!CB36,DB_Inputs!CB120>0,CB57>0),MIN(CB77,DB_Inputs!CB120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CC77>0,DB_Inputs!CC42>DB_Inputs!CC36,DB_Inputs!CC120>0,CC57>0),MIN(CC77,DB_Inputs!CC120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CD77>0,DB_Inputs!CD42>DB_Inputs!CD36,DB_Inputs!CD120>0,CD57>0),MIN(CD77,DB_Inputs!CD120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CE77>0,DB_Inputs!CE42>DB_Inputs!CE36,DB_Inputs!CE120>0,CE57>0),MIN(CE77,DB_Inputs!CE120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT81:CE81,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(CH77>0,DB_Inputs!CH42>DB_Inputs!CH36,DB_Inputs!CH120>0,CH57>0),MIN(CH77,DB_Inputs!CH120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CI77>0,DB_Inputs!CI42>DB_Inputs!CI36,DB_Inputs!CI120>0,CI57>0),MIN(CI77,DB_Inputs!CI120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CJ77>0,DB_Inputs!CJ42>DB_Inputs!CJ36,DB_Inputs!CJ120>0,CJ57>0),MIN(CJ77,DB_Inputs!CJ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CK77>0,DB_Inputs!CK42>DB_Inputs!CK36,DB_Inputs!CK120>0,CK57>0),MIN(CK77,DB_Inputs!CK120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CL77>0,DB_Inputs!CL42>DB_Inputs!CL36,DB_Inputs!CL120>0,CL57>0),MIN(CL77,DB_Inputs!CL120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CM77>0,DB_Inputs!CM42>DB_Inputs!CM36,DB_Inputs!CM120>0,CM57>0),MIN(CM77,DB_Inputs!CM120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CN77>0,DB_Inputs!CN42>DB_Inputs!CN36,DB_Inputs!CN120>0,CN57>0),MIN(CN77,DB_Inputs!CN120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CO77>0,DB_Inputs!CO42>DB_Inputs!CO36,DB_Inputs!CO120>0,CO57>0),MIN(CO77,DB_Inputs!CO120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CP77>0,DB_Inputs!CP42>DB_Inputs!CP36,DB_Inputs!CP120>0,CP57>0),MIN(CP77,DB_Inputs!CP120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CQ77>0,DB_Inputs!CQ42>DB_Inputs!CQ36,DB_Inputs!CQ120>0,CQ57>0),MIN(CQ77,DB_Inputs!CQ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CR77>0,DB_Inputs!CR42>DB_Inputs!CR36,DB_Inputs!CR120>0,CR57>0),MIN(CR77,DB_Inputs!CR120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CS77>0,DB_Inputs!CS42>DB_Inputs!CS36,DB_Inputs!CS120>0,CS57>0),MIN(CS77,DB_Inputs!CS120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH81:CS81,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(CV77>0,DB_Inputs!CV42>DB_Inputs!CV36,DB_Inputs!CV120>0,CV57>0),MIN(CV77,DB_Inputs!CV120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CW77>0,DB_Inputs!CW42>DB_Inputs!CW36,DB_Inputs!CW120>0,CW57>0),MIN(CW77,DB_Inputs!CW120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CX77>0,DB_Inputs!CX42>DB_Inputs!CX36,DB_Inputs!CX120>0,CX57>0),MIN(CX77,DB_Inputs!CX120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CY77>0,DB_Inputs!CY42>DB_Inputs!CY36,DB_Inputs!CY120>0,CY57>0),MIN(CY77,DB_Inputs!CY120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CZ77>0,DB_Inputs!CZ42>DB_Inputs!CZ36,DB_Inputs!CZ120>0,CZ57>0),MIN(CZ77,DB_Inputs!CZ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DA77>0,DB_Inputs!DA42>DB_Inputs!DA36,DB_Inputs!DA120>0,DA57>0),MIN(DA77,DB_Inputs!DA120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DB77>0,DB_Inputs!DB42>DB_Inputs!DB36,DB_Inputs!DB120>0,DB57>0),MIN(DB77,DB_Inputs!DB120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DC77>0,DB_Inputs!DC42>DB_Inputs!DC36,DB_Inputs!DC120>0,DC57>0),MIN(DC77,DB_Inputs!DC120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DD77>0,DB_Inputs!DD42>DB_Inputs!DD36,DB_Inputs!DD120>0,DD57>0),MIN(DD77,DB_Inputs!DD120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DE77>0,DB_Inputs!DE42>DB_Inputs!DE36,DB_Inputs!DE120>0,DE57>0),MIN(DE77,DB_Inputs!DE120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DF77>0,DB_Inputs!DF42>DB_Inputs!DF36,DB_Inputs!DF120>0,DF57>0),MIN(DF77,DB_Inputs!DF120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DG77>0,DB_Inputs!DG42>DB_Inputs!DG36,DB_Inputs!DG120>0,DG57>0),MIN(DG77,DB_Inputs!DG120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV81:DG81,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(DJ77>0,DB_Inputs!DJ42>DB_Inputs!DJ36,DB_Inputs!DJ120>0,DJ57>0),MIN(DJ77,DB_Inputs!DJ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DK77>0,DB_Inputs!DK42>DB_Inputs!DK36,DB_Inputs!DK120>0,DK57>0),MIN(DK77,DB_Inputs!DK120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DL77>0,DB_Inputs!DL42>DB_Inputs!DL36,DB_Inputs!DL120>0,DL57>0),MIN(DL77,DB_Inputs!DL120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DM77>0,DB_Inputs!DM42>DB_Inputs!DM36,DB_Inputs!DM120>0,DM57>0),MIN(DM77,DB_Inputs!DM120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DN77>0,DB_Inputs!DN42>DB_Inputs!DN36,DB_Inputs!DN120>0,DN57>0),MIN(DN77,DB_Inputs!DN120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DO77>0,DB_Inputs!DO42>DB_Inputs!DO36,DB_Inputs!DO120>0,DO57>0),MIN(DO77,DB_Inputs!DO120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DP77>0,DB_Inputs!DP42>DB_Inputs!DP36,DB_Inputs!DP120>0,DP57>0),MIN(DP77,DB_Inputs!DP120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DQ77>0,DB_Inputs!DQ42>DB_Inputs!DQ36,DB_Inputs!DQ120>0,DQ57>0),MIN(DQ77,DB_Inputs!DQ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DR77>0,DB_Inputs!DR42>DB_Inputs!DR36,DB_Inputs!DR120>0,DR57>0),MIN(DR77,DB_Inputs!DR120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DS77>0,DB_Inputs!DS42>DB_Inputs!DS36,DB_Inputs!DS120>0,DS57>0),MIN(DS77,DB_Inputs!DS120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DT77>0,DB_Inputs!DT42>DB_Inputs!DT36,DB_Inputs!DT120>0,DT57>0),MIN(DT77,DB_Inputs!DT120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DU77>0,DB_Inputs!DU42>DB_Inputs!DU36,DB_Inputs!DU120>0,DU57>0),MIN(DU77,DB_Inputs!DU120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ81:DU81,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(DX77>0,DB_Inputs!DX42>DB_Inputs!DX36,DB_Inputs!DX120>0,DX57>0),MIN(DX77,DB_Inputs!DX120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DY77>0,DB_Inputs!DY42>DB_Inputs!DY36,DB_Inputs!DY120>0,DY57>0),MIN(DY77,DB_Inputs!DY120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DZ77>0,DB_Inputs!DZ42>DB_Inputs!DZ36,DB_Inputs!DZ120>0,DZ57>0),MIN(DZ77,DB_Inputs!DZ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EA77>0,DB_Inputs!EA42>DB_Inputs!EA36,DB_Inputs!EA120>0,EA57>0),MIN(EA77,DB_Inputs!EA120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EB77>0,DB_Inputs!EB42>DB_Inputs!EB36,DB_Inputs!EB120>0,EB57>0),MIN(EB77,DB_Inputs!EB120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EC77>0,DB_Inputs!EC42>DB_Inputs!EC36,DB_Inputs!EC120>0,EC57>0),MIN(EC77,DB_Inputs!EC120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(ED77>0,DB_Inputs!ED42>DB_Inputs!ED36,DB_Inputs!ED120>0,ED57>0),MIN(ED77,DB_Inputs!ED120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EE77>0,DB_Inputs!EE42>DB_Inputs!EE36,DB_Inputs!EE120>0,EE57>0),MIN(EE77,DB_Inputs!EE120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EF77>0,DB_Inputs!EF42>DB_Inputs!EF36,DB_Inputs!EF120>0,EF57>0),MIN(EF77,DB_Inputs!EF120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EG77>0,DB_Inputs!EG42>DB_Inputs!EG36,DB_Inputs!EG120>0,EG57>0),MIN(EG77,DB_Inputs!EG120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EH77>0,DB_Inputs!EH42>DB_Inputs!EH36,DB_Inputs!EH120>0,EH57>0),MIN(EH77,DB_Inputs!EH120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EI77>0,DB_Inputs!EI42>DB_Inputs!EI36,DB_Inputs!EI120>0,EI57>0),MIN(EI77,DB_Inputs!EI120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX81:EI81,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(EL77>0,DB_Inputs!EL42>DB_Inputs!EL36,DB_Inputs!EL120>0,EL57>0),MIN(EL77,DB_Inputs!EL120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EM77>0,DB_Inputs!EM42>DB_Inputs!EM36,DB_Inputs!EM120>0,EM57>0),MIN(EM77,DB_Inputs!EM120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EN77>0,DB_Inputs!EN42>DB_Inputs!EN36,DB_Inputs!EN120>0,EN57>0),MIN(EN77,DB_Inputs!EN120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EO77>0,DB_Inputs!EO42>DB_Inputs!EO36,DB_Inputs!EO120>0,EO57>0),MIN(EO77,DB_Inputs!EO120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EP77>0,DB_Inputs!EP42>DB_Inputs!EP36,DB_Inputs!EP120>0,EP57>0),MIN(EP77,DB_Inputs!EP120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EQ77>0,DB_Inputs!EQ42>DB_Inputs!EQ36,DB_Inputs!EQ120>0,EQ57>0),MIN(EQ77,DB_Inputs!EQ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(ER77>0,DB_Inputs!ER42>DB_Inputs!ER36,DB_Inputs!ER120>0,ER57>0),MIN(ER77,DB_Inputs!ER120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(ES77>0,DB_Inputs!ES42>DB_Inputs!ES36,DB_Inputs!ES120>0,ES57>0),MIN(ES77,DB_Inputs!ES120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(ET77>0,DB_Inputs!ET42>DB_Inputs!ET36,DB_Inputs!ET120>0,ET57>0),MIN(ET77,DB_Inputs!ET120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EU77>0,DB_Inputs!EU42>DB_Inputs!EU36,DB_Inputs!EU120>0,EU57>0),MIN(EU77,DB_Inputs!EU120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EV77>0,DB_Inputs!EV42>DB_Inputs!EV36,DB_Inputs!EV120>0,EV57>0),MIN(EV77,DB_Inputs!EV120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EW77>0,DB_Inputs!EW42>DB_Inputs!EW36,DB_Inputs!EW120>0,EW57>0),MIN(EW77,DB_Inputs!EW120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL81:EW81,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(EZ77>0,DB_Inputs!EZ42>DB_Inputs!EZ36,DB_Inputs!EZ120>0,EZ57>0),MIN(EZ77,DB_Inputs!EZ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FA77>0,DB_Inputs!FA42>DB_Inputs!FA36,DB_Inputs!FA120>0,FA57>0),MIN(FA77,DB_Inputs!FA120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FB77>0,DB_Inputs!FB42>DB_Inputs!FB36,DB_Inputs!FB120>0,FB57>0),MIN(FB77,DB_Inputs!FB120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FC77>0,DB_Inputs!FC42>DB_Inputs!FC36,DB_Inputs!FC120>0,FC57>0),MIN(FC77,DB_Inputs!FC120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FD77>0,DB_Inputs!FD42>DB_Inputs!FD36,DB_Inputs!FD120>0,FD57>0),MIN(FD77,DB_Inputs!FD120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FE77>0,DB_Inputs!FE42>DB_Inputs!FE36,DB_Inputs!FE120>0,FE57>0),MIN(FE77,DB_Inputs!FE120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FF77>0,DB_Inputs!FF42>DB_Inputs!FF36,DB_Inputs!FF120>0,FF57>0),MIN(FF77,DB_Inputs!FF120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FG77>0,DB_Inputs!FG42>DB_Inputs!FG36,DB_Inputs!FG120>0,FG57>0),MIN(FG77,DB_Inputs!FG120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FH77>0,DB_Inputs!FH42>DB_Inputs!FH36,DB_Inputs!FH120>0,FH57>0),MIN(FH77,DB_Inputs!FH120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FI77>0,DB_Inputs!FI42>DB_Inputs!FI36,DB_Inputs!FI120>0,FI57>0),MIN(FI77,DB_Inputs!FI120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FJ77>0,DB_Inputs!FJ42>DB_Inputs!FJ36,DB_Inputs!FJ120>0,FJ57>0),MIN(FJ77,DB_Inputs!FJ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FK77>0,DB_Inputs!FK42>DB_Inputs!FK36,DB_Inputs!FK120>0,FK57>0),MIN(FK77,DB_Inputs!FK120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ81:FK81,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(FN77>0,DB_Inputs!FN42>DB_Inputs!FN36,DB_Inputs!FN120>0,FN57>0),MIN(FN77,DB_Inputs!FN120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FO77>0,DB_Inputs!FO42>DB_Inputs!FO36,DB_Inputs!FO120>0,FO57>0),MIN(FO77,DB_Inputs!FO120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FP77>0,DB_Inputs!FP42>DB_Inputs!FP36,DB_Inputs!FP120>0,FP57>0),MIN(FP77,DB_Inputs!FP120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FQ77>0,DB_Inputs!FQ42>DB_Inputs!FQ36,DB_Inputs!FQ120>0,FQ57>0),MIN(FQ77,DB_Inputs!FQ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FR77>0,DB_Inputs!FR42>DB_Inputs!FR36,DB_Inputs!FR120>0,FR57>0),MIN(FR77,DB_Inputs!FR120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FS77>0,DB_Inputs!FS42>DB_Inputs!FS36,DB_Inputs!FS120>0,FS57>0),MIN(FS77,DB_Inputs!FS120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FT77>0,DB_Inputs!FT42>DB_Inputs!FT36,DB_Inputs!FT120>0,FT57>0),MIN(FT77,DB_Inputs!FT120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FU77>0,DB_Inputs!FU42>DB_Inputs!FU36,DB_Inputs!FU120>0,FU57>0),MIN(FU77,DB_Inputs!FU120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FV77>0,DB_Inputs!FV42>DB_Inputs!FV36,DB_Inputs!FV120>0,FV57>0),MIN(FV77,DB_Inputs!FV120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FW77>0,DB_Inputs!FW42>DB_Inputs!FW36,DB_Inputs!FW120>0,FW57>0),MIN(FW77,DB_Inputs!FW120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FX77>0,DB_Inputs!FX42>DB_Inputs!FX36,DB_Inputs!FX120>0,FX57>0),MIN(FX77,DB_Inputs!FX120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FY77>0,DB_Inputs!FY42>DB_Inputs!FY36,DB_Inputs!FY120>0,FY57>0),MIN(FY77,DB_Inputs!FY120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN81:FY81,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(GB77>0,DB_Inputs!GB42>DB_Inputs!GB36,DB_Inputs!GB120>0,GB57>0),MIN(GB77,DB_Inputs!GB120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GC77>0,DB_Inputs!GC42>DB_Inputs!GC36,DB_Inputs!GC120>0,GC57>0),MIN(GC77,DB_Inputs!GC120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GD77>0,DB_Inputs!GD42>DB_Inputs!GD36,DB_Inputs!GD120>0,GD57>0),MIN(GD77,DB_Inputs!GD120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GE77>0,DB_Inputs!GE42>DB_Inputs!GE36,DB_Inputs!GE120>0,GE57>0),MIN(GE77,DB_Inputs!GE120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GF77>0,DB_Inputs!GF42>DB_Inputs!GF36,DB_Inputs!GF120>0,GF57>0),MIN(GF77,DB_Inputs!GF120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GG77>0,DB_Inputs!GG42>DB_Inputs!GG36,DB_Inputs!GG120>0,GG57>0),MIN(GG77,DB_Inputs!GG120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GH77>0,DB_Inputs!GH42>DB_Inputs!GH36,DB_Inputs!GH120>0,GH57>0),MIN(GH77,DB_Inputs!GH120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GI77>0,DB_Inputs!GI42>DB_Inputs!GI36,DB_Inputs!GI120>0,GI57>0),MIN(GI77,DB_Inputs!GI120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GJ77>0,DB_Inputs!GJ42>DB_Inputs!GJ36,DB_Inputs!GJ120>0,GJ57>0),MIN(GJ77,DB_Inputs!GJ120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GK77>0,DB_Inputs!GK42>DB_Inputs!GK36,DB_Inputs!GK120>0,GK57>0),MIN(GK77,DB_Inputs!GK120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GL77>0,DB_Inputs!GL42>DB_Inputs!GL36,DB_Inputs!GL120>0,GL57>0),MIN(GL77,DB_Inputs!GL120),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GM77>0,DB_Inputs!GM42>DB_Inputs!GM36,DB_Inputs!GM120>0,GM57>0),MIN(GM77,DB_Inputs!GM120),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB81:GM81,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(GP77>0,DB_Inputs!GP42>DB_Inputs!GP36,DB_Inputs!GP120>0,GP57>0),MIN(GP77,DB_Inputs!GP120),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GQ77>0,DB_Inputs!GQ42>DB_Inputs!GQ36,DB_Inputs!GQ120>0,GQ57>0),MIN(GQ77,DB_Inputs!GQ120),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GR77>0,DB_Inputs!GR42>DB_Inputs!GR36,DB_Inputs!GR120>0,GR57>0),MIN(GR77,DB_Inputs!GR120),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GS77>0,DB_Inputs!GS42>DB_Inputs!GS36,DB_Inputs!GS120>0,GS57>0),MIN(GS77,DB_Inputs!GS120),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GT77>0,DB_Inputs!GT42>DB_Inputs!GT36,DB_Inputs!GT120>0,GT57>0),MIN(GT77,DB_Inputs!GT120),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GU77>0,DB_Inputs!GU42>DB_Inputs!GU36,DB_Inputs!GU120>0,GU57>0),MIN(GU77,DB_Inputs!GU120),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GV77>0,DB_Inputs!GV42>DB_Inputs!GV36,DB_Inputs!GV120>0,GV57>0),MIN(GV77,DB_Inputs!GV120),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GW77>0,DB_Inputs!GW42>DB_Inputs!GW36,DB_Inputs!GW120>0,GW57>0),MIN(GW77,DB_Inputs!GW120),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GX77>0,DB_Inputs!GX42>DB_Inputs!GX36,DB_Inputs!GX120>0,GX57>0),MIN(GX77,DB_Inputs!GX120),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GY77>0,DB_Inputs!GY42>DB_Inputs!GY36,DB_Inputs!GY120>0,GY57>0),MIN(GY77,DB_Inputs!GY120),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GZ77>0,DB_Inputs!GZ42>DB_Inputs!GZ36,DB_Inputs!GZ120>0,GZ57>0),MIN(GZ77,DB_Inputs!GZ120),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(HA77>0,DB_Inputs!HA42>DB_Inputs!HA36,DB_Inputs!HA120>0,HA57>0),MIN(HA77,DB_Inputs!HA120),0)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP81:HA81,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["LLH",{"$f":"IF(AND(B78>0,DB_Inputs!B43>DB_Inputs!B37,DB_Inputs!B121>0,B58>0),MIN(B78,DB_Inputs!B121),0)","v":0},{"$f":"IF(AND(C78>0,DB_Inputs!C43>DB_Inputs!C37,DB_Inputs!C121>0,C58>0),MIN(C78,DB_Inputs!C121),0)","v":0},{"$f":"IF(AND(D78>0,DB_Inputs!D43>DB_Inputs!D37,DB_Inputs!D121>0,D58>0),MIN(D78,DB_Inputs!D121),0)","v":0},{"$f":"IF(AND(E78>0,DB_Inputs!E43>DB_Inputs!E37,DB_Inputs!E121>0,E58>0),MIN(E78,DB_Inputs!E121),0)","v":0},{"$f":"IF(AND(F78>0,DB_Inputs!F43>DB_Inputs!F37,DB_Inputs!F121>0,F58>0),MIN(F78,DB_Inputs!F121),0)","v":0},{"$f":"IF(AND(G78>0,DB_Inputs!G43>DB_Inputs!G37,DB_Inputs!G121>0,G58>0),MIN(G78,DB_Inputs!G121),0)","v":0},{"$f":"IF(AND(H78>0,DB_Inputs!H43>DB_Inputs!H37,DB_Inputs!H121>0,H58>0),MIN(H78,DB_Inputs!H121),0)","v":0},{"$f":"IF(AND(I78>0,DB_Inputs!I43>DB_Inputs!I37,DB_Inputs!I121>0,I58>0),MIN(I78,DB_Inputs!I121),0)","v":0},{"$f":"IF(AND(J78>0,DB_Inputs!J43>DB_Inputs!J37,DB_Inputs!J121>0,J58>0),MIN(J78,DB_Inputs!J121),0)","v":0},{"$f":"IF(AND(K78>0,DB_Inputs!K43>DB_Inputs!K37,DB_Inputs!K121>0,K58>0),MIN(K78,DB_Inputs!K121),0)","v":0},{"$f":"IF(AND(L78>0,DB_Inputs!L43>DB_Inputs!L37,DB_Inputs!L121>0,L58>0),MIN(L78,DB_Inputs!L121),0)","v":0},{"$f":"IF(AND(M78>0,DB_Inputs!M43>DB_Inputs!M37,DB_Inputs!M121>0,M58>0),MIN(M78,DB_Inputs!M121),0)","v":0},{"$f":"SUMPRODUCT(B82:M82,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":0},null,{"$f":"IF(AND(P78>0,DB_Inputs!P43>DB_Inputs!P37,DB_Inputs!P121>0,P58>0),MIN(P78,DB_Inputs!P121),0)","v":0},{"$f":"IF(AND(Q78>0,DB_Inputs!Q43>DB_Inputs!Q37,DB_Inputs!Q121>0,Q58>0),MIN(Q78,DB_Inputs!Q121),0)","v":0},{"$f":"IF(AND(R78>0,DB_Inputs!R43>DB_Inputs!R37,DB_Inputs!R121>0,R58>0),MIN(R78,DB_Inputs!R121),0)","v":0},{"$f":"IF(AND(S78>0,DB_Inputs!S43>DB_Inputs!S37,DB_Inputs!S121>0,S58>0),MIN(S78,DB_Inputs!S121),0)","v":0},{"$f":"IF(AND(T78>0,DB_Inputs!T43>DB_Inputs!T37,DB_Inputs!T121>0,T58>0),MIN(T78,DB_Inputs!T121),0)","v":0},{"$f":"IF(AND(U78>0,DB_Inputs!U43>DB_Inputs!U37,DB_Inputs!U121>0,U58>0),MIN(U78,DB_Inputs!U121),0)","v":0},{"$f":"IF(AND(V78>0,DB_Inputs!V43>DB_Inputs!V37,DB_Inputs!V121>0,V58>0),MIN(V78,DB_Inputs!V121),0)","v":0},{"$f":"IF(AND(W78>0,DB_Inputs!W43>DB_Inputs!W37,DB_Inputs!W121>0,W58>0),MIN(W78,DB_Inputs!W121),0)","v":0},{"$f":"IF(AND(X78>0,DB_Inputs!X43>DB_Inputs!X37,DB_Inputs!X121>0,X58>0),MIN(X78,DB_Inputs!X121),0)","v":0},{"$f":"IF(AND(Y78>0,DB_Inputs!Y43>DB_Inputs!Y37,DB_Inputs!Y121>0,Y58>0),MIN(Y78,DB_Inputs!Y121),0)","v":0},{"$f":"IF(AND(Z78>0,DB_Inputs!Z43>DB_Inputs!Z37,DB_Inputs!Z121>0,Z58>0),MIN(Z78,DB_Inputs!Z121),0)","v":0},{"$f":"IF(AND(AA78>0,DB_Inputs!AA43>DB_Inputs!AA37,DB_Inputs!AA121>0,AA58>0),MIN(AA78,DB_Inputs!AA121),0)","v":0},{"$f":"SUMPRODUCT(P82:AA82,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":0},null,{"$f":"IF(AND(AD78>0,DB_Inputs!AD43>DB_Inputs!AD37,DB_Inputs!AD121>0,AD58>0),MIN(AD78,DB_Inputs!AD121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AE78>0,DB_Inputs!AE43>DB_Inputs!AE37,DB_Inputs!AE121>0,AE58>0),MIN(AE78,DB_Inputs!AE121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AF78>0,DB_Inputs!AF43>DB_Inputs!AF37,DB_Inputs!AF121>0,AF58>0),MIN(AF78,DB_Inputs!AF121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AG78>0,DB_Inputs!AG43>DB_Inputs!AG37,DB_Inputs!AG121>0,AG58>0),MIN(AG78,DB_Inputs!AG121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AH78>0,DB_Inputs!AH43>DB_Inputs!AH37,DB_Inputs!AH121>0,AH58>0),MIN(AH78,DB_Inputs!AH121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AI78>0,DB_Inputs!AI43>DB_Inputs!AI37,DB_Inputs!AI121>0,AI58>0),MIN(AI78,DB_Inputs!AI121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AJ78>0,DB_Inputs!AJ43>DB_Inputs!AJ37,DB_Inputs!AJ121>0,AJ58>0),MIN(AJ78,DB_Inputs!AJ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AK78>0,DB_Inputs!AK43>DB_Inputs!AK37,DB_Inputs!AK121>0,AK58>0),MIN(AK78,DB_Inputs!AK121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AL78>0,DB_Inputs!AL43>DB_Inputs!AL37,DB_Inputs!AL121>0,AL58>0),MIN(AL78,DB_Inputs!AL121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AM78>0,DB_Inputs!AM43>DB_Inputs!AM37,DB_Inputs!AM121>0,AM58>0),MIN(AM78,DB_Inputs!AM121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AN78>0,DB_Inputs!AN43>DB_Inputs!AN37,DB_Inputs!AN121>0,AN58>0),MIN(AN78,DB_Inputs!AN121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AO78>0,DB_Inputs!AO43>DB_Inputs!AO37,DB_Inputs!AO121>0,AO58>0),MIN(AO78,DB_Inputs!AO121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD82:AO82,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(AR78>0,DB_Inputs!AR43>DB_Inputs!AR37,DB_Inputs!AR121>0,AR58>0),MIN(AR78,DB_Inputs!AR121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AS78>0,DB_Inputs!AS43>DB_Inputs!AS37,DB_Inputs!AS121>0,AS58>0),MIN(AS78,DB_Inputs!AS121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AT78>0,DB_Inputs!AT43>DB_Inputs!AT37,DB_Inputs!AT121>0,AT58>0),MIN(AT78,DB_Inputs!AT121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AU78>0,DB_Inputs!AU43>DB_Inputs!AU37,DB_Inputs!AU121>0,AU58>0),MIN(AU78,DB_Inputs!AU121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AV78>0,DB_Inputs!AV43>DB_Inputs!AV37,DB_Inputs!AV121>0,AV58>0),MIN(AV78,DB_Inputs!AV121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AW78>0,DB_Inputs!AW43>DB_Inputs!AW37,DB_Inputs!AW121>0,AW58>0),MIN(AW78,DB_Inputs!AW121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AX78>0,DB_Inputs!AX43>DB_Inputs!AX37,DB_Inputs!AX121>0,AX58>0),MIN(AX78,DB_Inputs!AX121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AY78>0,DB_Inputs!AY43>DB_Inputs!AY37,DB_Inputs!AY121>0,AY58>0),MIN(AY78,DB_Inputs!AY121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(AZ78>0,DB_Inputs!AZ43>DB_Inputs!AZ37,DB_Inputs!AZ121>0,AZ58>0),MIN(AZ78,DB_Inputs!AZ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BA78>0,DB_Inputs!BA43>DB_Inputs!BA37,DB_Inputs!BA121>0,BA58>0),MIN(BA78,DB_Inputs!BA121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BB78>0,DB_Inputs!BB43>DB_Inputs!BB37,DB_Inputs!BB121>0,BB58>0),MIN(BB78,DB_Inputs!BB121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BC78>0,DB_Inputs!BC43>DB_Inputs!BC37,DB_Inputs!BC121>0,BC58>0),MIN(BC78,DB_Inputs!BC121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR82:BC82,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(BF78>0,DB_Inputs!BF43>DB_Inputs!BF37,DB_Inputs!BF121>0,BF58>0),MIN(BF78,DB_Inputs!BF121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BG78>0,DB_Inputs!BG43>DB_Inputs!BG37,DB_Inputs!BG121>0,BG58>0),MIN(BG78,DB_Inputs!BG121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BH78>0,DB_Inputs!BH43>DB_Inputs!BH37,DB_Inputs!BH121>0,BH58>0),MIN(BH78,DB_Inputs!BH121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BI78>0,DB_Inputs!BI43>DB_Inputs!BI37,DB_Inputs!BI121>0,BI58>0),MIN(BI78,DB_Inputs!BI121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BJ78>0,DB_Inputs!BJ43>DB_Inputs!BJ37,DB_Inputs!BJ121>0,BJ58>0),MIN(BJ78,DB_Inputs!BJ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BK78>0,DB_Inputs!BK43>DB_Inputs!BK37,DB_Inputs!BK121>0,BK58>0),MIN(BK78,DB_Inputs!BK121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BL78>0,DB_Inputs!BL43>DB_Inputs!BL37,DB_Inputs!BL121>0,BL58>0),MIN(BL78,DB_Inputs!BL121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BM78>0,DB_Inputs!BM43>DB_Inputs!BM37,DB_Inputs!BM121>0,BM58>0),MIN(BM78,DB_Inputs!BM121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BN78>0,DB_Inputs!BN43>DB_Inputs!BN37,DB_Inputs!BN121>0,BN58>0),MIN(BN78,DB_Inputs!BN121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BO78>0,DB_Inputs!BO43>DB_Inputs!BO37,DB_Inputs!BO121>0,BO58>0),MIN(BO78,DB_Inputs!BO121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BP78>0,DB_Inputs!BP43>DB_Inputs!BP37,DB_Inputs!BP121>0,BP58>0),MIN(BP78,DB_Inputs!BP121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BQ78>0,DB_Inputs!BQ43>DB_Inputs!BQ37,DB_Inputs!BQ121>0,BQ58>0),MIN(BQ78,DB_Inputs!BQ121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF82:BQ82,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(BT78>0,DB_Inputs!BT43>DB_Inputs!BT37,DB_Inputs!BT121>0,BT58>0),MIN(BT78,DB_Inputs!BT121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BU78>0,DB_Inputs!BU43>DB_Inputs!BU37,DB_Inputs!BU121>0,BU58>0),MIN(BU78,DB_Inputs!BU121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BV78>0,DB_Inputs!BV43>DB_Inputs!BV37,DB_Inputs!BV121>0,BV58>0),MIN(BV78,DB_Inputs!BV121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BW78>0,DB_Inputs!BW43>DB_Inputs!BW37,DB_Inputs!BW121>0,BW58>0),MIN(BW78,DB_Inputs!BW121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BX78>0,DB_Inputs!BX43>DB_Inputs!BX37,DB_Inputs!BX121>0,BX58>0),MIN(BX78,DB_Inputs!BX121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BY78>0,DB_Inputs!BY43>DB_Inputs!BY37,DB_Inputs!BY121>0,BY58>0),MIN(BY78,DB_Inputs!BY121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(BZ78>0,DB_Inputs!BZ43>DB_Inputs!BZ37,DB_Inputs!BZ121>0,BZ58>0),MIN(BZ78,DB_Inputs!BZ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CA78>0,DB_Inputs!CA43>DB_Inputs!CA37,DB_Inputs!CA121>0,CA58>0),MIN(CA78,DB_Inputs!CA121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CB78>0,DB_Inputs!CB43>DB_Inputs!CB37,DB_Inputs!CB121>0,CB58>0),MIN(CB78,DB_Inputs!CB121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CC78>0,DB_Inputs!CC43>DB_Inputs!CC37,DB_Inputs!CC121>0,CC58>0),MIN(CC78,DB_Inputs!CC121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CD78>0,DB_Inputs!CD43>DB_Inputs!CD37,DB_Inputs!CD121>0,CD58>0),MIN(CD78,DB_Inputs!CD121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CE78>0,DB_Inputs!CE43>DB_Inputs!CE37,DB_Inputs!CE121>0,CE58>0),MIN(CE78,DB_Inputs!CE121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT82:CE82,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(CH78>0,DB_Inputs!CH43>DB_Inputs!CH37,DB_Inputs!CH121>0,CH58>0),MIN(CH78,DB_Inputs!CH121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CI78>0,DB_Inputs!CI43>DB_Inputs!CI37,DB_Inputs!CI121>0,CI58>0),MIN(CI78,DB_Inputs!CI121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CJ78>0,DB_Inputs!CJ43>DB_Inputs!CJ37,DB_Inputs!CJ121>0,CJ58>0),MIN(CJ78,DB_Inputs!CJ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CK78>0,DB_Inputs!CK43>DB_Inputs!CK37,DB_Inputs!CK121>0,CK58>0),MIN(CK78,DB_Inputs!CK121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CL78>0,DB_Inputs!CL43>DB_Inputs!CL37,DB_Inputs!CL121>0,CL58>0),MIN(CL78,DB_Inputs!CL121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CM78>0,DB_Inputs!CM43>DB_Inputs!CM37,DB_Inputs!CM121>0,CM58>0),MIN(CM78,DB_Inputs!CM121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CN78>0,DB_Inputs!CN43>DB_Inputs!CN37,DB_Inputs!CN121>0,CN58>0),MIN(CN78,DB_Inputs!CN121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CO78>0,DB_Inputs!CO43>DB_Inputs!CO37,DB_Inputs!CO121>0,CO58>0),MIN(CO78,DB_Inputs!CO121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CP78>0,DB_Inputs!CP43>DB_Inputs!CP37,DB_Inputs!CP121>0,CP58>0),MIN(CP78,DB_Inputs!CP121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CQ78>0,DB_Inputs!CQ43>DB_Inputs!CQ37,DB_Inputs!CQ121>0,CQ58>0),MIN(CQ78,DB_Inputs!CQ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CR78>0,DB_Inputs!CR43>DB_Inputs!CR37,DB_Inputs!CR121>0,CR58>0),MIN(CR78,DB_Inputs!CR121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CS78>0,DB_Inputs!CS43>DB_Inputs!CS37,DB_Inputs!CS121>0,CS58>0),MIN(CS78,DB_Inputs!CS121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH82:CS82,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(CV78>0,DB_Inputs!CV43>DB_Inputs!CV37,DB_Inputs!CV121>0,CV58>0),MIN(CV78,DB_Inputs!CV121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CW78>0,DB_Inputs!CW43>DB_Inputs!CW37,DB_Inputs!CW121>0,CW58>0),MIN(CW78,DB_Inputs!CW121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CX78>0,DB_Inputs!CX43>DB_Inputs!CX37,DB_Inputs!CX121>0,CX58>0),MIN(CX78,DB_Inputs!CX121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CY78>0,DB_Inputs!CY43>DB_Inputs!CY37,DB_Inputs!CY121>0,CY58>0),MIN(CY78,DB_Inputs!CY121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(CZ78>0,DB_Inputs!CZ43>DB_Inputs!CZ37,DB_Inputs!CZ121>0,CZ58>0),MIN(CZ78,DB_Inputs!CZ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DA78>0,DB_Inputs!DA43>DB_Inputs!DA37,DB_Inputs!DA121>0,DA58>0),MIN(DA78,DB_Inputs!DA121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DB78>0,DB_Inputs!DB43>DB_Inputs!DB37,DB_Inputs!DB121>0,DB58>0),MIN(DB78,DB_Inputs!DB121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DC78>0,DB_Inputs!DC43>DB_Inputs!DC37,DB_Inputs!DC121>0,DC58>0),MIN(DC78,DB_Inputs!DC121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DD78>0,DB_Inputs!DD43>DB_Inputs!DD37,DB_Inputs!DD121>0,DD58>0),MIN(DD78,DB_Inputs!DD121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DE78>0,DB_Inputs!DE43>DB_Inputs!DE37,DB_Inputs!DE121>0,DE58>0),MIN(DE78,DB_Inputs!DE121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DF78>0,DB_Inputs!DF43>DB_Inputs!DF37,DB_Inputs!DF121>0,DF58>0),MIN(DF78,DB_Inputs!DF121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DG78>0,DB_Inputs!DG43>DB_Inputs!DG37,DB_Inputs!DG121>0,DG58>0),MIN(DG78,DB_Inputs!DG121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV82:DG82,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(DJ78>0,DB_Inputs!DJ43>DB_Inputs!DJ37,DB_Inputs!DJ121>0,DJ58>0),MIN(DJ78,DB_Inputs!DJ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DK78>0,DB_Inputs!DK43>DB_Inputs!DK37,DB_Inputs!DK121>0,DK58>0),MIN(DK78,DB_Inputs!DK121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DL78>0,DB_Inputs!DL43>DB_Inputs!DL37,DB_Inputs!DL121>0,DL58>0),MIN(DL78,DB_Inputs!DL121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DM78>0,DB_Inputs!DM43>DB_Inputs!DM37,DB_Inputs!DM121>0,DM58>0),MIN(DM78,DB_Inputs!DM121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DN78>0,DB_Inputs!DN43>DB_Inputs!DN37,DB_Inputs!DN121>0,DN58>0),MIN(DN78,DB_Inputs!DN121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DO78>0,DB_Inputs!DO43>DB_Inputs!DO37,DB_Inputs!DO121>0,DO58>0),MIN(DO78,DB_Inputs!DO121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DP78>0,DB_Inputs!DP43>DB_Inputs!DP37,DB_Inputs!DP121>0,DP58>0),MIN(DP78,DB_Inputs!DP121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DQ78>0,DB_Inputs!DQ43>DB_Inputs!DQ37,DB_Inputs!DQ121>0,DQ58>0),MIN(DQ78,DB_Inputs!DQ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DR78>0,DB_Inputs!DR43>DB_Inputs!DR37,DB_Inputs!DR121>0,DR58>0),MIN(DR78,DB_Inputs!DR121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DS78>0,DB_Inputs!DS43>DB_Inputs!DS37,DB_Inputs!DS121>0,DS58>0),MIN(DS78,DB_Inputs!DS121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DT78>0,DB_Inputs!DT43>DB_Inputs!DT37,DB_Inputs!DT121>0,DT58>0),MIN(DT78,DB_Inputs!DT121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DU78>0,DB_Inputs!DU43>DB_Inputs!DU37,DB_Inputs!DU121>0,DU58>0),MIN(DU78,DB_Inputs!DU121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ82:DU82,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(DX78>0,DB_Inputs!DX43>DB_Inputs!DX37,DB_Inputs!DX121>0,DX58>0),MIN(DX78,DB_Inputs!DX121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DY78>0,DB_Inputs!DY43>DB_Inputs!DY37,DB_Inputs!DY121>0,DY58>0),MIN(DY78,DB_Inputs!DY121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(DZ78>0,DB_Inputs!DZ43>DB_Inputs!DZ37,DB_Inputs!DZ121>0,DZ58>0),MIN(DZ78,DB_Inputs!DZ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EA78>0,DB_Inputs!EA43>DB_Inputs!EA37,DB_Inputs!EA121>0,EA58>0),MIN(EA78,DB_Inputs!EA121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EB78>0,DB_Inputs!EB43>DB_Inputs!EB37,DB_Inputs!EB121>0,EB58>0),MIN(EB78,DB_Inputs!EB121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EC78>0,DB_Inputs!EC43>DB_Inputs!EC37,DB_Inputs!EC121>0,EC58>0),MIN(EC78,DB_Inputs!EC121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(ED78>0,DB_Inputs!ED43>DB_Inputs!ED37,DB_Inputs!ED121>0,ED58>0),MIN(ED78,DB_Inputs!ED121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EE78>0,DB_Inputs!EE43>DB_Inputs!EE37,DB_Inputs!EE121>0,EE58>0),MIN(EE78,DB_Inputs!EE121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EF78>0,DB_Inputs!EF43>DB_Inputs!EF37,DB_Inputs!EF121>0,EF58>0),MIN(EF78,DB_Inputs!EF121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EG78>0,DB_Inputs!EG43>DB_Inputs!EG37,DB_Inputs!EG121>0,EG58>0),MIN(EG78,DB_Inputs!EG121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EH78>0,DB_Inputs!EH43>DB_Inputs!EH37,DB_Inputs!EH121>0,EH58>0),MIN(EH78,DB_Inputs!EH121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EI78>0,DB_Inputs!EI43>DB_Inputs!EI37,DB_Inputs!EI121>0,EI58>0),MIN(EI78,DB_Inputs!EI121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX82:EI82,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(EL78>0,DB_Inputs!EL43>DB_Inputs!EL37,DB_Inputs!EL121>0,EL58>0),MIN(EL78,DB_Inputs!EL121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EM78>0,DB_Inputs!EM43>DB_Inputs!EM37,DB_Inputs!EM121>0,EM58>0),MIN(EM78,DB_Inputs!EM121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EN78>0,DB_Inputs!EN43>DB_Inputs!EN37,DB_Inputs!EN121>0,EN58>0),MIN(EN78,DB_Inputs!EN121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EO78>0,DB_Inputs!EO43>DB_Inputs!EO37,DB_Inputs!EO121>0,EO58>0),MIN(EO78,DB_Inputs!EO121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EP78>0,DB_Inputs!EP43>DB_Inputs!EP37,DB_Inputs!EP121>0,EP58>0),MIN(EP78,DB_Inputs!EP121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EQ78>0,DB_Inputs!EQ43>DB_Inputs!EQ37,DB_Inputs!EQ121>0,EQ58>0),MIN(EQ78,DB_Inputs!EQ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(ER78>0,DB_Inputs!ER43>DB_Inputs!ER37,DB_Inputs!ER121>0,ER58>0),MIN(ER78,DB_Inputs!ER121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(ES78>0,DB_Inputs!ES43>DB_Inputs!ES37,DB_Inputs!ES121>0,ES58>0),MIN(ES78,DB_Inputs!ES121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(ET78>0,DB_Inputs!ET43>DB_Inputs!ET37,DB_Inputs!ET121>0,ET58>0),MIN(ET78,DB_Inputs!ET121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EU78>0,DB_Inputs!EU43>DB_Inputs!EU37,DB_Inputs!EU121>0,EU58>0),MIN(EU78,DB_Inputs!EU121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EV78>0,DB_Inputs!EV43>DB_Inputs!EV37,DB_Inputs!EV121>0,EV58>0),MIN(EV78,DB_Inputs!EV121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(EW78>0,DB_Inputs!EW43>DB_Inputs!EW37,DB_Inputs!EW121>0,EW58>0),MIN(EW78,DB_Inputs!EW121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL82:EW82,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(EZ78>0,DB_Inputs!EZ43>DB_Inputs!EZ37,DB_Inputs!EZ121>0,EZ58>0),MIN(EZ78,DB_Inputs!EZ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FA78>0,DB_Inputs!FA43>DB_Inputs!FA37,DB_Inputs!FA121>0,FA58>0),MIN(FA78,DB_Inputs!FA121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FB78>0,DB_Inputs!FB43>DB_Inputs!FB37,DB_Inputs!FB121>0,FB58>0),MIN(FB78,DB_Inputs!FB121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FC78>0,DB_Inputs!FC43>DB_Inputs!FC37,DB_Inputs!FC121>0,FC58>0),MIN(FC78,DB_Inputs!FC121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FD78>0,DB_Inputs!FD43>DB_Inputs!FD37,DB_Inputs!FD121>0,FD58>0),MIN(FD78,DB_Inputs!FD121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FE78>0,DB_Inputs!FE43>DB_Inputs!FE37,DB_Inputs!FE121>0,FE58>0),MIN(FE78,DB_Inputs!FE121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FF78>0,DB_Inputs!FF43>DB_Inputs!FF37,DB_Inputs!FF121>0,FF58>0),MIN(FF78,DB_Inputs!FF121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FG78>0,DB_Inputs!FG43>DB_Inputs!FG37,DB_Inputs!FG121>0,FG58>0),MIN(FG78,DB_Inputs!FG121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FH78>0,DB_Inputs!FH43>DB_Inputs!FH37,DB_Inputs!FH121>0,FH58>0),MIN(FH78,DB_Inputs!FH121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FI78>0,DB_Inputs!FI43>DB_Inputs!FI37,DB_Inputs!FI121>0,FI58>0),MIN(FI78,DB_Inputs!FI121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FJ78>0,DB_Inputs!FJ43>DB_Inputs!FJ37,DB_Inputs!FJ121>0,FJ58>0),MIN(FJ78,DB_Inputs!FJ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FK78>0,DB_Inputs!FK43>DB_Inputs!FK37,DB_Inputs!FK121>0,FK58>0),MIN(FK78,DB_Inputs!FK121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ82:FK82,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(FN78>0,DB_Inputs!FN43>DB_Inputs!FN37,DB_Inputs!FN121>0,FN58>0),MIN(FN78,DB_Inputs!FN121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FO78>0,DB_Inputs!FO43>DB_Inputs!FO37,DB_Inputs!FO121>0,FO58>0),MIN(FO78,DB_Inputs!FO121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FP78>0,DB_Inputs!FP43>DB_Inputs!FP37,DB_Inputs!FP121>0,FP58>0),MIN(FP78,DB_Inputs!FP121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FQ78>0,DB_Inputs!FQ43>DB_Inputs!FQ37,DB_Inputs!FQ121>0,FQ58>0),MIN(FQ78,DB_Inputs!FQ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FR78>0,DB_Inputs!FR43>DB_Inputs!FR37,DB_Inputs!FR121>0,FR58>0),MIN(FR78,DB_Inputs!FR121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FS78>0,DB_Inputs!FS43>DB_Inputs!FS37,DB_Inputs!FS121>0,FS58>0),MIN(FS78,DB_Inputs!FS121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FT78>0,DB_Inputs!FT43>DB_Inputs!FT37,DB_Inputs!FT121>0,FT58>0),MIN(FT78,DB_Inputs!FT121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FU78>0,DB_Inputs!FU43>DB_Inputs!FU37,DB_Inputs!FU121>0,FU58>0),MIN(FU78,DB_Inputs!FU121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FV78>0,DB_Inputs!FV43>DB_Inputs!FV37,DB_Inputs!FV121>0,FV58>0),MIN(FV78,DB_Inputs!FV121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FW78>0,DB_Inputs!FW43>DB_Inputs!FW37,DB_Inputs!FW121>0,FW58>0),MIN(FW78,DB_Inputs!FW121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FX78>0,DB_Inputs!FX43>DB_Inputs!FX37,DB_Inputs!FX121>0,FX58>0),MIN(FX78,DB_Inputs!FX121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(FY78>0,DB_Inputs!FY43>DB_Inputs!FY37,DB_Inputs!FY121>0,FY58>0),MIN(FY78,DB_Inputs!FY121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN82:FY82,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(GB78>0,DB_Inputs!GB43>DB_Inputs!GB37,DB_Inputs!GB121>0,GB58>0),MIN(GB78,DB_Inputs!GB121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GC78>0,DB_Inputs!GC43>DB_Inputs!GC37,DB_Inputs!GC121>0,GC58>0),MIN(GC78,DB_Inputs!GC121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GD78>0,DB_Inputs!GD43>DB_Inputs!GD37,DB_Inputs!GD121>0,GD58>0),MIN(GD78,DB_Inputs!GD121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GE78>0,DB_Inputs!GE43>DB_Inputs!GE37,DB_Inputs!GE121>0,GE58>0),MIN(GE78,DB_Inputs!GE121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GF78>0,DB_Inputs!GF43>DB_Inputs!GF37,DB_Inputs!GF121>0,GF58>0),MIN(GF78,DB_Inputs!GF121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GG78>0,DB_Inputs!GG43>DB_Inputs!GG37,DB_Inputs!GG121>0,GG58>0),MIN(GG78,DB_Inputs!GG121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GH78>0,DB_Inputs!GH43>DB_Inputs!GH37,DB_Inputs!GH121>0,GH58>0),MIN(GH78,DB_Inputs!GH121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GI78>0,DB_Inputs!GI43>DB_Inputs!GI37,DB_Inputs!GI121>0,GI58>0),MIN(GI78,DB_Inputs!GI121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GJ78>0,DB_Inputs!GJ43>DB_Inputs!GJ37,DB_Inputs!GJ121>0,GJ58>0),MIN(GJ78,DB_Inputs!GJ121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GK78>0,DB_Inputs!GK43>DB_Inputs!GK37,DB_Inputs!GK121>0,GK58>0),MIN(GK78,DB_Inputs!GK121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GL78>0,DB_Inputs!GL43>DB_Inputs!GL37,DB_Inputs!GL121>0,GL58>0),MIN(GL78,DB_Inputs!GL121),0)","v":{"$error":"#N/A"}},{"$f":"IF(AND(GM78>0,DB_Inputs!GM43>DB_Inputs!GM37,DB_Inputs!GM121>0,GM58>0),MIN(GM78,DB_Inputs!GM121),0)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB82:GM82,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AND(GP78>0,DB_Inputs!GP43>DB_Inputs!GP37,DB_Inputs!GP121>0,GP58>0),MIN(GP78,DB_Inputs!GP121),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GQ78>0,DB_Inputs!GQ43>DB_Inputs!GQ37,DB_Inputs!GQ121>0,GQ58>0),MIN(GQ78,DB_Inputs!GQ121),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GR78>0,DB_Inputs!GR43>DB_Inputs!GR37,DB_Inputs!GR121>0,GR58>0),MIN(GR78,DB_Inputs!GR121),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GS78>0,DB_Inputs!GS43>DB_Inputs!GS37,DB_Inputs!GS121>0,GS58>0),MIN(GS78,DB_Inputs!GS121),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GT78>0,DB_Inputs!GT43>DB_Inputs!GT37,DB_Inputs!GT121>0,GT58>0),MIN(GT78,DB_Inputs!GT121),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GU78>0,DB_Inputs!GU43>DB_Inputs!GU37,DB_Inputs!GU121>0,GU58>0),MIN(GU78,DB_Inputs!GU121),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GV78>0,DB_Inputs!GV43>DB_Inputs!GV37,DB_Inputs!GV121>0,GV58>0),MIN(GV78,DB_Inputs!GV121),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GW78>0,DB_Inputs!GW43>DB_Inputs!GW37,DB_Inputs!GW121>0,GW58>0),MIN(GW78,DB_Inputs!GW121),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GX78>0,DB_Inputs!GX43>DB_Inputs!GX37,DB_Inputs!GX121>0,GX58>0),MIN(GX78,DB_Inputs!GX121),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GY78>0,DB_Inputs!GY43>DB_Inputs!GY37,DB_Inputs!GY121>0,GY58>0),MIN(GY78,DB_Inputs!GY121),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(GZ78>0,DB_Inputs!GZ43>DB_Inputs!GZ37,DB_Inputs!GZ121>0,GZ58>0),MIN(GZ78,DB_Inputs!GZ121),0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(HA78>0,DB_Inputs!HA43>DB_Inputs!HA37,DB_Inputs!HA121>0,HA58>0),MIN(HA78,DB_Inputs!HA121),0)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP82:HA82,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["FLAT",{"$f":"(B81*DB_Inputs!B$8+FedRev!B82*DB_Inputs!B$9)/DB_Inputs!B$10","v":0},{"$f":"(C81*DB_Inputs!C$8+FedRev!C82*DB_Inputs!C$9)/DB_Inputs!C$10","v":0},{"$f":"(D81*DB_Inputs!D$8+FedRev!D82*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E81*DB_Inputs!E$8+FedRev!E82*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F81*DB_Inputs!F$8+FedRev!F82*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G81*DB_Inputs!G$8+FedRev!G82*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H81*DB_Inputs!H$8+FedRev!H82*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I81*DB_Inputs!I$8+FedRev!I82*DB_Inputs!I$9)/DB_Inputs!I$10","v":0},{"$f":"(J81*DB_Inputs!J$8+FedRev!J82*DB_Inputs!J$9)/DB_Inputs!J$10","v":0},{"$f":"(K81*DB_Inputs!K$8+FedRev!K82*DB_Inputs!K$9)/DB_Inputs!K$10","v":0},{"$f":"(L81*DB_Inputs!L$8+FedRev!L82*DB_Inputs!L$9)/DB_Inputs!L$10","v":0},{"$f":"(M81*DB_Inputs!M$8+FedRev!M82*DB_Inputs!M$9)/DB_Inputs!M$10","v":0},{"$f":"SUMPRODUCT(B83:M83,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":0},null,{"$f":"(P81*DB_Inputs!P$8+FedRev!P82*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q81*DB_Inputs!Q$8+FedRev!Q82*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R81*DB_Inputs!R$8+FedRev!R82*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S81*DB_Inputs!S$8+FedRev!S82*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T81*DB_Inputs!T$8+FedRev!T82*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U81*DB_Inputs!U$8+FedRev!U82*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V81*DB_Inputs!V$8+FedRev!V82*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W81*DB_Inputs!W$8+FedRev!W82*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X81*DB_Inputs!X$8+FedRev!X82*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y81*DB_Inputs!Y$8+FedRev!Y82*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z81*DB_Inputs!Z$8+FedRev!Z82*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA81*DB_Inputs!AA$8+FedRev!AA82*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P83:AA83,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":0},null,{"$f":"(AD81*DB_Inputs!AD$8+FedRev!AD82*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":{"$error":"#N/A"}},{"$f":"(AE81*DB_Inputs!AE$8+FedRev!AE82*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":{"$error":"#N/A"}},{"$f":"(AF81*DB_Inputs!AF$8+FedRev!AF82*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":{"$error":"#N/A"}},{"$f":"(AG81*DB_Inputs!AG$8+FedRev!AG82*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":{"$error":"#N/A"}},{"$f":"(AH81*DB_Inputs!AH$8+FedRev!AH82*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":{"$error":"#N/A"}},{"$f":"(AI81*DB_Inputs!AI$8+FedRev!AI82*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":{"$error":"#N/A"}},{"$f":"(AJ81*DB_Inputs!AJ$8+FedRev!AJ82*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":{"$error":"#N/A"}},{"$f":"(AK81*DB_Inputs!AK$8+FedRev!AK82*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":{"$error":"#N/A"}},{"$f":"(AL81*DB_Inputs!AL$8+FedRev!AL82*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":{"$error":"#N/A"}},{"$f":"(AM81*DB_Inputs!AM$8+FedRev!AM82*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":{"$error":"#N/A"}},{"$f":"(AN81*DB_Inputs!AN$8+FedRev!AN82*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":{"$error":"#N/A"}},{"$f":"(AO81*DB_Inputs!AO$8+FedRev!AO82*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD83:AO83,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"(AR81*DB_Inputs!AR$8+FedRev!AR82*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":{"$error":"#N/A"}},{"$f":"(AS81*DB_Inputs!AS$8+FedRev!AS82*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":{"$error":"#N/A"}},{"$f":"(AT81*DB_Inputs!AT$8+FedRev!AT82*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":{"$error":"#N/A"}},{"$f":"(AU81*DB_Inputs!AU$8+FedRev!AU82*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":{"$error":"#N/A"}},{"$f":"(AV81*DB_Inputs!AV$8+FedRev!AV82*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":{"$error":"#N/A"}},{"$f":"(AW81*DB_Inputs!AW$8+FedRev!AW82*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":{"$error":"#N/A"}},{"$f":"(AX81*DB_Inputs!AX$8+FedRev!AX82*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":{"$error":"#N/A"}},{"$f":"(AY81*DB_Inputs!AY$8+FedRev!AY82*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":{"$error":"#N/A"}},{"$f":"(AZ81*DB_Inputs!AZ$8+FedRev!AZ82*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":{"$error":"#N/A"}},{"$f":"(BA81*DB_Inputs!BA$8+FedRev!BA82*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":{"$error":"#N/A"}},{"$f":"(BB81*DB_Inputs!BB$8+FedRev!BB82*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":{"$error":"#N/A"}},{"$f":"(BC81*DB_Inputs!BC$8+FedRev!BC82*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR83:BC83,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"(BF81*DB_Inputs!BF$8+FedRev!BF82*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":{"$error":"#N/A"}},{"$f":"(BG81*DB_Inputs!BG$8+FedRev!BG82*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":{"$error":"#N/A"}},{"$f":"(BH81*DB_Inputs!BH$8+FedRev!BH82*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":{"$error":"#N/A"}},{"$f":"(BI81*DB_Inputs!BI$8+FedRev!BI82*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":{"$error":"#N/A"}},{"$f":"(BJ81*DB_Inputs!BJ$8+FedRev!BJ82*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":{"$error":"#N/A"}},{"$f":"(BK81*DB_Inputs!BK$8+FedRev!BK82*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":{"$error":"#N/A"}},{"$f":"(BL81*DB_Inputs!BL$8+FedRev!BL82*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":{"$error":"#N/A"}},{"$f":"(BM81*DB_Inputs!BM$8+FedRev!BM82*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":{"$error":"#N/A"}},{"$f":"(BN81*DB_Inputs!BN$8+FedRev!BN82*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":{"$error":"#N/A"}},{"$f":"(BO81*DB_Inputs!BO$8+FedRev!BO82*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":{"$error":"#N/A"}},{"$f":"(BP81*DB_Inputs!BP$8+FedRev!BP82*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":{"$error":"#N/A"}},{"$f":"(BQ81*DB_Inputs!BQ$8+FedRev!BQ82*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF83:BQ83,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"(BT81*DB_Inputs!BT$8+FedRev!BT82*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":{"$error":"#N/A"}},{"$f":"(BU81*DB_Inputs!BU$8+FedRev!BU82*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":{"$error":"#N/A"}},{"$f":"(BV81*DB_Inputs!BV$8+FedRev!BV82*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":{"$error":"#N/A"}},{"$f":"(BW81*DB_Inputs!BW$8+FedRev!BW82*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":{"$error":"#N/A"}},{"$f":"(BX81*DB_Inputs!BX$8+FedRev!BX82*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":{"$error":"#N/A"}},{"$f":"(BY81*DB_Inputs!BY$8+FedRev!BY82*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":{"$error":"#N/A"}},{"$f":"(BZ81*DB_Inputs!BZ$8+FedRev!BZ82*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":{"$error":"#N/A"}},{"$f":"(CA81*DB_Inputs!CA$8+FedRev!CA82*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":{"$error":"#N/A"}},{"$f":"(CB81*DB_Inputs!CB$8+FedRev!CB82*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":{"$error":"#N/A"}},{"$f":"(CC81*DB_Inputs!CC$8+FedRev!CC82*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":{"$error":"#N/A"}},{"$f":"(CD81*DB_Inputs!CD$8+FedRev!CD82*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":{"$error":"#N/A"}},{"$f":"(CE81*DB_Inputs!CE$8+FedRev!CE82*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT83:CE83,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"(CH81*DB_Inputs!CH$8+FedRev!CH82*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":{"$error":"#N/A"}},{"$f":"(CI81*DB_Inputs!CI$8+FedRev!CI82*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":{"$error":"#N/A"}},{"$f":"(CJ81*DB_Inputs!CJ$8+FedRev!CJ82*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":{"$error":"#N/A"}},{"$f":"(CK81*DB_Inputs!CK$8+FedRev!CK82*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":{"$error":"#N/A"}},{"$f":"(CL81*DB_Inputs!CL$8+FedRev!CL82*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":{"$error":"#N/A"}},{"$f":"(CM81*DB_Inputs!CM$8+FedRev!CM82*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":{"$error":"#N/A"}},{"$f":"(CN81*DB_Inputs!CN$8+FedRev!CN82*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":{"$error":"#N/A"}},{"$f":"(CO81*DB_Inputs!CO$8+FedRev!CO82*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":{"$error":"#N/A"}},{"$f":"(CP81*DB_Inputs!CP$8+FedRev!CP82*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":{"$error":"#N/A"}},{"$f":"(CQ81*DB_Inputs!CQ$8+FedRev!CQ82*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":{"$error":"#N/A"}},{"$f":"(CR81*DB_Inputs!CR$8+FedRev!CR82*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":{"$error":"#N/A"}},{"$f":"(CS81*DB_Inputs!CS$8+FedRev!CS82*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH83:CS83,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"(CV81*DB_Inputs!CV$8+FedRev!CV82*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":{"$error":"#N/A"}},{"$f":"(CW81*DB_Inputs!CW$8+FedRev!CW82*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":{"$error":"#N/A"}},{"$f":"(CX81*DB_Inputs!CX$8+FedRev!CX82*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":{"$error":"#N/A"}},{"$f":"(CY81*DB_Inputs!CY$8+FedRev!CY82*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":{"$error":"#N/A"}},{"$f":"(CZ81*DB_Inputs!CZ$8+FedRev!CZ82*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":{"$error":"#N/A"}},{"$f":"(DA81*DB_Inputs!DA$8+FedRev!DA82*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":{"$error":"#N/A"}},{"$f":"(DB81*DB_Inputs!DB$8+FedRev!DB82*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":{"$error":"#N/A"}},{"$f":"(DC81*DB_Inputs!DC$8+FedRev!DC82*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":{"$error":"#N/A"}},{"$f":"(DD81*DB_Inputs!DD$8+FedRev!DD82*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":{"$error":"#N/A"}},{"$f":"(DE81*DB_Inputs!DE$8+FedRev!DE82*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":{"$error":"#N/A"}},{"$f":"(DF81*DB_Inputs!DF$8+FedRev!DF82*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":{"$error":"#N/A"}},{"$f":"(DG81*DB_Inputs!DG$8+FedRev!DG82*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV83:DG83,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"(DJ81*DB_Inputs!DJ$8+FedRev!DJ82*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":{"$error":"#N/A"}},{"$f":"(DK81*DB_Inputs!DK$8+FedRev!DK82*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":{"$error":"#N/A"}},{"$f":"(DL81*DB_Inputs!DL$8+FedRev!DL82*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":{"$error":"#N/A"}},{"$f":"(DM81*DB_Inputs!DM$8+FedRev!DM82*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":{"$error":"#N/A"}},{"$f":"(DN81*DB_Inputs!DN$8+FedRev!DN82*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":{"$error":"#N/A"}},{"$f":"(DO81*DB_Inputs!DO$8+FedRev!DO82*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":{"$error":"#N/A"}},{"$f":"(DP81*DB_Inputs!DP$8+FedRev!DP82*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":{"$error":"#N/A"}},{"$f":"(DQ81*DB_Inputs!DQ$8+FedRev!DQ82*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":{"$error":"#N/A"}},{"$f":"(DR81*DB_Inputs!DR$8+FedRev!DR82*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":{"$error":"#N/A"}},{"$f":"(DS81*DB_Inputs!DS$8+FedRev!DS82*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":{"$error":"#N/A"}},{"$f":"(DT81*DB_Inputs!DT$8+FedRev!DT82*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":{"$error":"#N/A"}},{"$f":"(DU81*DB_Inputs!DU$8+FedRev!DU82*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ83:DU83,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"(DX81*DB_Inputs!DX$8+FedRev!DX82*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":{"$error":"#N/A"}},{"$f":"(DY81*DB_Inputs!DY$8+FedRev!DY82*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":{"$error":"#N/A"}},{"$f":"(DZ81*DB_Inputs!DZ$8+FedRev!DZ82*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":{"$error":"#N/A"}},{"$f":"(EA81*DB_Inputs!EA$8+FedRev!EA82*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":{"$error":"#N/A"}},{"$f":"(EB81*DB_Inputs!EB$8+FedRev!EB82*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":{"$error":"#N/A"}},{"$f":"(EC81*DB_Inputs!EC$8+FedRev!EC82*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":{"$error":"#N/A"}},{"$f":"(ED81*DB_Inputs!ED$8+FedRev!ED82*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":{"$error":"#N/A"}},{"$f":"(EE81*DB_Inputs!EE$8+FedRev!EE82*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":{"$error":"#N/A"}},{"$f":"(EF81*DB_Inputs!EF$8+FedRev!EF82*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":{"$error":"#N/A"}},{"$f":"(EG81*DB_Inputs!EG$8+FedRev!EG82*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":{"$error":"#N/A"}},{"$f":"(EH81*DB_Inputs!EH$8+FedRev!EH82*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":{"$error":"#N/A"}},{"$f":"(EI81*DB_Inputs!EI$8+FedRev!EI82*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX83:EI83,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"(EL81*DB_Inputs!EL$8+FedRev!EL82*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":{"$error":"#N/A"}},{"$f":"(EM81*DB_Inputs!EM$8+FedRev!EM82*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":{"$error":"#N/A"}},{"$f":"(EN81*DB_Inputs!EN$8+FedRev!EN82*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":{"$error":"#N/A"}},{"$f":"(EO81*DB_Inputs!EO$8+FedRev!EO82*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":{"$error":"#N/A"}},{"$f":"(EP81*DB_Inputs!EP$8+FedRev!EP82*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":{"$error":"#N/A"}},{"$f":"(EQ81*DB_Inputs!EQ$8+FedRev!EQ82*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":{"$error":"#N/A"}},{"$f":"(ER81*DB_Inputs!ER$8+FedRev!ER82*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":{"$error":"#N/A"}},{"$f":"(ES81*DB_Inputs!ES$8+FedRev!ES82*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":{"$error":"#N/A"}},{"$f":"(ET81*DB_Inputs!ET$8+FedRev!ET82*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":{"$error":"#N/A"}},{"$f":"(EU81*DB_Inputs!EU$8+FedRev!EU82*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":{"$error":"#N/A"}},{"$f":"(EV81*DB_Inputs!EV$8+FedRev!EV82*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":{"$error":"#N/A"}},{"$f":"(EW81*DB_Inputs!EW$8+FedRev!EW82*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL83:EW83,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"(EZ81*DB_Inputs!EZ$8+FedRev!EZ82*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":{"$error":"#N/A"}},{"$f":"(FA81*DB_Inputs!FA$8+FedRev!FA82*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":{"$error":"#N/A"}},{"$f":"(FB81*DB_Inputs!FB$8+FedRev!FB82*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":{"$error":"#N/A"}},{"$f":"(FC81*DB_Inputs!FC$8+FedRev!FC82*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":{"$error":"#N/A"}},{"$f":"(FD81*DB_Inputs!FD$8+FedRev!FD82*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":{"$error":"#N/A"}},{"$f":"(FE81*DB_Inputs!FE$8+FedRev!FE82*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":{"$error":"#N/A"}},{"$f":"(FF81*DB_Inputs!FF$8+FedRev!FF82*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":{"$error":"#N/A"}},{"$f":"(FG81*DB_Inputs!FG$8+FedRev!FG82*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":{"$error":"#N/A"}},{"$f":"(FH81*DB_Inputs!FH$8+FedRev!FH82*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":{"$error":"#N/A"}},{"$f":"(FI81*DB_Inputs!FI$8+FedRev!FI82*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":{"$error":"#N/A"}},{"$f":"(FJ81*DB_Inputs!FJ$8+FedRev!FJ82*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":{"$error":"#N/A"}},{"$f":"(FK81*DB_Inputs!FK$8+FedRev!FK82*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ83:FK83,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"(FN81*DB_Inputs!FN$8+FedRev!FN82*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":{"$error":"#N/A"}},{"$f":"(FO81*DB_Inputs!FO$8+FedRev!FO82*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":{"$error":"#N/A"}},{"$f":"(FP81*DB_Inputs!FP$8+FedRev!FP82*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":{"$error":"#N/A"}},{"$f":"(FQ81*DB_Inputs!FQ$8+FedRev!FQ82*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":{"$error":"#N/A"}},{"$f":"(FR81*DB_Inputs!FR$8+FedRev!FR82*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":{"$error":"#N/A"}},{"$f":"(FS81*DB_Inputs!FS$8+FedRev!FS82*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":{"$error":"#N/A"}},{"$f":"(FT81*DB_Inputs!FT$8+FedRev!FT82*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":{"$error":"#N/A"}},{"$f":"(FU81*DB_Inputs!FU$8+FedRev!FU82*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":{"$error":"#N/A"}},{"$f":"(FV81*DB_Inputs!FV$8+FedRev!FV82*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":{"$error":"#N/A"}},{"$f":"(FW81*DB_Inputs!FW$8+FedRev!FW82*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":{"$error":"#N/A"}},{"$f":"(FX81*DB_Inputs!FX$8+FedRev!FX82*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":{"$error":"#N/A"}},{"$f":"(FY81*DB_Inputs!FY$8+FedRev!FY82*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN83:FY83,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"(GB81*DB_Inputs!GB$8+FedRev!GB82*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":{"$error":"#N/A"}},{"$f":"(GC81*DB_Inputs!GC$8+FedRev!GC82*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":{"$error":"#N/A"}},{"$f":"(GD81*DB_Inputs!GD$8+FedRev!GD82*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":{"$error":"#N/A"}},{"$f":"(GE81*DB_Inputs!GE$8+FedRev!GE82*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":{"$error":"#N/A"}},{"$f":"(GF81*DB_Inputs!GF$8+FedRev!GF82*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":{"$error":"#N/A"}},{"$f":"(GG81*DB_Inputs!GG$8+FedRev!GG82*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":{"$error":"#N/A"}},{"$f":"(GH81*DB_Inputs!GH$8+FedRev!GH82*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":{"$error":"#N/A"}},{"$f":"(GI81*DB_Inputs!GI$8+FedRev!GI82*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":{"$error":"#N/A"}},{"$f":"(GJ81*DB_Inputs!GJ$8+FedRev!GJ82*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":{"$error":"#N/A"}},{"$f":"(GK81*DB_Inputs!GK$8+FedRev!GK82*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":{"$error":"#N/A"}},{"$f":"(GL81*DB_Inputs!GL$8+FedRev!GL82*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":{"$error":"#N/A"}},{"$f":"(GM81*DB_Inputs!GM$8+FedRev!GM82*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB83:GM83,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"(GP81*DB_Inputs!GP$8+FedRev!GP82*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ81*DB_Inputs!GQ$8+FedRev!GQ82*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR81*DB_Inputs!GR$8+FedRev!GR82*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS81*DB_Inputs!GS$8+FedRev!GS82*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT81*DB_Inputs!GT$8+FedRev!GT82*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU81*DB_Inputs!GU$8+FedRev!GU82*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV81*DB_Inputs!GV$8+FedRev!GV82*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW81*DB_Inputs!GW$8+FedRev!GW82*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX81*DB_Inputs!GX$8+FedRev!GX82*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY81*DB_Inputs!GY$8+FedRev!GY82*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ81*DB_Inputs!GZ$8+FedRev!GZ82*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA81*DB_Inputs!HA$8+FedRev!HA82*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP83:HA83,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["Surplus After 2nd round to NOB"]
["HLH",{"$f":"B53-SUM(B57,B65,B73,B81)","v":0},{"$f":"C53-SUM(C57,C65,C73,C81)","v":0},0,0,0,0,0,4433.8609328780612,4429.8989711502918,94.269640492634267,413.05204437559439,107.08726695898986,{"$f":"SUMPRODUCT(B85:M85,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":805.67646445166622},null,{"$f":"P53-SUM(P57,P65,P73,P81)","v":0},{"$f":"Q53-SUM(Q57,Q65,Q73,Q81)","v":37.573074044152236},535.0254800230399,657.32087843720228,1374.5963253490665,2121.1886581804142,4287.3930020352846,4007.0647307862582,3278.0149481237868,3015.4748978564135,1393.3676098806829,442.8346281628551,{"$f":"SUMPRODUCT(P85:AA85,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":1771.3488672818369},null,{"$f":"AD53-SUM(AD57,AD65,AD73,AD81)","v":{"$error":"#N/A"}},{"$f":"AE53-SUM(AE57,AE65,AE73,AE81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD85:AO85,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"AR53-SUM(AR57,AR65,AR73,AR81)","v":{"$error":"#N/A"}},{"$f":"AS53-SUM(AS57,AS65,AS73,AS81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR85:BC85,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"BF53-SUM(BF57,BF65,BF73,BF81)","v":{"$error":"#N/A"}},{"$f":"BG53-SUM(BG57,BG65,BG73,BG81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF85:BQ85,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"BT53-SUM(BT57,BT65,BT73,BT81)","v":{"$error":"#N/A"}},{"$f":"BU53-SUM(BU57,BU65,BU73,BU81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT85:CE85,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"CH53-SUM(CH57,CH65,CH73,CH81)","v":{"$error":"#N/A"}},{"$f":"CI53-SUM(CI57,CI65,CI73,CI81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH85:CS85,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"CV53-SUM(CV57,CV65,CV73,CV81)","v":{"$error":"#N/A"}},{"$f":"CW53-SUM(CW57,CW65,CW73,CW81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV85:DG85,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"DJ53-SUM(DJ57,DJ65,DJ73,DJ81)","v":{"$error":"#N/A"}},{"$f":"DK53-SUM(DK57,DK65,DK73,DK81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ85:DU85,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"DX53-SUM(DX57,DX65,DX73,DX81)","v":{"$error":"#N/A"}},{"$f":"DY53-SUM(DY57,DY65,DY73,DY81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX85:EI85,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"EL53-SUM(EL57,EL65,EL73,EL81)","v":{"$error":"#N/A"}},{"$f":"EM53-SUM(EM57,EM65,EM73,EM81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL85:EW85,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"EZ53-SUM(EZ57,EZ65,EZ73,EZ81)","v":{"$error":"#N/A"}},{"$f":"FA53-SUM(FA57,FA65,FA73,FA81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ85:FK85,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"FN53-SUM(FN57,FN65,FN73,FN81)","v":{"$error":"#N/A"}},{"$f":"FO53-SUM(FO57,FO65,FO73,FO81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN85:FY85,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"GB53-SUM(GB57,GB65,GB73,GB81)","v":{"$error":"#N/A"}},{"$f":"GC53-SUM(GC57,GC65,GC73,GC81)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB85:GM85,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"GP53-SUM(GP57,GP65,GP73,GP81)","v":{"$error":"#DIV/0!"}},{"$f":"GQ53-SUM(GQ57,GQ65,GQ73,GQ81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP85:HA85,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["LLH",{"$f":"B54-SUM(B58,B66,B74,B82)","v":0},{"$f":"C54-SUM(C58,C66,C74,C82)","v":0},0,0,0,0,0,2658.0046522573971,3177.8695484783129,0,0,0,{"$f":"SUMPRODUCT(B86:M86,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":475.64644634519505},null,{"$f":"P54-SUM(P58,P66,P74,P82)","v":0},{"$f":"Q54-SUM(Q58,Q66,Q74,Q82)","v":0},0,0,0,538.9603931022292,4139.9607083276542,5131.969603274254,1725.2573762835814,2595.1322606469075,0,0,{"$f":"SUMPRODUCT(P86:AA86,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":1174.9895726748762},null,{"$f":"AD54-SUM(AD58,AD66,AD74,AD82)","v":{"$error":"#N/A"}},{"$f":"AE54-SUM(AE58,AE66,AE74,AE82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD86:AO86,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"AR54-SUM(AR58,AR66,AR74,AR82)","v":{"$error":"#N/A"}},{"$f":"AS54-SUM(AS58,AS66,AS74,AS82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR86:BC86,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"BF54-SUM(BF58,BF66,BF74,BF82)","v":{"$error":"#N/A"}},{"$f":"BG54-SUM(BG58,BG66,BG74,BG82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF86:BQ86,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"BT54-SUM(BT58,BT66,BT74,BT82)","v":{"$error":"#N/A"}},{"$f":"BU54-SUM(BU58,BU66,BU74,BU82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT86:CE86,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"CH54-SUM(CH58,CH66,CH74,CH82)","v":{"$error":"#N/A"}},{"$f":"CI54-SUM(CI58,CI66,CI74,CI82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH86:CS86,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"CV54-SUM(CV58,CV66,CV74,CV82)","v":{"$error":"#N/A"}},{"$f":"CW54-SUM(CW58,CW66,CW74,CW82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV86:DG86,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"DJ54-SUM(DJ58,DJ66,DJ74,DJ82)","v":{"$error":"#N/A"}},{"$f":"DK54-SUM(DK58,DK66,DK74,DK82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ86:DU86,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"DX54-SUM(DX58,DX66,DX74,DX82)","v":{"$error":"#N/A"}},{"$f":"DY54-SUM(DY58,DY66,DY74,DY82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX86:EI86,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"EL54-SUM(EL58,EL66,EL74,EL82)","v":{"$error":"#N/A"}},{"$f":"EM54-SUM(EM58,EM66,EM74,EM82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL86:EW86,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"EZ54-SUM(EZ58,EZ66,EZ74,EZ82)","v":{"$error":"#N/A"}},{"$f":"FA54-SUM(FA58,FA66,FA74,FA82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ86:FK86,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"FN54-SUM(FN58,FN66,FN74,FN82)","v":{"$error":"#N/A"}},{"$f":"FO54-SUM(FO58,FO66,FO74,FO82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN86:FY86,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"GB54-SUM(GB58,GB66,GB74,GB82)","v":{"$error":"#N/A"}},{"$f":"GC54-SUM(GC58,GC66,GC74,GC82)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB86:GM86,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"GP54-SUM(GP58,GP66,GP74,GP82)","v":{"$error":"#DIV/0!"}},{"$f":"GQ54-SUM(GQ58,GQ66,GQ74,GQ82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP86:HA86,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["FLAT",{"$f":"(B85*DB_Inputs!B$8+FedRev!B86*DB_Inputs!B$9)/DB_Inputs!B$10","v":0},{"$f":"(C85*DB_Inputs!C$8+FedRev!C86*DB_Inputs!C$9)/DB_Inputs!C$10","v":0},{"$f":"(D85*DB_Inputs!D$8+FedRev!D86*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E85*DB_Inputs!E$8+FedRev!E86*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F85*DB_Inputs!F$8+FedRev!F86*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G85*DB_Inputs!G$8+FedRev!G86*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H85*DB_Inputs!H$8+FedRev!H86*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I85*DB_Inputs!I$8+FedRev!I86*DB_Inputs!I$9)/DB_Inputs!I$10","v":3650.9565510990592},{"$f":"(J85*DB_Inputs!J$8+FedRev!J86*DB_Inputs!J$9)/DB_Inputs!J$10","v":3901.264326022123},{"$f":"(K85*DB_Inputs!K$8+FedRev!K86*DB_Inputs!K$9)/DB_Inputs!K$10","v":50.682602415394761},{"$f":"(L85*DB_Inputs!L$8+FedRev!L86*DB_Inputs!L$9)/DB_Inputs!L$10","v":239.83667092776449},{"$f":"(M85*DB_Inputs!M$8+FedRev!M86*DB_Inputs!M$9)/DB_Inputs!M$10","v":57.113209044794594},{"$f":"SUMPRODUCT(B87:M87,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":660.10157975264735},null,{"$f":"(P85*DB_Inputs!P$8+FedRev!P86*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q85*DB_Inputs!Q$8+FedRev!Q86*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":20.844978665271697},{"$f":"(R85*DB_Inputs!R$8+FedRev!R86*DB_Inputs!R$9)/DB_Inputs!R$10","v":287.64810753926878},{"$f":"(S85*DB_Inputs!S$8+FedRev!S86*DB_Inputs!S$9)/DB_Inputs!S$10","v":367.53425461004855},{"$f":"(T85*DB_Inputs!T$8+FedRev!T86*DB_Inputs!T$9)/DB_Inputs!T$10","v":785.48361448518096},{"$f":"(U85*DB_Inputs!U$8+FedRev!U86*DB_Inputs!U$9)/DB_Inputs!U$10","v":1424.8378604945913},{"$f":"(V85*DB_Inputs!V$8+FedRev!V86*DB_Inputs!V$9)/DB_Inputs!V$10","v":4225.1438113587292},{"$f":"(W85*DB_Inputs!W$8+FedRev!W86*DB_Inputs!W$9)/DB_Inputs!W$10","v":4502.9905347863423},{"$f":"(X85*DB_Inputs!X$8+FedRev!X86*DB_Inputs!X$9)/DB_Inputs!X$10","v":2587.9004717503622},{"$f":"(Y85*DB_Inputs!Y$8+FedRev!Y86*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":2830.1625524199649},{"$f":"(Z85*DB_Inputs!Z$8+FedRev!Z86*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":809.05216057588041},{"$f":"(AA85*DB_Inputs!AA$8+FedRev!AA86*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":236.17846835352273},{"$f":"SUMPRODUCT(P87:AA87,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":1509.3864739430715},null,{"$f":"(AD85*DB_Inputs!AD$8+FedRev!AD86*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":{"$error":"#N/A"}},{"$f":"(AE85*DB_Inputs!AE$8+FedRev!AE86*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":{"$error":"#N/A"}},{"$f":"(AF85*DB_Inputs!AF$8+FedRev!AF86*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":{"$error":"#N/A"}},{"$f":"(AG85*DB_Inputs!AG$8+FedRev!AG86*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":{"$error":"#N/A"}},{"$f":"(AH85*DB_Inputs!AH$8+FedRev!AH86*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":{"$error":"#N/A"}},{"$f":"(AI85*DB_Inputs!AI$8+FedRev!AI86*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":{"$error":"#N/A"}},{"$f":"(AJ85*DB_Inputs!AJ$8+FedRev!AJ86*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":{"$error":"#N/A"}},{"$f":"(AK85*DB_Inputs!AK$8+FedRev!AK86*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":{"$error":"#N/A"}},{"$f":"(AL85*DB_Inputs!AL$8+FedRev!AL86*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":{"$error":"#N/A"}},{"$f":"(AM85*DB_Inputs!AM$8+FedRev!AM86*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":{"$error":"#N/A"}},{"$f":"(AN85*DB_Inputs!AN$8+FedRev!AN86*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":{"$error":"#N/A"}},{"$f":"(AO85*DB_Inputs!AO$8+FedRev!AO86*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD87:AO87,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"(AR85*DB_Inputs!AR$8+FedRev!AR86*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":{"$error":"#N/A"}},{"$f":"(AS85*DB_Inputs!AS$8+FedRev!AS86*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":{"$error":"#N/A"}},{"$f":"(AT85*DB_Inputs!AT$8+FedRev!AT86*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":{"$error":"#N/A"}},{"$f":"(AU85*DB_Inputs!AU$8+FedRev!AU86*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":{"$error":"#N/A"}},{"$f":"(AV85*DB_Inputs!AV$8+FedRev!AV86*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":{"$error":"#N/A"}},{"$f":"(AW85*DB_Inputs!AW$8+FedRev!AW86*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":{"$error":"#N/A"}},{"$f":"(AX85*DB_Inputs!AX$8+FedRev!AX86*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":{"$error":"#N/A"}},{"$f":"(AY85*DB_Inputs!AY$8+FedRev!AY86*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":{"$error":"#N/A"}},{"$f":"(AZ85*DB_Inputs!AZ$8+FedRev!AZ86*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":{"$error":"#N/A"}},{"$f":"(BA85*DB_Inputs!BA$8+FedRev!BA86*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":{"$error":"#N/A"}},{"$f":"(BB85*DB_Inputs!BB$8+FedRev!BB86*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":{"$error":"#N/A"}},{"$f":"(BC85*DB_Inputs!BC$8+FedRev!BC86*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR87:BC87,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"(BF85*DB_Inputs!BF$8+FedRev!BF86*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":{"$error":"#N/A"}},{"$f":"(BG85*DB_Inputs!BG$8+FedRev!BG86*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":{"$error":"#N/A"}},{"$f":"(BH85*DB_Inputs!BH$8+FedRev!BH86*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":{"$error":"#N/A"}},{"$f":"(BI85*DB_Inputs!BI$8+FedRev!BI86*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":{"$error":"#N/A"}},{"$f":"(BJ85*DB_Inputs!BJ$8+FedRev!BJ86*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":{"$error":"#N/A"}},{"$f":"(BK85*DB_Inputs!BK$8+FedRev!BK86*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":{"$error":"#N/A"}},{"$f":"(BL85*DB_Inputs!BL$8+FedRev!BL86*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":{"$error":"#N/A"}},{"$f":"(BM85*DB_Inputs!BM$8+FedRev!BM86*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":{"$error":"#N/A"}},{"$f":"(BN85*DB_Inputs!BN$8+FedRev!BN86*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":{"$error":"#N/A"}},{"$f":"(BO85*DB_Inputs!BO$8+FedRev!BO86*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":{"$error":"#N/A"}},{"$f":"(BP85*DB_Inputs!BP$8+FedRev!BP86*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":{"$error":"#N/A"}},{"$f":"(BQ85*DB_Inputs!BQ$8+FedRev!BQ86*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF87:BQ87,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"(BT85*DB_Inputs!BT$8+FedRev!BT86*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":{"$error":"#N/A"}},{"$f":"(BU85*DB_Inputs!BU$8+FedRev!BU86*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":{"$error":"#N/A"}},{"$f":"(BV85*DB_Inputs!BV$8+FedRev!BV86*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":{"$error":"#N/A"}},{"$f":"(BW85*DB_Inputs!BW$8+FedRev!BW86*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":{"$error":"#N/A"}},{"$f":"(BX85*DB_Inputs!BX$8+FedRev!BX86*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":{"$error":"#N/A"}},{"$f":"(BY85*DB_Inputs!BY$8+FedRev!BY86*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":{"$error":"#N/A"}},{"$f":"(BZ85*DB_Inputs!BZ$8+FedRev!BZ86*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":{"$error":"#N/A"}},{"$f":"(CA85*DB_Inputs!CA$8+FedRev!CA86*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":{"$error":"#N/A"}},{"$f":"(CB85*DB_Inputs!CB$8+FedRev!CB86*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":{"$error":"#N/A"}},{"$f":"(CC85*DB_Inputs!CC$8+FedRev!CC86*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":{"$error":"#N/A"}},{"$f":"(CD85*DB_Inputs!CD$8+FedRev!CD86*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":{"$error":"#N/A"}},{"$f":"(CE85*DB_Inputs!CE$8+FedRev!CE86*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT87:CE87,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"(CH85*DB_Inputs!CH$8+FedRev!CH86*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":{"$error":"#N/A"}},{"$f":"(CI85*DB_Inputs!CI$8+FedRev!CI86*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":{"$error":"#N/A"}},{"$f":"(CJ85*DB_Inputs!CJ$8+FedRev!CJ86*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":{"$error":"#N/A"}},{"$f":"(CK85*DB_Inputs!CK$8+FedRev!CK86*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":{"$error":"#N/A"}},{"$f":"(CL85*DB_Inputs!CL$8+FedRev!CL86*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":{"$error":"#N/A"}},{"$f":"(CM85*DB_Inputs!CM$8+FedRev!CM86*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":{"$error":"#N/A"}},{"$f":"(CN85*DB_Inputs!CN$8+FedRev!CN86*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":{"$error":"#N/A"}},{"$f":"(CO85*DB_Inputs!CO$8+FedRev!CO86*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":{"$error":"#N/A"}},{"$f":"(CP85*DB_Inputs!CP$8+FedRev!CP86*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":{"$error":"#N/A"}},{"$f":"(CQ85*DB_Inputs!CQ$8+FedRev!CQ86*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":{"$error":"#N/A"}},{"$f":"(CR85*DB_Inputs!CR$8+FedRev!CR86*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":{"$error":"#N/A"}},{"$f":"(CS85*DB_Inputs!CS$8+FedRev!CS86*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH87:CS87,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"(CV85*DB_Inputs!CV$8+FedRev!CV86*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":{"$error":"#N/A"}},{"$f":"(CW85*DB_Inputs!CW$8+FedRev!CW86*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":{"$error":"#N/A"}},{"$f":"(CX85*DB_Inputs!CX$8+FedRev!CX86*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":{"$error":"#N/A"}},{"$f":"(CY85*DB_Inputs!CY$8+FedRev!CY86*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":{"$error":"#N/A"}},{"$f":"(CZ85*DB_Inputs!CZ$8+FedRev!CZ86*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":{"$error":"#N/A"}},{"$f":"(DA85*DB_Inputs!DA$8+FedRev!DA86*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":{"$error":"#N/A"}},{"$f":"(DB85*DB_Inputs!DB$8+FedRev!DB86*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":{"$error":"#N/A"}},{"$f":"(DC85*DB_Inputs!DC$8+FedRev!DC86*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":{"$error":"#N/A"}},{"$f":"(DD85*DB_Inputs!DD$8+FedRev!DD86*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":{"$error":"#N/A"}},{"$f":"(DE85*DB_Inputs!DE$8+FedRev!DE86*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":{"$error":"#N/A"}},{"$f":"(DF85*DB_Inputs!DF$8+FedRev!DF86*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":{"$error":"#N/A"}},{"$f":"(DG85*DB_Inputs!DG$8+FedRev!DG86*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV87:DG87,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"(DJ85*DB_Inputs!DJ$8+FedRev!DJ86*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":{"$error":"#N/A"}},{"$f":"(DK85*DB_Inputs!DK$8+FedRev!DK86*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":{"$error":"#N/A"}},{"$f":"(DL85*DB_Inputs!DL$8+FedRev!DL86*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":{"$error":"#N/A"}},{"$f":"(DM85*DB_Inputs!DM$8+FedRev!DM86*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":{"$error":"#N/A"}},{"$f":"(DN85*DB_Inputs!DN$8+FedRev!DN86*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":{"$error":"#N/A"}},{"$f":"(DO85*DB_Inputs!DO$8+FedRev!DO86*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":{"$error":"#N/A"}},{"$f":"(DP85*DB_Inputs!DP$8+FedRev!DP86*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":{"$error":"#N/A"}},{"$f":"(DQ85*DB_Inputs!DQ$8+FedRev!DQ86*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":{"$error":"#N/A"}},{"$f":"(DR85*DB_Inputs!DR$8+FedRev!DR86*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":{"$error":"#N/A"}},{"$f":"(DS85*DB_Inputs!DS$8+FedRev!DS86*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":{"$error":"#N/A"}},{"$f":"(DT85*DB_Inputs!DT$8+FedRev!DT86*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":{"$error":"#N/A"}},{"$f":"(DU85*DB_Inputs!DU$8+FedRev!DU86*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ87:DU87,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"(DX85*DB_Inputs!DX$8+FedRev!DX86*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":{"$error":"#N/A"}},{"$f":"(DY85*DB_Inputs!DY$8+FedRev!DY86*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":{"$error":"#N/A"}},{"$f":"(DZ85*DB_Inputs!DZ$8+FedRev!DZ86*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":{"$error":"#N/A"}},{"$f":"(EA85*DB_Inputs!EA$8+FedRev!EA86*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":{"$error":"#N/A"}},{"$f":"(EB85*DB_Inputs!EB$8+FedRev!EB86*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":{"$error":"#N/A"}},{"$f":"(EC85*DB_Inputs!EC$8+FedRev!EC86*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":{"$error":"#N/A"}},{"$f":"(ED85*DB_Inputs!ED$8+FedRev!ED86*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":{"$error":"#N/A"}},{"$f":"(EE85*DB_Inputs!EE$8+FedRev!EE86*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":{"$error":"#N/A"}},{"$f":"(EF85*DB_Inputs!EF$8+FedRev!EF86*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":{"$error":"#N/A"}},{"$f":"(EG85*DB_Inputs!EG$8+FedRev!EG86*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":{"$error":"#N/A"}},{"$f":"(EH85*DB_Inputs!EH$8+FedRev!EH86*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":{"$error":"#N/A"}},{"$f":"(EI85*DB_Inputs!EI$8+FedRev!EI86*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX87:EI87,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"(EL85*DB_Inputs!EL$8+FedRev!EL86*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":{"$error":"#N/A"}},{"$f":"(EM85*DB_Inputs!EM$8+FedRev!EM86*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":{"$error":"#N/A"}},{"$f":"(EN85*DB_Inputs!EN$8+FedRev!EN86*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":{"$error":"#N/A"}},{"$f":"(EO85*DB_Inputs!EO$8+FedRev!EO86*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":{"$error":"#N/A"}},{"$f":"(EP85*DB_Inputs!EP$8+FedRev!EP86*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":{"$error":"#N/A"}},{"$f":"(EQ85*DB_Inputs!EQ$8+FedRev!EQ86*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":{"$error":"#N/A"}},{"$f":"(ER85*DB_Inputs!ER$8+FedRev!ER86*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":{"$error":"#N/A"}},{"$f":"(ES85*DB_Inputs!ES$8+FedRev!ES86*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":{"$error":"#N/A"}},{"$f":"(ET85*DB_Inputs!ET$8+FedRev!ET86*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":{"$error":"#N/A"}},{"$f":"(EU85*DB_Inputs!EU$8+FedRev!EU86*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":{"$error":"#N/A"}},{"$f":"(EV85*DB_Inputs!EV$8+FedRev!EV86*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":{"$error":"#N/A"}},{"$f":"(EW85*DB_Inputs!EW$8+FedRev!EW86*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL87:EW87,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"(EZ85*DB_Inputs!EZ$8+FedRev!EZ86*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":{"$error":"#N/A"}},{"$f":"(FA85*DB_Inputs!FA$8+FedRev!FA86*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":{"$error":"#N/A"}},{"$f":"(FB85*DB_Inputs!FB$8+FedRev!FB86*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":{"$error":"#N/A"}},{"$f":"(FC85*DB_Inputs!FC$8+FedRev!FC86*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":{"$error":"#N/A"}},{"$f":"(FD85*DB_Inputs!FD$8+FedRev!FD86*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":{"$error":"#N/A"}},{"$f":"(FE85*DB_Inputs!FE$8+FedRev!FE86*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":{"$error":"#N/A"}},{"$f":"(FF85*DB_Inputs!FF$8+FedRev!FF86*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":{"$error":"#N/A"}},{"$f":"(FG85*DB_Inputs!FG$8+FedRev!FG86*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":{"$error":"#N/A"}},{"$f":"(FH85*DB_Inputs!FH$8+FedRev!FH86*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":{"$error":"#N/A"}},{"$f":"(FI85*DB_Inputs!FI$8+FedRev!FI86*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":{"$error":"#N/A"}},{"$f":"(FJ85*DB_Inputs!FJ$8+FedRev!FJ86*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":{"$error":"#N/A"}},{"$f":"(FK85*DB_Inputs!FK$8+FedRev!FK86*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ87:FK87,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"(FN85*DB_Inputs!FN$8+FedRev!FN86*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":{"$error":"#N/A"}},{"$f":"(FO85*DB_Inputs!FO$8+FedRev!FO86*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":{"$error":"#N/A"}},{"$f":"(FP85*DB_Inputs!FP$8+FedRev!FP86*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":{"$error":"#N/A"}},{"$f":"(FQ85*DB_Inputs!FQ$8+FedRev!FQ86*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":{"$error":"#N/A"}},{"$f":"(FR85*DB_Inputs!FR$8+FedRev!FR86*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":{"$error":"#N/A"}},{"$f":"(FS85*DB_Inputs!FS$8+FedRev!FS86*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":{"$error":"#N/A"}},{"$f":"(FT85*DB_Inputs!FT$8+FedRev!FT86*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":{"$error":"#N/A"}},{"$f":"(FU85*DB_Inputs!FU$8+FedRev!FU86*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":{"$error":"#N/A"}},{"$f":"(FV85*DB_Inputs!FV$8+FedRev!FV86*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":{"$error":"#N/A"}},{"$f":"(FW85*DB_Inputs!FW$8+FedRev!FW86*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":{"$error":"#N/A"}},{"$f":"(FX85*DB_Inputs!FX$8+FedRev!FX86*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":{"$error":"#N/A"}},{"$f":"(FY85*DB_Inputs!FY$8+FedRev!FY86*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN87:FY87,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"(GB85*DB_Inputs!GB$8+FedRev!GB86*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":{"$error":"#N/A"}},{"$f":"(GC85*DB_Inputs!GC$8+FedRev!GC86*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":{"$error":"#N/A"}},{"$f":"(GD85*DB_Inputs!GD$8+FedRev!GD86*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":{"$error":"#N/A"}},{"$f":"(GE85*DB_Inputs!GE$8+FedRev!GE86*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":{"$error":"#N/A"}},{"$f":"(GF85*DB_Inputs!GF$8+FedRev!GF86*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":{"$error":"#N/A"}},{"$f":"(GG85*DB_Inputs!GG$8+FedRev!GG86*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":{"$error":"#N/A"}},{"$f":"(GH85*DB_Inputs!GH$8+FedRev!GH86*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":{"$error":"#N/A"}},{"$f":"(GI85*DB_Inputs!GI$8+FedRev!GI86*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":{"$error":"#N/A"}},{"$f":"(GJ85*DB_Inputs!GJ$8+FedRev!GJ86*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":{"$error":"#N/A"}},{"$f":"(GK85*DB_Inputs!GK$8+FedRev!GK86*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":{"$error":"#N/A"}},{"$f":"(GL85*DB_Inputs!GL$8+FedRev!GL86*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":{"$error":"#N/A"}},{"$f":"(GM85*DB_Inputs!GM$8+FedRev!GM86*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB87:GM87,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"(GP85*DB_Inputs!GP$8+FedRev!GP86*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ85*DB_Inputs!GQ$8+FedRev!GQ86*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR85*DB_Inputs!GR$8+FedRev!GR86*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS85*DB_Inputs!GS$8+FedRev!GS86*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT85*DB_Inputs!GT$8+FedRev!GT86*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU85*DB_Inputs!GU$8+FedRev!GU86*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV85*DB_Inputs!GV$8+FedRev!GV86*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW85*DB_Inputs!GW$8+FedRev!GW86*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX85*DB_Inputs!GX$8+FedRev!GX86*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY85*DB_Inputs!GY$8+FedRev!GY86*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ85*DB_Inputs!GZ$8+FedRev!GZ86*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA85*DB_Inputs!HA$8+FedRev!HA86*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP87:HA87,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
[]
["Surplus to Mid-C"]
["HLH",{"$f":"IF(B69>0,B85,0)","v":0},{"$f":"IF(C69>0,C85,0)","v":0},0,0,0,0,0,4433.8609328780612,4429.8989711502918,94.269640492634267,413.05204437559439,107.08726695898986,{"$f":"SUMPRODUCT(B90:M90,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":805.67646445166622},null,{"$f":"IF(P69>0,P85,0)","v":0},{"$f":"IF(Q69>0,Q85,0)","v":37.573074044152236},535.0254800230399,657.32087843720228,1374.5963253490665,2121.1886581804142,4287.3930020352846,4007.0647307862582,3278.0149481237868,3015.4748978564135,1393.3676098806829,442.8346281628551,{"$f":"SUMPRODUCT(P90:AA90,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":1771.3488672818369},null,{"$f":"IF(AD69>0,AD85,0)","v":{"$error":"#N/A"}},{"$f":"IF(AE69>0,AE85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD90:AO90,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AR69>0,AR85,0)","v":{"$error":"#N/A"}},{"$f":"IF(AS69>0,AS85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR90:BC90,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"IF(BF69>0,BF85,0)","v":{"$error":"#N/A"}},{"$f":"IF(BG69>0,BG85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF90:BQ90,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"IF(BT69>0,BT85,0)","v":{"$error":"#N/A"}},{"$f":"IF(BU69>0,BU85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT90:CE90,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"IF(CH69>0,CH85,0)","v":{"$error":"#N/A"}},{"$f":"IF(CI69>0,CI85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH90:CS90,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"IF(CV69>0,CV85,0)","v":{"$error":"#N/A"}},{"$f":"IF(CW69>0,CW85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV90:DG90,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DJ69>0,DJ85,0)","v":{"$error":"#N/A"}},{"$f":"IF(DK69>0,DK85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ90:DU90,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DX69>0,DX85,0)","v":{"$error":"#N/A"}},{"$f":"IF(DY69>0,DY85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX90:EI90,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"IF(EL69>0,EL85,0)","v":{"$error":"#N/A"}},{"$f":"IF(EM69>0,EM85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL90:EW90,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"IF(EZ69>0,EZ85,0)","v":{"$error":"#N/A"}},{"$f":"IF(FA69>0,FA85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ90:FK90,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"IF(FN69>0,FN85,0)","v":{"$error":"#N/A"}},{"$f":"IF(FO69>0,FO85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN90:FY90,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"IF(GB69>0,GB85,0)","v":{"$error":"#N/A"}},{"$f":"IF(GC69>0,GC85,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB90:GM90,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"IF(GP69>0,GP85,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(GQ69>0,GQ85,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP90:HA90,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["LLH",{"$f":"IF(B70>0,B86,0)","v":0},{"$f":"IF(C70>0,C86,0)","v":0},0,0,0,0,0,2658.0046522573971,3177.8695484783129,0,0,0,{"$f":"SUMPRODUCT(B91:M91,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":475.64644634519505},null,{"$f":"IF(P70>0,P86,0)","v":0},{"$f":"IF(Q70>0,Q86,0)","v":0},0,0,0,538.9603931022292,4139.9607083276542,5131.969603274254,1725.2573762835814,2595.1322606469075,0,0,{"$f":"SUMPRODUCT(P91:AA91,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":1174.9895726748762},null,{"$f":"IF(AD70>0,AD86,0)","v":{"$error":"#N/A"}},{"$f":"IF(AE70>0,AE86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD91:AO91,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AR70>0,AR86,0)","v":{"$error":"#N/A"}},{"$f":"IF(AS70>0,AS86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR91:BC91,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"IF(BF70>0,BF86,0)","v":{"$error":"#N/A"}},{"$f":"IF(BG70>0,BG86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF91:BQ91,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"IF(BT70>0,BT86,0)","v":{"$error":"#N/A"}},{"$f":"IF(BU70>0,BU86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT91:CE91,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"IF(CH70>0,CH86,0)","v":{"$error":"#N/A"}},{"$f":"IF(CI70>0,CI86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH91:CS91,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"IF(CV70>0,CV86,0)","v":{"$error":"#N/A"}},{"$f":"IF(CW70>0,CW86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV91:DG91,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DJ70>0,DJ86,0)","v":{"$error":"#N/A"}},{"$f":"IF(DK70>0,DK86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ91:DU91,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DX70>0,DX86,0)","v":{"$error":"#N/A"}},{"$f":"IF(DY70>0,DY86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX91:EI91,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"IF(EL70>0,EL86,0)","v":{"$error":"#N/A"}},{"$f":"IF(EM70>0,EM86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL91:EW91,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"IF(EZ70>0,EZ86,0)","v":{"$error":"#N/A"}},{"$f":"IF(FA70>0,FA86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ91:FK91,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"IF(FN70>0,FN86,0)","v":{"$error":"#N/A"}},{"$f":"IF(FO70>0,FO86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN91:FY91,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"IF(GB70>0,GB86,0)","v":{"$error":"#N/A"}},{"$f":"IF(GC70>0,GC86,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB91:GM91,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"IF(GP70>0,GP86,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF(GQ70>0,GQ86,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP91:HA91,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["FLAT",{"$f":"(B90*DB_Inputs!B$8+FedRev!B91*DB_Inputs!B$9)/DB_Inputs!B$10","v":0},{"$f":"(C90*DB_Inputs!C$8+FedRev!C91*DB_Inputs!C$9)/DB_Inputs!C$10","v":0},{"$f":"(D90*DB_Inputs!D$8+FedRev!D91*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E90*DB_Inputs!E$8+FedRev!E91*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F90*DB_Inputs!F$8+FedRev!F91*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G90*DB_Inputs!G$8+FedRev!G91*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H90*DB_Inputs!H$8+FedRev!H91*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I90*DB_Inputs!I$8+FedRev!I91*DB_Inputs!I$9)/DB_Inputs!I$10","v":3650.9565510990592},{"$f":"(J90*DB_Inputs!J$8+FedRev!J91*DB_Inputs!J$9)/DB_Inputs!J$10","v":3901.264326022123},{"$f":"(K90*DB_Inputs!K$8+FedRev!K91*DB_Inputs!K$9)/DB_Inputs!K$10","v":50.682602415394761},{"$f":"(L90*DB_Inputs!L$8+FedRev!L91*DB_Inputs!L$9)/DB_Inputs!L$10","v":239.83667092776449},{"$f":"(M90*DB_Inputs!M$8+FedRev!M91*DB_Inputs!M$9)/DB_Inputs!M$10","v":57.113209044794594},{"$f":"SUMPRODUCT(B92:M92,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":660.10157975264735},null,{"$f":"(P90*DB_Inputs!P$8+FedRev!P91*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q90*DB_Inputs!Q$8+FedRev!Q91*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":20.844978665271697},{"$f":"(R90*DB_Inputs!R$8+FedRev!R91*DB_Inputs!R$9)/DB_Inputs!R$10","v":287.64810753926878},{"$f":"(S90*DB_Inputs!S$8+FedRev!S91*DB_Inputs!S$9)/DB_Inputs!S$10","v":367.53425461004855},{"$f":"(T90*DB_Inputs!T$8+FedRev!T91*DB_Inputs!T$9)/DB_Inputs!T$10","v":785.48361448518096},{"$f":"(U90*DB_Inputs!U$8+FedRev!U91*DB_Inputs!U$9)/DB_Inputs!U$10","v":1424.8378604945913},{"$f":"(V90*DB_Inputs!V$8+FedRev!V91*DB_Inputs!V$9)/DB_Inputs!V$10","v":4225.1438113587292},{"$f":"(W90*DB_Inputs!W$8+FedRev!W91*DB_Inputs!W$9)/DB_Inputs!W$10","v":4502.9905347863423},{"$f":"(X90*DB_Inputs!X$8+FedRev!X91*DB_Inputs!X$9)/DB_Inputs!X$10","v":2587.9004717503622},{"$f":"(Y90*DB_Inputs!Y$8+FedRev!Y91*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":2830.1625524199649},{"$f":"(Z90*DB_Inputs!Z$8+FedRev!Z91*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":809.05216057588041},{"$f":"(AA90*DB_Inputs!AA$8+FedRev!AA91*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":236.17846835352273},{"$f":"SUMPRODUCT(P92:AA92,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":1509.3864739430715},null,{"$f":"(AD90*DB_Inputs!AD$8+FedRev!AD91*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":{"$error":"#N/A"}},{"$f":"(AE90*DB_Inputs!AE$8+FedRev!AE91*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":{"$error":"#N/A"}},{"$f":"(AF90*DB_Inputs!AF$8+FedRev!AF91*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":{"$error":"#N/A"}},{"$f":"(AG90*DB_Inputs!AG$8+FedRev!AG91*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":{"$error":"#N/A"}},{"$f":"(AH90*DB_Inputs!AH$8+FedRev!AH91*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":{"$error":"#N/A"}},{"$f":"(AI90*DB_Inputs!AI$8+FedRev!AI91*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":{"$error":"#N/A"}},{"$f":"(AJ90*DB_Inputs!AJ$8+FedRev!AJ91*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":{"$error":"#N/A"}},{"$f":"(AK90*DB_Inputs!AK$8+FedRev!AK91*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":{"$error":"#N/A"}},{"$f":"(AL90*DB_Inputs!AL$8+FedRev!AL91*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":{"$error":"#N/A"}},{"$f":"(AM90*DB_Inputs!AM$8+FedRev!AM91*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":{"$error":"#N/A"}},{"$f":"(AN90*DB_Inputs!AN$8+FedRev!AN91*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":{"$error":"#N/A"}},{"$f":"(AO90*DB_Inputs!AO$8+FedRev!AO91*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD92:AO92,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"(AR90*DB_Inputs!AR$8+FedRev!AR91*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":{"$error":"#N/A"}},{"$f":"(AS90*DB_Inputs!AS$8+FedRev!AS91*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":{"$error":"#N/A"}},{"$f":"(AT90*DB_Inputs!AT$8+FedRev!AT91*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":{"$error":"#N/A"}},{"$f":"(AU90*DB_Inputs!AU$8+FedRev!AU91*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":{"$error":"#N/A"}},{"$f":"(AV90*DB_Inputs!AV$8+FedRev!AV91*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":{"$error":"#N/A"}},{"$f":"(AW90*DB_Inputs!AW$8+FedRev!AW91*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":{"$error":"#N/A"}},{"$f":"(AX90*DB_Inputs!AX$8+FedRev!AX91*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":{"$error":"#N/A"}},{"$f":"(AY90*DB_Inputs!AY$8+FedRev!AY91*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":{"$error":"#N/A"}},{"$f":"(AZ90*DB_Inputs!AZ$8+FedRev!AZ91*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":{"$error":"#N/A"}},{"$f":"(BA90*DB_Inputs!BA$8+FedRev!BA91*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":{"$error":"#N/A"}},{"$f":"(BB90*DB_Inputs!BB$8+FedRev!BB91*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":{"$error":"#N/A"}},{"$f":"(BC90*DB_Inputs!BC$8+FedRev!BC91*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR92:BC92,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"(BF90*DB_Inputs!BF$8+FedRev!BF91*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":{"$error":"#N/A"}},{"$f":"(BG90*DB_Inputs!BG$8+FedRev!BG91*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":{"$error":"#N/A"}},{"$f":"(BH90*DB_Inputs!BH$8+FedRev!BH91*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":{"$error":"#N/A"}},{"$f":"(BI90*DB_Inputs!BI$8+FedRev!BI91*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":{"$error":"#N/A"}},{"$f":"(BJ90*DB_Inputs!BJ$8+FedRev!BJ91*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":{"$error":"#N/A"}},{"$f":"(BK90*DB_Inputs!BK$8+FedRev!BK91*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":{"$error":"#N/A"}},{"$f":"(BL90*DB_Inputs!BL$8+FedRev!BL91*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":{"$error":"#N/A"}},{"$f":"(BM90*DB_Inputs!BM$8+FedRev!BM91*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":{"$error":"#N/A"}},{"$f":"(BN90*DB_Inputs!BN$8+FedRev!BN91*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":{"$error":"#N/A"}},{"$f":"(BO90*DB_Inputs!BO$8+FedRev!BO91*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":{"$error":"#N/A"}},{"$f":"(BP90*DB_Inputs!BP$8+FedRev!BP91*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":{"$error":"#N/A"}},{"$f":"(BQ90*DB_Inputs!BQ$8+FedRev!BQ91*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF92:BQ92,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"(BT90*DB_Inputs!BT$8+FedRev!BT91*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":{"$error":"#N/A"}},{"$f":"(BU90*DB_Inputs!BU$8+FedRev!BU91*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":{"$error":"#N/A"}},{"$f":"(BV90*DB_Inputs!BV$8+FedRev!BV91*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":{"$error":"#N/A"}},{"$f":"(BW90*DB_Inputs!BW$8+FedRev!BW91*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":{"$error":"#N/A"}},{"$f":"(BX90*DB_Inputs!BX$8+FedRev!BX91*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":{"$error":"#N/A"}},{"$f":"(BY90*DB_Inputs!BY$8+FedRev!BY91*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":{"$error":"#N/A"}},{"$f":"(BZ90*DB_Inputs!BZ$8+FedRev!BZ91*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":{"$error":"#N/A"}},{"$f":"(CA90*DB_Inputs!CA$8+FedRev!CA91*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":{"$error":"#N/A"}},{"$f":"(CB90*DB_Inputs!CB$8+FedRev!CB91*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":{"$error":"#N/A"}},{"$f":"(CC90*DB_Inputs!CC$8+FedRev!CC91*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":{"$error":"#N/A"}},{"$f":"(CD90*DB_Inputs!CD$8+FedRev!CD91*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":{"$error":"#N/A"}},{"$f":"(CE90*DB_Inputs!CE$8+FedRev!CE91*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT92:CE92,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"(CH90*DB_Inputs!CH$8+FedRev!CH91*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":{"$error":"#N/A"}},{"$f":"(CI90*DB_Inputs!CI$8+FedRev!CI91*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":{"$error":"#N/A"}},{"$f":"(CJ90*DB_Inputs!CJ$8+FedRev!CJ91*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":{"$error":"#N/A"}},{"$f":"(CK90*DB_Inputs!CK$8+FedRev!CK91*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":{"$error":"#N/A"}},{"$f":"(CL90*DB_Inputs!CL$8+FedRev!CL91*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":{"$error":"#N/A"}},{"$f":"(CM90*DB_Inputs!CM$8+FedRev!CM91*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":{"$error":"#N/A"}},{"$f":"(CN90*DB_Inputs!CN$8+FedRev!CN91*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":{"$error":"#N/A"}},{"$f":"(CO90*DB_Inputs!CO$8+FedRev!CO91*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":{"$error":"#N/A"}},{"$f":"(CP90*DB_Inputs!CP$8+FedRev!CP91*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":{"$error":"#N/A"}},{"$f":"(CQ90*DB_Inputs!CQ$8+FedRev!CQ91*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":{"$error":"#N/A"}},{"$f":"(CR90*DB_Inputs!CR$8+FedRev!CR91*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":{"$error":"#N/A"}},{"$f":"(CS90*DB_Inputs!CS$8+FedRev!CS91*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH92:CS92,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"(CV90*DB_Inputs!CV$8+FedRev!CV91*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":{"$error":"#N/A"}},{"$f":"(CW90*DB_Inputs!CW$8+FedRev!CW91*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":{"$error":"#N/A"}},{"$f":"(CX90*DB_Inputs!CX$8+FedRev!CX91*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":{"$error":"#N/A"}},{"$f":"(CY90*DB_Inputs!CY$8+FedRev!CY91*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":{"$error":"#N/A"}},{"$f":"(CZ90*DB_Inputs!CZ$8+FedRev!CZ91*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":{"$error":"#N/A"}},{"$f":"(DA90*DB_Inputs!DA$8+FedRev!DA91*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":{"$error":"#N/A"}},{"$f":"(DB90*DB_Inputs!DB$8+FedRev!DB91*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":{"$error":"#N/A"}},{"$f":"(DC90*DB_Inputs!DC$8+FedRev!DC91*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":{"$error":"#N/A"}},{"$f":"(DD90*DB_Inputs!DD$8+FedRev!DD91*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":{"$error":"#N/A"}},{"$f":"(DE90*DB_Inputs!DE$8+FedRev!DE91*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":{"$error":"#N/A"}},{"$f":"(DF90*DB_Inputs!DF$8+FedRev!DF91*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":{"$error":"#N/A"}},{"$f":"(DG90*DB_Inputs!DG$8+FedRev!DG91*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV92:DG92,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"(DJ90*DB_Inputs!DJ$8+FedRev!DJ91*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":{"$error":"#N/A"}},{"$f":"(DK90*DB_Inputs!DK$8+FedRev!DK91*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":{"$error":"#N/A"}},{"$f":"(DL90*DB_Inputs!DL$8+FedRev!DL91*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":{"$error":"#N/A"}},{"$f":"(DM90*DB_Inputs!DM$8+FedRev!DM91*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":{"$error":"#N/A"}},{"$f":"(DN90*DB_Inputs!DN$8+FedRev!DN91*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":{"$error":"#N/A"}},{"$f":"(DO90*DB_Inputs!DO$8+FedRev!DO91*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":{"$error":"#N/A"}},{"$f":"(DP90*DB_Inputs!DP$8+FedRev!DP91*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":{"$error":"#N/A"}},{"$f":"(DQ90*DB_Inputs!DQ$8+FedRev!DQ91*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":{"$error":"#N/A"}},{"$f":"(DR90*DB_Inputs!DR$8+FedRev!DR91*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":{"$error":"#N/A"}},{"$f":"(DS90*DB_Inputs!DS$8+FedRev!DS91*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":{"$error":"#N/A"}},{"$f":"(DT90*DB_Inputs!DT$8+FedRev!DT91*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":{"$error":"#N/A"}},{"$f":"(DU90*DB_Inputs!DU$8+FedRev!DU91*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ92:DU92,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"(DX90*DB_Inputs!DX$8+FedRev!DX91*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":{"$error":"#N/A"}},{"$f":"(DY90*DB_Inputs!DY$8+FedRev!DY91*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":{"$error":"#N/A"}},{"$f":"(DZ90*DB_Inputs!DZ$8+FedRev!DZ91*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":{"$error":"#N/A"}},{"$f":"(EA90*DB_Inputs!EA$8+FedRev!EA91*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":{"$error":"#N/A"}},{"$f":"(EB90*DB_Inputs!EB$8+FedRev!EB91*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":{"$error":"#N/A"}},{"$f":"(EC90*DB_Inputs!EC$8+FedRev!EC91*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":{"$error":"#N/A"}},{"$f":"(ED90*DB_Inputs!ED$8+FedRev!ED91*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":{"$error":"#N/A"}},{"$f":"(EE90*DB_Inputs!EE$8+FedRev!EE91*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":{"$error":"#N/A"}},{"$f":"(EF90*DB_Inputs!EF$8+FedRev!EF91*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":{"$error":"#N/A"}},{"$f":"(EG90*DB_Inputs!EG$8+FedRev!EG91*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":{"$error":"#N/A"}},{"$f":"(EH90*DB_Inputs!EH$8+FedRev!EH91*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":{"$error":"#N/A"}},{"$f":"(EI90*DB_Inputs!EI$8+FedRev!EI91*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX92:EI92,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"(EL90*DB_Inputs!EL$8+FedRev!EL91*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":{"$error":"#N/A"}},{"$f":"(EM90*DB_Inputs!EM$8+FedRev!EM91*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":{"$error":"#N/A"}},{"$f":"(EN90*DB_Inputs!EN$8+FedRev!EN91*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":{"$error":"#N/A"}},{"$f":"(EO90*DB_Inputs!EO$8+FedRev!EO91*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":{"$error":"#N/A"}},{"$f":"(EP90*DB_Inputs!EP$8+FedRev!EP91*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":{"$error":"#N/A"}},{"$f":"(EQ90*DB_Inputs!EQ$8+FedRev!EQ91*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":{"$error":"#N/A"}},{"$f":"(ER90*DB_Inputs!ER$8+FedRev!ER91*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":{"$error":"#N/A"}},{"$f":"(ES90*DB_Inputs!ES$8+FedRev!ES91*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":{"$error":"#N/A"}},{"$f":"(ET90*DB_Inputs!ET$8+FedRev!ET91*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":{"$error":"#N/A"}},{"$f":"(EU90*DB_Inputs!EU$8+FedRev!EU91*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":{"$error":"#N/A"}},{"$f":"(EV90*DB_Inputs!EV$8+FedRev!EV91*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":{"$error":"#N/A"}},{"$f":"(EW90*DB_Inputs!EW$8+FedRev!EW91*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL92:EW92,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"(EZ90*DB_Inputs!EZ$8+FedRev!EZ91*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":{"$error":"#N/A"}},{"$f":"(FA90*DB_Inputs!FA$8+FedRev!FA91*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":{"$error":"#N/A"}},{"$f":"(FB90*DB_Inputs!FB$8+FedRev!FB91*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":{"$error":"#N/A"}},{"$f":"(FC90*DB_Inputs!FC$8+FedRev!FC91*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":{"$error":"#N/A"}},{"$f":"(FD90*DB_Inputs!FD$8+FedRev!FD91*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":{"$error":"#N/A"}},{"$f":"(FE90*DB_Inputs!FE$8+FedRev!FE91*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":{"$error":"#N/A"}},{"$f":"(FF90*DB_Inputs!FF$8+FedRev!FF91*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":{"$error":"#N/A"}},{"$f":"(FG90*DB_Inputs!FG$8+FedRev!FG91*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":{"$error":"#N/A"}},{"$f":"(FH90*DB_Inputs!FH$8+FedRev!FH91*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":{"$error":"#N/A"}},{"$f":"(FI90*DB_Inputs!FI$8+FedRev!FI91*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":{"$error":"#N/A"}},{"$f":"(FJ90*DB_Inputs!FJ$8+FedRev!FJ91*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":{"$error":"#N/A"}},{"$f":"(FK90*DB_Inputs!FK$8+FedRev!FK91*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ92:FK92,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"(FN90*DB_Inputs!FN$8+FedRev!FN91*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":{"$error":"#N/A"}},{"$f":"(FO90*DB_Inputs!FO$8+FedRev!FO91*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":{"$error":"#N/A"}},{"$f":"(FP90*DB_Inputs!FP$8+FedRev!FP91*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":{"$error":"#N/A"}},{"$f":"(FQ90*DB_Inputs!FQ$8+FedRev!FQ91*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":{"$error":"#N/A"}},{"$f":"(FR90*DB_Inputs!FR$8+FedRev!FR91*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":{"$error":"#N/A"}},{"$f":"(FS90*DB_Inputs!FS$8+FedRev!FS91*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":{"$error":"#N/A"}},{"$f":"(FT90*DB_Inputs!FT$8+FedRev!FT91*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":{"$error":"#N/A"}},{"$f":"(FU90*DB_Inputs!FU$8+FedRev!FU91*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":{"$error":"#N/A"}},{"$f":"(FV90*DB_Inputs!FV$8+FedRev!FV91*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":{"$error":"#N/A"}},{"$f":"(FW90*DB_Inputs!FW$8+FedRev!FW91*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":{"$error":"#N/A"}},{"$f":"(FX90*DB_Inputs!FX$8+FedRev!FX91*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":{"$error":"#N/A"}},{"$f":"(FY90*DB_Inputs!FY$8+FedRev!FY91*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN92:FY92,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"(GB90*DB_Inputs!GB$8+FedRev!GB91*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":{"$error":"#N/A"}},{"$f":"(GC90*DB_Inputs!GC$8+FedRev!GC91*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":{"$error":"#N/A"}},{"$f":"(GD90*DB_Inputs!GD$8+FedRev!GD91*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":{"$error":"#N/A"}},{"$f":"(GE90*DB_Inputs!GE$8+FedRev!GE91*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":{"$error":"#N/A"}},{"$f":"(GF90*DB_Inputs!GF$8+FedRev!GF91*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":{"$error":"#N/A"}},{"$f":"(GG90*DB_Inputs!GG$8+FedRev!GG91*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":{"$error":"#N/A"}},{"$f":"(GH90*DB_Inputs!GH$8+FedRev!GH91*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":{"$error":"#N/A"}},{"$f":"(GI90*DB_Inputs!GI$8+FedRev!GI91*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":{"$error":"#N/A"}},{"$f":"(GJ90*DB_Inputs!GJ$8+FedRev!GJ91*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":{"$error":"#N/A"}},{"$f":"(GK90*DB_Inputs!GK$8+FedRev!GK91*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":{"$error":"#N/A"}},{"$f":"(GL90*DB_Inputs!GL$8+FedRev!GL91*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":{"$error":"#N/A"}},{"$f":"(GM90*DB_Inputs!GM$8+FedRev!GM91*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB92:GM92,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"(GP90*DB_Inputs!GP$8+FedRev!GP91*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ90*DB_Inputs!GQ$8+FedRev!GQ91*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR90*DB_Inputs!GR$8+FedRev!GR91*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS90*DB_Inputs!GS$8+FedRev!GS91*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT90*DB_Inputs!GT$8+FedRev!GT91*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU90*DB_Inputs!GU$8+FedRev!GU91*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV90*DB_Inputs!GV$8+FedRev!GV91*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW90*DB_Inputs!GW$8+FedRev!GW91*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX90*DB_Inputs!GX$8+FedRev!GX91*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY90*DB_Inputs!GY$8+FedRev!GY91*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ90*DB_Inputs!GZ$8+FedRev!GZ91*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA90*DB_Inputs!HA$8+FedRev!HA91*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP92:HA92,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue ($000)"]
["Sales Revenue to COB  -  Discount Rate Applied"]
["Surplus Energy Revenue HLH",{"$f":"IF(DB_Inputs!B39<0,0,(((B57+B73)*DB_Inputs!B8)*((rho*DB_Inputs!B39)-(0.03*DB_Inputs!B36))/1000))","v":1656.7755002308502},{"$f":"IF(DB_Inputs!C39<0,0,(((C57+C73)*DB_Inputs!C8)*((rho*DB_Inputs!C39)-(0.03*DB_Inputs!C36))/1000))","v":3360.1834507749136},{"$f":"IF(DB_Inputs!D39<0,0,(((D57+D73)*DB_Inputs!D8)*((rho*DB_Inputs!D39)-(0.03*DB_Inputs!D36))/1000))","v":0},{"$f":"IF(DB_Inputs!E39<0,0,(((E57+E73)*DB_Inputs!E8)*((rho*DB_Inputs!E39)-(0.03*DB_Inputs!E36))/1000))","v":0},{"$f":"IF(DB_Inputs!F39<0,0,(((F57+F73)*DB_Inputs!F8)*((rho*DB_Inputs!F39)-(0.03*DB_Inputs!F36))/1000))","v":0},{"$f":"IF(DB_Inputs!G39<0,0,(((G57+G73)*DB_Inputs!G8)*((rho*DB_Inputs!G39)-(0.03*DB_Inputs!G36))/1000))","v":0},{"$f":"IF(DB_Inputs!H39<0,0,(((H57+H73)*DB_Inputs!H8)*((rho*DB_Inputs!H39)-(0.03*DB_Inputs!H36))/1000))","v":0},{"$f":"IF(DB_Inputs!I39<0,0,(((I57+I73)*DB_Inputs!I8)*((rho*DB_Inputs!I39)-(0.03*DB_Inputs!I36))/1000))","v":3783.1917655847478},{"$f":"IF(DB_Inputs!J39<0,0,(((J57+J73)*DB_Inputs!J8)*((rho*DB_Inputs!J39)-(0.03*DB_Inputs!J36))/1000))","v":5648.4841832745469},{"$f":"IF(DB_Inputs!K39<0,0,(((K57+K73)*DB_Inputs!K8)*((rho*DB_Inputs!K39)-(0.03*DB_Inputs!K36))/1000))","v":4961.9303482940159},{"$f":"IF(DB_Inputs!L39<0,0,(((L57+L73)*DB_Inputs!L8)*((rho*DB_Inputs!L39)-(0.03*DB_Inputs!L36))/1000))","v":3349.6295969358462},{"$f":"IF(DB_Inputs!M39<0,0,(((M57+M73)*DB_Inputs!M8)*((rho*DB_Inputs!M39)-(0.03*DB_Inputs!M36))/1000))","v":3390.0277995756337},{"$f":"SUM(B95:M95)","v":26150.222644670554},null,{"$f":"IF(DB_Inputs!P39<0,0,(((P57+P73)*DB_Inputs!P8)*((rho*DB_Inputs!P39)-(0.03*DB_Inputs!P36))/1000))","v":3192.2599713778668},{"$f":"IF(DB_Inputs!Q39<0,0,(((Q57+Q73)*DB_Inputs!Q8)*((rho*DB_Inputs!Q39)-(0.03*DB_Inputs!Q36))/1000))","v":6653.1293597638105},{"$f":"IF(DB_Inputs!R39<0,0,(((R57+R73)*DB_Inputs!R8)*((rho*DB_Inputs!R39)-(0.03*DB_Inputs!R36))/1000))","v":4749.9049581848794},{"$f":"IF(DB_Inputs!S39<0,0,(((S57+S73)*DB_Inputs!S8)*((rho*DB_Inputs!S39)-(0.03*DB_Inputs!S36))/1000))","v":12528.070040827521},{"$f":"IF(DB_Inputs!T39<0,0,(((T57+T73)*DB_Inputs!T8)*((rho*DB_Inputs!T39)-(0.03*DB_Inputs!T36))/1000))","v":3791.0519290005413},{"$f":"IF(DB_Inputs!U39<0,0,(((U57+U73)*DB_Inputs!U8)*((rho*DB_Inputs!U39)-(0.03*DB_Inputs!U36))/1000))","v":4738.4663579165835},{"$f":"IF(DB_Inputs!V39<0,0,(((V57+V73)*DB_Inputs!V8)*((rho*DB_Inputs!V39)-(0.03*DB_Inputs!V36))/1000))","v":4372.4173786430201},{"$f":"IF(DB_Inputs!W39<0,0,(((W57+W73)*DB_Inputs!W8)*((rho*DB_Inputs!W39)-(0.03*DB_Inputs!W36))/1000))","v":2709.6221377893871},{"$f":"IF(DB_Inputs!X39<0,0,(((X57+X73)*DB_Inputs!X8)*((rho*DB_Inputs!X39)-(0.03*DB_Inputs!X36))/1000))","v":2569.5539873197031},{"$f":"IF(DB_Inputs!Y39<0,0,(((Y57+Y73)*DB_Inputs!Y8)*((rho*DB_Inputs!Y39)-(0.03*DB_Inputs!Y36))/1000))","v":4364.6318539658014},{"$f":"IF(DB_Inputs!Z39<0,0,(((Z57+Z73)*DB_Inputs!Z8)*((rho*DB_Inputs!Z39)-(0.03*DB_Inputs!Z36))/1000))","v":4657.5474469044038},{"$f":"IF(DB_Inputs!AA39<0,0,(((AA57+AA73)*DB_Inputs!AA8)*((rho*DB_Inputs!AA39)-(0.03*DB_Inputs!AA36))/1000))","v":5062.7185747322683},{"$f":"SUM(P95:AA95)","v":59389.373996425791},null,{"$f":"IF(DB_Inputs!AD39<0,0,(((AD57+AD73)*DB_Inputs!AD8)*DB_Inputs!AD39/1000))","v":0},{"$f":"IF(DB_Inputs!AE39<0,0,(((AE57+AE73)*DB_Inputs!AE8)*DB_Inputs!AE39/1000))","v":0},{"$f":"IF(DB_Inputs!AF39<0,0,(((AF57+AF73)*DB_Inputs!AF8)*DB_Inputs!AF39/1000))","v":0},{"$f":"IF(DB_Inputs!AG39<0,0,(((AG57+AG73)*DB_Inputs!AG8)*DB_Inputs!AG39/1000))","v":0},{"$f":"IF(DB_Inputs!AH39<0,0,(((AH57+AH73)*DB_Inputs!AH8)*DB_Inputs!AH39/1000))","v":0},{"$f":"IF(DB_Inputs!AI39<0,0,(((AI57+AI73)*DB_Inputs!AI8)*DB_Inputs!AI39/1000))","v":0},{"$f":"IF(DB_Inputs!AJ39<0,0,(((AJ57+AJ73)*DB_Inputs!AJ8)*DB_Inputs!AJ39/1000))","v":0},{"$f":"IF(DB_Inputs!AK39<0,0,(((AK57+AK73)*DB_Inputs!AK8)*DB_Inputs!AK39/1000))","v":0},{"$f":"IF(DB_Inputs!AL39<0,0,(((AL57+AL73)*DB_Inputs!AL8)*DB_Inputs!AL39/1000))","v":0},{"$f":"IF(DB_Inputs!AM39<0,0,(((AM57+AM73)*DB_Inputs!AM8)*DB_Inputs!AM39/1000))","v":0},{"$f":"IF(DB_Inputs!AN39<0,0,(((AN57+AN73)*DB_Inputs!AN8)*DB_Inputs!AN39/1000))","v":0},{"$f":"IF(DB_Inputs!AO39<0,0,(((AO57+AO73)*DB_Inputs!AO8)*DB_Inputs!AO39/1000))","v":0},{"$f":"SUM(AD95:AO95)","v":0},null,{"$f":"IF(DB_Inputs!AR39<0,0,(((AR57+AR73)*DB_Inputs!AR8)*DB_Inputs!AR39/1000))","v":0},{"$f":"IF(DB_Inputs!AS39<0,0,(((AS57+AS73)*DB_Inputs!AS8)*DB_Inputs!AS39/1000))","v":0},{"$f":"IF(DB_Inputs!AT39<0,0,(((AT57+AT73)*DB_Inputs!AT8)*DB_Inputs!AT39/1000))","v":0},{"$f":"IF(DB_Inputs!AU39<0,0,(((AU57+AU73)*DB_Inputs!AU8)*DB_Inputs!AU39/1000))","v":0},{"$f":"IF(DB_Inputs!AV39<0,0,(((AV57+AV73)*DB_Inputs!AV8)*DB_Inputs!AV39/1000))","v":0},{"$f":"IF(DB_Inputs!AW39<0,0,(((AW57+AW73)*DB_Inputs!AW8)*DB_Inputs!AW39/1000))","v":0},{"$f":"IF(DB_Inputs!AX39<0,0,(((AX57+AX73)*DB_Inputs!AX8)*DB_Inputs!AX39/1000))","v":0},{"$f":"IF(DB_Inputs!AY39<0,0,(((AY57+AY73)*DB_Inputs!AY8)*DB_Inputs!AY39/1000))","v":0},{"$f":"IF(DB_Inputs!AZ39<0,0,(((AZ57+AZ73)*DB_Inputs!AZ8)*DB_Inputs!AZ39/1000))","v":0},{"$f":"IF(DB_Inputs!BA39<0,0,(((BA57+BA73)*DB_Inputs!BA8)*DB_Inputs!BA39/1000))","v":0},{"$f":"IF(DB_Inputs!BB39<0,0,(((BB57+BB73)*DB_Inputs!BB8)*DB_Inputs!BB39/1000))","v":0},{"$f":"IF(DB_Inputs!BC39<0,0,(((BC57+BC73)*DB_Inputs!BC8)*DB_Inputs!BC39/1000))","v":0},{"$f":"SUM(AR95:BC95)","v":0},null,{"$f":"IF(DB_Inputs!BF39<0,0,(((BF57+BF73)*DB_Inputs!BF8)*DB_Inputs!BF39/1000))","v":0},{"$f":"IF(DB_Inputs!BG39<0,0,(((BG57+BG73)*DB_Inputs!BG8)*DB_Inputs!BG39/1000))","v":0},{"$f":"IF(DB_Inputs!BH39<0,0,(((BH57+BH73)*DB_Inputs!BH8)*DB_Inputs!BH39/1000))","v":0},{"$f":"IF(DB_Inputs!BI39<0,0,(((BI57+BI73)*DB_Inputs!BI8)*DB_Inputs!BI39/1000))","v":0},{"$f":"IF(DB_Inputs!BJ39<0,0,(((BJ57+BJ73)*DB_Inputs!BJ8)*DB_Inputs!BJ39/1000))","v":0},{"$f":"IF(DB_Inputs!BK39<0,0,(((BK57+BK73)*DB_Inputs!BK8)*DB_Inputs!BK39/1000))","v":0},{"$f":"IF(DB_Inputs!BL39<0,0,(((BL57+BL73)*DB_Inputs!BL8)*DB_Inputs!BL39/1000))","v":0},{"$f":"IF(DB_Inputs!BM39<0,0,(((BM57+BM73)*DB_Inputs!BM8)*DB_Inputs!BM39/1000))","v":0},{"$f":"IF(DB_Inputs!BN39<0,0,(((BN57+BN73)*DB_Inputs!BN8)*DB_Inputs!BN39/1000))","v":0},{"$f":"IF(DB_Inputs!BO39<0,0,(((BO57+BO73)*DB_Inputs!BO8)*DB_Inputs!BO39/1000))","v":0},{"$f":"IF(DB_Inputs!BP39<0,0,(((BP57+BP73)*DB_Inputs!BP8)*DB_Inputs!BP39/1000))","v":0},{"$f":"IF(DB_Inputs!BQ39<0,0,(((BQ57+BQ73)*DB_Inputs!BQ8)*DB_Inputs!BQ39/1000))","v":0},{"$f":"SUM(BF95:BQ95)","v":0},null,{"$f":"IF(DB_Inputs!BT39<0,0,(((BT57+BT73)*DB_Inputs!BT8)*DB_Inputs!BT39/1000))","v":0},{"$f":"IF(DB_Inputs!BU39<0,0,(((BU57+BU73)*DB_Inputs!BU8)*DB_Inputs!BU39/1000))","v":0},{"$f":"IF(DB_Inputs!BV39<0,0,(((BV57+BV73)*DB_Inputs!BV8)*DB_Inputs!BV39/1000))","v":0},{"$f":"IF(DB_Inputs!BW39<0,0,(((BW57+BW73)*DB_Inputs!BW8)*DB_Inputs!BW39/1000))","v":0},{"$f":"IF(DB_Inputs!BX39<0,0,(((BX57+BX73)*DB_Inputs!BX8)*DB_Inputs!BX39/1000))","v":0},{"$f":"IF(DB_Inputs!BY39<0,0,(((BY57+BY73)*DB_Inputs!BY8)*DB_Inputs!BY39/1000))","v":0},{"$f":"IF(DB_Inputs!BZ39<0,0,(((BZ57+BZ73)*DB_Inputs!BZ8)*DB_Inputs!BZ39/1000))","v":0},{"$f":"IF(DB_Inputs!CA39<0,0,(((CA57+CA73)*DB_Inputs!CA8)*DB_Inputs!CA39/1000))","v":0},{"$f":"IF(DB_Inputs!CB39<0,0,(((CB57+CB73)*DB_Inputs!CB8)*DB_Inputs!CB39/1000))","v":0},{"$f":"IF(DB_Inputs!CC39<0,0,(((CC57+CC73)*DB_Inputs!CC8)*DB_Inputs!CC39/1000))","v":0},{"$f":"IF(DB_Inputs!CD39<0,0,(((CD57+CD73)*DB_Inputs!CD8)*DB_Inputs!CD39/1000))","v":0},{"$f":"IF(DB_Inputs!CE39<0,0,(((CE57+CE73)*DB_Inputs!CE8)*DB_Inputs!CE39/1000))","v":0},{"$f":"SUM(BT95:CE95)","v":0},null,{"$f":"IF(DB_Inputs!CH39<0,0,(((CH57+CH73)*DB_Inputs!CH8)*DB_Inputs!CH39/1000))","v":0},{"$f":"IF(DB_Inputs!CI39<0,0,(((CI57+CI73)*DB_Inputs!CI8)*DB_Inputs!CI39/1000))","v":0},{"$f":"IF(DB_Inputs!CJ39<0,0,(((CJ57+CJ73)*DB_Inputs!CJ8)*DB_Inputs!CJ39/1000))","v":0},{"$f":"IF(DB_Inputs!CK39<0,0,(((CK57+CK73)*DB_Inputs!CK8)*DB_Inputs!CK39/1000))","v":0},{"$f":"IF(DB_Inputs!CL39<0,0,(((CL57+CL73)*DB_Inputs!CL8)*DB_Inputs!CL39/1000))","v":0},{"$f":"IF(DB_Inputs!CM39<0,0,(((CM57+CM73)*DB_Inputs!CM8)*DB_Inputs!CM39/1000))","v":0},{"$f":"IF(DB_Inputs!CN39<0,0,(((CN57+CN73)*DB_Inputs!CN8)*DB_Inputs!CN39/1000))","v":0},{"$f":"IF(DB_Inputs!CO39<0,0,(((CO57+CO73)*DB_Inputs!CO8)*DB_Inputs!CO39/1000))","v":0},{"$f":"IF(DB_Inputs!CP39<0,0,(((CP57+CP73)*DB_Inputs!CP8)*DB_Inputs!CP39/1000))","v":0},{"$f":"IF(DB_Inputs!CQ39<0,0,(((CQ57+CQ73)*DB_Inputs!CQ8)*DB_Inputs!CQ39/1000))","v":0},{"$f":"IF(DB_Inputs!CR39<0,0,(((CR57+CR73)*DB_Inputs!CR8)*DB_Inputs!CR39/1000))","v":0},{"$f":"IF(DB_Inputs!CS39<0,0,(((CS57+CS73)*DB_Inputs!CS8)*DB_Inputs!CS39/1000))","v":0},{"$f":"SUM(CH95:CS95)","v":0},null,{"$f":"IF(DB_Inputs!CV39<0,0,(((CV57+CV73)*DB_Inputs!CV8)*DB_Inputs!CV39/1000))","v":0},{"$f":"IF(DB_Inputs!CW39<0,0,(((CW57+CW73)*DB_Inputs!CW8)*DB_Inputs!CW39/1000))","v":0},{"$f":"IF(DB_Inputs!CX39<0,0,(((CX57+CX73)*DB_Inputs!CX8)*DB_Inputs!CX39/1000))","v":0},{"$f":"IF(DB_Inputs!CY39<0,0,(((CY57+CY73)*DB_Inputs!CY8)*DB_Inputs!CY39/1000))","v":0},{"$f":"IF(DB_Inputs!CZ39<0,0,(((CZ57+CZ73)*DB_Inputs!CZ8)*DB_Inputs!CZ39/1000))","v":0},{"$f":"IF(DB_Inputs!DA39<0,0,(((DA57+DA73)*DB_Inputs!DA8)*DB_Inputs!DA39/1000))","v":0},{"$f":"IF(DB_Inputs!DB39<0,0,(((DB57+DB73)*DB_Inputs!DB8)*DB_Inputs!DB39/1000))","v":0},{"$f":"IF(DB_Inputs!DC39<0,0,(((DC57+DC73)*DB_Inputs!DC8)*DB_Inputs!DC39/1000))","v":0},{"$f":"IF(DB_Inputs!DD39<0,0,(((DD57+DD73)*DB_Inputs!DD8)*DB_Inputs!DD39/1000))","v":0},{"$f":"IF(DB_Inputs!DE39<0,0,(((DE57+DE73)*DB_Inputs!DE8)*DB_Inputs!DE39/1000))","v":0},{"$f":"IF(DB_Inputs!DF39<0,0,(((DF57+DF73)*DB_Inputs!DF8)*DB_Inputs!DF39/1000))","v":0},{"$f":"IF(DB_Inputs!DG39<0,0,(((DG57+DG73)*DB_Inputs!DG8)*DB_Inputs!DG39/1000))","v":0},{"$f":"SUM(CV95:DG95)","v":0},null,{"$f":"IF(DB_Inputs!DJ39<0,0,(((DJ57+DJ73)*DB_Inputs!DJ8)*DB_Inputs!DJ39/1000))","v":0},{"$f":"IF(DB_Inputs!DK39<0,0,(((DK57+DK73)*DB_Inputs!DK8)*DB_Inputs!DK39/1000))","v":0},{"$f":"IF(DB_Inputs!DL39<0,0,(((DL57+DL73)*DB_Inputs!DL8)*DB_Inputs!DL39/1000))","v":0},{"$f":"IF(DB_Inputs!DM39<0,0,(((DM57+DM73)*DB_Inputs!DM8)*DB_Inputs!DM39/1000))","v":0},{"$f":"IF(DB_Inputs!DN39<0,0,(((DN57+DN73)*DB_Inputs!DN8)*DB_Inputs!DN39/1000))","v":0},{"$f":"IF(DB_Inputs!DO39<0,0,(((DO57+DO73)*DB_Inputs!DO8)*DB_Inputs!DO39/1000))","v":0},{"$f":"IF(DB_Inputs!DP39<0,0,(((DP57+DP73)*DB_Inputs!DP8)*DB_Inputs!DP39/1000))","v":0},{"$f":"IF(DB_Inputs!DQ39<0,0,(((DQ57+DQ73)*DB_Inputs!DQ8)*DB_Inputs!DQ39/1000))","v":0},{"$f":"IF(DB_Inputs!DR39<0,0,(((DR57+DR73)*DB_Inputs!DR8)*DB_Inputs!DR39/1000))","v":0},{"$f":"IF(DB_Inputs!DS39<0,0,(((DS57+DS73)*DB_Inputs!DS8)*DB_Inputs!DS39/1000))","v":0},{"$f":"IF(DB_Inputs!DT39<0,0,(((DT57+DT73)*DB_Inputs!DT8)*DB_Inputs!DT39/1000))","v":0},{"$f":"IF(DB_Inputs!DU39<0,0,(((DU57+DU73)*DB_Inputs!DU8)*DB_Inputs!DU39/1000))","v":0},{"$f":"SUM(DJ95:DU95)","v":0},null,{"$f":"IF(DB_Inputs!DX39<0,0,(((DX57+DX73)*DB_Inputs!DX8)*DB_Inputs!DX39/1000))","v":0},{"$f":"IF(DB_Inputs!DY39<0,0,(((DY57+DY73)*DB_Inputs!DY8)*DB_Inputs!DY39/1000))","v":0},{"$f":"IF(DB_Inputs!DZ39<0,0,(((DZ57+DZ73)*DB_Inputs!DZ8)*DB_Inputs!DZ39/1000))","v":0},{"$f":"IF(DB_Inputs!EA39<0,0,(((EA57+EA73)*DB_Inputs!EA8)*DB_Inputs!EA39/1000))","v":0},{"$f":"IF(DB_Inputs!EB39<0,0,(((EB57+EB73)*DB_Inputs!EB8)*DB_Inputs!EB39/1000))","v":0},{"$f":"IF(DB_Inputs!EC39<0,0,(((EC57+EC73)*DB_Inputs!EC8)*DB_Inputs!EC39/1000))","v":0},{"$f":"IF(DB_Inputs!ED39<0,0,(((ED57+ED73)*DB_Inputs!ED8)*DB_Inputs!ED39/1000))","v":0},{"$f":"IF(DB_Inputs!EE39<0,0,(((EE57+EE73)*DB_Inputs!EE8)*DB_Inputs!EE39/1000))","v":0},{"$f":"IF(DB_Inputs!EF39<0,0,(((EF57+EF73)*DB_Inputs!EF8)*DB_Inputs!EF39/1000))","v":0},{"$f":"IF(DB_Inputs!EG39<0,0,(((EG57+EG73)*DB_Inputs!EG8)*DB_Inputs!EG39/1000))","v":0},{"$f":"IF(DB_Inputs!EH39<0,0,(((EH57+EH73)*DB_Inputs!EH8)*DB_Inputs!EH39/1000))","v":0},{"$f":"IF(DB_Inputs!EI39<0,0,(((EI57+EI73)*DB_Inputs!EI8)*DB_Inputs!EI39/1000))","v":0},{"$f":"SUM(DX95:EI95)","v":0},null,{"$f":"IF(DB_Inputs!EL39<0,0,(((EL57+EL73)*DB_Inputs!EL8)*DB_Inputs!EL39/1000))","v":0},{"$f":"IF(DB_Inputs!EM39<0,0,(((EM57+EM73)*DB_Inputs!EM8)*DB_Inputs!EM39/1000))","v":0},{"$f":"IF(DB_Inputs!EN39<0,0,(((EN57+EN73)*DB_Inputs!EN8)*DB_Inputs!EN39/1000))","v":0},{"$f":"IF(DB_Inputs!EO39<0,0,(((EO57+EO73)*DB_Inputs!EO8)*DB_Inputs!EO39/1000))","v":0},{"$f":"IF(DB_Inputs!EP39<0,0,(((EP57+EP73)*DB_Inputs!EP8)*DB_Inputs!EP39/1000))","v":0},{"$f":"IF(DB_Inputs!EQ39<0,0,(((EQ57+EQ73)*DB_Inputs!EQ8)*DB_Inputs!EQ39/1000))","v":0},{"$f":"IF(DB_Inputs!ER39<0,0,(((ER57+ER73)*DB_Inputs!ER8)*DB_Inputs!ER39/1000))","v":0},{"$f":"IF(DB_Inputs!ES39<0,0,(((ES57+ES73)*DB_Inputs!ES8)*DB_Inputs!ES39/1000))","v":0},{"$f":"IF(DB_Inputs!ET39<0,0,(((ET57+ET73)*DB_Inputs!ET8)*DB_Inputs!ET39/1000))","v":0},{"$f":"IF(DB_Inputs!EU39<0,0,(((EU57+EU73)*DB_Inputs!EU8)*DB_Inputs!EU39/1000))","v":0},{"$f":"IF(DB_Inputs!EV39<0,0,(((EV57+EV73)*DB_Inputs!EV8)*DB_Inputs!EV39/1000))","v":0},{"$f":"IF(DB_Inputs!EW39<0,0,(((EW57+EW73)*DB_Inputs!EW8)*DB_Inputs!EW39/1000))","v":0},{"$f":"SUM(EL95:EW95)","v":0},null,{"$f":"IF(DB_Inputs!EZ39<0,0,(((EZ57+EZ73)*DB_Inputs!EZ8)*DB_Inputs!EZ39/1000))","v":0},{"$f":"IF(DB_Inputs!FA39<0,0,(((FA57+FA73)*DB_Inputs!FA8)*DB_Inputs!FA39/1000))","v":0},{"$f":"IF(DB_Inputs!FB39<0,0,(((FB57+FB73)*DB_Inputs!FB8)*DB_Inputs!FB39/1000))","v":0},{"$f":"IF(DB_Inputs!FC39<0,0,(((FC57+FC73)*DB_Inputs!FC8)*DB_Inputs!FC39/1000))","v":0},{"$f":"IF(DB_Inputs!FD39<0,0,(((FD57+FD73)*DB_Inputs!FD8)*DB_Inputs!FD39/1000))","v":0},{"$f":"IF(DB_Inputs!FE39<0,0,(((FE57+FE73)*DB_Inputs!FE8)*DB_Inputs!FE39/1000))","v":0},{"$f":"IF(DB_Inputs!FF39<0,0,(((FF57+FF73)*DB_Inputs!FF8)*DB_Inputs!FF39/1000))","v":0},{"$f":"IF(DB_Inputs!FG39<0,0,(((FG57+FG73)*DB_Inputs!FG8)*DB_Inputs!FG39/1000))","v":0},{"$f":"IF(DB_Inputs!FH39<0,0,(((FH57+FH73)*DB_Inputs!FH8)*DB_Inputs!FH39/1000))","v":0},{"$f":"IF(DB_Inputs!FI39<0,0,(((FI57+FI73)*DB_Inputs!FI8)*DB_Inputs!FI39/1000))","v":0},{"$f":"IF(DB_Inputs!FJ39<0,0,(((FJ57+FJ73)*DB_Inputs!FJ8)*DB_Inputs!FJ39/1000))","v":0},{"$f":"IF(DB_Inputs!FK39<0,0,(((FK57+FK73)*DB_Inputs!FK8)*DB_Inputs!FK39/1000))","v":0},{"$f":"SUM(EZ95:FK95)","v":0},null,{"$f":"IF(DB_Inputs!FN39<0,0,(((FN57+FN73)*DB_Inputs!FN8)*DB_Inputs!FN39/1000))","v":0},{"$f":"IF(DB_Inputs!FO39<0,0,(((FO57+FO73)*DB_Inputs!FO8)*DB_Inputs!FO39/1000))","v":0},{"$f":"IF(DB_Inputs!FP39<0,0,(((FP57+FP73)*DB_Inputs!FP8)*DB_Inputs!FP39/1000))","v":0},{"$f":"IF(DB_Inputs!FQ39<0,0,(((FQ57+FQ73)*DB_Inputs!FQ8)*DB_Inputs!FQ39/1000))","v":0},{"$f":"IF(DB_Inputs!FR39<0,0,(((FR57+FR73)*DB_Inputs!FR8)*DB_Inputs!FR39/1000))","v":0},{"$f":"IF(DB_Inputs!FS39<0,0,(((FS57+FS73)*DB_Inputs!FS8)*DB_Inputs!FS39/1000))","v":0},{"$f":"IF(DB_Inputs!FT39<0,0,(((FT57+FT73)*DB_Inputs!FT8)*DB_Inputs!FT39/1000))","v":0},{"$f":"IF(DB_Inputs!FU39<0,0,(((FU57+FU73)*DB_Inputs!FU8)*DB_Inputs!FU39/1000))","v":0},{"$f":"IF(DB_Inputs!FV39<0,0,(((FV57+FV73)*DB_Inputs!FV8)*DB_Inputs!FV39/1000))","v":0},{"$f":"IF(DB_Inputs!FW39<0,0,(((FW57+FW73)*DB_Inputs!FW8)*DB_Inputs!FW39/1000))","v":0},{"$f":"IF(DB_Inputs!FX39<0,0,(((FX57+FX73)*DB_Inputs!FX8)*DB_Inputs!FX39/1000))","v":0},{"$f":"IF(DB_Inputs!FY39<0,0,(((FY57+FY73)*DB_Inputs!FY8)*DB_Inputs!FY39/1000))","v":0},{"$f":"SUM(FN95:FY95)","v":0},null,{"$f":"IF(DB_Inputs!GB39<0,0,(((GB57+GB73)*DB_Inputs!GB8)*DB_Inputs!GB39/1000))","v":0},{"$f":"IF(DB_Inputs!GC39<0,0,(((GC57+GC73)*DB_Inputs!GC8)*DB_Inputs!GC39/1000))","v":0},{"$f":"IF(DB_Inputs!GD39<0,0,(((GD57+GD73)*DB_Inputs!GD8)*DB_Inputs!GD39/1000))","v":0},{"$f":"IF(DB_Inputs!GE39<0,0,(((GE57+GE73)*DB_Inputs!GE8)*DB_Inputs!GE39/1000))","v":0},{"$f":"IF(DB_Inputs!GF39<0,0,(((GF57+GF73)*DB_Inputs!GF8)*DB_Inputs!GF39/1000))","v":0},{"$f":"IF(DB_Inputs!GG39<0,0,(((GG57+GG73)*DB_Inputs!GG8)*DB_Inputs!GG39/1000))","v":0},{"$f":"IF(DB_Inputs!GH39<0,0,(((GH57+GH73)*DB_Inputs!GH8)*DB_Inputs!GH39/1000))","v":0},{"$f":"IF(DB_Inputs!GI39<0,0,(((GI57+GI73)*DB_Inputs!GI8)*DB_Inputs!GI39/1000))","v":0},{"$f":"IF(DB_Inputs!GJ39<0,0,(((GJ57+GJ73)*DB_Inputs!GJ8)*DB_Inputs!GJ39/1000))","v":0},{"$f":"IF(DB_Inputs!GK39<0,0,(((GK57+GK73)*DB_Inputs!GK8)*DB_Inputs!GK39/1000))","v":0},{"$f":"IF(DB_Inputs!GL39<0,0,(((GL57+GL73)*DB_Inputs!GL8)*DB_Inputs!GL39/1000))","v":0},{"$f":"IF(DB_Inputs!GM39<0,0,(((GM57+GM73)*DB_Inputs!GM8)*DB_Inputs!GM39/1000))","v":0},{"$f":"SUM(GB95:GM95)","v":0},null,{"$f":"IF(DB_Inputs!GP39<0,0,(((GP57+GP73)*DB_Inputs!GP8)*DB_Inputs!GP39/1000))","v":0},{"$f":"IF(DB_Inputs!GQ39<0,0,(((GQ57+GQ73)*DB_Inputs!GQ8)*DB_Inputs!GQ39/1000))","v":0},{"$f":"IF(DB_Inputs!GR39<0,0,(((GR57+GR73)*DB_Inputs!GR8)*DB_Inputs!GR39/1000))","v":0},{"$f":"IF(DB_Inputs!GS39<0,0,(((GS57+GS73)*DB_Inputs!GS8)*DB_Inputs!GS39/1000))","v":0},{"$f":"IF(DB_Inputs!GT39<0,0,(((GT57+GT73)*DB_Inputs!GT8)*DB_Inputs!GT39/1000))","v":0},{"$f":"IF(DB_Inputs!GU39<0,0,(((GU57+GU73)*DB_Inputs!GU8)*DB_Inputs!GU39/1000))","v":0},{"$f":"IF(DB_Inputs!GV39<0,0,(((GV57+GV73)*DB_Inputs!GV8)*DB_Inputs!GV39/1000))","v":0},{"$f":"IF(DB_Inputs!GW39<0,0,(((GW57+GW73)*DB_Inputs!GW8)*DB_Inputs!GW39/1000))","v":0},{"$f":"IF(DB_Inputs!GX39<0,0,(((GX57+GX73)*DB_Inputs!GX8)*DB_Inputs!GX39/1000))","v":0},{"$f":"IF(DB_Inputs!GY39<0,0,(((GY57+GY73)*DB_Inputs!GY8)*DB_Inputs!GY39/1000))","v":0},{"$f":"IF(DB_Inputs!GZ39<0,0,(((GZ57+GZ73)*DB_Inputs!GZ8)*DB_Inputs!GZ39/1000))","v":0},{"$f":"IF(DB_Inputs!HA39<0,0,(((HA57+HA73)*DB_Inputs!HA8)*DB_Inputs!HA39/1000))","v":0},{"$f":"SUM(GP95:HA95)","v":0}]
["Surplus Energy Revenue LLH",{"$f":"IF(DB_Inputs!B40<0,0,(((B58+B74)*DB_Inputs!B9)*((rho*DB_Inputs!B40-(0.03*DB_Inputs!B37))/1000)))","v":0},{"$f":"IF(DB_Inputs!C40<0,0,(((C58+C74)*DB_Inputs!C9)*((rho*DB_Inputs!C40-(0.03*DB_Inputs!C37))/1000)))","v":0},{"$f":"IF(DB_Inputs!D40<0,0,(((D58+D74)*DB_Inputs!D9)*((rho*DB_Inputs!D40-(0.03*DB_Inputs!D37))/1000)))","v":0},{"$f":"IF(DB_Inputs!E40<0,0,(((E58+E74)*DB_Inputs!E9)*((rho*DB_Inputs!E40-(0.03*DB_Inputs!E37))/1000)))","v":0},{"$f":"IF(DB_Inputs!F40<0,0,(((F58+F74)*DB_Inputs!F9)*((rho*DB_Inputs!F40-(0.03*DB_Inputs!F37))/1000)))","v":0},{"$f":"IF(DB_Inputs!G40<0,0,(((G58+G74)*DB_Inputs!G9)*((rho*DB_Inputs!G40-(0.03*DB_Inputs!G37))/1000)))","v":0},{"$f":"IF(DB_Inputs!H40<0,0,(((H58+H74)*DB_Inputs!H9)*((rho*DB_Inputs!H40-(0.03*DB_Inputs!H37))/1000)))","v":0},{"$f":"IF(DB_Inputs!I40<0,0,(((I58+I74)*DB_Inputs!I9)*((rho*DB_Inputs!I40-(0.03*DB_Inputs!I37))/1000)))","v":2790.4798191521304},{"$f":"IF(DB_Inputs!J40<0,0,(((J58+J74)*DB_Inputs!J9)*((rho*DB_Inputs!J40-(0.03*DB_Inputs!J37))/1000)))","v":3510.6507969629056},{"$f":"IF(DB_Inputs!K40<0,0,(((K58+K74)*DB_Inputs!K9)*((rho*DB_Inputs!K40-(0.03*DB_Inputs!K37))/1000)))","v":0},{"$f":"IF(DB_Inputs!L40<0,0,(((L58+L74)*DB_Inputs!L9)*((rho*DB_Inputs!L40-(0.03*DB_Inputs!L37))/1000)))","v":0},{"$f":"IF(DB_Inputs!M40<0,0,(((M58+M74)*DB_Inputs!M9)*((rho*DB_Inputs!M40-(0.03*DB_Inputs!M37))/1000)))","v":0},{"$f":"SUM(B96:M96)","v":6301.130616115036},null,{"$f":"IF(DB_Inputs!P40<0,0,(((P58+P74)*DB_Inputs!P9)*((rho*DB_Inputs!P40-(0.03*DB_Inputs!P37))/1000)))","v":0},{"$f":"IF(DB_Inputs!Q40<0,0,(((Q58+Q74)*DB_Inputs!Q9)*((rho*DB_Inputs!Q40-(0.03*DB_Inputs!Q37))/1000)))","v":0},{"$f":"IF(DB_Inputs!R40<0,0,(((R58+R74)*DB_Inputs!R9)*((rho*DB_Inputs!R40-(0.03*DB_Inputs!R37))/1000)))","v":0},{"$f":"IF(DB_Inputs!S40<0,0,(((S58+S74)*DB_Inputs!S9)*((rho*DB_Inputs!S40-(0.03*DB_Inputs!S37))/1000)))","v":0},{"$f":"IF(DB_Inputs!T40<0,0,(((T58+T74)*DB_Inputs!T9)*((rho*DB_Inputs!T40-(0.03*DB_Inputs!T37))/1000)))","v":934.3739579324548},{"$f":"IF(DB_Inputs!U40<0,0,(((U58+U74)*DB_Inputs!U9)*((rho*DB_Inputs!U40-(0.03*DB_Inputs!U37))/1000)))","v":3231.333101820831},{"$f":"IF(DB_Inputs!V40<0,0,(((V58+V74)*DB_Inputs!V9)*((rho*DB_Inputs!V40-(0.03*DB_Inputs!V37))/1000)))","v":2614.171789269049},{"$f":"IF(DB_Inputs!W40<0,0,(((W58+W74)*DB_Inputs!W9)*((rho*DB_Inputs!W40-(0.03*DB_Inputs!W37))/1000)))","v":1411.3482009554964},{"$f":"IF(DB_Inputs!X40<0,0,(((X58+X74)*DB_Inputs!X9)*((rho*DB_Inputs!X40-(0.03*DB_Inputs!X37))/1000)))","v":1827.3272387351988},{"$f":"IF(DB_Inputs!Y40<0,0,(((Y58+Y74)*DB_Inputs!Y9)*((rho*DB_Inputs!Y40-(0.03*DB_Inputs!Y37))/1000)))","v":2764.7700571067048},{"$f":"IF(DB_Inputs!Z40<0,0,(((Z58+Z74)*DB_Inputs!Z9)*((rho*DB_Inputs!Z40-(0.03*DB_Inputs!Z37))/1000)))","v":175.98949999680801},{"$f":"IF(DB_Inputs!AA40<0,0,(((AA58+AA74)*DB_Inputs!AA9)*((rho*DB_Inputs!AA40-(0.03*DB_Inputs!AA37))/1000)))","v":0},{"$f":"SUM(P96:AA96)","v":12959.313845816541},null,{"$f":"IF(DB_Inputs!AD40<0,0,(((AD58+AD74)*DB_Inputs!AD9)*DB_Inputs!AD40/1000))","v":0},{"$f":"IF(DB_Inputs!AE40<0,0,(((AE58+AE74)*DB_Inputs!AE9)*DB_Inputs!AE40/1000))","v":0},{"$f":"IF(DB_Inputs!AF40<0,0,(((AF58+AF74)*DB_Inputs!AF9)*DB_Inputs!AF40/1000))","v":0},{"$f":"IF(DB_Inputs!AG40<0,0,(((AG58+AG74)*DB_Inputs!AG9)*DB_Inputs!AG40/1000))","v":0},{"$f":"IF(DB_Inputs!AH40<0,0,(((AH58+AH74)*DB_Inputs!AH9)*DB_Inputs!AH40/1000))","v":0},{"$f":"IF(DB_Inputs!AI40<0,0,(((AI58+AI74)*DB_Inputs!AI9)*DB_Inputs!AI40/1000))","v":0},{"$f":"IF(DB_Inputs!AJ40<0,0,(((AJ58+AJ74)*DB_Inputs!AJ9)*DB_Inputs!AJ40/1000))","v":0},{"$f":"IF(DB_Inputs!AK40<0,0,(((AK58+AK74)*DB_Inputs!AK9)*DB_Inputs!AK40/1000))","v":0},{"$f":"IF(DB_Inputs!AL40<0,0,(((AL58+AL74)*DB_Inputs!AL9)*DB_Inputs!AL40/1000))","v":0},{"$f":"IF(DB_Inputs!AM40<0,0,(((AM58+AM74)*DB_Inputs!AM9)*DB_Inputs!AM40/1000))","v":0},{"$f":"IF(DB_Inputs!AN40<0,0,(((AN58+AN74)*DB_Inputs!AN9)*DB_Inputs!AN40/1000))","v":0},{"$f":"IF(DB_Inputs!AO40<0,0,(((AO58+AO74)*DB_Inputs!AO9)*DB_Inputs!AO40/1000))","v":0},{"$f":"SUM(AD96:AO96)","v":0},null,{"$f":"IF(DB_Inputs!AR40<0,0,(((AR58+AR74)*DB_Inputs!AR9)*DB_Inputs!AR40/1000))","v":0},{"$f":"IF(DB_Inputs!AS40<0,0,(((AS58+AS74)*DB_Inputs!AS9)*DB_Inputs!AS40/1000))","v":0},{"$f":"IF(DB_Inputs!AT40<0,0,(((AT58+AT74)*DB_Inputs!AT9)*DB_Inputs!AT40/1000))","v":0},{"$f":"IF(DB_Inputs!AU40<0,0,(((AU58+AU74)*DB_Inputs!AU9)*DB_Inputs!AU40/1000))","v":0},{"$f":"IF(DB_Inputs!AV40<0,0,(((AV58+AV74)*DB_Inputs!AV9)*DB_Inputs!AV40/1000))","v":0},{"$f":"IF(DB_Inputs!AW40<0,0,(((AW58+AW74)*DB_Inputs!AW9)*DB_Inputs!AW40/1000))","v":0},{"$f":"IF(DB_Inputs!AX40<0,0,(((AX58+AX74)*DB_Inputs!AX9)*DB_Inputs!AX40/1000))","v":0},{"$f":"IF(DB_Inputs!AY40<0,0,(((AY58+AY74)*DB_Inputs!AY9)*DB_Inputs!AY40/1000))","v":0},{"$f":"IF(DB_Inputs!AZ40<0,0,(((AZ58+AZ74)*DB_Inputs!AZ9)*DB_Inputs!AZ40/1000))","v":0},{"$f":"IF(DB_Inputs!BA40<0,0,(((BA58+BA74)*DB_Inputs!BA9)*DB_Inputs!BA40/1000))","v":0},{"$f":"IF(DB_Inputs!BB40<0,0,(((BB58+BB74)*DB_Inputs!BB9)*DB_Inputs!BB40/1000))","v":0},{"$f":"IF(DB_Inputs!BC40<0,0,(((BC58+BC74)*DB_Inputs!BC9)*DB_Inputs!BC40/1000))","v":0},{"$f":"SUM(AR96:BC96)","v":0},null,{"$f":"IF(DB_Inputs!BF40<0,0,(((BF58+BF74)*DB_Inputs!BF9)*DB_Inputs!BF40/1000))","v":0},{"$f":"IF(DB_Inputs!BG40<0,0,(((BG58+BG74)*DB_Inputs!BG9)*DB_Inputs!BG40/1000))","v":0},{"$f":"IF(DB_Inputs!BH40<0,0,(((BH58+BH74)*DB_Inputs!BH9)*DB_Inputs!BH40/1000))","v":0},{"$f":"IF(DB_Inputs!BI40<0,0,(((BI58+BI74)*DB_Inputs!BI9)*DB_Inputs!BI40/1000))","v":0},{"$f":"IF(DB_Inputs!BJ40<0,0,(((BJ58+BJ74)*DB_Inputs!BJ9)*DB_Inputs!BJ40/1000))","v":0},{"$f":"IF(DB_Inputs!BK40<0,0,(((BK58+BK74)*DB_Inputs!BK9)*DB_Inputs!BK40/1000))","v":0},{"$f":"IF(DB_Inputs!BL40<0,0,(((BL58+BL74)*DB_Inputs!BL9)*DB_Inputs!BL40/1000))","v":0},{"$f":"IF(DB_Inputs!BM40<0,0,(((BM58+BM74)*DB_Inputs!BM9)*DB_Inputs!BM40/1000))","v":0},{"$f":"IF(DB_Inputs!BN40<0,0,(((BN58+BN74)*DB_Inputs!BN9)*DB_Inputs!BN40/1000))","v":0},{"$f":"IF(DB_Inputs!BO40<0,0,(((BO58+BO74)*DB_Inputs!BO9)*DB_Inputs!BO40/1000))","v":0},{"$f":"IF(DB_Inputs!BP40<0,0,(((BP58+BP74)*DB_Inputs!BP9)*DB_Inputs!BP40/1000))","v":0},{"$f":"IF(DB_Inputs!BQ40<0,0,(((BQ58+BQ74)*DB_Inputs!BQ9)*DB_Inputs!BQ40/1000))","v":0},{"$f":"SUM(BF96:BQ96)","v":0},null,{"$f":"IF(DB_Inputs!BT40<0,0,(((BT58+BT74)*DB_Inputs!BT9)*DB_Inputs!BT40/1000))","v":0},{"$f":"IF(DB_Inputs!BU40<0,0,(((BU58+BU74)*DB_Inputs!BU9)*DB_Inputs!BU40/1000))","v":0},{"$f":"IF(DB_Inputs!BV40<0,0,(((BV58+BV74)*DB_Inputs!BV9)*DB_Inputs!BV40/1000))","v":0},{"$f":"IF(DB_Inputs!BW40<0,0,(((BW58+BW74)*DB_Inputs!BW9)*DB_Inputs!BW40/1000))","v":0},{"$f":"IF(DB_Inputs!BX40<0,0,(((BX58+BX74)*DB_Inputs!BX9)*DB_Inputs!BX40/1000))","v":0},{"$f":"IF(DB_Inputs!BY40<0,0,(((BY58+BY74)*DB_Inputs!BY9)*DB_Inputs!BY40/1000))","v":0},{"$f":"IF(DB_Inputs!BZ40<0,0,(((BZ58+BZ74)*DB_Inputs!BZ9)*DB_Inputs!BZ40/1000))","v":0},{"$f":"IF(DB_Inputs!CA40<0,0,(((CA58+CA74)*DB_Inputs!CA9)*DB_Inputs!CA40/1000))","v":0},{"$f":"IF(DB_Inputs!CB40<0,0,(((CB58+CB74)*DB_Inputs!CB9)*DB_Inputs!CB40/1000))","v":0},{"$f":"IF(DB_Inputs!CC40<0,0,(((CC58+CC74)*DB_Inputs!CC9)*DB_Inputs!CC40/1000))","v":0},{"$f":"IF(DB_Inputs!CD40<0,0,(((CD58+CD74)*DB_Inputs!CD9)*DB_Inputs!CD40/1000))","v":0},{"$f":"IF(DB_Inputs!CE40<0,0,(((CE58+CE74)*DB_Inputs!CE9)*DB_Inputs!CE40/1000))","v":0},{"$f":"SUM(BT96:CE96)","v":0},null,{"$f":"IF(DB_Inputs!CH40<0,0,(((CH58+CH74)*DB_Inputs!CH9)*DB_Inputs!CH40/1000))","v":0},{"$f":"IF(DB_Inputs!CI40<0,0,(((CI58+CI74)*DB_Inputs!CI9)*DB_Inputs!CI40/1000))","v":0},{"$f":"IF(DB_Inputs!CJ40<0,0,(((CJ58+CJ74)*DB_Inputs!CJ9)*DB_Inputs!CJ40/1000))","v":0},{"$f":"IF(DB_Inputs!CK40<0,0,(((CK58+CK74)*DB_Inputs!CK9)*DB_Inputs!CK40/1000))","v":0},{"$f":"IF(DB_Inputs!CL40<0,0,(((CL58+CL74)*DB_Inputs!CL9)*DB_Inputs!CL40/1000))","v":0},{"$f":"IF(DB_Inputs!CM40<0,0,(((CM58+CM74)*DB_Inputs!CM9)*DB_Inputs!CM40/1000))","v":0},{"$f":"IF(DB_Inputs!CN40<0,0,(((CN58+CN74)*DB_Inputs!CN9)*DB_Inputs!CN40/1000))","v":0},{"$f":"IF(DB_Inputs!CO40<0,0,(((CO58+CO74)*DB_Inputs!CO9)*DB_Inputs!CO40/1000))","v":0},{"$f":"IF(DB_Inputs!CP40<0,0,(((CP58+CP74)*DB_Inputs!CP9)*DB_Inputs!CP40/1000))","v":0},{"$f":"IF(DB_Inputs!CQ40<0,0,(((CQ58+CQ74)*DB_Inputs!CQ9)*DB_Inputs!CQ40/1000))","v":0},{"$f":"IF(DB_Inputs!CR40<0,0,(((CR58+CR74)*DB_Inputs!CR9)*DB_Inputs!CR40/1000))","v":0},{"$f":"IF(DB_Inputs!CS40<0,0,(((CS58+CS74)*DB_Inputs!CS9)*DB_Inputs!CS40/1000))","v":0},{"$f":"SUM(CH96:CS96)","v":0},null,{"$f":"IF(DB_Inputs!CV40<0,0,(((CV58+CV74)*DB_Inputs!CV9)*DB_Inputs!CV40/1000))","v":0},{"$f":"IF(DB_Inputs!CW40<0,0,(((CW58+CW74)*DB_Inputs!CW9)*DB_Inputs!CW40/1000))","v":0},{"$f":"IF(DB_Inputs!CX40<0,0,(((CX58+CX74)*DB_Inputs!CX9)*DB_Inputs!CX40/1000))","v":0},{"$f":"IF(DB_Inputs!CY40<0,0,(((CY58+CY74)*DB_Inputs!CY9)*DB_Inputs!CY40/1000))","v":0},{"$f":"IF(DB_Inputs!CZ40<0,0,(((CZ58+CZ74)*DB_Inputs!CZ9)*DB_Inputs!CZ40/1000))","v":0},{"$f":"IF(DB_Inputs!DA40<0,0,(((DA58+DA74)*DB_Inputs!DA9)*DB_Inputs!DA40/1000))","v":0},{"$f":"IF(DB_Inputs!DB40<0,0,(((DB58+DB74)*DB_Inputs!DB9)*DB_Inputs!DB40/1000))","v":0},{"$f":"IF(DB_Inputs!DC40<0,0,(((DC58+DC74)*DB_Inputs!DC9)*DB_Inputs!DC40/1000))","v":0},{"$f":"IF(DB_Inputs!DD40<0,0,(((DD58+DD74)*DB_Inputs!DD9)*DB_Inputs!DD40/1000))","v":0},{"$f":"IF(DB_Inputs!DE40<0,0,(((DE58+DE74)*DB_Inputs!DE9)*DB_Inputs!DE40/1000))","v":0},{"$f":"IF(DB_Inputs!DF40<0,0,(((DF58+DF74)*DB_Inputs!DF9)*DB_Inputs!DF40/1000))","v":0},{"$f":"IF(DB_Inputs!DG40<0,0,(((DG58+DG74)*DB_Inputs!DG9)*DB_Inputs!DG40/1000))","v":0},{"$f":"SUM(CV96:DG96)","v":0},null,{"$f":"IF(DB_Inputs!DJ40<0,0,(((DJ58+DJ74)*DB_Inputs!DJ9)*DB_Inputs!DJ40/1000))","v":0},{"$f":"IF(DB_Inputs!DK40<0,0,(((DK58+DK74)*DB_Inputs!DK9)*DB_Inputs!DK40/1000))","v":0},{"$f":"IF(DB_Inputs!DL40<0,0,(((DL58+DL74)*DB_Inputs!DL9)*DB_Inputs!DL40/1000))","v":0},{"$f":"IF(DB_Inputs!DM40<0,0,(((DM58+DM74)*DB_Inputs!DM9)*DB_Inputs!DM40/1000))","v":0},{"$f":"IF(DB_Inputs!DN40<0,0,(((DN58+DN74)*DB_Inputs!DN9)*DB_Inputs!DN40/1000))","v":0},{"$f":"IF(DB_Inputs!DO40<0,0,(((DO58+DO74)*DB_Inputs!DO9)*DB_Inputs!DO40/1000))","v":0},{"$f":"IF(DB_Inputs!DP40<0,0,(((DP58+DP74)*DB_Inputs!DP9)*DB_Inputs!DP40/1000))","v":0},{"$f":"IF(DB_Inputs!DQ40<0,0,(((DQ58+DQ74)*DB_Inputs!DQ9)*DB_Inputs!DQ40/1000))","v":0},{"$f":"IF(DB_Inputs!DR40<0,0,(((DR58+DR74)*DB_Inputs!DR9)*DB_Inputs!DR40/1000))","v":0},{"$f":"IF(DB_Inputs!DS40<0,0,(((DS58+DS74)*DB_Inputs!DS9)*DB_Inputs!DS40/1000))","v":0},{"$f":"IF(DB_Inputs!DT40<0,0,(((DT58+DT74)*DB_Inputs!DT9)*DB_Inputs!DT40/1000))","v":0},{"$f":"IF(DB_Inputs!DU40<0,0,(((DU58+DU74)*DB_Inputs!DU9)*DB_Inputs!DU40/1000))","v":0},{"$f":"SUM(DJ96:DU96)","v":0},null,{"$f":"IF(DB_Inputs!DX40<0,0,(((DX58+DX74)*DB_Inputs!DX9)*DB_Inputs!DX40/1000))","v":0},{"$f":"IF(DB_Inputs!DY40<0,0,(((DY58+DY74)*DB_Inputs!DY9)*DB_Inputs!DY40/1000))","v":0},{"$f":"IF(DB_Inputs!DZ40<0,0,(((DZ58+DZ74)*DB_Inputs!DZ9)*DB_Inputs!DZ40/1000))","v":0},{"$f":"IF(DB_Inputs!EA40<0,0,(((EA58+EA74)*DB_Inputs!EA9)*DB_Inputs!EA40/1000))","v":0},{"$f":"IF(DB_Inputs!EB40<0,0,(((EB58+EB74)*DB_Inputs!EB9)*DB_Inputs!EB40/1000))","v":0},{"$f":"IF(DB_Inputs!EC40<0,0,(((EC58+EC74)*DB_Inputs!EC9)*DB_Inputs!EC40/1000))","v":0},{"$f":"IF(DB_Inputs!ED40<0,0,(((ED58+ED74)*DB_Inputs!ED9)*DB_Inputs!ED40/1000))","v":0},{"$f":"IF(DB_Inputs!EE40<0,0,(((EE58+EE74)*DB_Inputs!EE9)*DB_Inputs!EE40/1000))","v":0},{"$f":"IF(DB_Inputs!EF40<0,0,(((EF58+EF74)*DB_Inputs!EF9)*DB_Inputs!EF40/1000))","v":0},{"$f":"IF(DB_Inputs!EG40<0,0,(((EG58+EG74)*DB_Inputs!EG9)*DB_Inputs!EG40/1000))","v":0},{"$f":"IF(DB_Inputs!EH40<0,0,(((EH58+EH74)*DB_Inputs!EH9)*DB_Inputs!EH40/1000))","v":0},{"$f":"IF(DB_Inputs!EI40<0,0,(((EI58+EI74)*DB_Inputs!EI9)*DB_Inputs!EI40/1000))","v":0},{"$f":"SUM(DX96:EI96)","v":0},null,{"$f":"IF(DB_Inputs!EL40<0,0,(((EL58+EL74)*DB_Inputs!EL9)*DB_Inputs!EL40/1000))","v":0},{"$f":"IF(DB_Inputs!EM40<0,0,(((EM58+EM74)*DB_Inputs!EM9)*DB_Inputs!EM40/1000))","v":0},{"$f":"IF(DB_Inputs!EN40<0,0,(((EN58+EN74)*DB_Inputs!EN9)*DB_Inputs!EN40/1000))","v":0},{"$f":"IF(DB_Inputs!EO40<0,0,(((EO58+EO74)*DB_Inputs!EO9)*DB_Inputs!EO40/1000))","v":0},{"$f":"IF(DB_Inputs!EP40<0,0,(((EP58+EP74)*DB_Inputs!EP9)*DB_Inputs!EP40/1000))","v":0},{"$f":"IF(DB_Inputs!EQ40<0,0,(((EQ58+EQ74)*DB_Inputs!EQ9)*DB_Inputs!EQ40/1000))","v":0},{"$f":"IF(DB_Inputs!ER40<0,0,(((ER58+ER74)*DB_Inputs!ER9)*DB_Inputs!ER40/1000))","v":0},{"$f":"IF(DB_Inputs!ES40<0,0,(((ES58+ES74)*DB_Inputs!ES9)*DB_Inputs!ES40/1000))","v":0},{"$f":"IF(DB_Inputs!ET40<0,0,(((ET58+ET74)*DB_Inputs!ET9)*DB_Inputs!ET40/1000))","v":0},{"$f":"IF(DB_Inputs!EU40<0,0,(((EU58+EU74)*DB_Inputs!EU9)*DB_Inputs!EU40/1000))","v":0},{"$f":"IF(DB_Inputs!EV40<0,0,(((EV58+EV74)*DB_Inputs!EV9)*DB_Inputs!EV40/1000))","v":0},{"$f":"IF(DB_Inputs!EW40<0,0,(((EW58+EW74)*DB_Inputs!EW9)*DB_Inputs!EW40/1000))","v":0},{"$f":"SUM(EL96:EW96)","v":0},null,{"$f":"IF(DB_Inputs!EZ40<0,0,(((EZ58+EZ74)*DB_Inputs!EZ9)*DB_Inputs!EZ40/1000))","v":0},{"$f":"IF(DB_Inputs!FA40<0,0,(((FA58+FA74)*DB_Inputs!FA9)*DB_Inputs!FA40/1000))","v":0},{"$f":"IF(DB_Inputs!FB40<0,0,(((FB58+FB74)*DB_Inputs!FB9)*DB_Inputs!FB40/1000))","v":0},{"$f":"IF(DB_Inputs!FC40<0,0,(((FC58+FC74)*DB_Inputs!FC9)*DB_Inputs!FC40/1000))","v":0},{"$f":"IF(DB_Inputs!FD40<0,0,(((FD58+FD74)*DB_Inputs!FD9)*DB_Inputs!FD40/1000))","v":0},{"$f":"IF(DB_Inputs!FE40<0,0,(((FE58+FE74)*DB_Inputs!FE9)*DB_Inputs!FE40/1000))","v":0},{"$f":"IF(DB_Inputs!FF40<0,0,(((FF58+FF74)*DB_Inputs!FF9)*DB_Inputs!FF40/1000))","v":0},{"$f":"IF(DB_Inputs!FG40<0,0,(((FG58+FG74)*DB_Inputs!FG9)*DB_Inputs!FG40/1000))","v":0},{"$f":"IF(DB_Inputs!FH40<0,0,(((FH58+FH74)*DB_Inputs!FH9)*DB_Inputs!FH40/1000))","v":0},{"$f":"IF(DB_Inputs!FI40<0,0,(((FI58+FI74)*DB_Inputs!FI9)*DB_Inputs!FI40/1000))","v":0},{"$f":"IF(DB_Inputs!FJ40<0,0,(((FJ58+FJ74)*DB_Inputs!FJ9)*DB_Inputs!FJ40/1000))","v":0},{"$f":"IF(DB_Inputs!FK40<0,0,(((FK58+FK74)*DB_Inputs!FK9)*DB_Inputs!FK40/1000))","v":0},{"$f":"SUM(EZ96:FK96)","v":0},null,{"$f":"IF(DB_Inputs!FN40<0,0,(((FN58+FN74)*DB_Inputs!FN9)*DB_Inputs!FN40/1000))","v":0},{"$f":"IF(DB_Inputs!FO40<0,0,(((FO58+FO74)*DB_Inputs!FO9)*DB_Inputs!FO40/1000))","v":0},{"$f":"IF(DB_Inputs!FP40<0,0,(((FP58+FP74)*DB_Inputs!FP9)*DB_Inputs!FP40/1000))","v":0},{"$f":"IF(DB_Inputs!FQ40<0,0,(((FQ58+FQ74)*DB_Inputs!FQ9)*DB_Inputs!FQ40/1000))","v":0},{"$f":"IF(DB_Inputs!FR40<0,0,(((FR58+FR74)*DB_Inputs!FR9)*DB_Inputs!FR40/1000))","v":0},{"$f":"IF(DB_Inputs!FS40<0,0,(((FS58+FS74)*DB_Inputs!FS9)*DB_Inputs!FS40/1000))","v":0},{"$f":"IF(DB_Inputs!FT40<0,0,(((FT58+FT74)*DB_Inputs!FT9)*DB_Inputs!FT40/1000))","v":0},{"$f":"IF(DB_Inputs!FU40<0,0,(((FU58+FU74)*DB_Inputs!FU9)*DB_Inputs!FU40/1000))","v":0},{"$f":"IF(DB_Inputs!FV40<0,0,(((FV58+FV74)*DB_Inputs!FV9)*DB_Inputs!FV40/1000))","v":0},{"$f":"IF(DB_Inputs!FW40<0,0,(((FW58+FW74)*DB_Inputs!FW9)*DB_Inputs!FW40/1000))","v":0},{"$f":"IF(DB_Inputs!FX40<0,0,(((FX58+FX74)*DB_Inputs!FX9)*DB_Inputs!FX40/1000))","v":0},{"$f":"IF(DB_Inputs!FY40<0,0,(((FY58+FY74)*DB_Inputs!FY9)*DB_Inputs!FY40/1000))","v":0},{"$f":"SUM(FN96:FY96)","v":0},null,{"$f":"IF(DB_Inputs!GB40<0,0,(((GB58+GB74)*DB_Inputs!GB9)*DB_Inputs!GB40/1000))","v":0},{"$f":"IF(DB_Inputs!GC40<0,0,(((GC58+GC74)*DB_Inputs!GC9)*DB_Inputs!GC40/1000))","v":0},{"$f":"IF(DB_Inputs!GD40<0,0,(((GD58+GD74)*DB_Inputs!GD9)*DB_Inputs!GD40/1000))","v":0},{"$f":"IF(DB_Inputs!GE40<0,0,(((GE58+GE74)*DB_Inputs!GE9)*DB_Inputs!GE40/1000))","v":0},{"$f":"IF(DB_Inputs!GF40<0,0,(((GF58+GF74)*DB_Inputs!GF9)*DB_Inputs!GF40/1000))","v":0},{"$f":"IF(DB_Inputs!GG40<0,0,(((GG58+GG74)*DB_Inputs!GG9)*DB_Inputs!GG40/1000))","v":0},{"$f":"IF(DB_Inputs!GH40<0,0,(((GH58+GH74)*DB_Inputs!GH9)*DB_Inputs!GH40/1000))","v":0},{"$f":"IF(DB_Inputs!GI40<0,0,(((GI58+GI74)*DB_Inputs!GI9)*DB_Inputs!GI40/1000))","v":0},{"$f":"IF(DB_Inputs!GJ40<0,0,(((GJ58+GJ74)*DB_Inputs!GJ9)*DB_Inputs!GJ40/1000))","v":0},{"$f":"IF(DB_Inputs!GK40<0,0,(((GK58+GK74)*DB_Inputs!GK9)*DB_Inputs!GK40/1000))","v":0},{"$f":"IF(DB_Inputs!GL40<0,0,(((GL58+GL74)*DB_Inputs!GL9)*DB_Inputs!GL40/1000))","v":0},{"$f":"IF(DB_Inputs!GM40<0,0,(((GM58+GM74)*DB_Inputs!GM9)*DB_Inputs!GM40/1000))","v":0},{"$f":"SUM(GB96:GM96)","v":0},null,{"$f":"IF(DB_Inputs!GP40<0,0,(((GP58+GP74)*DB_Inputs!GP9)*DB_Inputs!GP40/1000))","v":0},{"$f":"IF(DB_Inputs!GQ40<0,0,(((GQ58+GQ74)*DB_Inputs!GQ9)*DB_Inputs!GQ40/1000))","v":0},{"$f":"IF(DB_Inputs!GR40<0,0,(((GR58+GR74)*DB_Inputs!GR9)*DB_Inputs!GR40/1000))","v":0},{"$f":"IF(DB_Inputs!GS40<0,0,(((GS58+GS74)*DB_Inputs!GS9)*DB_Inputs!GS40/1000))","v":0},{"$f":"IF(DB_Inputs!GT40<0,0,(((GT58+GT74)*DB_Inputs!GT9)*DB_Inputs!GT40/1000))","v":0},{"$f":"IF(DB_Inputs!GU40<0,0,(((GU58+GU74)*DB_Inputs!GU9)*DB_Inputs!GU40/1000))","v":0},{"$f":"IF(DB_Inputs!GV40<0,0,(((GV58+GV74)*DB_Inputs!GV9)*DB_Inputs!GV40/1000))","v":0},{"$f":"IF(DB_Inputs!GW40<0,0,(((GW58+GW74)*DB_Inputs!GW9)*DB_Inputs!GW40/1000))","v":0},{"$f":"IF(DB_Inputs!GX40<0,0,(((GX58+GX74)*DB_Inputs!GX9)*DB_Inputs!GX40/1000))","v":0},{"$f":"IF(DB_Inputs!GY40<0,0,(((GY58+GY74)*DB_Inputs!GY9)*DB_Inputs!GY40/1000))","v":0},{"$f":"IF(DB_Inputs!GZ40<0,0,(((GZ58+GZ74)*DB_Inputs!GZ9)*DB_Inputs!GZ40/1000))","v":0},{"$f":"IF(DB_Inputs!HA40<0,0,(((HA58+HA74)*DB_Inputs!HA9)*DB_Inputs!HA40/1000))","v":0},{"$f":"SUM(GP96:HA96)","v":0}]
["Surplus Energy Revenue Flat",{"$f":"SUM(B95:B96)","v":1656.7755002308502},{"$f":"SUM(C95:C96)","v":3360.1834507749136},0,0,0,0,0,6573.6715847368778,9159.1349802374534,4961.9303482940159,3349.6295969358462,3390.0277995756337,{"$f":"SUM(B97:M97)","v":32451.353260785592},null,{"$f":"SUM(P95:P96)","v":3192.2599713778668},{"$f":"SUM(Q95:Q96)","v":6653.1293597638105},4749.9049581848794,12528.070040827521,4725.425886932996,7969.7994597374145,6986.5891679120687,4120.9703387448835,4396.8812260549021,7129.4019110725058,4833.5369469012121,5062.7185747322683,{"$f":"SUM(P97:AA97)","v":72348.687842242332},null,{"$f":"SUM(AD95:AD96)","v":0},{"$f":"SUM(AE95:AE96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD97:AO97)","v":0},null,{"$f":"SUM(AR95:AR96)","v":0},{"$f":"SUM(AS95:AS96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR97:BC97)","v":0},null,{"$f":"SUM(BF95:BF96)","v":0},{"$f":"SUM(BG95:BG96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF97:BQ97)","v":0},null,{"$f":"SUM(BT95:BT96)","v":0},{"$f":"SUM(BU95:BU96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT97:CE97)","v":0},null,{"$f":"SUM(CH95:CH96)","v":0},{"$f":"SUM(CI95:CI96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH97:CS97)","v":0},null,{"$f":"SUM(CV95:CV96)","v":0},{"$f":"SUM(CW95:CW96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CV97:DG97)","v":0},null,{"$f":"SUM(DJ95:DJ96)","v":0},{"$f":"SUM(DK95:DK96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DJ97:DU97)","v":0},null,{"$f":"SUM(DX95:DX96)","v":0},{"$f":"SUM(DY95:DY96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DX97:EI97)","v":0},null,{"$f":"SUM(EL95:EL96)","v":0},{"$f":"SUM(EM95:EM96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL97:EW97)","v":0},null,{"$f":"SUM(EZ95:EZ96)","v":0},{"$f":"SUM(FA95:FA96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EZ97:FK97)","v":0},null,{"$f":"SUM(FN95:FN96)","v":0},{"$f":"SUM(FO95:FO96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN97:FY97)","v":0},null,{"$f":"SUM(GB95:GB96)","v":0},{"$f":"SUM(GC95:GC96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GB97:GM97)","v":0},null,{"$f":"SUM(GP95:GP96)","v":0},{"$f":"SUM(GQ95:GQ96)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GP97:HA97)","v":0}]
["Sales Revenue to NOB  "]
["Surplus Energy Revenue HLH",{"$f":"IF(DB_Inputs!B42<0,0,((B65+B81)*DB_Inputs!B8)*((rho*DB_Inputs!B42-(0.03*DB_Inputs!B36))/1000))","v":386.25125907705683},{"$f":"IF(DB_Inputs!C42<0,0,((C65+C81)*DB_Inputs!C8)*((rho*DB_Inputs!C42-(0.03*DB_Inputs!C36))/1000))","v":713.75748516605165},{"$f":"IF(DB_Inputs!D42<0,0,((D65+D81)*DB_Inputs!D8)*((rho*DB_Inputs!D42-(0.03*DB_Inputs!D36))/1000))","v":0},{"$f":"IF(DB_Inputs!E42<0,0,((E65+E81)*DB_Inputs!E8)*((rho*DB_Inputs!E42-(0.03*DB_Inputs!E36))/1000))","v":0},{"$f":"IF(DB_Inputs!F42<0,0,((F65+F81)*DB_Inputs!F8)*((rho*DB_Inputs!F42-(0.03*DB_Inputs!F36))/1000))","v":0},{"$f":"IF(DB_Inputs!G42<0,0,((G65+G81)*DB_Inputs!G8)*((rho*DB_Inputs!G42-(0.03*DB_Inputs!G36))/1000))","v":0},{"$f":"IF(DB_Inputs!H42<0,0,((H65+H81)*DB_Inputs!H8)*((rho*DB_Inputs!H42-(0.03*DB_Inputs!H36))/1000))","v":0},{"$f":"IF(DB_Inputs!I42<0,0,((I65+I81)*DB_Inputs!I8)*((rho*DB_Inputs!I42-(0.03*DB_Inputs!I36))/1000))","v":381.22959753383037},{"$f":"IF(DB_Inputs!J42<0,0,((J65+J81)*DB_Inputs!J8)*((rho*DB_Inputs!J42-(0.03*DB_Inputs!J36))/1000))","v":818.6544868180423},{"$f":"IF(DB_Inputs!K42<0,0,((K65+K81)*DB_Inputs!K8)*((rho*DB_Inputs!K42-(0.03*DB_Inputs!K36))/1000))","v":766.4358142619011},{"$f":"IF(DB_Inputs!L42<0,0,((L65+L81)*DB_Inputs!L8)*((rho*DB_Inputs!L42-(0.03*DB_Inputs!L36))/1000))","v":694.3003893931234},{"$f":"IF(DB_Inputs!M42<0,0,((M65+M81)*DB_Inputs!M8)*((rho*DB_Inputs!M42-(0.03*DB_Inputs!M36))/1000))","v":697.89592121584712},{"$f":"SUM(B99:M99)","v":4458.5249534658533},null,{"$f":"IF(DB_Inputs!P42<0,0,((P65+P81)*DB_Inputs!P8)*((rho*DB_Inputs!P42-(0.03*DB_Inputs!P36))/1000))","v":415.22506367829288},{"$f":"IF(DB_Inputs!Q42<0,0,((Q65+Q81)*DB_Inputs!Q8)*((rho*DB_Inputs!Q42-(0.03*DB_Inputs!Q36))/1000))","v":953.09807209671715},{"$f":"IF(DB_Inputs!R42<0,0,((R65+R81)*DB_Inputs!R8)*((rho*DB_Inputs!R42-(0.03*DB_Inputs!R36))/1000))","v":747.28114466196996},{"$f":"IF(DB_Inputs!S42<0,0,((S65+S81)*DB_Inputs!S8)*((rho*DB_Inputs!S42-(0.03*DB_Inputs!S36))/1000))","v":0},{"$f":"IF(DB_Inputs!T42<0,0,((T65+T81)*DB_Inputs!T8)*((rho*DB_Inputs!T42-(0.03*DB_Inputs!T36))/1000))","v":773.35821680619119},{"$f":"IF(DB_Inputs!U42<0,0,((U65+U81)*DB_Inputs!U8)*((rho*DB_Inputs!U42-(0.03*DB_Inputs!U36))/1000))","v":2257.2450978045695},{"$f":"IF(DB_Inputs!V42<0,0,((V65+V81)*DB_Inputs!V8)*((rho*DB_Inputs!V42-(0.03*DB_Inputs!V36))/1000))","v":714.32224099294888},{"$f":"IF(DB_Inputs!W42<0,0,((W65+W81)*DB_Inputs!W8)*((rho*DB_Inputs!W42-(0.03*DB_Inputs!W36))/1000))","v":553.79936815324356},{"$f":"IF(DB_Inputs!X42<0,0,((X65+X81)*DB_Inputs!X8)*((rho*DB_Inputs!X42-(0.03*DB_Inputs!X36))/1000))","v":1904.2798678028678},{"$f":"IF(DB_Inputs!Y42<0,0,((Y65+Y81)*DB_Inputs!Y8)*((rho*DB_Inputs!Y42-(0.03*DB_Inputs!Y36))/1000))","v":703.58586076207507},{"$f":"IF(DB_Inputs!Z42<0,0,((Z65+Z81)*DB_Inputs!Z8)*((rho*DB_Inputs!Z42-(0.03*DB_Inputs!Z36))/1000))","v":2664.5142973867755},{"$f":"IF(DB_Inputs!AA42<0,0,((AA65+AA81)*DB_Inputs!AA8)*((rho*DB_Inputs!AA42-(0.03*DB_Inputs!AA36))/1000))","v":1404.364956025089},{"$f":"SUM(P99:AA99)","v":13091.074186170741},null,{"$f":"IF(DB_Inputs!AD42<0,0,((AD65+AD81)*DB_Inputs!AD8)*DB_Inputs!AD42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE42<0,0,((AE65+AE81)*DB_Inputs!AE8)*DB_Inputs!AE42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF42<0,0,((AF65+AF81)*DB_Inputs!AF8)*DB_Inputs!AF42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG42<0,0,((AG65+AG81)*DB_Inputs!AG8)*DB_Inputs!AG42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH42<0,0,((AH65+AH81)*DB_Inputs!AH8)*DB_Inputs!AH42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI42<0,0,((AI65+AI81)*DB_Inputs!AI8)*DB_Inputs!AI42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ42<0,0,((AJ65+AJ81)*DB_Inputs!AJ8)*DB_Inputs!AJ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK42<0,0,((AK65+AK81)*DB_Inputs!AK8)*DB_Inputs!AK42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL42<0,0,((AL65+AL81)*DB_Inputs!AL8)*DB_Inputs!AL42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM42<0,0,((AM65+AM81)*DB_Inputs!AM8)*DB_Inputs!AM42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN42<0,0,((AN65+AN81)*DB_Inputs!AN8)*DB_Inputs!AN42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO42<0,0,((AO65+AO81)*DB_Inputs!AO8)*DB_Inputs!AO42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AD99:AO99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR42<0,0,((AR65+AR81)*DB_Inputs!AR8)*DB_Inputs!AR42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS42<0,0,((AS65+AS81)*DB_Inputs!AS8)*DB_Inputs!AS42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT42<0,0,((AT65+AT81)*DB_Inputs!AT8)*DB_Inputs!AT42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU42<0,0,((AU65+AU81)*DB_Inputs!AU8)*DB_Inputs!AU42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV42<0,0,((AV65+AV81)*DB_Inputs!AV8)*DB_Inputs!AV42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW42<0,0,((AW65+AW81)*DB_Inputs!AW8)*DB_Inputs!AW42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX42<0,0,((AX65+AX81)*DB_Inputs!AX8)*DB_Inputs!AX42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY42<0,0,((AY65+AY81)*DB_Inputs!AY8)*DB_Inputs!AY42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ42<0,0,((AZ65+AZ81)*DB_Inputs!AZ8)*DB_Inputs!AZ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA42<0,0,((BA65+BA81)*DB_Inputs!BA8)*DB_Inputs!BA42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB42<0,0,((BB65+BB81)*DB_Inputs!BB8)*DB_Inputs!BB42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC42<0,0,((BC65+BC81)*DB_Inputs!BC8)*DB_Inputs!BC42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AR99:BC99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF42<0,0,((BF65+BF81)*DB_Inputs!BF8)*DB_Inputs!BF42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG42<0,0,((BG65+BG81)*DB_Inputs!BG8)*DB_Inputs!BG42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH42<0,0,((BH65+BH81)*DB_Inputs!BH8)*DB_Inputs!BH42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI42<0,0,((BI65+BI81)*DB_Inputs!BI8)*DB_Inputs!BI42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ42<0,0,((BJ65+BJ81)*DB_Inputs!BJ8)*DB_Inputs!BJ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK42<0,0,((BK65+BK81)*DB_Inputs!BK8)*DB_Inputs!BK42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL42<0,0,((BL65+BL81)*DB_Inputs!BL8)*DB_Inputs!BL42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM42<0,0,((BM65+BM81)*DB_Inputs!BM8)*DB_Inputs!BM42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN42<0,0,((BN65+BN81)*DB_Inputs!BN8)*DB_Inputs!BN42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO42<0,0,((BO65+BO81)*DB_Inputs!BO8)*DB_Inputs!BO42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP42<0,0,((BP65+BP81)*DB_Inputs!BP8)*DB_Inputs!BP42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ42<0,0,((BQ65+BQ81)*DB_Inputs!BQ8)*DB_Inputs!BQ42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BF99:BQ99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT42<0,0,((BT65+BT81)*DB_Inputs!BT8)*DB_Inputs!BT42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BU42<0,0,((BU65+BU81)*DB_Inputs!BU8)*DB_Inputs!BU42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BV42<0,0,((BV65+BV81)*DB_Inputs!BV8)*DB_Inputs!BV42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BW42<0,0,((BW65+BW81)*DB_Inputs!BW8)*DB_Inputs!BW42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BX42<0,0,((BX65+BX81)*DB_Inputs!BX8)*DB_Inputs!BX42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BY42<0,0,((BY65+BY81)*DB_Inputs!BY8)*DB_Inputs!BY42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BZ42<0,0,((BZ65+BZ81)*DB_Inputs!BZ8)*DB_Inputs!BZ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CA42<0,0,((CA65+CA81)*DB_Inputs!CA8)*DB_Inputs!CA42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CB42<0,0,((CB65+CB81)*DB_Inputs!CB8)*DB_Inputs!CB42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CC42<0,0,((CC65+CC81)*DB_Inputs!CC8)*DB_Inputs!CC42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CD42<0,0,((CD65+CD81)*DB_Inputs!CD8)*DB_Inputs!CD42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CE42<0,0,((CE65+CE81)*DB_Inputs!CE8)*DB_Inputs!CE42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BT99:CE99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CH42<0,0,((CH65+CH81)*DB_Inputs!CH8)*DB_Inputs!CH42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CI42<0,0,((CI65+CI81)*DB_Inputs!CI8)*DB_Inputs!CI42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CJ42<0,0,((CJ65+CJ81)*DB_Inputs!CJ8)*DB_Inputs!CJ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CK42<0,0,((CK65+CK81)*DB_Inputs!CK8)*DB_Inputs!CK42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CL42<0,0,((CL65+CL81)*DB_Inputs!CL8)*DB_Inputs!CL42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CM42<0,0,((CM65+CM81)*DB_Inputs!CM8)*DB_Inputs!CM42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CN42<0,0,((CN65+CN81)*DB_Inputs!CN8)*DB_Inputs!CN42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CO42<0,0,((CO65+CO81)*DB_Inputs!CO8)*DB_Inputs!CO42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CP42<0,0,((CP65+CP81)*DB_Inputs!CP8)*DB_Inputs!CP42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CQ42<0,0,((CQ65+CQ81)*DB_Inputs!CQ8)*DB_Inputs!CQ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CR42<0,0,((CR65+CR81)*DB_Inputs!CR8)*DB_Inputs!CR42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CS42<0,0,((CS65+CS81)*DB_Inputs!CS8)*DB_Inputs!CS42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CH99:CS99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CV42<0,0,((CV65+CV81)*DB_Inputs!CV8)*DB_Inputs!CV42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CW42<0,0,((CW65+CW81)*DB_Inputs!CW8)*DB_Inputs!CW42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CX42<0,0,((CX65+CX81)*DB_Inputs!CX8)*DB_Inputs!CX42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CY42<0,0,((CY65+CY81)*DB_Inputs!CY8)*DB_Inputs!CY42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CZ42<0,0,((CZ65+CZ81)*DB_Inputs!CZ8)*DB_Inputs!CZ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DA42<0,0,((DA65+DA81)*DB_Inputs!DA8)*DB_Inputs!DA42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DB42<0,0,((DB65+DB81)*DB_Inputs!DB8)*DB_Inputs!DB42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DC42<0,0,((DC65+DC81)*DB_Inputs!DC8)*DB_Inputs!DC42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DD42<0,0,((DD65+DD81)*DB_Inputs!DD8)*DB_Inputs!DD42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DE42<0,0,((DE65+DE81)*DB_Inputs!DE8)*DB_Inputs!DE42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DF42<0,0,((DF65+DF81)*DB_Inputs!DF8)*DB_Inputs!DF42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DG42<0,0,((DG65+DG81)*DB_Inputs!DG8)*DB_Inputs!DG42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CV99:DG99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DJ42<0,0,((DJ65+DJ81)*DB_Inputs!DJ8)*DB_Inputs!DJ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DK42<0,0,((DK65+DK81)*DB_Inputs!DK8)*DB_Inputs!DK42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DL42<0,0,((DL65+DL81)*DB_Inputs!DL8)*DB_Inputs!DL42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DM42<0,0,((DM65+DM81)*DB_Inputs!DM8)*DB_Inputs!DM42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DN42<0,0,((DN65+DN81)*DB_Inputs!DN8)*DB_Inputs!DN42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DO42<0,0,((DO65+DO81)*DB_Inputs!DO8)*DB_Inputs!DO42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DP42<0,0,((DP65+DP81)*DB_Inputs!DP8)*DB_Inputs!DP42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DQ42<0,0,((DQ65+DQ81)*DB_Inputs!DQ8)*DB_Inputs!DQ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DR42<0,0,((DR65+DR81)*DB_Inputs!DR8)*DB_Inputs!DR42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DS42<0,0,((DS65+DS81)*DB_Inputs!DS8)*DB_Inputs!DS42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DT42<0,0,((DT65+DT81)*DB_Inputs!DT8)*DB_Inputs!DT42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DU42<0,0,((DU65+DU81)*DB_Inputs!DU8)*DB_Inputs!DU42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DJ99:DU99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DX42<0,0,((DX65+DX81)*DB_Inputs!DX8)*DB_Inputs!DX42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DY42<0,0,((DY65+DY81)*DB_Inputs!DY8)*DB_Inputs!DY42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DZ42<0,0,((DZ65+DZ81)*DB_Inputs!DZ8)*DB_Inputs!DZ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EA42<0,0,((EA65+EA81)*DB_Inputs!EA8)*DB_Inputs!EA42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EB42<0,0,((EB65+EB81)*DB_Inputs!EB8)*DB_Inputs!EB42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EC42<0,0,((EC65+EC81)*DB_Inputs!EC8)*DB_Inputs!EC42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ED42<0,0,((ED65+ED81)*DB_Inputs!ED8)*DB_Inputs!ED42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EE42<0,0,((EE65+EE81)*DB_Inputs!EE8)*DB_Inputs!EE42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EF42<0,0,((EF65+EF81)*DB_Inputs!EF8)*DB_Inputs!EF42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EG42<0,0,((EG65+EG81)*DB_Inputs!EG8)*DB_Inputs!EG42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EH42<0,0,((EH65+EH81)*DB_Inputs!EH8)*DB_Inputs!EH42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EI42<0,0,((EI65+EI81)*DB_Inputs!EI8)*DB_Inputs!EI42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DX99:EI99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EL42<0,0,((EL65+EL81)*DB_Inputs!EL8)*DB_Inputs!EL42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EM42<0,0,((EM65+EM81)*DB_Inputs!EM8)*DB_Inputs!EM42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EN42<0,0,((EN65+EN81)*DB_Inputs!EN8)*DB_Inputs!EN42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EO42<0,0,((EO65+EO81)*DB_Inputs!EO8)*DB_Inputs!EO42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EP42<0,0,((EP65+EP81)*DB_Inputs!EP8)*DB_Inputs!EP42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EQ42<0,0,((EQ65+EQ81)*DB_Inputs!EQ8)*DB_Inputs!EQ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ER42<0,0,((ER65+ER81)*DB_Inputs!ER8)*DB_Inputs!ER42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ES42<0,0,((ES65+ES81)*DB_Inputs!ES8)*DB_Inputs!ES42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ET42<0,0,((ET65+ET81)*DB_Inputs!ET8)*DB_Inputs!ET42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EU42<0,0,((EU65+EU81)*DB_Inputs!EU8)*DB_Inputs!EU42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EV42<0,0,((EV65+EV81)*DB_Inputs!EV8)*DB_Inputs!EV42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EW42<0,0,((EW65+EW81)*DB_Inputs!EW8)*DB_Inputs!EW42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EL99:EW99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EZ42<0,0,((EZ65+EZ81)*DB_Inputs!EZ8)*DB_Inputs!EZ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FA42<0,0,((FA65+FA81)*DB_Inputs!FA8)*DB_Inputs!FA42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FB42<0,0,((FB65+FB81)*DB_Inputs!FB8)*DB_Inputs!FB42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FC42<0,0,((FC65+FC81)*DB_Inputs!FC8)*DB_Inputs!FC42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FD42<0,0,((FD65+FD81)*DB_Inputs!FD8)*DB_Inputs!FD42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FE42<0,0,((FE65+FE81)*DB_Inputs!FE8)*DB_Inputs!FE42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FF42<0,0,((FF65+FF81)*DB_Inputs!FF8)*DB_Inputs!FF42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FG42<0,0,((FG65+FG81)*DB_Inputs!FG8)*DB_Inputs!FG42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FH42<0,0,((FH65+FH81)*DB_Inputs!FH8)*DB_Inputs!FH42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FI42<0,0,((FI65+FI81)*DB_Inputs!FI8)*DB_Inputs!FI42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FJ42<0,0,((FJ65+FJ81)*DB_Inputs!FJ8)*DB_Inputs!FJ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FK42<0,0,((FK65+FK81)*DB_Inputs!FK8)*DB_Inputs!FK42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EZ99:FK99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!FN42<0,0,((FN65+FN81)*DB_Inputs!FN8)*DB_Inputs!FN42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FO42<0,0,((FO65+FO81)*DB_Inputs!FO8)*DB_Inputs!FO42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FP42<0,0,((FP65+FP81)*DB_Inputs!FP8)*DB_Inputs!FP42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FQ42<0,0,((FQ65+FQ81)*DB_Inputs!FQ8)*DB_Inputs!FQ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FR42<0,0,((FR65+FR81)*DB_Inputs!FR8)*DB_Inputs!FR42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FS42<0,0,((FS65+FS81)*DB_Inputs!FS8)*DB_Inputs!FS42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FT42<0,0,((FT65+FT81)*DB_Inputs!FT8)*DB_Inputs!FT42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FU42<0,0,((FU65+FU81)*DB_Inputs!FU8)*DB_Inputs!FU42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FV42<0,0,((FV65+FV81)*DB_Inputs!FV8)*DB_Inputs!FV42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FW42<0,0,((FW65+FW81)*DB_Inputs!FW8)*DB_Inputs!FW42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FX42<0,0,((FX65+FX81)*DB_Inputs!FX8)*DB_Inputs!FX42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FY42<0,0,((FY65+FY81)*DB_Inputs!FY8)*DB_Inputs!FY42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(FN99:FY99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GB42<0,0,((GB65+GB81)*DB_Inputs!GB8)*DB_Inputs!GB42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GC42<0,0,((GC65+GC81)*DB_Inputs!GC8)*DB_Inputs!GC42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GD42<0,0,((GD65+GD81)*DB_Inputs!GD8)*DB_Inputs!GD42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GE42<0,0,((GE65+GE81)*DB_Inputs!GE8)*DB_Inputs!GE42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GF42<0,0,((GF65+GF81)*DB_Inputs!GF8)*DB_Inputs!GF42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GG42<0,0,((GG65+GG81)*DB_Inputs!GG8)*DB_Inputs!GG42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GH42<0,0,((GH65+GH81)*DB_Inputs!GH8)*DB_Inputs!GH42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GI42<0,0,((GI65+GI81)*DB_Inputs!GI8)*DB_Inputs!GI42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GJ42<0,0,((GJ65+GJ81)*DB_Inputs!GJ8)*DB_Inputs!GJ42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GK42<0,0,((GK65+GK81)*DB_Inputs!GK8)*DB_Inputs!GK42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GL42<0,0,((GL65+GL81)*DB_Inputs!GL8)*DB_Inputs!GL42/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GM42<0,0,((GM65+GM81)*DB_Inputs!GM8)*DB_Inputs!GM42/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(GB99:GM99)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GP42<0,0,((GP65+GP81)*DB_Inputs!GP8)*DB_Inputs!GP42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GQ42<0,0,((GQ65+GQ81)*DB_Inputs!GQ8)*DB_Inputs!GQ42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GR42<0,0,((GR65+GR81)*DB_Inputs!GR8)*DB_Inputs!GR42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GS42<0,0,((GS65+GS81)*DB_Inputs!GS8)*DB_Inputs!GS42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GT42<0,0,((GT65+GT81)*DB_Inputs!GT8)*DB_Inputs!GT42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GU42<0,0,((GU65+GU81)*DB_Inputs!GU8)*DB_Inputs!GU42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GV42<0,0,((GV65+GV81)*DB_Inputs!GV8)*DB_Inputs!GV42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GW42<0,0,((GW65+GW81)*DB_Inputs!GW8)*DB_Inputs!GW42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GX42<0,0,((GX65+GX81)*DB_Inputs!GX8)*DB_Inputs!GX42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GY42<0,0,((GY65+GY81)*DB_Inputs!GY8)*DB_Inputs!GY42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GZ42<0,0,((GZ65+GZ81)*DB_Inputs!GZ8)*DB_Inputs!GZ42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!HA42<0,0,((HA65+HA81)*DB_Inputs!HA8)*DB_Inputs!HA42/1000)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GP99:HA99)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue LLH",{"$f":"IF(DB_Inputs!B43<0,0,((B66+B82)*DB_Inputs!B9)*((rho*DB_Inputs!B43-(0.03*DB_Inputs!B37))/1000))","v":0},{"$f":"IF(DB_Inputs!C43<0,0,((C66+C82)*DB_Inputs!C9)*((rho*DB_Inputs!C43-(0.03*DB_Inputs!C37))/1000))","v":0},{"$f":"IF(DB_Inputs!D43<0,0,((D66+D82)*DB_Inputs!D9)*((rho*DB_Inputs!D43-(0.03*DB_Inputs!D37))/1000))","v":0},{"$f":"IF(DB_Inputs!E43<0,0,((E66+E82)*DB_Inputs!E9)*((rho*DB_Inputs!E43-(0.03*DB_Inputs!E37))/1000))","v":0},{"$f":"IF(DB_Inputs!F43<0,0,((F66+F82)*DB_Inputs!F9)*((rho*DB_Inputs!F43-(0.03*DB_Inputs!F37))/1000))","v":0},{"$f":"IF(DB_Inputs!G43<0,0,((G66+G82)*DB_Inputs!G9)*((rho*DB_Inputs!G43-(0.03*DB_Inputs!G37))/1000))","v":0},{"$f":"IF(DB_Inputs!H43<0,0,((H66+H82)*DB_Inputs!H9)*((rho*DB_Inputs!H43-(0.03*DB_Inputs!H37))/1000))","v":0},{"$f":"IF(DB_Inputs!I43<0,0,((I66+I82)*DB_Inputs!I9)*((rho*DB_Inputs!I43-(0.03*DB_Inputs!I37))/1000))","v":271.73495307340932},{"$f":"IF(DB_Inputs!J43<0,0,((J66+J82)*DB_Inputs!J9)*((rho*DB_Inputs!J43-(0.03*DB_Inputs!J37))/1000))","v":530.10333317746108},{"$f":"IF(DB_Inputs!K43<0,0,((K66+K82)*DB_Inputs!K9)*((rho*DB_Inputs!K43-(0.03*DB_Inputs!K37))/1000))","v":0},{"$f":"IF(DB_Inputs!L43<0,0,((L66+L82)*DB_Inputs!L9)*((rho*DB_Inputs!L43-(0.03*DB_Inputs!L37))/1000))","v":0},{"$f":"IF(DB_Inputs!M43<0,0,((M66+M82)*DB_Inputs!M9)*((rho*DB_Inputs!M43-(0.03*DB_Inputs!M37))/1000))","v":0},{"$f":"SUM(B100:M100)","v":801.8382862508704},null,{"$f":"IF(DB_Inputs!P43<0,0,((P66+P82)*DB_Inputs!P9)*((rho*DB_Inputs!P43-(0.03*DB_Inputs!P37))/1000))","v":0},{"$f":"IF(DB_Inputs!Q43<0,0,((Q66+Q82)*DB_Inputs!Q9)*((rho*DB_Inputs!Q43-(0.03*DB_Inputs!Q37))/1000))","v":0},{"$f":"IF(DB_Inputs!R43<0,0,((R66+R82)*DB_Inputs!R9)*((rho*DB_Inputs!R43-(0.03*DB_Inputs!R37))/1000))","v":0},{"$f":"IF(DB_Inputs!S43<0,0,((S66+S82)*DB_Inputs!S9)*((rho*DB_Inputs!S43-(0.03*DB_Inputs!S37))/1000))","v":0},{"$f":"IF(DB_Inputs!T43<0,0,((T66+T82)*DB_Inputs!T9)*((rho*DB_Inputs!T43-(0.03*DB_Inputs!T37))/1000))","v":546.46940146516681},{"$f":"IF(DB_Inputs!U43<0,0,((U66+U82)*DB_Inputs!U9)*((rho*DB_Inputs!U43-(0.03*DB_Inputs!U37))/1000))","v":1659.0322702068293},{"$f":"IF(DB_Inputs!V43<0,0,((V66+V82)*DB_Inputs!V9)*((rho*DB_Inputs!V43-(0.03*DB_Inputs!V37))/1000))","v":467.88917959108642},{"$f":"IF(DB_Inputs!W43<0,0,((W66+W82)*DB_Inputs!W9)*((rho*DB_Inputs!W43-(0.03*DB_Inputs!W37))/1000))","v":361.09959234995381},{"$f":"IF(DB_Inputs!X43<0,0,((X66+X82)*DB_Inputs!X9)*((rho*DB_Inputs!X43-(0.03*DB_Inputs!X37))/1000))","v":1274.1574519642884},{"$f":"IF(DB_Inputs!Y43<0,0,((Y66+Y82)*DB_Inputs!Y9)*((rho*DB_Inputs!Y43-(0.03*DB_Inputs!Y37))/1000))","v":452.39925763037598},{"$f":"IF(DB_Inputs!Z43<0,0,((Z66+Z82)*DB_Inputs!Z9)*((rho*DB_Inputs!Z43-(0.03*DB_Inputs!Z37))/1000))","v":1511.4136447560295},{"$f":"IF(DB_Inputs!AA43<0,0,((AA66+AA82)*DB_Inputs!AA9)*((rho*DB_Inputs!AA43-(0.03*DB_Inputs!AA37))/1000))","v":0},{"$f":"SUM(P100:AA100)","v":6272.4607979637303},null,{"$f":"IF(DB_Inputs!AD43<0,0,((AD66+AD82)*DB_Inputs!AD9)*DB_Inputs!AD43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE43<0,0,((AE66+AE82)*DB_Inputs!AE9)*DB_Inputs!AE43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF43<0,0,((AF66+AF82)*DB_Inputs!AF9)*DB_Inputs!AF43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG43<0,0,((AG66+AG82)*DB_Inputs!AG9)*DB_Inputs!AG43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH43<0,0,((AH66+AH82)*DB_Inputs!AH9)*DB_Inputs!AH43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI43<0,0,((AI66+AI82)*DB_Inputs!AI9)*DB_Inputs!AI43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ43<0,0,((AJ66+AJ82)*DB_Inputs!AJ9)*DB_Inputs!AJ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK43<0,0,((AK66+AK82)*DB_Inputs!AK9)*DB_Inputs!AK43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL43<0,0,((AL66+AL82)*DB_Inputs!AL9)*DB_Inputs!AL43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM43<0,0,((AM66+AM82)*DB_Inputs!AM9)*DB_Inputs!AM43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN43<0,0,((AN66+AN82)*DB_Inputs!AN9)*DB_Inputs!AN43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO43<0,0,((AO66+AO82)*DB_Inputs!AO9)*DB_Inputs!AO43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AD100:AO100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR43<0,0,((AR66+AR82)*DB_Inputs!AR9)*DB_Inputs!AR43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS43<0,0,((AS66+AS82)*DB_Inputs!AS9)*DB_Inputs!AS43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT43<0,0,((AT66+AT82)*DB_Inputs!AT9)*DB_Inputs!AT43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU43<0,0,((AU66+AU82)*DB_Inputs!AU9)*DB_Inputs!AU43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV43<0,0,((AV66+AV82)*DB_Inputs!AV9)*DB_Inputs!AV43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW43<0,0,((AW66+AW82)*DB_Inputs!AW9)*DB_Inputs!AW43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX43<0,0,((AX66+AX82)*DB_Inputs!AX9)*DB_Inputs!AX43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY43<0,0,((AY66+AY82)*DB_Inputs!AY9)*DB_Inputs!AY43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ43<0,0,((AZ66+AZ82)*DB_Inputs!AZ9)*DB_Inputs!AZ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA43<0,0,((BA66+BA82)*DB_Inputs!BA9)*DB_Inputs!BA43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB43<0,0,((BB66+BB82)*DB_Inputs!BB9)*DB_Inputs!BB43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC43<0,0,((BC66+BC82)*DB_Inputs!BC9)*DB_Inputs!BC43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AR100:BC100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF43<0,0,((BF66+BF82)*DB_Inputs!BF9)*DB_Inputs!BF43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG43<0,0,((BG66+BG82)*DB_Inputs!BG9)*DB_Inputs!BG43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH43<0,0,((BH66+BH82)*DB_Inputs!BH9)*DB_Inputs!BH43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI43<0,0,((BI66+BI82)*DB_Inputs!BI9)*DB_Inputs!BI43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ43<0,0,((BJ66+BJ82)*DB_Inputs!BJ9)*DB_Inputs!BJ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK43<0,0,((BK66+BK82)*DB_Inputs!BK9)*DB_Inputs!BK43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL43<0,0,((BL66+BL82)*DB_Inputs!BL9)*DB_Inputs!BL43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM43<0,0,((BM66+BM82)*DB_Inputs!BM9)*DB_Inputs!BM43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN43<0,0,((BN66+BN82)*DB_Inputs!BN9)*DB_Inputs!BN43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO43<0,0,((BO66+BO82)*DB_Inputs!BO9)*DB_Inputs!BO43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP43<0,0,((BP66+BP82)*DB_Inputs!BP9)*DB_Inputs!BP43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ43<0,0,((BQ66+BQ82)*DB_Inputs!BQ9)*DB_Inputs!BQ43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BF100:BQ100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT43<0,0,((BT66+BT82)*DB_Inputs!BT9)*DB_Inputs!BT43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BU43<0,0,((BU66+BU82)*DB_Inputs!BU9)*DB_Inputs!BU43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BV43<0,0,((BV66+BV82)*DB_Inputs!BV9)*DB_Inputs!BV43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BW43<0,0,((BW66+BW82)*DB_Inputs!BW9)*DB_Inputs!BW43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BX43<0,0,((BX66+BX82)*DB_Inputs!BX9)*DB_Inputs!BX43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BY43<0,0,((BY66+BY82)*DB_Inputs!BY9)*DB_Inputs!BY43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BZ43<0,0,((BZ66+BZ82)*DB_Inputs!BZ9)*DB_Inputs!BZ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CA43<0,0,((CA66+CA82)*DB_Inputs!CA9)*DB_Inputs!CA43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CB43<0,0,((CB66+CB82)*DB_Inputs!CB9)*DB_Inputs!CB43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CC43<0,0,((CC66+CC82)*DB_Inputs!CC9)*DB_Inputs!CC43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CD43<0,0,((CD66+CD82)*DB_Inputs!CD9)*DB_Inputs!CD43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CE43<0,0,((CE66+CE82)*DB_Inputs!CE9)*DB_Inputs!CE43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BT100:CE100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CH43<0,0,((CH66+CH82)*DB_Inputs!CH9)*DB_Inputs!CH43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CI43<0,0,((CI66+CI82)*DB_Inputs!CI9)*DB_Inputs!CI43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CJ43<0,0,((CJ66+CJ82)*DB_Inputs!CJ9)*DB_Inputs!CJ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CK43<0,0,((CK66+CK82)*DB_Inputs!CK9)*DB_Inputs!CK43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CL43<0,0,((CL66+CL82)*DB_Inputs!CL9)*DB_Inputs!CL43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CM43<0,0,((CM66+CM82)*DB_Inputs!CM9)*DB_Inputs!CM43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CN43<0,0,((CN66+CN82)*DB_Inputs!CN9)*DB_Inputs!CN43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CO43<0,0,((CO66+CO82)*DB_Inputs!CO9)*DB_Inputs!CO43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CP43<0,0,((CP66+CP82)*DB_Inputs!CP9)*DB_Inputs!CP43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CQ43<0,0,((CQ66+CQ82)*DB_Inputs!CQ9)*DB_Inputs!CQ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CR43<0,0,((CR66+CR82)*DB_Inputs!CR9)*DB_Inputs!CR43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CS43<0,0,((CS66+CS82)*DB_Inputs!CS9)*DB_Inputs!CS43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CH100:CS100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CV43<0,0,((CV66+CV82)*DB_Inputs!CV9)*DB_Inputs!CV43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CW43<0,0,((CW66+CW82)*DB_Inputs!CW9)*DB_Inputs!CW43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CX43<0,0,((CX66+CX82)*DB_Inputs!CX9)*DB_Inputs!CX43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CY43<0,0,((CY66+CY82)*DB_Inputs!CY9)*DB_Inputs!CY43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CZ43<0,0,((CZ66+CZ82)*DB_Inputs!CZ9)*DB_Inputs!CZ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DA43<0,0,((DA66+DA82)*DB_Inputs!DA9)*DB_Inputs!DA43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DB43<0,0,((DB66+DB82)*DB_Inputs!DB9)*DB_Inputs!DB43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DC43<0,0,((DC66+DC82)*DB_Inputs!DC9)*DB_Inputs!DC43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DD43<0,0,((DD66+DD82)*DB_Inputs!DD9)*DB_Inputs!DD43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DE43<0,0,((DE66+DE82)*DB_Inputs!DE9)*DB_Inputs!DE43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DF43<0,0,((DF66+DF82)*DB_Inputs!DF9)*DB_Inputs!DF43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DG43<0,0,((DG66+DG82)*DB_Inputs!DG9)*DB_Inputs!DG43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CV100:DG100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DJ43<0,0,((DJ66+DJ82)*DB_Inputs!DJ9)*DB_Inputs!DJ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DK43<0,0,((DK66+DK82)*DB_Inputs!DK9)*DB_Inputs!DK43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DL43<0,0,((DL66+DL82)*DB_Inputs!DL9)*DB_Inputs!DL43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DM43<0,0,((DM66+DM82)*DB_Inputs!DM9)*DB_Inputs!DM43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DN43<0,0,((DN66+DN82)*DB_Inputs!DN9)*DB_Inputs!DN43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DO43<0,0,((DO66+DO82)*DB_Inputs!DO9)*DB_Inputs!DO43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DP43<0,0,((DP66+DP82)*DB_Inputs!DP9)*DB_Inputs!DP43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DQ43<0,0,((DQ66+DQ82)*DB_Inputs!DQ9)*DB_Inputs!DQ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DR43<0,0,((DR66+DR82)*DB_Inputs!DR9)*DB_Inputs!DR43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DS43<0,0,((DS66+DS82)*DB_Inputs!DS9)*DB_Inputs!DS43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DT43<0,0,((DT66+DT82)*DB_Inputs!DT9)*DB_Inputs!DT43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DU43<0,0,((DU66+DU82)*DB_Inputs!DU9)*DB_Inputs!DU43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DJ100:DU100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DX43<0,0,((DX66+DX82)*DB_Inputs!DX9)*DB_Inputs!DX43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DY43<0,0,((DY66+DY82)*DB_Inputs!DY9)*DB_Inputs!DY43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DZ43<0,0,((DZ66+DZ82)*DB_Inputs!DZ9)*DB_Inputs!DZ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EA43<0,0,((EA66+EA82)*DB_Inputs!EA9)*DB_Inputs!EA43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EB43<0,0,((EB66+EB82)*DB_Inputs!EB9)*DB_Inputs!EB43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EC43<0,0,((EC66+EC82)*DB_Inputs!EC9)*DB_Inputs!EC43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ED43<0,0,((ED66+ED82)*DB_Inputs!ED9)*DB_Inputs!ED43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EE43<0,0,((EE66+EE82)*DB_Inputs!EE9)*DB_Inputs!EE43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EF43<0,0,((EF66+EF82)*DB_Inputs!EF9)*DB_Inputs!EF43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EG43<0,0,((EG66+EG82)*DB_Inputs!EG9)*DB_Inputs!EG43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EH43<0,0,((EH66+EH82)*DB_Inputs!EH9)*DB_Inputs!EH43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EI43<0,0,((EI66+EI82)*DB_Inputs!EI9)*DB_Inputs!EI43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DX100:EI100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EL43<0,0,((EL66+EL82)*DB_Inputs!EL9)*DB_Inputs!EL43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EM43<0,0,((EM66+EM82)*DB_Inputs!EM9)*DB_Inputs!EM43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EN43<0,0,((EN66+EN82)*DB_Inputs!EN9)*DB_Inputs!EN43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EO43<0,0,((EO66+EO82)*DB_Inputs!EO9)*DB_Inputs!EO43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EP43<0,0,((EP66+EP82)*DB_Inputs!EP9)*DB_Inputs!EP43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EQ43<0,0,((EQ66+EQ82)*DB_Inputs!EQ9)*DB_Inputs!EQ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ER43<0,0,((ER66+ER82)*DB_Inputs!ER9)*DB_Inputs!ER43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ES43<0,0,((ES66+ES82)*DB_Inputs!ES9)*DB_Inputs!ES43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ET43<0,0,((ET66+ET82)*DB_Inputs!ET9)*DB_Inputs!ET43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EU43<0,0,((EU66+EU82)*DB_Inputs!EU9)*DB_Inputs!EU43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EV43<0,0,((EV66+EV82)*DB_Inputs!EV9)*DB_Inputs!EV43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EW43<0,0,((EW66+EW82)*DB_Inputs!EW9)*DB_Inputs!EW43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EL100:EW100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EZ43<0,0,((EZ66+EZ82)*DB_Inputs!EZ9)*DB_Inputs!EZ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FA43<0,0,((FA66+FA82)*DB_Inputs!FA9)*DB_Inputs!FA43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FB43<0,0,((FB66+FB82)*DB_Inputs!FB9)*DB_Inputs!FB43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FC43<0,0,((FC66+FC82)*DB_Inputs!FC9)*DB_Inputs!FC43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FD43<0,0,((FD66+FD82)*DB_Inputs!FD9)*DB_Inputs!FD43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FE43<0,0,((FE66+FE82)*DB_Inputs!FE9)*DB_Inputs!FE43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FF43<0,0,((FF66+FF82)*DB_Inputs!FF9)*DB_Inputs!FF43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FG43<0,0,((FG66+FG82)*DB_Inputs!FG9)*DB_Inputs!FG43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FH43<0,0,((FH66+FH82)*DB_Inputs!FH9)*DB_Inputs!FH43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FI43<0,0,((FI66+FI82)*DB_Inputs!FI9)*DB_Inputs!FI43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FJ43<0,0,((FJ66+FJ82)*DB_Inputs!FJ9)*DB_Inputs!FJ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FK43<0,0,((FK66+FK82)*DB_Inputs!FK9)*DB_Inputs!FK43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EZ100:FK100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!FN43<0,0,((FN66+FN82)*DB_Inputs!FN9)*DB_Inputs!FN43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FO43<0,0,((FO66+FO82)*DB_Inputs!FO9)*DB_Inputs!FO43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FP43<0,0,((FP66+FP82)*DB_Inputs!FP9)*DB_Inputs!FP43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FQ43<0,0,((FQ66+FQ82)*DB_Inputs!FQ9)*DB_Inputs!FQ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FR43<0,0,((FR66+FR82)*DB_Inputs!FR9)*DB_Inputs!FR43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FS43<0,0,((FS66+FS82)*DB_Inputs!FS9)*DB_Inputs!FS43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FT43<0,0,((FT66+FT82)*DB_Inputs!FT9)*DB_Inputs!FT43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FU43<0,0,((FU66+FU82)*DB_Inputs!FU9)*DB_Inputs!FU43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FV43<0,0,((FV66+FV82)*DB_Inputs!FV9)*DB_Inputs!FV43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FW43<0,0,((FW66+FW82)*DB_Inputs!FW9)*DB_Inputs!FW43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FX43<0,0,((FX66+FX82)*DB_Inputs!FX9)*DB_Inputs!FX43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FY43<0,0,((FY66+FY82)*DB_Inputs!FY9)*DB_Inputs!FY43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(FN100:FY100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GB43<0,0,((GB66+GB82)*DB_Inputs!GB9)*DB_Inputs!GB43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GC43<0,0,((GC66+GC82)*DB_Inputs!GC9)*DB_Inputs!GC43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GD43<0,0,((GD66+GD82)*DB_Inputs!GD9)*DB_Inputs!GD43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GE43<0,0,((GE66+GE82)*DB_Inputs!GE9)*DB_Inputs!GE43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GF43<0,0,((GF66+GF82)*DB_Inputs!GF9)*DB_Inputs!GF43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GG43<0,0,((GG66+GG82)*DB_Inputs!GG9)*DB_Inputs!GG43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GH43<0,0,((GH66+GH82)*DB_Inputs!GH9)*DB_Inputs!GH43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GI43<0,0,((GI66+GI82)*DB_Inputs!GI9)*DB_Inputs!GI43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GJ43<0,0,((GJ66+GJ82)*DB_Inputs!GJ9)*DB_Inputs!GJ43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GK43<0,0,((GK66+GK82)*DB_Inputs!GK9)*DB_Inputs!GK43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GL43<0,0,((GL66+GL82)*DB_Inputs!GL9)*DB_Inputs!GL43/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GM43<0,0,((GM66+GM82)*DB_Inputs!GM9)*DB_Inputs!GM43/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(GB100:GM100)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GP43<0,0,((GP66+GP82)*DB_Inputs!GP9)*DB_Inputs!GP43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GQ43<0,0,((GQ66+GQ82)*DB_Inputs!GQ9)*DB_Inputs!GQ43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GR43<0,0,((GR66+GR82)*DB_Inputs!GR9)*DB_Inputs!GR43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GS43<0,0,((GS66+GS82)*DB_Inputs!GS9)*DB_Inputs!GS43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GT43<0,0,((GT66+GT82)*DB_Inputs!GT9)*DB_Inputs!GT43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GU43<0,0,((GU66+GU82)*DB_Inputs!GU9)*DB_Inputs!GU43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GV43<0,0,((GV66+GV82)*DB_Inputs!GV9)*DB_Inputs!GV43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GW43<0,0,((GW66+GW82)*DB_Inputs!GW9)*DB_Inputs!GW43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GX43<0,0,((GX66+GX82)*DB_Inputs!GX9)*DB_Inputs!GX43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GY43<0,0,((GY66+GY82)*DB_Inputs!GY9)*DB_Inputs!GY43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GZ43<0,0,((GZ66+GZ82)*DB_Inputs!GZ9)*DB_Inputs!GZ43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!HA43<0,0,((HA66+HA82)*DB_Inputs!HA9)*DB_Inputs!HA43/1000)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GP100:HA100)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue Flat",{"$f":"SUM(B99:B100)","v":386.25125907705683},{"$f":"SUM(C99:C100)","v":713.75748516605165},0,0,0,0,0,652.96455060723974,1348.7578199955033,766.4358142619011,694.3003893931234,697.89592121584712,{"$f":"SUM(B101:M101)","v":5260.363239716723},null,{"$f":"SUM(P99:P100)","v":415.22506367829288},{"$f":"SUM(Q99:Q100)","v":953.09807209671715},747.28114466196996,0,1319.827618271358,3916.2773680113987,1182.2114205840353,914.89896050319737,3178.4373197671562,1155.9851183924511,4175.9279421428055,1404.364956025089,{"$f":"SUM(P101:AA101)","v":19363.534984134469},null,{"$f":"SUM(AD99:AD100)","v":{"$error":"#N/A"}},{"$f":"SUM(AE99:AE100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD101:AO101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR99:AR100)","v":{"$error":"#N/A"}},{"$f":"SUM(AS99:AS100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR101:BC101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF99:BF100)","v":{"$error":"#N/A"}},{"$f":"SUM(BG99:BG100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF101:BQ101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT99:BT100)","v":{"$error":"#N/A"}},{"$f":"SUM(BU99:BU100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT101:CE101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH99:CH100)","v":{"$error":"#N/A"}},{"$f":"SUM(CI99:CI100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH101:CS101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV99:CV100)","v":{"$error":"#N/A"}},{"$f":"SUM(CW99:CW100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV101:DG101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ99:DJ100)","v":{"$error":"#N/A"}},{"$f":"SUM(DK99:DK100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ101:DU101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX99:DX100)","v":{"$error":"#N/A"}},{"$f":"SUM(DY99:DY100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX101:EI101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL99:EL100)","v":{"$error":"#N/A"}},{"$f":"SUM(EM99:EM100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL101:EW101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ99:EZ100)","v":{"$error":"#N/A"}},{"$f":"SUM(FA99:FA100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ101:FK101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN99:FN100)","v":{"$error":"#N/A"}},{"$f":"SUM(FO99:FO100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN101:FY101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB99:GB100)","v":{"$error":"#N/A"}},{"$f":"SUM(GC99:GC100)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB101:GM101)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP99:GP100)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ99:GQ100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(GP101:HA101)","v":{"$error":"#DIV/0!"}}]
["Sales Revenue to Mid-C"]
["Surplus Energy Revenue HLH",{"$f":"IF(DB_Inputs!B36<0,0,(B90*DB_Inputs!B8)*DB_Inputs!B36/1000)","v":0},{"$f":"IF(DB_Inputs!C36<0,0,(C90*DB_Inputs!C8)*DB_Inputs!C36/1000)","v":0},{"$f":"IF(DB_Inputs!D36<0,0,(D90*DB_Inputs!D8)*DB_Inputs!D36/1000)","v":0},{"$f":"IF(DB_Inputs!E36<0,0,(E90*DB_Inputs!E8)*DB_Inputs!E36/1000)","v":0},{"$f":"IF(DB_Inputs!F36<0,0,(F90*DB_Inputs!F8)*DB_Inputs!F36/1000)","v":0},{"$f":"IF(DB_Inputs!G36<0,0,(G90*DB_Inputs!G8)*DB_Inputs!G36/1000)","v":0},{"$f":"IF(DB_Inputs!H36<0,0,(H90*DB_Inputs!H8)*DB_Inputs!H36/1000)","v":0},{"$f":"IF(DB_Inputs!I36<0,0,(I90*DB_Inputs!I8)*DB_Inputs!I36/1000)","v":34792.445309237519},{"$f":"IF(DB_Inputs!J36<0,0,(J90*DB_Inputs!J8)*DB_Inputs!J36/1000)","v":51827.533255042261},{"$f":"IF(DB_Inputs!K36<0,0,(K90*DB_Inputs!K8)*DB_Inputs!K36/1000)","v":1137.3160460776937},{"$f":"IF(DB_Inputs!L36<0,0,(L90*DB_Inputs!L8)*DB_Inputs!L36/1000)","v":5170.2398024292088},{"$f":"IF(DB_Inputs!M36<0,0,(M90*DB_Inputs!M8)*DB_Inputs!M36/1000)","v":1138.4562124116742},{"$f":"SUM(B103:M103)","v":94065.990625198363},null,{"$f":"IF(DB_Inputs!P36<0,0,(P90*DB_Inputs!P8)*DB_Inputs!P36/1000)","v":0},{"$f":"IF(DB_Inputs!Q36<0,0,(Q90*DB_Inputs!Q8)*DB_Inputs!Q36/1000)","v":524.54559197988999},{"$f":"IF(DB_Inputs!R36<0,0,(R90*DB_Inputs!R8)*DB_Inputs!R36/1000)","v":7279.6863556430153},{"$f":"IF(DB_Inputs!S36<0,0,(S90*DB_Inputs!S8)*DB_Inputs!S36/1000)","v":10649.845471372913},{"$f":"IF(DB_Inputs!T36<0,0,(T90*DB_Inputs!T8)*DB_Inputs!T36/1000)","v":15182.398626955723},{"$f":"IF(DB_Inputs!U36<0,0,(U90*DB_Inputs!U8)*DB_Inputs!U36/1000)","v":22608.774243621203},{"$f":"IF(DB_Inputs!V36<0,0,(V90*DB_Inputs!V8)*DB_Inputs!V36/1000)","v":48706.929769712064},{"$f":"IF(DB_Inputs!W36<0,0,(W90*DB_Inputs!W8)*DB_Inputs!W36/1000)","v":18336.40133505268},{"$f":"IF(DB_Inputs!X36<0,0,(X90*DB_Inputs!X8)*DB_Inputs!X36/1000)","v":21390.075417476703},{"$f":"IF(DB_Inputs!Y36<0,0,(Y90*DB_Inputs!Y8)*DB_Inputs!Y36/1000)","v":29405.644019772713},{"$f":"IF(DB_Inputs!Z36<0,0,(Z90*DB_Inputs!Z8)*DB_Inputs!Z36/1000)","v":16997.675569629821},{"$f":"IF(DB_Inputs!AA36<0,0,(AA90*DB_Inputs!AA8)*DB_Inputs!AA36/1000)","v":4826.6774351420363},{"$f":"SUM(P103:AA103)","v":195908.65383635875},null,{"$f":"IF(DB_Inputs!AD36<0,0,(AD90*DB_Inputs!AD8)*DB_Inputs!AD36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE36<0,0,(AE90*DB_Inputs!AE8)*DB_Inputs!AE36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF36<0,0,(AF90*DB_Inputs!AF8)*DB_Inputs!AF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG36<0,0,(AG90*DB_Inputs!AG8)*DB_Inputs!AG36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH36<0,0,(AH90*DB_Inputs!AH8)*DB_Inputs!AH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI36<0,0,(AI90*DB_Inputs!AI8)*DB_Inputs!AI36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ36<0,0,(AJ90*DB_Inputs!AJ8)*DB_Inputs!AJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK36<0,0,(AK90*DB_Inputs!AK8)*DB_Inputs!AK36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL36<0,0,(AL90*DB_Inputs!AL8)*DB_Inputs!AL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM36<0,0,(AM90*DB_Inputs!AM8)*DB_Inputs!AM36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN36<0,0,(AN90*DB_Inputs!AN8)*DB_Inputs!AN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO36<0,0,(AO90*DB_Inputs!AO8)*DB_Inputs!AO36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AD103:AO103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR36<0,0,(AR90*DB_Inputs!AR8)*DB_Inputs!AR36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS36<0,0,(AS90*DB_Inputs!AS8)*DB_Inputs!AS36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT36<0,0,(AT90*DB_Inputs!AT8)*DB_Inputs!AT36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU36<0,0,(AU90*DB_Inputs!AU8)*DB_Inputs!AU36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV36<0,0,(AV90*DB_Inputs!AV8)*DB_Inputs!AV36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW36<0,0,(AW90*DB_Inputs!AW8)*DB_Inputs!AW36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX36<0,0,(AX90*DB_Inputs!AX8)*DB_Inputs!AX36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY36<0,0,(AY90*DB_Inputs!AY8)*DB_Inputs!AY36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ36<0,0,(AZ90*DB_Inputs!AZ8)*DB_Inputs!AZ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA36<0,0,(BA90*DB_Inputs!BA8)*DB_Inputs!BA36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB36<0,0,(BB90*DB_Inputs!BB8)*DB_Inputs!BB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC36<0,0,(BC90*DB_Inputs!BC8)*DB_Inputs!BC36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AR103:BC103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF36<0,0,(BF90*DB_Inputs!BF8)*DB_Inputs!BF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG36<0,0,(BG90*DB_Inputs!BG8)*DB_Inputs!BG36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH36<0,0,(BH90*DB_Inputs!BH8)*DB_Inputs!BH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI36<0,0,(BI90*DB_Inputs!BI8)*DB_Inputs!BI36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ36<0,0,(BJ90*DB_Inputs!BJ8)*DB_Inputs!BJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK36<0,0,(BK90*DB_Inputs!BK8)*DB_Inputs!BK36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL36<0,0,(BL90*DB_Inputs!BL8)*DB_Inputs!BL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM36<0,0,(BM90*DB_Inputs!BM8)*DB_Inputs!BM36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN36<0,0,(BN90*DB_Inputs!BN8)*DB_Inputs!BN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO36<0,0,(BO90*DB_Inputs!BO8)*DB_Inputs!BO36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP36<0,0,(BP90*DB_Inputs!BP8)*DB_Inputs!BP36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ36<0,0,(BQ90*DB_Inputs!BQ8)*DB_Inputs!BQ36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BF103:BQ103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT36<0,0,(BT90*DB_Inputs!BT8)*DB_Inputs!BT36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BU36<0,0,(BU90*DB_Inputs!BU8)*DB_Inputs!BU36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BV36<0,0,(BV90*DB_Inputs!BV8)*DB_Inputs!BV36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BW36<0,0,(BW90*DB_Inputs!BW8)*DB_Inputs!BW36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BX36<0,0,(BX90*DB_Inputs!BX8)*DB_Inputs!BX36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BY36<0,0,(BY90*DB_Inputs!BY8)*DB_Inputs!BY36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BZ36<0,0,(BZ90*DB_Inputs!BZ8)*DB_Inputs!BZ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CA36<0,0,(CA90*DB_Inputs!CA8)*DB_Inputs!CA36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CB36<0,0,(CB90*DB_Inputs!CB8)*DB_Inputs!CB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CC36<0,0,(CC90*DB_Inputs!CC8)*DB_Inputs!CC36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CD36<0,0,(CD90*DB_Inputs!CD8)*DB_Inputs!CD36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CE36<0,0,(CE90*DB_Inputs!CE8)*DB_Inputs!CE36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BT103:CE103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CH36<0,0,(CH90*DB_Inputs!CH8)*DB_Inputs!CH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CI36<0,0,(CI90*DB_Inputs!CI8)*DB_Inputs!CI36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CJ36<0,0,(CJ90*DB_Inputs!CJ8)*DB_Inputs!CJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CK36<0,0,(CK90*DB_Inputs!CK8)*DB_Inputs!CK36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CL36<0,0,(CL90*DB_Inputs!CL8)*DB_Inputs!CL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CM36<0,0,(CM90*DB_Inputs!CM8)*DB_Inputs!CM36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CN36<0,0,(CN90*DB_Inputs!CN8)*DB_Inputs!CN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CO36<0,0,(CO90*DB_Inputs!CO8)*DB_Inputs!CO36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CP36<0,0,(CP90*DB_Inputs!CP8)*DB_Inputs!CP36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CQ36<0,0,(CQ90*DB_Inputs!CQ8)*DB_Inputs!CQ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CR36<0,0,(CR90*DB_Inputs!CR8)*DB_Inputs!CR36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CS36<0,0,(CS90*DB_Inputs!CS8)*DB_Inputs!CS36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CH103:CS103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CV36<0,0,(CV90*DB_Inputs!CV8)*DB_Inputs!CV36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CW36<0,0,(CW90*DB_Inputs!CW8)*DB_Inputs!CW36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CX36<0,0,(CX90*DB_Inputs!CX8)*DB_Inputs!CX36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CY36<0,0,(CY90*DB_Inputs!CY8)*DB_Inputs!CY36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CZ36<0,0,(CZ90*DB_Inputs!CZ8)*DB_Inputs!CZ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DA36<0,0,(DA90*DB_Inputs!DA8)*DB_Inputs!DA36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DB36<0,0,(DB90*DB_Inputs!DB8)*DB_Inputs!DB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DC36<0,0,(DC90*DB_Inputs!DC8)*DB_Inputs!DC36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DD36<0,0,(DD90*DB_Inputs!DD8)*DB_Inputs!DD36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DE36<0,0,(DE90*DB_Inputs!DE8)*DB_Inputs!DE36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DF36<0,0,(DF90*DB_Inputs!DF8)*DB_Inputs!DF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DG36<0,0,(DG90*DB_Inputs!DG8)*DB_Inputs!DG36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CV103:DG103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DJ36<0,0,(DJ90*DB_Inputs!DJ8)*DB_Inputs!DJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DK36<0,0,(DK90*DB_Inputs!DK8)*DB_Inputs!DK36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DL36<0,0,(DL90*DB_Inputs!DL8)*DB_Inputs!DL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DM36<0,0,(DM90*DB_Inputs!DM8)*DB_Inputs!DM36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DN36<0,0,(DN90*DB_Inputs!DN8)*DB_Inputs!DN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DO36<0,0,(DO90*DB_Inputs!DO8)*DB_Inputs!DO36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DP36<0,0,(DP90*DB_Inputs!DP8)*DB_Inputs!DP36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DQ36<0,0,(DQ90*DB_Inputs!DQ8)*DB_Inputs!DQ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DR36<0,0,(DR90*DB_Inputs!DR8)*DB_Inputs!DR36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DS36<0,0,(DS90*DB_Inputs!DS8)*DB_Inputs!DS36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DT36<0,0,(DT90*DB_Inputs!DT8)*DB_Inputs!DT36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DU36<0,0,(DU90*DB_Inputs!DU8)*DB_Inputs!DU36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DJ103:DU103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DX36<0,0,(DX90*DB_Inputs!DX8)*DB_Inputs!DX36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DY36<0,0,(DY90*DB_Inputs!DY8)*DB_Inputs!DY36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DZ36<0,0,(DZ90*DB_Inputs!DZ8)*DB_Inputs!DZ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EA36<0,0,(EA90*DB_Inputs!EA8)*DB_Inputs!EA36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EB36<0,0,(EB90*DB_Inputs!EB8)*DB_Inputs!EB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EC36<0,0,(EC90*DB_Inputs!EC8)*DB_Inputs!EC36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ED36<0,0,(ED90*DB_Inputs!ED8)*DB_Inputs!ED36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EE36<0,0,(EE90*DB_Inputs!EE8)*DB_Inputs!EE36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EF36<0,0,(EF90*DB_Inputs!EF8)*DB_Inputs!EF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EG36<0,0,(EG90*DB_Inputs!EG8)*DB_Inputs!EG36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EH36<0,0,(EH90*DB_Inputs!EH8)*DB_Inputs!EH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EI36<0,0,(EI90*DB_Inputs!EI8)*DB_Inputs!EI36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DX103:EI103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EL36<0,0,(EL90*DB_Inputs!EL8)*DB_Inputs!EL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EM36<0,0,(EM90*DB_Inputs!EM8)*DB_Inputs!EM36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EN36<0,0,(EN90*DB_Inputs!EN8)*DB_Inputs!EN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EO36<0,0,(EO90*DB_Inputs!EO8)*DB_Inputs!EO36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EP36<0,0,(EP90*DB_Inputs!EP8)*DB_Inputs!EP36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EQ36<0,0,(EQ90*DB_Inputs!EQ8)*DB_Inputs!EQ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ER36<0,0,(ER90*DB_Inputs!ER8)*DB_Inputs!ER36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ES36<0,0,(ES90*DB_Inputs!ES8)*DB_Inputs!ES36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ET36<0,0,(ET90*DB_Inputs!ET8)*DB_Inputs!ET36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EU36<0,0,(EU90*DB_Inputs!EU8)*DB_Inputs!EU36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EV36<0,0,(EV90*DB_Inputs!EV8)*DB_Inputs!EV36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EW36<0,0,(EW90*DB_Inputs!EW8)*DB_Inputs!EW36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EL103:EW103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EZ36<0,0,(EZ90*DB_Inputs!EZ8)*DB_Inputs!EZ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FA36<0,0,(FA90*DB_Inputs!FA8)*DB_Inputs!FA36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FB36<0,0,(FB90*DB_Inputs!FB8)*DB_Inputs!FB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FC36<0,0,(FC90*DB_Inputs!FC8)*DB_Inputs!FC36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FD36<0,0,(FD90*DB_Inputs!FD8)*DB_Inputs!FD36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FE36<0,0,(FE90*DB_Inputs!FE8)*DB_Inputs!FE36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FF36<0,0,(FF90*DB_Inputs!FF8)*DB_Inputs!FF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FG36<0,0,(FG90*DB_Inputs!FG8)*DB_Inputs!FG36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FH36<0,0,(FH90*DB_Inputs!FH8)*DB_Inputs!FH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FI36<0,0,(FI90*DB_Inputs!FI8)*DB_Inputs!FI36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FJ36<0,0,(FJ90*DB_Inputs!FJ8)*DB_Inputs!FJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FK36<0,0,(FK90*DB_Inputs!FK8)*DB_Inputs!FK36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EZ103:FK103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!FN36<0,0,(FN90*DB_Inputs!FN8)*DB_Inputs!FN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FO36<0,0,(FO90*DB_Inputs!FO8)*DB_Inputs!FO36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FP36<0,0,(FP90*DB_Inputs!FP8)*DB_Inputs!FP36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FQ36<0,0,(FQ90*DB_Inputs!FQ8)*DB_Inputs!FQ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FR36<0,0,(FR90*DB_Inputs!FR8)*DB_Inputs!FR36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FS36<0,0,(FS90*DB_Inputs!FS8)*DB_Inputs!FS36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FT36<0,0,(FT90*DB_Inputs!FT8)*DB_Inputs!FT36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FU36<0,0,(FU90*DB_Inputs!FU8)*DB_Inputs!FU36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FV36<0,0,(FV90*DB_Inputs!FV8)*DB_Inputs!FV36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FW36<0,0,(FW90*DB_Inputs!FW8)*DB_Inputs!FW36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FX36<0,0,(FX90*DB_Inputs!FX8)*DB_Inputs!FX36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FY36<0,0,(FY90*DB_Inputs!FY8)*DB_Inputs!FY36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(FN103:FY103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GB36<0,0,(GB90*DB_Inputs!GB8)*DB_Inputs!GB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GC36<0,0,(GC90*DB_Inputs!GC8)*DB_Inputs!GC36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GD36<0,0,(GD90*DB_Inputs!GD8)*DB_Inputs!GD36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GE36<0,0,(GE90*DB_Inputs!GE8)*DB_Inputs!GE36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GF36<0,0,(GF90*DB_Inputs!GF8)*DB_Inputs!GF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GG36<0,0,(GG90*DB_Inputs!GG8)*DB_Inputs!GG36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GH36<0,0,(GH90*DB_Inputs!GH8)*DB_Inputs!GH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GI36<0,0,(GI90*DB_Inputs!GI8)*DB_Inputs!GI36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GJ36<0,0,(GJ90*DB_Inputs!GJ8)*DB_Inputs!GJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GK36<0,0,(GK90*DB_Inputs!GK8)*DB_Inputs!GK36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GL36<0,0,(GL90*DB_Inputs!GL8)*DB_Inputs!GL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GM36<0,0,(GM90*DB_Inputs!GM8)*DB_Inputs!GM36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(GB103:GM103)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GP36<0,0,(GP90*DB_Inputs!GP8)*DB_Inputs!GP36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GQ36<0,0,(GQ90*DB_Inputs!GQ8)*DB_Inputs!GQ36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GR36<0,0,(GR90*DB_Inputs!GR8)*DB_Inputs!GR36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GS36<0,0,(GS90*DB_Inputs!GS8)*DB_Inputs!GS36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GT36<0,0,(GT90*DB_Inputs!GT8)*DB_Inputs!GT36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GU36<0,0,(GU90*DB_Inputs!GU8)*DB_Inputs!GU36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GV36<0,0,(GV90*DB_Inputs!GV8)*DB_Inputs!GV36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GW36<0,0,(GW90*DB_Inputs!GW8)*DB_Inputs!GW36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GX36<0,0,(GX90*DB_Inputs!GX8)*DB_Inputs!GX36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GY36<0,0,(GY90*DB_Inputs!GY8)*DB_Inputs!GY36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GZ36<0,0,(GZ90*DB_Inputs!GZ8)*DB_Inputs!GZ36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!HA36<0,0,(HA90*DB_Inputs!HA8)*DB_Inputs!HA36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GP103:HA103)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue LLH",{"$f":"IF(DB_Inputs!B37<0,0,(B91*DB_Inputs!B9)*DB_Inputs!B37/1000)","v":0},{"$f":"IF(DB_Inputs!C37<0,0,(C91*DB_Inputs!C9)*DB_Inputs!C37/1000)","v":0},{"$f":"IF(DB_Inputs!D37<0,0,(D91*DB_Inputs!D9)*DB_Inputs!D37/1000)","v":0},{"$f":"IF(DB_Inputs!E37<0,0,(E91*DB_Inputs!E9)*DB_Inputs!E37/1000)","v":0},{"$f":"IF(DB_Inputs!F37<0,0,(F91*DB_Inputs!F9)*DB_Inputs!F37/1000)","v":0},{"$f":"IF(DB_Inputs!G37<0,0,(G91*DB_Inputs!G9)*DB_Inputs!G37/1000)","v":0},{"$f":"IF(DB_Inputs!H37<0,0,(H91*DB_Inputs!H9)*DB_Inputs!H37/1000)","v":0},{"$f":"IF(DB_Inputs!I37<0,0,(I91*DB_Inputs!I9)*DB_Inputs!I37/1000)","v":14901.241064587655},{"$f":"IF(DB_Inputs!J37<0,0,(J91*DB_Inputs!J9)*DB_Inputs!J37/1000)","v":21476.169162629496},{"$f":"IF(DB_Inputs!K37<0,0,(K91*DB_Inputs!K9)*DB_Inputs!K37/1000)","v":0},{"$f":"IF(DB_Inputs!L37<0,0,(L91*DB_Inputs!L9)*DB_Inputs!L37/1000)","v":0},{"$f":"IF(DB_Inputs!M37<0,0,(M91*DB_Inputs!M9)*DB_Inputs!M37/1000)","v":0},{"$f":"SUM(B104:M104)","v":36377.410227217151},null,{"$f":"IF(DB_Inputs!P37<0,0,(P91*DB_Inputs!P9)*DB_Inputs!P37/1000)","v":0},{"$f":"IF(DB_Inputs!Q37<0,0,(Q91*DB_Inputs!Q9)*DB_Inputs!Q37/1000)","v":0},{"$f":"IF(DB_Inputs!R37<0,0,(R91*DB_Inputs!R9)*DB_Inputs!R37/1000)","v":0},{"$f":"IF(DB_Inputs!S37<0,0,(S91*DB_Inputs!S9)*DB_Inputs!S37/1000)","v":0},{"$f":"IF(DB_Inputs!T37<0,0,(T91*DB_Inputs!T9)*DB_Inputs!T37/1000)","v":0},{"$f":"IF(DB_Inputs!U37<0,0,(U91*DB_Inputs!U9)*DB_Inputs!U37/1000)","v":3976.9159521413321},{"$f":"IF(DB_Inputs!V37<0,0,(V91*DB_Inputs!V9)*DB_Inputs!V37/1000)","v":27408.971459069027},{"$f":"IF(DB_Inputs!W37<0,0,(W91*DB_Inputs!W9)*DB_Inputs!W37/1000)","v":10541.088019841562},{"$f":"IF(DB_Inputs!X37<0,0,(X91*DB_Inputs!X9)*DB_Inputs!X37/1000)","v":7282.4436437930344},{"$f":"IF(DB_Inputs!Y37<0,0,(Y91*DB_Inputs!Y9)*DB_Inputs!Y37/1000)","v":14367.395064222435},{"$f":"IF(DB_Inputs!Z37<0,0,(Z91*DB_Inputs!Z9)*DB_Inputs!Z37/1000)","v":0},{"$f":"IF(DB_Inputs!AA37<0,0,(AA91*DB_Inputs!AA9)*DB_Inputs!AA37/1000)","v":0},{"$f":"SUM(P104:AA104)","v":63576.814139067392},null,{"$f":"IF(DB_Inputs!AD37<0,0,(AD91*DB_Inputs!AD9)*DB_Inputs!AD37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE37<0,0,(AE91*DB_Inputs!AE9)*DB_Inputs!AE37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF37<0,0,(AF91*DB_Inputs!AF9)*DB_Inputs!AF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG37<0,0,(AG91*DB_Inputs!AG9)*DB_Inputs!AG37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH37<0,0,(AH91*DB_Inputs!AH9)*DB_Inputs!AH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI37<0,0,(AI91*DB_Inputs!AI9)*DB_Inputs!AI37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ37<0,0,(AJ91*DB_Inputs!AJ9)*DB_Inputs!AJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK37<0,0,(AK91*DB_Inputs!AK9)*DB_Inputs!AK37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL37<0,0,(AL91*DB_Inputs!AL9)*DB_Inputs!AL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM37<0,0,(AM91*DB_Inputs!AM9)*DB_Inputs!AM37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN37<0,0,(AN91*DB_Inputs!AN9)*DB_Inputs!AN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO37<0,0,(AO91*DB_Inputs!AO9)*DB_Inputs!AO37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AD104:AO104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR37<0,0,(AR91*DB_Inputs!AR9)*DB_Inputs!AR37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS37<0,0,(AS91*DB_Inputs!AS9)*DB_Inputs!AS37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT37<0,0,(AT91*DB_Inputs!AT9)*DB_Inputs!AT37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU37<0,0,(AU91*DB_Inputs!AU9)*DB_Inputs!AU37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV37<0,0,(AV91*DB_Inputs!AV9)*DB_Inputs!AV37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW37<0,0,(AW91*DB_Inputs!AW9)*DB_Inputs!AW37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX37<0,0,(AX91*DB_Inputs!AX9)*DB_Inputs!AX37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY37<0,0,(AY91*DB_Inputs!AY9)*DB_Inputs!AY37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ37<0,0,(AZ91*DB_Inputs!AZ9)*DB_Inputs!AZ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA37<0,0,(BA91*DB_Inputs!BA9)*DB_Inputs!BA37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB37<0,0,(BB91*DB_Inputs!BB9)*DB_Inputs!BB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC37<0,0,(BC91*DB_Inputs!BC9)*DB_Inputs!BC37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AR104:BC104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF37<0,0,(BF91*DB_Inputs!BF9)*DB_Inputs!BF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG37<0,0,(BG91*DB_Inputs!BG9)*DB_Inputs!BG37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH37<0,0,(BH91*DB_Inputs!BH9)*DB_Inputs!BH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI37<0,0,(BI91*DB_Inputs!BI9)*DB_Inputs!BI37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ37<0,0,(BJ91*DB_Inputs!BJ9)*DB_Inputs!BJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK37<0,0,(BK91*DB_Inputs!BK9)*DB_Inputs!BK37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL37<0,0,(BL91*DB_Inputs!BL9)*DB_Inputs!BL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM37<0,0,(BM91*DB_Inputs!BM9)*DB_Inputs!BM37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN37<0,0,(BN91*DB_Inputs!BN9)*DB_Inputs!BN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO37<0,0,(BO91*DB_Inputs!BO9)*DB_Inputs!BO37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP37<0,0,(BP91*DB_Inputs!BP9)*DB_Inputs!BP37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ37<0,0,(BQ91*DB_Inputs!BQ9)*DB_Inputs!BQ37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BF104:BQ104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT37<0,0,(BT91*DB_Inputs!BT9)*DB_Inputs!BT37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BU37<0,0,(BU91*DB_Inputs!BU9)*DB_Inputs!BU37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BV37<0,0,(BV91*DB_Inputs!BV9)*DB_Inputs!BV37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BW37<0,0,(BW91*DB_Inputs!BW9)*DB_Inputs!BW37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BX37<0,0,(BX91*DB_Inputs!BX9)*DB_Inputs!BX37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BY37<0,0,(BY91*DB_Inputs!BY9)*DB_Inputs!BY37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BZ37<0,0,(BZ91*DB_Inputs!BZ9)*DB_Inputs!BZ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CA37<0,0,(CA91*DB_Inputs!CA9)*DB_Inputs!CA37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CB37<0,0,(CB91*DB_Inputs!CB9)*DB_Inputs!CB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CC37<0,0,(CC91*DB_Inputs!CC9)*DB_Inputs!CC37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CD37<0,0,(CD91*DB_Inputs!CD9)*DB_Inputs!CD37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CE37<0,0,(CE91*DB_Inputs!CE9)*DB_Inputs!CE37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BT104:CE104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CH37<0,0,(CH91*DB_Inputs!CH9)*DB_Inputs!CH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CI37<0,0,(CI91*DB_Inputs!CI9)*DB_Inputs!CI37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CJ37<0,0,(CJ91*DB_Inputs!CJ9)*DB_Inputs!CJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CK37<0,0,(CK91*DB_Inputs!CK9)*DB_Inputs!CK37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CL37<0,0,(CL91*DB_Inputs!CL9)*DB_Inputs!CL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CM37<0,0,(CM91*DB_Inputs!CM9)*DB_Inputs!CM37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CN37<0,0,(CN91*DB_Inputs!CN9)*DB_Inputs!CN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CO37<0,0,(CO91*DB_Inputs!CO9)*DB_Inputs!CO37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CP37<0,0,(CP91*DB_Inputs!CP9)*DB_Inputs!CP37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CQ37<0,0,(CQ91*DB_Inputs!CQ9)*DB_Inputs!CQ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CR37<0,0,(CR91*DB_Inputs!CR9)*DB_Inputs!CR37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CS37<0,0,(CS91*DB_Inputs!CS9)*DB_Inputs!CS37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CH104:CS104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CV37<0,0,(CV91*DB_Inputs!CV9)*DB_Inputs!CV37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CW37<0,0,(CW91*DB_Inputs!CW9)*DB_Inputs!CW37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CX37<0,0,(CX91*DB_Inputs!CX9)*DB_Inputs!CX37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CY37<0,0,(CY91*DB_Inputs!CY9)*DB_Inputs!CY37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CZ37<0,0,(CZ91*DB_Inputs!CZ9)*DB_Inputs!CZ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DA37<0,0,(DA91*DB_Inputs!DA9)*DB_Inputs!DA37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DB37<0,0,(DB91*DB_Inputs!DB9)*DB_Inputs!DB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DC37<0,0,(DC91*DB_Inputs!DC9)*DB_Inputs!DC37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DD37<0,0,(DD91*DB_Inputs!DD9)*DB_Inputs!DD37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DE37<0,0,(DE91*DB_Inputs!DE9)*DB_Inputs!DE37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DF37<0,0,(DF91*DB_Inputs!DF9)*DB_Inputs!DF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DG37<0,0,(DG91*DB_Inputs!DG9)*DB_Inputs!DG37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CV104:DG104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DJ37<0,0,(DJ91*DB_Inputs!DJ9)*DB_Inputs!DJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DK37<0,0,(DK91*DB_Inputs!DK9)*DB_Inputs!DK37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DL37<0,0,(DL91*DB_Inputs!DL9)*DB_Inputs!DL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DM37<0,0,(DM91*DB_Inputs!DM9)*DB_Inputs!DM37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DN37<0,0,(DN91*DB_Inputs!DN9)*DB_Inputs!DN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DO37<0,0,(DO91*DB_Inputs!DO9)*DB_Inputs!DO37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DP37<0,0,(DP91*DB_Inputs!DP9)*DB_Inputs!DP37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DQ37<0,0,(DQ91*DB_Inputs!DQ9)*DB_Inputs!DQ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DR37<0,0,(DR91*DB_Inputs!DR9)*DB_Inputs!DR37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DS37<0,0,(DS91*DB_Inputs!DS9)*DB_Inputs!DS37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DT37<0,0,(DT91*DB_Inputs!DT9)*DB_Inputs!DT37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DU37<0,0,(DU91*DB_Inputs!DU9)*DB_Inputs!DU37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DJ104:DU104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DX37<0,0,(DX91*DB_Inputs!DX9)*DB_Inputs!DX37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DY37<0,0,(DY91*DB_Inputs!DY9)*DB_Inputs!DY37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DZ37<0,0,(DZ91*DB_Inputs!DZ9)*DB_Inputs!DZ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EA37<0,0,(EA91*DB_Inputs!EA9)*DB_Inputs!EA37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EB37<0,0,(EB91*DB_Inputs!EB9)*DB_Inputs!EB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EC37<0,0,(EC91*DB_Inputs!EC9)*DB_Inputs!EC37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ED37<0,0,(ED91*DB_Inputs!ED9)*DB_Inputs!ED37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EE37<0,0,(EE91*DB_Inputs!EE9)*DB_Inputs!EE37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EF37<0,0,(EF91*DB_Inputs!EF9)*DB_Inputs!EF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EG37<0,0,(EG91*DB_Inputs!EG9)*DB_Inputs!EG37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EH37<0,0,(EH91*DB_Inputs!EH9)*DB_Inputs!EH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EI37<0,0,(EI91*DB_Inputs!EI9)*DB_Inputs!EI37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DX104:EI104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EL37<0,0,(EL91*DB_Inputs!EL9)*DB_Inputs!EL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EM37<0,0,(EM91*DB_Inputs!EM9)*DB_Inputs!EM37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EN37<0,0,(EN91*DB_Inputs!EN9)*DB_Inputs!EN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EO37<0,0,(EO91*DB_Inputs!EO9)*DB_Inputs!EO37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EP37<0,0,(EP91*DB_Inputs!EP9)*DB_Inputs!EP37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EQ37<0,0,(EQ91*DB_Inputs!EQ9)*DB_Inputs!EQ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ER37<0,0,(ER91*DB_Inputs!ER9)*DB_Inputs!ER37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ES37<0,0,(ES91*DB_Inputs!ES9)*DB_Inputs!ES37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ET37<0,0,(ET91*DB_Inputs!ET9)*DB_Inputs!ET37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EU37<0,0,(EU91*DB_Inputs!EU9)*DB_Inputs!EU37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EV37<0,0,(EV91*DB_Inputs!EV9)*DB_Inputs!EV37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EW37<0,0,(EW91*DB_Inputs!EW9)*DB_Inputs!EW37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EL104:EW104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EZ37<0,0,(EZ91*DB_Inputs!EZ9)*DB_Inputs!EZ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FA37<0,0,(FA91*DB_Inputs!FA9)*DB_Inputs!FA37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FB37<0,0,(FB91*DB_Inputs!FB9)*DB_Inputs!FB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FC37<0,0,(FC91*DB_Inputs!FC9)*DB_Inputs!FC37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FD37<0,0,(FD91*DB_Inputs!FD9)*DB_Inputs!FD37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FE37<0,0,(FE91*DB_Inputs!FE9)*DB_Inputs!FE37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FF37<0,0,(FF91*DB_Inputs!FF9)*DB_Inputs!FF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FG37<0,0,(FG91*DB_Inputs!FG9)*DB_Inputs!FG37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FH37<0,0,(FH91*DB_Inputs!FH9)*DB_Inputs!FH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FI37<0,0,(FI91*DB_Inputs!FI9)*DB_Inputs!FI37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FJ37<0,0,(FJ91*DB_Inputs!FJ9)*DB_Inputs!FJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FK37<0,0,(FK91*DB_Inputs!FK9)*DB_Inputs!FK37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EZ104:FK104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!FN37<0,0,(FN91*DB_Inputs!FN9)*DB_Inputs!FN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FO37<0,0,(FO91*DB_Inputs!FO9)*DB_Inputs!FO37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FP37<0,0,(FP91*DB_Inputs!FP9)*DB_Inputs!FP37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FQ37<0,0,(FQ91*DB_Inputs!FQ9)*DB_Inputs!FQ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FR37<0,0,(FR91*DB_Inputs!FR9)*DB_Inputs!FR37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FS37<0,0,(FS91*DB_Inputs!FS9)*DB_Inputs!FS37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FT37<0,0,(FT91*DB_Inputs!FT9)*DB_Inputs!FT37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FU37<0,0,(FU91*DB_Inputs!FU9)*DB_Inputs!FU37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FV37<0,0,(FV91*DB_Inputs!FV9)*DB_Inputs!FV37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FW37<0,0,(FW91*DB_Inputs!FW9)*DB_Inputs!FW37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FX37<0,0,(FX91*DB_Inputs!FX9)*DB_Inputs!FX37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FY37<0,0,(FY91*DB_Inputs!FY9)*DB_Inputs!FY37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(FN104:FY104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GB37<0,0,(GB91*DB_Inputs!GB9)*DB_Inputs!GB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GC37<0,0,(GC91*DB_Inputs!GC9)*DB_Inputs!GC37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GD37<0,0,(GD91*DB_Inputs!GD9)*DB_Inputs!GD37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GE37<0,0,(GE91*DB_Inputs!GE9)*DB_Inputs!GE37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GF37<0,0,(GF91*DB_Inputs!GF9)*DB_Inputs!GF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GG37<0,0,(GG91*DB_Inputs!GG9)*DB_Inputs!GG37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GH37<0,0,(GH91*DB_Inputs!GH9)*DB_Inputs!GH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GI37<0,0,(GI91*DB_Inputs!GI9)*DB_Inputs!GI37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GJ37<0,0,(GJ91*DB_Inputs!GJ9)*DB_Inputs!GJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GK37<0,0,(GK91*DB_Inputs!GK9)*DB_Inputs!GK37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GL37<0,0,(GL91*DB_Inputs!GL9)*DB_Inputs!GL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GM37<0,0,(GM91*DB_Inputs!GM9)*DB_Inputs!GM37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(GB104:GM104)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GP37<0,0,(GP91*DB_Inputs!GP9)*DB_Inputs!GP37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GQ37<0,0,(GQ91*DB_Inputs!GQ9)*DB_Inputs!GQ37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GR37<0,0,(GR91*DB_Inputs!GR9)*DB_Inputs!GR37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GS37<0,0,(GS91*DB_Inputs!GS9)*DB_Inputs!GS37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GT37<0,0,(GT91*DB_Inputs!GT9)*DB_Inputs!GT37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GU37<0,0,(GU91*DB_Inputs!GU9)*DB_Inputs!GU37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GV37<0,0,(GV91*DB_Inputs!GV9)*DB_Inputs!GV37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GW37<0,0,(GW91*DB_Inputs!GW9)*DB_Inputs!GW37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GX37<0,0,(GX91*DB_Inputs!GX9)*DB_Inputs!GX37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GY37<0,0,(GY91*DB_Inputs!GY9)*DB_Inputs!GY37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GZ37<0,0,(GZ91*DB_Inputs!GZ9)*DB_Inputs!GZ37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!HA37<0,0,(HA91*DB_Inputs!HA9)*DB_Inputs!HA37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GP104:HA104)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue Flat",{"$f":"SUM(B103:B104)","v":0},{"$f":"SUM(C103:C104)","v":0},0,0,0,0,0,49693.68637382517,73303.702417671753,1137.3160460776937,5170.2398024292088,1138.4562124116742,{"$f":"SUM(B105:M105)","v":130443.40085241551},null,{"$f":"SUM(P103:P104)","v":0},{"$f":"SUM(Q103:Q104)","v":524.54559197988999},7279.6863556430153,10649.845471372913,15182.398626955723,26585.690195762534,76115.901228781091,28877.489354894242,28672.519061269737,43773.039083995151,16997.675569629821,4826.6774351420363,{"$f":"SUM(P105:AA105)","v":259485.46797542617},null,{"$f":"SUM(AD103:AD104)","v":{"$error":"#N/A"}},{"$f":"SUM(AE103:AE104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD105:AO105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR103:AR104)","v":{"$error":"#N/A"}},{"$f":"SUM(AS103:AS104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR105:BC105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF103:BF104)","v":{"$error":"#N/A"}},{"$f":"SUM(BG103:BG104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF105:BQ105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT103:BT104)","v":{"$error":"#N/A"}},{"$f":"SUM(BU103:BU104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT105:CE105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH103:CH104)","v":{"$error":"#N/A"}},{"$f":"SUM(CI103:CI104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH105:CS105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV103:CV104)","v":{"$error":"#N/A"}},{"$f":"SUM(CW103:CW104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV105:DG105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ103:DJ104)","v":{"$error":"#N/A"}},{"$f":"SUM(DK103:DK104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ105:DU105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX103:DX104)","v":{"$error":"#N/A"}},{"$f":"SUM(DY103:DY104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX105:EI105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL103:EL104)","v":{"$error":"#N/A"}},{"$f":"SUM(EM103:EM104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL105:EW105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ103:EZ104)","v":{"$error":"#N/A"}},{"$f":"SUM(FA103:FA104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ105:FK105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN103:FN104)","v":{"$error":"#N/A"}},{"$f":"SUM(FO103:FO104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN105:FY105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB103:GB104)","v":{"$error":"#N/A"}},{"$f":"SUM(GC103:GC104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB105:GM105)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP103:GP104)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ103:GQ104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(GP105:HA105)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue CAISO before DisCount ($000)"]
["Surplus Energy Revenue HLH",{"$f":"SUM(B95,B99,B103)","v":2043.026759307907},{"$f":"SUM(C95,C99,C103)","v":4073.9409359409651},0,0,0,0,0,38956.866672356096,58294.671925134848,6865.6822086336106,9214.1697887581795,5226.3799332031549,{"$f":"SUM(B107:M107)","v":124674.73822333476},null,{"$f":"SUM(P95,P99,P103)","v":3607.4850350561596},{"$f":"SUM(Q95,Q99,Q103)","v":8130.7730238404174},12776.872458489865,23177.915512200434,19746.808772762455,29604.485699342356,53793.669389348033,21599.822840995312,25863.909272599274,34473.861734500591,24319.737313920999,11293.760965899393,{"$f":"SUM(P107:AA107)","v":268389.10201895528},null,{"$f":"SUM(AD95,AD99,AD103)","v":{"$error":"#N/A"}},{"$f":"SUM(AE95,AE99,AE103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD107:AO107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR95,AR99,AR103)","v":{"$error":"#N/A"}},{"$f":"SUM(AS95,AS99,AS103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR107:BC107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF95,BF99,BF103)","v":{"$error":"#N/A"}},{"$f":"SUM(BG95,BG99,BG103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF107:BQ107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT95,BT99,BT103)","v":{"$error":"#N/A"}},{"$f":"SUM(BU95,BU99,BU103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT107:CE107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH95,CH99,CH103)","v":{"$error":"#N/A"}},{"$f":"SUM(CI95,CI99,CI103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH107:CS107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV95,CV99,CV103)","v":{"$error":"#N/A"}},{"$f":"SUM(CW95,CW99,CW103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV107:DG107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ95,DJ99,DJ103)","v":{"$error":"#N/A"}},{"$f":"SUM(DK95,DK99,DK103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ107:DU107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX95,DX99,DX103)","v":{"$error":"#N/A"}},{"$f":"SUM(DY95,DY99,DY103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX107:EI107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL95,EL99,EL103)","v":{"$error":"#N/A"}},{"$f":"SUM(EM95,EM99,EM103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL107:EW107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ95,EZ99,EZ103)","v":{"$error":"#N/A"}},{"$f":"SUM(FA95,FA99,FA103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ107:FK107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN95,FN99,FN103)","v":{"$error":"#N/A"}},{"$f":"SUM(FO95,FO99,FO103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN107:FY107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB95,GB99,GB103)","v":{"$error":"#N/A"}},{"$f":"SUM(GC95,GC99,GC103)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB107:GM107)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP95,GP99,GP103)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ95,GQ99,GQ103)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(GP107:HA107)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue LLH",{"$f":"SUM(B96,B100,B104)","v":0},{"$f":"SUM(C96,C100,C104)","v":0},0,0,0,0,0,17963.455836813195,25516.923292769861,0,0,0,{"$f":"SUM(B108:M108)","v":43480.37912958306},null,{"$f":"SUM(P96,P100,P104)","v":0},{"$f":"SUM(Q96,Q100,Q104)","v":0},0,0,1480.8433593976215,8867.281324168991,30491.032427929164,12313.535813147011,10383.928334492521,17584.564378959516,1687.4031447528375,0,{"$f":"SUM(P108:AA108)","v":82808.58878284767},null,{"$f":"SUM(AD96,AD100,AD104)","v":{"$error":"#N/A"}},{"$f":"SUM(AE96,AE100,AE104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD108:AO108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR96,AR100,AR104)","v":{"$error":"#N/A"}},{"$f":"SUM(AS96,AS100,AS104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR108:BC108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF96,BF100,BF104)","v":{"$error":"#N/A"}},{"$f":"SUM(BG96,BG100,BG104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF108:BQ108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT96,BT100,BT104)","v":{"$error":"#N/A"}},{"$f":"SUM(BU96,BU100,BU104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT108:CE108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH96,CH100,CH104)","v":{"$error":"#N/A"}},{"$f":"SUM(CI96,CI100,CI104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH108:CS108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV96,CV100,CV104)","v":{"$error":"#N/A"}},{"$f":"SUM(CW96,CW100,CW104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV108:DG108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ96,DJ100,DJ104)","v":{"$error":"#N/A"}},{"$f":"SUM(DK96,DK100,DK104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ108:DU108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX96,DX100,DX104)","v":{"$error":"#N/A"}},{"$f":"SUM(DY96,DY100,DY104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX108:EI108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL96,EL100,EL104)","v":{"$error":"#N/A"}},{"$f":"SUM(EM96,EM100,EM104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL108:EW108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ96,EZ100,EZ104)","v":{"$error":"#N/A"}},{"$f":"SUM(FA96,FA100,FA104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ108:FK108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN96,FN100,FN104)","v":{"$error":"#N/A"}},{"$f":"SUM(FO96,FO100,FO104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN108:FY108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB96,GB100,GB104)","v":{"$error":"#N/A"}},{"$f":"SUM(GC96,GC100,GC104)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB108:GM108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP96,GP100,GP104)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ96,GQ100,GQ104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(GP108:HA108)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue Flat",{"$f":"SUM(B107:B108)","v":2043.026759307907},{"$f":"SUM(C107:C108)","v":4073.9409359409651},0,0,0,0,0,56920.322509169288,83811.595217904716,6865.6822086336106,9214.1697887581795,5226.3799332031549,{"$f":"SUM(N107:N108)","v":168155.11735291782},null,{"$f":"SUM(P107:P108)","v":3607.4850350561596},{"$f":"SUM(Q107:Q108)","v":8130.7730238404174},12776.872458489865,23177.915512200434,21227.652132160078,38471.767023511347,84284.701817277193,33913.358654142321,36247.837607091795,52058.426113460111,26007.140458673835,11293.760965899393,{"$f":"SUM(AB107:AB108)","v":351197.69080180296},null,{"$f":"SUM(AD107:AD108)","v":{"$error":"#N/A"}},{"$f":"SUM(AE107:AE108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AP107:AP108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR107:AR108)","v":{"$error":"#N/A"}},{"$f":"SUM(AS107:AS108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BD107:BD108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF107:BF108)","v":{"$error":"#N/A"}},{"$f":"SUM(BG107:BG108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BR107:BR108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT107:BT108)","v":{"$error":"#N/A"}},{"$f":"SUM(BU107:BU108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CF107:CF108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH107:CH108)","v":{"$error":"#N/A"}},{"$f":"SUM(CI107:CI108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CT107:CT108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV107:CV108)","v":{"$error":"#N/A"}},{"$f":"SUM(CW107:CW108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DH107:DH108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ107:DJ108)","v":{"$error":"#N/A"}},{"$f":"SUM(DK107:DK108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DV107:DV108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX107:DX108)","v":{"$error":"#N/A"}},{"$f":"SUM(DY107:DY108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EJ107:EJ108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL107:EL108)","v":{"$error":"#N/A"}},{"$f":"SUM(EM107:EM108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EX107:EX108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ107:EZ108)","v":{"$error":"#N/A"}},{"$f":"SUM(FA107:FA108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FL107:FL108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN107:FN108)","v":{"$error":"#N/A"}},{"$f":"SUM(FO107:FO108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FZ107:FZ108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB107:GB108)","v":{"$error":"#N/A"}},{"$f":"SUM(GC107:GC108)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GN107:GN108)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP107:GP108)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ107:GQ108)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(HB107:HB108)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue Mid-C ONLY ($000)"]
["Surplus Energy Revenue HLH",{"$f":"IF(DB_Inputs!B36<0,0,(B53*DB_Inputs!B8)*DB_Inputs!B36/1000)","v":2471.050448279208},{"$f":"IF(DB_Inputs!C36<0,0,(C53*DB_Inputs!C8)*DB_Inputs!C36/1000)","v":4989.6155538122102},{"$f":"IF(DB_Inputs!D36<0,0,(D53*DB_Inputs!D8)*DB_Inputs!D36/1000)","v":0},{"$f":"IF(DB_Inputs!E36<0,0,(E53*DB_Inputs!E8)*DB_Inputs!E36/1000)","v":0},{"$f":"IF(DB_Inputs!F36<0,0,(F53*DB_Inputs!F8)*DB_Inputs!F36/1000)","v":0},{"$f":"IF(DB_Inputs!G36<0,0,(G53*DB_Inputs!G8)*DB_Inputs!G36/1000)","v":0},{"$f":"IF(DB_Inputs!H36<0,0,(H53*DB_Inputs!H8)*DB_Inputs!H36/1000)","v":0},{"$f":"IF(DB_Inputs!I36<0,0,(I53*DB_Inputs!I8)*DB_Inputs!I36/1000)","v":39650.432473582237},{"$f":"IF(DB_Inputs!J36<0,0,(J53*DB_Inputs!J8)*DB_Inputs!J36/1000)","v":60050.632192415884},{"$f":"IF(DB_Inputs!K36<0,0,(K53*DB_Inputs!K8)*DB_Inputs!K36/1000)","v":8347.9454591286722},{"$f":"IF(DB_Inputs!L36<0,0,(L53*DB_Inputs!L8)*DB_Inputs!L36/1000)","v":10204.512702328073},{"$f":"IF(DB_Inputs!M36<0,0,(M53*DB_Inputs!M8)*DB_Inputs!M36/1000)","v":6214.1988044972932},{"$f":"SUM(B111:M111)","v":131928.38763404358},null,{"$f":"IF(DB_Inputs!P36<0,0,(P53*DB_Inputs!P8)*DB_Inputs!P36/1000)","v":4506.2024805375677},{"$f":"IF(DB_Inputs!Q36<0,0,(Q53*DB_Inputs!Q8)*DB_Inputs!Q36/1000)","v":10404.3873669969},{"$f":"IF(DB_Inputs!R36<0,0,(R53*DB_Inputs!R8)*DB_Inputs!R36/1000)","v":14499.142269805718},{"$f":"IF(DB_Inputs!S36<0,0,(S53*DB_Inputs!S8)*DB_Inputs!S36/1000)","v":28784.845502699103},{"$f":"IF(DB_Inputs!T36<0,0,(T53*DB_Inputs!T8)*DB_Inputs!T36/1000)","v":21141.448879011285},{"$f":"IF(DB_Inputs!U36<0,0,(U53*DB_Inputs!U8)*DB_Inputs!U36/1000)","v":31089.695072455987},{"$f":"IF(DB_Inputs!V36<0,0,(V53*DB_Inputs!V8)*DB_Inputs!V36/1000)","v":55318.446292671331},{"$f":"IF(DB_Inputs!W36<0,0,(W53*DB_Inputs!W8)*DB_Inputs!W36/1000)","v":21563.196353500283},{"$f":"IF(DB_Inputs!X36<0,0,(X53*DB_Inputs!X8)*DB_Inputs!X36/1000)","v":26200.722560778078},{"$f":"IF(DB_Inputs!Y36<0,0,(Y53*DB_Inputs!Y8)*DB_Inputs!Y36/1000)","v":35536.992323230203},{"$f":"IF(DB_Inputs!Z36<0,0,(Z53*DB_Inputs!Z8)*DB_Inputs!Z36/1000)","v":25979.894714283248},{"$f":"IF(DB_Inputs!AA36<0,0,(AA53*DB_Inputs!AA8)*DB_Inputs!AA36/1000)","v":12854.253407449229},{"$f":"SUM(P111:AA111)","v":287879.22722341894},null,{"$f":"IF(DB_Inputs!AD36<0,0,(AD53*DB_Inputs!AD8)*DB_Inputs!AD36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE36<0,0,(AE53*DB_Inputs!AE8)*DB_Inputs!AE36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF36<0,0,(AF53*DB_Inputs!AF8)*DB_Inputs!AF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG36<0,0,(AG53*DB_Inputs!AG8)*DB_Inputs!AG36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH36<0,0,(AH53*DB_Inputs!AH8)*DB_Inputs!AH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI36<0,0,(AI53*DB_Inputs!AI8)*DB_Inputs!AI36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ36<0,0,(AJ53*DB_Inputs!AJ8)*DB_Inputs!AJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK36<0,0,(AK53*DB_Inputs!AK8)*DB_Inputs!AK36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL36<0,0,(AL53*DB_Inputs!AL8)*DB_Inputs!AL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM36<0,0,(AM53*DB_Inputs!AM8)*DB_Inputs!AM36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN36<0,0,(AN53*DB_Inputs!AN8)*DB_Inputs!AN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO36<0,0,(AO53*DB_Inputs!AO8)*DB_Inputs!AO36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AD111:AO111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR36<0,0,(AR53*DB_Inputs!AR8)*DB_Inputs!AR36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS36<0,0,(AS53*DB_Inputs!AS8)*DB_Inputs!AS36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT36<0,0,(AT53*DB_Inputs!AT8)*DB_Inputs!AT36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU36<0,0,(AU53*DB_Inputs!AU8)*DB_Inputs!AU36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV36<0,0,(AV53*DB_Inputs!AV8)*DB_Inputs!AV36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW36<0,0,(AW53*DB_Inputs!AW8)*DB_Inputs!AW36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX36<0,0,(AX53*DB_Inputs!AX8)*DB_Inputs!AX36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY36<0,0,(AY53*DB_Inputs!AY8)*DB_Inputs!AY36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ36<0,0,(AZ53*DB_Inputs!AZ8)*DB_Inputs!AZ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA36<0,0,(BA53*DB_Inputs!BA8)*DB_Inputs!BA36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB36<0,0,(BB53*DB_Inputs!BB8)*DB_Inputs!BB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC36<0,0,(BC53*DB_Inputs!BC8)*DB_Inputs!BC36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AR111:BC111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF36<0,0,(BF53*DB_Inputs!BF8)*DB_Inputs!BF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG36<0,0,(BG53*DB_Inputs!BG8)*DB_Inputs!BG36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH36<0,0,(BH53*DB_Inputs!BH8)*DB_Inputs!BH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI36<0,0,(BI53*DB_Inputs!BI8)*DB_Inputs!BI36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ36<0,0,(BJ53*DB_Inputs!BJ8)*DB_Inputs!BJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK36<0,0,(BK53*DB_Inputs!BK8)*DB_Inputs!BK36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL36<0,0,(BL53*DB_Inputs!BL8)*DB_Inputs!BL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM36<0,0,(BM53*DB_Inputs!BM8)*DB_Inputs!BM36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN36<0,0,(BN53*DB_Inputs!BN8)*DB_Inputs!BN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO36<0,0,(BO53*DB_Inputs!BO8)*DB_Inputs!BO36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP36<0,0,(BP53*DB_Inputs!BP8)*DB_Inputs!BP36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ36<0,0,(BQ53*DB_Inputs!BQ8)*DB_Inputs!BQ36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BF111:BQ111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT36<0,0,(BT53*DB_Inputs!BT8)*DB_Inputs!BT36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BU36<0,0,(BU53*DB_Inputs!BU8)*DB_Inputs!BU36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BV36<0,0,(BV53*DB_Inputs!BV8)*DB_Inputs!BV36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BW36<0,0,(BW53*DB_Inputs!BW8)*DB_Inputs!BW36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BX36<0,0,(BX53*DB_Inputs!BX8)*DB_Inputs!BX36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BY36<0,0,(BY53*DB_Inputs!BY8)*DB_Inputs!BY36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BZ36<0,0,(BZ53*DB_Inputs!BZ8)*DB_Inputs!BZ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CA36<0,0,(CA53*DB_Inputs!CA8)*DB_Inputs!CA36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CB36<0,0,(CB53*DB_Inputs!CB8)*DB_Inputs!CB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CC36<0,0,(CC53*DB_Inputs!CC8)*DB_Inputs!CC36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CD36<0,0,(CD53*DB_Inputs!CD8)*DB_Inputs!CD36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CE36<0,0,(CE53*DB_Inputs!CE8)*DB_Inputs!CE36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BT111:CE111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CH36<0,0,(CH53*DB_Inputs!CH8)*DB_Inputs!CH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CI36<0,0,(CI53*DB_Inputs!CI8)*DB_Inputs!CI36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CJ36<0,0,(CJ53*DB_Inputs!CJ8)*DB_Inputs!CJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CK36<0,0,(CK53*DB_Inputs!CK8)*DB_Inputs!CK36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CL36<0,0,(CL53*DB_Inputs!CL8)*DB_Inputs!CL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CM36<0,0,(CM53*DB_Inputs!CM8)*DB_Inputs!CM36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CN36<0,0,(CN53*DB_Inputs!CN8)*DB_Inputs!CN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CO36<0,0,(CO53*DB_Inputs!CO8)*DB_Inputs!CO36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CP36<0,0,(CP53*DB_Inputs!CP8)*DB_Inputs!CP36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CQ36<0,0,(CQ53*DB_Inputs!CQ8)*DB_Inputs!CQ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CR36<0,0,(CR53*DB_Inputs!CR8)*DB_Inputs!CR36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CS36<0,0,(CS53*DB_Inputs!CS8)*DB_Inputs!CS36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CH111:CS111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CV36<0,0,(CV53*DB_Inputs!CV8)*DB_Inputs!CV36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CW36<0,0,(CW53*DB_Inputs!CW8)*DB_Inputs!CW36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CX36<0,0,(CX53*DB_Inputs!CX8)*DB_Inputs!CX36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CY36<0,0,(CY53*DB_Inputs!CY8)*DB_Inputs!CY36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CZ36<0,0,(CZ53*DB_Inputs!CZ8)*DB_Inputs!CZ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DA36<0,0,(DA53*DB_Inputs!DA8)*DB_Inputs!DA36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DB36<0,0,(DB53*DB_Inputs!DB8)*DB_Inputs!DB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DC36<0,0,(DC53*DB_Inputs!DC8)*DB_Inputs!DC36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DD36<0,0,(DD53*DB_Inputs!DD8)*DB_Inputs!DD36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DE36<0,0,(DE53*DB_Inputs!DE8)*DB_Inputs!DE36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DF36<0,0,(DF53*DB_Inputs!DF8)*DB_Inputs!DF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DG36<0,0,(DG53*DB_Inputs!DG8)*DB_Inputs!DG36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CV111:DG111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DJ36<0,0,(DJ53*DB_Inputs!DJ8)*DB_Inputs!DJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DK36<0,0,(DK53*DB_Inputs!DK8)*DB_Inputs!DK36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DL36<0,0,(DL53*DB_Inputs!DL8)*DB_Inputs!DL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DM36<0,0,(DM53*DB_Inputs!DM8)*DB_Inputs!DM36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DN36<0,0,(DN53*DB_Inputs!DN8)*DB_Inputs!DN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DO36<0,0,(DO53*DB_Inputs!DO8)*DB_Inputs!DO36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DP36<0,0,(DP53*DB_Inputs!DP8)*DB_Inputs!DP36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DQ36<0,0,(DQ53*DB_Inputs!DQ8)*DB_Inputs!DQ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DR36<0,0,(DR53*DB_Inputs!DR8)*DB_Inputs!DR36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DS36<0,0,(DS53*DB_Inputs!DS8)*DB_Inputs!DS36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DT36<0,0,(DT53*DB_Inputs!DT8)*DB_Inputs!DT36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DU36<0,0,(DU53*DB_Inputs!DU8)*DB_Inputs!DU36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DJ111:DU111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DX36<0,0,(DX53*DB_Inputs!DX8)*DB_Inputs!DX36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DY36<0,0,(DY53*DB_Inputs!DY8)*DB_Inputs!DY36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DZ36<0,0,(DZ53*DB_Inputs!DZ8)*DB_Inputs!DZ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EA36<0,0,(EA53*DB_Inputs!EA8)*DB_Inputs!EA36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EB36<0,0,(EB53*DB_Inputs!EB8)*DB_Inputs!EB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EC36<0,0,(EC53*DB_Inputs!EC8)*DB_Inputs!EC36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ED36<0,0,(ED53*DB_Inputs!ED8)*DB_Inputs!ED36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EE36<0,0,(EE53*DB_Inputs!EE8)*DB_Inputs!EE36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EF36<0,0,(EF53*DB_Inputs!EF8)*DB_Inputs!EF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EG36<0,0,(EG53*DB_Inputs!EG8)*DB_Inputs!EG36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EH36<0,0,(EH53*DB_Inputs!EH8)*DB_Inputs!EH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EI36<0,0,(EI53*DB_Inputs!EI8)*DB_Inputs!EI36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DX111:EI111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EL36<0,0,(EL53*DB_Inputs!EL8)*DB_Inputs!EL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EM36<0,0,(EM53*DB_Inputs!EM8)*DB_Inputs!EM36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EN36<0,0,(EN53*DB_Inputs!EN8)*DB_Inputs!EN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EO36<0,0,(EO53*DB_Inputs!EO8)*DB_Inputs!EO36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EP36<0,0,(EP53*DB_Inputs!EP8)*DB_Inputs!EP36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EQ36<0,0,(EQ53*DB_Inputs!EQ8)*DB_Inputs!EQ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ER36<0,0,(ER53*DB_Inputs!ER8)*DB_Inputs!ER36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ES36<0,0,(ES53*DB_Inputs!ES8)*DB_Inputs!ES36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ET36<0,0,(ET53*DB_Inputs!ET8)*DB_Inputs!ET36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EU36<0,0,(EU53*DB_Inputs!EU8)*DB_Inputs!EU36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EV36<0,0,(EV53*DB_Inputs!EV8)*DB_Inputs!EV36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EW36<0,0,(EW53*DB_Inputs!EW8)*DB_Inputs!EW36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EL111:EW111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EZ36<0,0,(EZ53*DB_Inputs!EZ8)*DB_Inputs!EZ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FA36<0,0,(FA53*DB_Inputs!FA8)*DB_Inputs!FA36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FB36<0,0,(FB53*DB_Inputs!FB8)*DB_Inputs!FB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FC36<0,0,(FC53*DB_Inputs!FC8)*DB_Inputs!FC36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FD36<0,0,(FD53*DB_Inputs!FD8)*DB_Inputs!FD36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FE36<0,0,(FE53*DB_Inputs!FE8)*DB_Inputs!FE36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FF36<0,0,(FF53*DB_Inputs!FF8)*DB_Inputs!FF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FG36<0,0,(FG53*DB_Inputs!FG8)*DB_Inputs!FG36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FH36<0,0,(FH53*DB_Inputs!FH8)*DB_Inputs!FH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FI36<0,0,(FI53*DB_Inputs!FI8)*DB_Inputs!FI36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FJ36<0,0,(FJ53*DB_Inputs!FJ8)*DB_Inputs!FJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FK36<0,0,(FK53*DB_Inputs!FK8)*DB_Inputs!FK36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EZ111:FK111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!FN36<0,0,(FN53*DB_Inputs!FN8)*DB_Inputs!FN36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FO36<0,0,(FO53*DB_Inputs!FO8)*DB_Inputs!FO36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FP36<0,0,(FP53*DB_Inputs!FP8)*DB_Inputs!FP36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FQ36<0,0,(FQ53*DB_Inputs!FQ8)*DB_Inputs!FQ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FR36<0,0,(FR53*DB_Inputs!FR8)*DB_Inputs!FR36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FS36<0,0,(FS53*DB_Inputs!FS8)*DB_Inputs!FS36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FT36<0,0,(FT53*DB_Inputs!FT8)*DB_Inputs!FT36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FU36<0,0,(FU53*DB_Inputs!FU8)*DB_Inputs!FU36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FV36<0,0,(FV53*DB_Inputs!FV8)*DB_Inputs!FV36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FW36<0,0,(FW53*DB_Inputs!FW8)*DB_Inputs!FW36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FX36<0,0,(FX53*DB_Inputs!FX8)*DB_Inputs!FX36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FY36<0,0,(FY53*DB_Inputs!FY8)*DB_Inputs!FY36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(FN111:FY111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GB36<0,0,(GB53*DB_Inputs!GB8)*DB_Inputs!GB36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GC36<0,0,(GC53*DB_Inputs!GC8)*DB_Inputs!GC36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GD36<0,0,(GD53*DB_Inputs!GD8)*DB_Inputs!GD36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GE36<0,0,(GE53*DB_Inputs!GE8)*DB_Inputs!GE36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GF36<0,0,(GF53*DB_Inputs!GF8)*DB_Inputs!GF36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GG36<0,0,(GG53*DB_Inputs!GG8)*DB_Inputs!GG36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GH36<0,0,(GH53*DB_Inputs!GH8)*DB_Inputs!GH36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GI36<0,0,(GI53*DB_Inputs!GI8)*DB_Inputs!GI36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GJ36<0,0,(GJ53*DB_Inputs!GJ8)*DB_Inputs!GJ36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GK36<0,0,(GK53*DB_Inputs!GK8)*DB_Inputs!GK36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GL36<0,0,(GL53*DB_Inputs!GL8)*DB_Inputs!GL36/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GM36<0,0,(GM53*DB_Inputs!GM8)*DB_Inputs!GM36/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(GB111:GM111)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GP36<0,0,(GP53*DB_Inputs!GP8)*DB_Inputs!GP36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GQ36<0,0,(GQ53*DB_Inputs!GQ8)*DB_Inputs!GQ36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GR36<0,0,(GR53*DB_Inputs!GR8)*DB_Inputs!GR36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GS36<0,0,(GS53*DB_Inputs!GS8)*DB_Inputs!GS36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GT36<0,0,(GT53*DB_Inputs!GT8)*DB_Inputs!GT36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GU36<0,0,(GU53*DB_Inputs!GU8)*DB_Inputs!GU36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GV36<0,0,(GV53*DB_Inputs!GV8)*DB_Inputs!GV36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GW36<0,0,(GW53*DB_Inputs!GW8)*DB_Inputs!GW36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GX36<0,0,(GX53*DB_Inputs!GX8)*DB_Inputs!GX36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GY36<0,0,(GY53*DB_Inputs!GY8)*DB_Inputs!GY36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GZ36<0,0,(GZ53*DB_Inputs!GZ8)*DB_Inputs!GZ36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!HA36<0,0,(HA53*DB_Inputs!HA8)*DB_Inputs!HA36/1000)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GP111:HA111)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue LLH",{"$f":"IF(DB_Inputs!B37<0,0,(B54*DB_Inputs!B9)*DB_Inputs!B37/1000)","v":0},{"$f":"IF(DB_Inputs!C37<0,0,(C54*DB_Inputs!C9)*DB_Inputs!C37/1000)","v":0},{"$f":"IF(DB_Inputs!D37<0,0,(D54*DB_Inputs!D9)*DB_Inputs!D37/1000)","v":0},{"$f":"IF(DB_Inputs!E37<0,0,(E54*DB_Inputs!E9)*DB_Inputs!E37/1000)","v":0},{"$f":"IF(DB_Inputs!F37<0,0,(F54*DB_Inputs!F9)*DB_Inputs!F37/1000)","v":0},{"$f":"IF(DB_Inputs!G37<0,0,(G54*DB_Inputs!G9)*DB_Inputs!G37/1000)","v":0},{"$f":"IF(DB_Inputs!H37<0,0,(H54*DB_Inputs!H9)*DB_Inputs!H37/1000)","v":0},{"$f":"IF(DB_Inputs!I37<0,0,(I54*DB_Inputs!I9)*DB_Inputs!I37/1000)","v":18410.306699439225},{"$f":"IF(DB_Inputs!J37<0,0,(J54*DB_Inputs!J9)*DB_Inputs!J37/1000)","v":26364.121439814338},{"$f":"IF(DB_Inputs!K37<0,0,(K54*DB_Inputs!K9)*DB_Inputs!K37/1000)","v":0},{"$f":"IF(DB_Inputs!L37<0,0,(L54*DB_Inputs!L9)*DB_Inputs!L37/1000)","v":0},{"$f":"IF(DB_Inputs!M37<0,0,(M54*DB_Inputs!M9)*DB_Inputs!M37/1000)","v":0},{"$f":"SUM(B112:M112)","v":44774.428139253563},null,{"$f":"IF(DB_Inputs!P37<0,0,(P54*DB_Inputs!P9)*DB_Inputs!P37/1000)","v":0},{"$f":"IF(DB_Inputs!Q37<0,0,(Q54*DB_Inputs!Q9)*DB_Inputs!Q37/1000)","v":0},{"$f":"IF(DB_Inputs!R37<0,0,(R54*DB_Inputs!R9)*DB_Inputs!R37/1000)","v":0},{"$f":"IF(DB_Inputs!S37<0,0,(S54*DB_Inputs!S9)*DB_Inputs!S37/1000)","v":0},{"$f":"IF(DB_Inputs!T37<0,0,(T54*DB_Inputs!T9)*DB_Inputs!T37/1000)","v":1853.1201324014748},{"$f":"IF(DB_Inputs!U37<0,0,(U54*DB_Inputs!U9)*DB_Inputs!U37/1000)","v":9815.3237746875839},{"$f":"IF(DB_Inputs!V37<0,0,(V54*DB_Inputs!V9)*DB_Inputs!V37/1000)","v":31166.468180572898},{"$f":"IF(DB_Inputs!W37<0,0,(W54*DB_Inputs!W9)*DB_Inputs!W37/1000)","v":11945.979429327768},{"$f":"IF(DB_Inputs!X37<0,0,(X54*DB_Inputs!X9)*DB_Inputs!X37/1000)","v":10502.177323739035},{"$f":"IF(DB_Inputs!Y37<0,0,(Y54*DB_Inputs!Y9)*DB_Inputs!Y37/1000)","v":18031.845433109724},{"$f":"IF(DB_Inputs!Z37<0,0,(Z54*DB_Inputs!Z9)*DB_Inputs!Z37/1000)","v":1815.4209797428639},{"$f":"IF(DB_Inputs!AA37<0,0,(AA54*DB_Inputs!AA9)*DB_Inputs!AA37/1000)","v":0},{"$f":"SUM(P112:AA112)","v":85130.335253581346},null,{"$f":"IF(DB_Inputs!AD37<0,0,(AD54*DB_Inputs!AD9)*DB_Inputs!AD37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE37<0,0,(AE54*DB_Inputs!AE9)*DB_Inputs!AE37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF37<0,0,(AF54*DB_Inputs!AF9)*DB_Inputs!AF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG37<0,0,(AG54*DB_Inputs!AG9)*DB_Inputs!AG37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH37<0,0,(AH54*DB_Inputs!AH9)*DB_Inputs!AH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI37<0,0,(AI54*DB_Inputs!AI9)*DB_Inputs!AI37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ37<0,0,(AJ54*DB_Inputs!AJ9)*DB_Inputs!AJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK37<0,0,(AK54*DB_Inputs!AK9)*DB_Inputs!AK37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL37<0,0,(AL54*DB_Inputs!AL9)*DB_Inputs!AL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM37<0,0,(AM54*DB_Inputs!AM9)*DB_Inputs!AM37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN37<0,0,(AN54*DB_Inputs!AN9)*DB_Inputs!AN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO37<0,0,(AO54*DB_Inputs!AO9)*DB_Inputs!AO37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AD112:AO112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR37<0,0,(AR54*DB_Inputs!AR9)*DB_Inputs!AR37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS37<0,0,(AS54*DB_Inputs!AS9)*DB_Inputs!AS37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT37<0,0,(AT54*DB_Inputs!AT9)*DB_Inputs!AT37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU37<0,0,(AU54*DB_Inputs!AU9)*DB_Inputs!AU37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV37<0,0,(AV54*DB_Inputs!AV9)*DB_Inputs!AV37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW37<0,0,(AW54*DB_Inputs!AW9)*DB_Inputs!AW37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX37<0,0,(AX54*DB_Inputs!AX9)*DB_Inputs!AX37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY37<0,0,(AY54*DB_Inputs!AY9)*DB_Inputs!AY37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ37<0,0,(AZ54*DB_Inputs!AZ9)*DB_Inputs!AZ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA37<0,0,(BA54*DB_Inputs!BA9)*DB_Inputs!BA37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB37<0,0,(BB54*DB_Inputs!BB9)*DB_Inputs!BB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC37<0,0,(BC54*DB_Inputs!BC9)*DB_Inputs!BC37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(AR112:BC112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF37<0,0,(BF54*DB_Inputs!BF9)*DB_Inputs!BF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG37<0,0,(BG54*DB_Inputs!BG9)*DB_Inputs!BG37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH37<0,0,(BH54*DB_Inputs!BH9)*DB_Inputs!BH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI37<0,0,(BI54*DB_Inputs!BI9)*DB_Inputs!BI37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ37<0,0,(BJ54*DB_Inputs!BJ9)*DB_Inputs!BJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK37<0,0,(BK54*DB_Inputs!BK9)*DB_Inputs!BK37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL37<0,0,(BL54*DB_Inputs!BL9)*DB_Inputs!BL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM37<0,0,(BM54*DB_Inputs!BM9)*DB_Inputs!BM37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN37<0,0,(BN54*DB_Inputs!BN9)*DB_Inputs!BN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO37<0,0,(BO54*DB_Inputs!BO9)*DB_Inputs!BO37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP37<0,0,(BP54*DB_Inputs!BP9)*DB_Inputs!BP37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ37<0,0,(BQ54*DB_Inputs!BQ9)*DB_Inputs!BQ37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BF112:BQ112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT37<0,0,(BT54*DB_Inputs!BT9)*DB_Inputs!BT37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BU37<0,0,(BU54*DB_Inputs!BU9)*DB_Inputs!BU37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BV37<0,0,(BV54*DB_Inputs!BV9)*DB_Inputs!BV37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BW37<0,0,(BW54*DB_Inputs!BW9)*DB_Inputs!BW37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BX37<0,0,(BX54*DB_Inputs!BX9)*DB_Inputs!BX37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BY37<0,0,(BY54*DB_Inputs!BY9)*DB_Inputs!BY37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BZ37<0,0,(BZ54*DB_Inputs!BZ9)*DB_Inputs!BZ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CA37<0,0,(CA54*DB_Inputs!CA9)*DB_Inputs!CA37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CB37<0,0,(CB54*DB_Inputs!CB9)*DB_Inputs!CB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CC37<0,0,(CC54*DB_Inputs!CC9)*DB_Inputs!CC37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CD37<0,0,(CD54*DB_Inputs!CD9)*DB_Inputs!CD37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CE37<0,0,(CE54*DB_Inputs!CE9)*DB_Inputs!CE37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(BT112:CE112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CH37<0,0,(CH54*DB_Inputs!CH9)*DB_Inputs!CH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CI37<0,0,(CI54*DB_Inputs!CI9)*DB_Inputs!CI37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CJ37<0,0,(CJ54*DB_Inputs!CJ9)*DB_Inputs!CJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CK37<0,0,(CK54*DB_Inputs!CK9)*DB_Inputs!CK37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CL37<0,0,(CL54*DB_Inputs!CL9)*DB_Inputs!CL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CM37<0,0,(CM54*DB_Inputs!CM9)*DB_Inputs!CM37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CN37<0,0,(CN54*DB_Inputs!CN9)*DB_Inputs!CN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CO37<0,0,(CO54*DB_Inputs!CO9)*DB_Inputs!CO37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CP37<0,0,(CP54*DB_Inputs!CP9)*DB_Inputs!CP37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CQ37<0,0,(CQ54*DB_Inputs!CQ9)*DB_Inputs!CQ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CR37<0,0,(CR54*DB_Inputs!CR9)*DB_Inputs!CR37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CS37<0,0,(CS54*DB_Inputs!CS9)*DB_Inputs!CS37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CH112:CS112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!CV37<0,0,(CV54*DB_Inputs!CV9)*DB_Inputs!CV37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CW37<0,0,(CW54*DB_Inputs!CW9)*DB_Inputs!CW37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CX37<0,0,(CX54*DB_Inputs!CX9)*DB_Inputs!CX37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CY37<0,0,(CY54*DB_Inputs!CY9)*DB_Inputs!CY37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CZ37<0,0,(CZ54*DB_Inputs!CZ9)*DB_Inputs!CZ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DA37<0,0,(DA54*DB_Inputs!DA9)*DB_Inputs!DA37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DB37<0,0,(DB54*DB_Inputs!DB9)*DB_Inputs!DB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DC37<0,0,(DC54*DB_Inputs!DC9)*DB_Inputs!DC37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DD37<0,0,(DD54*DB_Inputs!DD9)*DB_Inputs!DD37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DE37<0,0,(DE54*DB_Inputs!DE9)*DB_Inputs!DE37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DF37<0,0,(DF54*DB_Inputs!DF9)*DB_Inputs!DF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DG37<0,0,(DG54*DB_Inputs!DG9)*DB_Inputs!DG37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(CV112:DG112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DJ37<0,0,(DJ54*DB_Inputs!DJ9)*DB_Inputs!DJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DK37<0,0,(DK54*DB_Inputs!DK9)*DB_Inputs!DK37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DL37<0,0,(DL54*DB_Inputs!DL9)*DB_Inputs!DL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DM37<0,0,(DM54*DB_Inputs!DM9)*DB_Inputs!DM37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DN37<0,0,(DN54*DB_Inputs!DN9)*DB_Inputs!DN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DO37<0,0,(DO54*DB_Inputs!DO9)*DB_Inputs!DO37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DP37<0,0,(DP54*DB_Inputs!DP9)*DB_Inputs!DP37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DQ37<0,0,(DQ54*DB_Inputs!DQ9)*DB_Inputs!DQ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DR37<0,0,(DR54*DB_Inputs!DR9)*DB_Inputs!DR37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DS37<0,0,(DS54*DB_Inputs!DS9)*DB_Inputs!DS37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DT37<0,0,(DT54*DB_Inputs!DT9)*DB_Inputs!DT37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DU37<0,0,(DU54*DB_Inputs!DU9)*DB_Inputs!DU37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DJ112:DU112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!DX37<0,0,(DX54*DB_Inputs!DX9)*DB_Inputs!DX37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DY37<0,0,(DY54*DB_Inputs!DY9)*DB_Inputs!DY37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DZ37<0,0,(DZ54*DB_Inputs!DZ9)*DB_Inputs!DZ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EA37<0,0,(EA54*DB_Inputs!EA9)*DB_Inputs!EA37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EB37<0,0,(EB54*DB_Inputs!EB9)*DB_Inputs!EB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EC37<0,0,(EC54*DB_Inputs!EC9)*DB_Inputs!EC37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ED37<0,0,(ED54*DB_Inputs!ED9)*DB_Inputs!ED37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EE37<0,0,(EE54*DB_Inputs!EE9)*DB_Inputs!EE37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EF37<0,0,(EF54*DB_Inputs!EF9)*DB_Inputs!EF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EG37<0,0,(EG54*DB_Inputs!EG9)*DB_Inputs!EG37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EH37<0,0,(EH54*DB_Inputs!EH9)*DB_Inputs!EH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EI37<0,0,(EI54*DB_Inputs!EI9)*DB_Inputs!EI37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(DX112:EI112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EL37<0,0,(EL54*DB_Inputs!EL9)*DB_Inputs!EL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EM37<0,0,(EM54*DB_Inputs!EM9)*DB_Inputs!EM37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EN37<0,0,(EN54*DB_Inputs!EN9)*DB_Inputs!EN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EO37<0,0,(EO54*DB_Inputs!EO9)*DB_Inputs!EO37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EP37<0,0,(EP54*DB_Inputs!EP9)*DB_Inputs!EP37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EQ37<0,0,(EQ54*DB_Inputs!EQ9)*DB_Inputs!EQ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ER37<0,0,(ER54*DB_Inputs!ER9)*DB_Inputs!ER37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ES37<0,0,(ES54*DB_Inputs!ES9)*DB_Inputs!ES37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!ET37<0,0,(ET54*DB_Inputs!ET9)*DB_Inputs!ET37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EU37<0,0,(EU54*DB_Inputs!EU9)*DB_Inputs!EU37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EV37<0,0,(EV54*DB_Inputs!EV9)*DB_Inputs!EV37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EW37<0,0,(EW54*DB_Inputs!EW9)*DB_Inputs!EW37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EL112:EW112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!EZ37<0,0,(EZ54*DB_Inputs!EZ9)*DB_Inputs!EZ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FA37<0,0,(FA54*DB_Inputs!FA9)*DB_Inputs!FA37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FB37<0,0,(FB54*DB_Inputs!FB9)*DB_Inputs!FB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FC37<0,0,(FC54*DB_Inputs!FC9)*DB_Inputs!FC37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FD37<0,0,(FD54*DB_Inputs!FD9)*DB_Inputs!FD37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FE37<0,0,(FE54*DB_Inputs!FE9)*DB_Inputs!FE37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FF37<0,0,(FF54*DB_Inputs!FF9)*DB_Inputs!FF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FG37<0,0,(FG54*DB_Inputs!FG9)*DB_Inputs!FG37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FH37<0,0,(FH54*DB_Inputs!FH9)*DB_Inputs!FH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FI37<0,0,(FI54*DB_Inputs!FI9)*DB_Inputs!FI37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FJ37<0,0,(FJ54*DB_Inputs!FJ9)*DB_Inputs!FJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FK37<0,0,(FK54*DB_Inputs!FK9)*DB_Inputs!FK37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(EZ112:FK112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!FN37<0,0,(FN54*DB_Inputs!FN9)*DB_Inputs!FN37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FO37<0,0,(FO54*DB_Inputs!FO9)*DB_Inputs!FO37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FP37<0,0,(FP54*DB_Inputs!FP9)*DB_Inputs!FP37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FQ37<0,0,(FQ54*DB_Inputs!FQ9)*DB_Inputs!FQ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FR37<0,0,(FR54*DB_Inputs!FR9)*DB_Inputs!FR37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FS37<0,0,(FS54*DB_Inputs!FS9)*DB_Inputs!FS37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FT37<0,0,(FT54*DB_Inputs!FT9)*DB_Inputs!FT37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FU37<0,0,(FU54*DB_Inputs!FU9)*DB_Inputs!FU37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FV37<0,0,(FV54*DB_Inputs!FV9)*DB_Inputs!FV37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FW37<0,0,(FW54*DB_Inputs!FW9)*DB_Inputs!FW37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FX37<0,0,(FX54*DB_Inputs!FX9)*DB_Inputs!FX37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FY37<0,0,(FY54*DB_Inputs!FY9)*DB_Inputs!FY37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(FN112:FY112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GB37<0,0,(GB54*DB_Inputs!GB9)*DB_Inputs!GB37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GC37<0,0,(GC54*DB_Inputs!GC9)*DB_Inputs!GC37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GD37<0,0,(GD54*DB_Inputs!GD9)*DB_Inputs!GD37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GE37<0,0,(GE54*DB_Inputs!GE9)*DB_Inputs!GE37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GF37<0,0,(GF54*DB_Inputs!GF9)*DB_Inputs!GF37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GG37<0,0,(GG54*DB_Inputs!GG9)*DB_Inputs!GG37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GH37<0,0,(GH54*DB_Inputs!GH9)*DB_Inputs!GH37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GI37<0,0,(GI54*DB_Inputs!GI9)*DB_Inputs!GI37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GJ37<0,0,(GJ54*DB_Inputs!GJ9)*DB_Inputs!GJ37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GK37<0,0,(GK54*DB_Inputs!GK9)*DB_Inputs!GK37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GL37<0,0,(GL54*DB_Inputs!GL9)*DB_Inputs!GL37/1000)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GM37<0,0,(GM54*DB_Inputs!GM9)*DB_Inputs!GM37/1000)","v":{"$error":"#N/A"}},{"$f":"SUM(GB112:GM112)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!GP37<0,0,(GP54*DB_Inputs!GP9)*DB_Inputs!GP37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GQ37<0,0,(GQ54*DB_Inputs!GQ9)*DB_Inputs!GQ37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GR37<0,0,(GR54*DB_Inputs!GR9)*DB_Inputs!GR37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GS37<0,0,(GS54*DB_Inputs!GS9)*DB_Inputs!GS37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GT37<0,0,(GT54*DB_Inputs!GT9)*DB_Inputs!GT37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GU37<0,0,(GU54*DB_Inputs!GU9)*DB_Inputs!GU37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GV37<0,0,(GV54*DB_Inputs!GV9)*DB_Inputs!GV37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GW37<0,0,(GW54*DB_Inputs!GW9)*DB_Inputs!GW37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GX37<0,0,(GX54*DB_Inputs!GX9)*DB_Inputs!GX37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GY37<0,0,(GY54*DB_Inputs!GY9)*DB_Inputs!GY37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!GZ37<0,0,(GZ54*DB_Inputs!GZ9)*DB_Inputs!GZ37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(DB_Inputs!HA37<0,0,(HA54*DB_Inputs!HA9)*DB_Inputs!HA37/1000)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GP112:HA112)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue Flat",{"$f":"SUM(B111:B112)","v":2471.050448279208},{"$f":"SUM(C111:C112)","v":4989.6155538122102},0,0,0,0,0,58060.739173021459,86414.753632230218,8347.9454591286722,10204.512702328073,6214.1988044972932,{"$f":"SUM(B113:M113)","v":176702.81577329713},null,{"$f":"SUM(P111:P112)","v":4506.2024805375677},{"$f":"SUM(Q111:Q112)","v":10404.3873669969},14499.142269805718,28784.845502699103,22994.569011412761,40905.018847143569,86484.914473244222,33509.175782828053,36702.899884517115,53568.837756339926,27795.315694026111,12854.253407449229,{"$f":"SUM(P113:AA113)","v":373009.56247700029},null,{"$f":"SUM(AD111:AD112)","v":{"$error":"#N/A"}},{"$f":"SUM(AE111:AE112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD113:AO113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR111:AR112)","v":{"$error":"#N/A"}},{"$f":"SUM(AS111:AS112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR113:BC113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF111:BF112)","v":{"$error":"#N/A"}},{"$f":"SUM(BG111:BG112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF113:BQ113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT111:BT112)","v":{"$error":"#N/A"}},{"$f":"SUM(BU111:BU112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT113:CE113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH111:CH112)","v":{"$error":"#N/A"}},{"$f":"SUM(CI111:CI112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH113:CS113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV111:CV112)","v":{"$error":"#N/A"}},{"$f":"SUM(CW111:CW112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV113:DG113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ111:DJ112)","v":{"$error":"#N/A"}},{"$f":"SUM(DK111:DK112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ113:DU113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX111:DX112)","v":{"$error":"#N/A"}},{"$f":"SUM(DY111:DY112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX113:EI113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL111:EL112)","v":{"$error":"#N/A"}},{"$f":"SUM(EM111:EM112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL113:EW113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ111:EZ112)","v":{"$error":"#N/A"}},{"$f":"SUM(FA111:FA112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ113:FK113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN111:FN112)","v":{"$error":"#N/A"}},{"$f":"SUM(FO111:FO112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN113:FY113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB111:GB112)","v":{"$error":"#N/A"}},{"$f":"SUM(GC111:GC112)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB113:GM113)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP111:GP112)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ111:GQ112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(GP113:HA113)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue with CAISO   ($000)"]
["Surplus Energy Revenue HLH",{"$f":"((B95+B99+B103-B111)*rho)+B111","v":2167.1536291095845},4339.4865751236266,0,0,0,0,0,39158.000754711677,58803.900402646352,7295.5385512771782,9501.3692336934491,5512.847405878455,{"$f":"SUM(B115:M115)","v":126778.29655244031},null,{"$f":"((P95+P99+P103-P111)*rho)+P111","v":3868.113094245768},8790.1211833557973,13276.330703771462,24803.925209445049,20151.254403574614,30035.19641754531,54235.85469131179,21589.201159621753,25961.585126171129,34782.169605232179,24801.18296002605,11746.303773948846,{"$f":"SUM(P115:AA115)","v":274041.23832824978},null,{"$f":"AD95+AD99+AD103","v":{"$error":"#N/A"}},{"$f":"AE95+AE99+AE103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AM95+AM99+AM103","v":{"$error":"#N/A"}},{"$f":"AN95+AN99+AN103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(AD115:AO115)","v":{"$error":"#N/A"}},null,{"$f":"AR95+AR99+AR103","v":{"$error":"#N/A"}},{"$f":"AS95+AS99+AS103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BA95+BA99+BA103","v":{"$error":"#N/A"}},{"$f":"BB95+BB99+BB103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(AR115:BC115)","v":{"$error":"#N/A"}},null,{"$f":"BF95+BF99+BF103","v":{"$error":"#N/A"}},{"$f":"BG95+BG99+BG103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BO95+BO99+BO103","v":{"$error":"#N/A"}},{"$f":"BP95+BP99+BP103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(BF115:BQ115)","v":{"$error":"#N/A"}},null,{"$f":"BT95+BT99+BT103","v":{"$error":"#N/A"}},{"$f":"BU95+BU99+BU103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CC95+CC99+CC103","v":{"$error":"#N/A"}},{"$f":"CD95+CD99+CD103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(BT115:CE115)","v":{"$error":"#N/A"}},null,{"$f":"CH95+CH99+CH103","v":{"$error":"#N/A"}},{"$f":"CI95+CI99+CI103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CQ95+CQ99+CQ103","v":{"$error":"#N/A"}},{"$f":"CR95+CR99+CR103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(CH115:CS115)","v":{"$error":"#N/A"}},null,{"$f":"CV95+CV99+CV103","v":{"$error":"#N/A"}},{"$f":"CW95+CW99+CW103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DE95+DE99+DE103","v":{"$error":"#N/A"}},{"$f":"DF95+DF99+DF103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(CV115:DG115)","v":{"$error":"#N/A"}},null,{"$f":"DJ95+DJ99+DJ103","v":{"$error":"#N/A"}},{"$f":"DK95+DK99+DK103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DS95+DS99+DS103","v":{"$error":"#N/A"}},{"$f":"DT95+DT99+DT103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(DJ115:DU115)","v":{"$error":"#N/A"}},null,{"$f":"DX95+DX99+DX103","v":{"$error":"#N/A"}},{"$f":"DY95+DY99+DY103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG95+EG99+EG103","v":{"$error":"#N/A"}},{"$f":"EH95+EH99+EH103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(DX115:EI115)","v":{"$error":"#N/A"}},null,{"$f":"EL95+EL99+EL103","v":{"$error":"#N/A"}},{"$f":"EM95+EM99+EM103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EU95+EU99+EU103","v":{"$error":"#N/A"}},{"$f":"EV95+EV99+EV103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(EL115:EW115)","v":{"$error":"#N/A"}},null,{"$f":"EZ95+EZ99+EZ103","v":{"$error":"#N/A"}},{"$f":"FA95+FA99+FA103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FI95+FI99+FI103","v":{"$error":"#N/A"}},{"$f":"FJ95+FJ99+FJ103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(EZ115:FK115)","v":{"$error":"#N/A"}},null,{"$f":"FN95+FN99+FN103","v":{"$error":"#N/A"}},{"$f":"FO95+FO99+FO103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FW95+FW99+FW103","v":{"$error":"#N/A"}},{"$f":"FX95+FX99+FX103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(FN115:FY115)","v":{"$error":"#N/A"}},null,{"$f":"GB95+GB99+GB103","v":{"$error":"#N/A"}},{"$f":"GC95+GC99+GC103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GK95+GK99+GK103","v":{"$error":"#N/A"}},{"$f":"GL95+GL99+GL103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(GB115:GM115)","v":{"$error":"#N/A"}},null,{"$f":"GP95+GP99+GP103","v":{"$error":"#DIV/0!"}},{"$f":"GQ95+GQ99+GQ103","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"GY95+GY99+GY103","v":{"$error":"#DIV/0!"}},{"$f":"GZ95+GZ99+GZ103","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(GP115:HA115)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue LLH",{"$f":"((B96+B100+B104-B112)*rho)+B112","v":0},0,0,0,0,0,0,18093.042586974745,25762.610755412759,0,0,0,{"$f":"SUM(B116:M116)","v":43855.653342387508},null,{"$f":"((P96+P100+P104-P112)*rho)+P112","v":0},0,0,0,1588.8036235687391,9142.2136348193835,30686.908796195847,12206.94446183943,10418.22054137401,17714.275884663075,1724.5283168999451,0,{"$f":"SUM(P116:AA116)","v":83481.895259360419},null,{"$f":"AD96+AD100+AD104","v":{"$error":"#N/A"}},{"$f":"AE96+AE100+AE104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AM96+AM100+AM104","v":{"$error":"#N/A"}},{"$f":"AN96+AN100+AN104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(AD116:AO116)","v":{"$error":"#N/A"}},null,{"$f":"AR96+AR100+AR104","v":{"$error":"#N/A"}},{"$f":"AS96+AS100+AS104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BA96+BA100+BA104","v":{"$error":"#N/A"}},{"$f":"BB96+BB100+BB104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(AR116:BC116)","v":{"$error":"#N/A"}},null,{"$f":"BF96+BF100+BF104","v":{"$error":"#N/A"}},{"$f":"BG96+BG100+BG104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BO96+BO100+BO104","v":{"$error":"#N/A"}},{"$f":"BP96+BP100+BP104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(BF116:BQ116)","v":{"$error":"#N/A"}},null,{"$f":"BT96+BT100+BT104","v":{"$error":"#N/A"}},{"$f":"BU96+BU100+BU104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CC96+CC100+CC104","v":{"$error":"#N/A"}},{"$f":"CD96+CD100+CD104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(BT116:CE116)","v":{"$error":"#N/A"}},null,{"$f":"CH96+CH100+CH104","v":{"$error":"#N/A"}},{"$f":"CI96+CI100+CI104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CQ96+CQ100+CQ104","v":{"$error":"#N/A"}},{"$f":"CR96+CR100+CR104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(CH116:CS116)","v":{"$error":"#N/A"}},null,{"$f":"CV96+CV100+CV104","v":{"$error":"#N/A"}},{"$f":"CW96+CW100+CW104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DE96+DE100+DE104","v":{"$error":"#N/A"}},{"$f":"DF96+DF100+DF104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(CV116:DG116)","v":{"$error":"#N/A"}},null,{"$f":"DJ96+DJ100+DJ104","v":{"$error":"#N/A"}},{"$f":"DK96+DK100+DK104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DS96+DS100+DS104","v":{"$error":"#N/A"}},{"$f":"DT96+DT100+DT104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(DJ116:DU116)","v":{"$error":"#N/A"}},null,{"$f":"DX96+DX100+DX104","v":{"$error":"#N/A"}},{"$f":"DY96+DY100+DY104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG96+EG100+EG104","v":{"$error":"#N/A"}},{"$f":"EH96+EH100+EH104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(DX116:EI116)","v":{"$error":"#N/A"}},null,{"$f":"EL96+EL100+EL104","v":{"$error":"#N/A"}},{"$f":"EM96+EM100+EM104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EU96+EU100+EU104","v":{"$error":"#N/A"}},{"$f":"EV96+EV100+EV104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(EL116:EW116)","v":{"$error":"#N/A"}},null,{"$f":"EZ96+EZ100+EZ104","v":{"$error":"#N/A"}},{"$f":"FA96+FA100+FA104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FI96+FI100+FI104","v":{"$error":"#N/A"}},{"$f":"FJ96+FJ100+FJ104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(EZ116:FK116)","v":{"$error":"#N/A"}},null,{"$f":"FN96+FN100+FN104","v":{"$error":"#N/A"}},{"$f":"FO96+FO100+FO104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FW96+FW100+FW104","v":{"$error":"#N/A"}},{"$f":"FX96+FX100+FX104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(FN116:FY116)","v":{"$error":"#N/A"}},null,{"$f":"GB96+GB100+GB104","v":{"$error":"#N/A"}},{"$f":"GC96+GC100+GC104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GK96+GK100+GK104","v":{"$error":"#N/A"}},{"$f":"GL96+GL100+GL104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(GB116:GM116)","v":{"$error":"#N/A"}},null,{"$f":"GP96+GP100+GP104","v":{"$error":"#DIV/0!"}},{"$f":"GQ96+GQ100+GQ104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"GY96+GY100+GY104","v":{"$error":"#DIV/0!"}},{"$f":"GZ96+GZ100+GZ104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(GP116:HA116)","v":{"$error":"#DIV/0!"}}]
["Surplus Energy Revenue Flat",{"$f":"SUM(B115:B116)","v":2167.1536291095845},{"$f":"SUM(C115:C116)","v":4339.4865751236266},0,0,0,0,0,57251.043341686425,84566.511158059118,7295.5385512771782,9501.3692336934491,5512.847405878455,{"$f":"SUM(B117:M117)","v":170633.94989482785},null,{"$f":"SUM(P115:P116)","v":3868.113094245768},{"$f":"SUM(Q115:Q116)","v":8790.1211833557973},13276.330703771462,24803.925209445049,21740.058027143354,39177.410052364692,84922.763487507633,33796.145621461183,36379.805667545137,52496.445489895254,26525.711276925995,11746.303773948846,{"$f":"SUM(P117:AA117)","v":357523.13358761015},null,{"$f":"SUM(AD115:AD116)","v":{"$error":"#N/A"}},{"$f":"SUM(AE115:AE116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD117:AO117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR115:AR116)","v":{"$error":"#N/A"}},{"$f":"SUM(AS115:AS116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR117:BC117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF115:BF116)","v":{"$error":"#N/A"}},{"$f":"SUM(BG115:BG116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF117:BQ117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT115:BT116)","v":{"$error":"#N/A"}},{"$f":"SUM(BU115:BU116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT117:CE117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH115:CH116)","v":{"$error":"#N/A"}},{"$f":"SUM(CI115:CI116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH117:CS117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV115:CV116)","v":{"$error":"#N/A"}},{"$f":"SUM(CW115:CW116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV117:DG117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ115:DJ116)","v":{"$error":"#N/A"}},{"$f":"SUM(DK115:DK116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ117:DU117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX115:DX116)","v":{"$error":"#N/A"}},{"$f":"SUM(DY115:DY116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX117:EI117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL115:EL116)","v":{"$error":"#N/A"}},{"$f":"SUM(EM115:EM116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL117:EW117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ115:EZ116)","v":{"$error":"#N/A"}},{"$f":"SUM(FA115:FA116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ117:FK117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN115:FN116)","v":{"$error":"#N/A"}},{"$f":"SUM(FO115:FO116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN117:FY117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB115:GB116)","v":{"$error":"#N/A"}},{"$f":"SUM(GC115:GC116)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB117:GM117)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP115:GP116)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ115:GQ116)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(GP117:HA117)","v":{"$error":"#DIV/0!"}}]
["Balancing Purchases  (aMW)"]
["Purchases HLH",{"$f":"IF(B49<0, ABS(B49),0)","v":0},0,87.873031739665748,1047.7063905190225,461.76656108919815,59.947294899542612,1191.9374688454882,0,0,0,0,0,{"$f":"SUMPRODUCT(B119:M119,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":235.08693822402563},null,{"$f":"IF(P49<0, ABS(P49),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(P119:AA119,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":0},null,{"$f":"IF(AD49<0, ABS(AD49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD119:AO119,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"IF(AR49<0, ABS(AR49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR119:BC119,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"IF(BF49<0, ABS(BF49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF119:BQ119,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"IF(BT49<0, ABS(BT49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT119:CE119,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"IF(CH49<0, ABS(CH49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH119:CS119,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"IF(CV49<0, ABS(CV49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV119:DG119,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DJ49<0, ABS(DJ49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ119:DU119,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DX49<0, ABS(DX49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX119:EI119,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"IF(EL49<0, ABS(EL49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL119:EW119,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"IF(EZ49<0, ABS(EZ49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ119:FK119,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"IF(FN49<0, ABS(FN49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN119:FY119,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"IF(GB49<0, ABS(GB49),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB119:GM119,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"IF(GP49<0, ABS(GP49),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP119:HA119,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["Purchases LLH",{"$f":"IF(B50<0, ABS(B50),0)","v":617.44834812929639},386.8495459874448,952.39961804757513,1513.5846653238705,1275.9491529835159,671.45951869790406,1778.2642923785688,0,0,716.51045559767135,510.38193961386969,619.92896267587275,{"$f":"SUMPRODUCT(B120:M120,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":753.14175325119993},null,{"$f":"IF(P50<0, ABS(P50),0)","v":313.39903781450266},129.51722169948971,305.96610909495757,90.789030556970829,0,0,0,0,0,0,0,220.60860674084961,{"$f":"SUMPRODUCT(P120:AA120,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":90.569429152790633},null,{"$f":"IF(AD50<0, ABS(AD50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AD120:AO120,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"IF(AR50<0, ABS(AR50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(AR120:BC120,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"IF(BF50<0, ABS(BF50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BF120:BQ120,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"IF(BT50<0, ABS(BT50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(BT120:CE120,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"IF(CH50<0, ABS(CH50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CH120:CS120,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"IF(CV50<0, ABS(CV50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(CV120:DG120,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DJ50<0, ABS(DJ50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DJ120:DU120,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DX50<0, ABS(DX50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(DX120:EI120,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"IF(EL50<0, ABS(EL50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EL120:EW120,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"IF(EZ50<0, ABS(EZ50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(EZ120:FK120,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"IF(FN50<0, ABS(FN50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(FN120:FY120,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"IF(GB50<0, ABS(GB50),0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(GB120:GM120,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"IF(GP50<0, ABS(GP50),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP120:HA120,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["Purchases Flat",{"$f":"(B119*DB_Inputs!B$8+FedRev!B120*DB_Inputs!B$9)/DB_Inputs!B$10","v":272.20841154087259},{"$f":"(C119*DB_Inputs!C$8+FedRev!C120*DB_Inputs!C$9)/DB_Inputs!C$10","v":172.23121256861273},{"$f":"(D119*DB_Inputs!D$8+FedRev!D120*DB_Inputs!D$9)/DB_Inputs!D$10","v":487.60037809708626},{"$f":"(E119*DB_Inputs!E$8+FedRev!E120*DB_Inputs!E$9)/DB_Inputs!E$10","v":1253.0935869383641},{"$f":"(F119*DB_Inputs!F$8+FedRev!F120*DB_Inputs!F$9)/DB_Inputs!F$10","v":810.70195761533421},{"$f":"(G119*DB_Inputs!G$8+FedRev!G120*DB_Inputs!G$9)/DB_Inputs!G$10","v":315.91001576265216},{"$f":"(H119*DB_Inputs!H$8+FedRev!H120*DB_Inputs!H$9)/DB_Inputs!H$10","v":1452.5271681935239},{"$f":"(I119*DB_Inputs!I$8+FedRev!I120*DB_Inputs!I$9)/DB_Inputs!I$10","v":0},{"$f":"(J119*DB_Inputs!J$8+FedRev!J120*DB_Inputs!J$9)/DB_Inputs!J$10","v":0},{"$f":"(K119*DB_Inputs!K$8+FedRev!K120*DB_Inputs!K$9)/DB_Inputs!K$10","v":331.28978054515989},{"$f":"(L119*DB_Inputs!L$8+FedRev!L120*DB_Inputs!L$9)/DB_Inputs!L$10","v":214.03113596710662},{"$f":"(M119*DB_Inputs!M$8+FedRev!M120*DB_Inputs!M$9)/DB_Inputs!M$10","v":289.30018258207394},{"$f":"SUMPRODUCT(B121:M121,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":463.5987881401216},null,{"$f":"(P119*DB_Inputs!P$8+FedRev!P120*DB_Inputs!P$9)/DB_Inputs!P$10","v":131.42540295446886},{"$f":"(Q119*DB_Inputs!Q$8+FedRev!Q120*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":57.663007164405265},{"$f":"(R119*DB_Inputs!R$8+FedRev!R120*DB_Inputs!R$9)/DB_Inputs!R$10","v":141.468200979389},{"$f":"(S119*DB_Inputs!S$8+FedRev!S120*DB_Inputs!S$9)/DB_Inputs!S$10","v":40.02527153586886},{"$f":"(T119*DB_Inputs!T$8+FedRev!T120*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U119*DB_Inputs!U$8+FedRev!U120*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V119*DB_Inputs!V$8+FedRev!V120*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W119*DB_Inputs!W$8+FedRev!W120*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X119*DB_Inputs!X$8+FedRev!X120*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y119*DB_Inputs!Y$8+FedRev!Y120*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z119*DB_Inputs!Z$8+FedRev!Z120*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA119*DB_Inputs!AA$8+FedRev!AA120*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":102.95068314572981},{"$f":"SUMPRODUCT(P121:AA121,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":39.784379381271499},null,{"$f":"(AD119*DB_Inputs!AD$8+FedRev!AD120*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":{"$error":"#N/A"}},{"$f":"(AE119*DB_Inputs!AE$8+FedRev!AE120*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":{"$error":"#N/A"}},{"$f":"(AF119*DB_Inputs!AF$8+FedRev!AF120*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":{"$error":"#N/A"}},{"$f":"(AG119*DB_Inputs!AG$8+FedRev!AG120*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":{"$error":"#N/A"}},{"$f":"(AH119*DB_Inputs!AH$8+FedRev!AH120*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":{"$error":"#N/A"}},{"$f":"(AI119*DB_Inputs!AI$8+FedRev!AI120*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":{"$error":"#N/A"}},{"$f":"(AJ119*DB_Inputs!AJ$8+FedRev!AJ120*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":{"$error":"#N/A"}},{"$f":"(AK119*DB_Inputs!AK$8+FedRev!AK120*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":{"$error":"#N/A"}},{"$f":"(AL119*DB_Inputs!AL$8+FedRev!AL120*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":{"$error":"#N/A"}},{"$f":"(AM119*DB_Inputs!AM$8+FedRev!AM120*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":{"$error":"#N/A"}},{"$f":"(AN119*DB_Inputs!AN$8+FedRev!AN120*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":{"$error":"#N/A"}},{"$f":"(AO119*DB_Inputs!AO$8+FedRev!AO120*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD121:AO121,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"(AR119*DB_Inputs!AR$8+FedRev!AR120*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":{"$error":"#N/A"}},{"$f":"(AS119*DB_Inputs!AS$8+FedRev!AS120*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":{"$error":"#N/A"}},{"$f":"(AT119*DB_Inputs!AT$8+FedRev!AT120*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":{"$error":"#N/A"}},{"$f":"(AU119*DB_Inputs!AU$8+FedRev!AU120*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":{"$error":"#N/A"}},{"$f":"(AV119*DB_Inputs!AV$8+FedRev!AV120*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":{"$error":"#N/A"}},{"$f":"(AW119*DB_Inputs!AW$8+FedRev!AW120*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":{"$error":"#N/A"}},{"$f":"(AX119*DB_Inputs!AX$8+FedRev!AX120*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":{"$error":"#N/A"}},{"$f":"(AY119*DB_Inputs!AY$8+FedRev!AY120*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":{"$error":"#N/A"}},{"$f":"(AZ119*DB_Inputs!AZ$8+FedRev!AZ120*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":{"$error":"#N/A"}},{"$f":"(BA119*DB_Inputs!BA$8+FedRev!BA120*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":{"$error":"#N/A"}},{"$f":"(BB119*DB_Inputs!BB$8+FedRev!BB120*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":{"$error":"#N/A"}},{"$f":"(BC119*DB_Inputs!BC$8+FedRev!BC120*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR121:BC121,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"(BF119*DB_Inputs!BF$8+FedRev!BF120*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":{"$error":"#N/A"}},{"$f":"(BG119*DB_Inputs!BG$8+FedRev!BG120*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":{"$error":"#N/A"}},{"$f":"(BH119*DB_Inputs!BH$8+FedRev!BH120*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":{"$error":"#N/A"}},{"$f":"(BI119*DB_Inputs!BI$8+FedRev!BI120*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":{"$error":"#N/A"}},{"$f":"(BJ119*DB_Inputs!BJ$8+FedRev!BJ120*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":{"$error":"#N/A"}},{"$f":"(BK119*DB_Inputs!BK$8+FedRev!BK120*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":{"$error":"#N/A"}},{"$f":"(BL119*DB_Inputs!BL$8+FedRev!BL120*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":{"$error":"#N/A"}},{"$f":"(BM119*DB_Inputs!BM$8+FedRev!BM120*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":{"$error":"#N/A"}},{"$f":"(BN119*DB_Inputs!BN$8+FedRev!BN120*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":{"$error":"#N/A"}},{"$f":"(BO119*DB_Inputs!BO$8+FedRev!BO120*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":{"$error":"#N/A"}},{"$f":"(BP119*DB_Inputs!BP$8+FedRev!BP120*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":{"$error":"#N/A"}},{"$f":"(BQ119*DB_Inputs!BQ$8+FedRev!BQ120*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF121:BQ121,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"(BT119*DB_Inputs!BT$8+FedRev!BT120*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":{"$error":"#N/A"}},{"$f":"(BU119*DB_Inputs!BU$8+FedRev!BU120*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":{"$error":"#N/A"}},{"$f":"(BV119*DB_Inputs!BV$8+FedRev!BV120*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":{"$error":"#N/A"}},{"$f":"(BW119*DB_Inputs!BW$8+FedRev!BW120*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":{"$error":"#N/A"}},{"$f":"(BX119*DB_Inputs!BX$8+FedRev!BX120*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":{"$error":"#N/A"}},{"$f":"(BY119*DB_Inputs!BY$8+FedRev!BY120*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":{"$error":"#N/A"}},{"$f":"(BZ119*DB_Inputs!BZ$8+FedRev!BZ120*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":{"$error":"#N/A"}},{"$f":"(CA119*DB_Inputs!CA$8+FedRev!CA120*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":{"$error":"#N/A"}},{"$f":"(CB119*DB_Inputs!CB$8+FedRev!CB120*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":{"$error":"#N/A"}},{"$f":"(CC119*DB_Inputs!CC$8+FedRev!CC120*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":{"$error":"#N/A"}},{"$f":"(CD119*DB_Inputs!CD$8+FedRev!CD120*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":{"$error":"#N/A"}},{"$f":"(CE119*DB_Inputs!CE$8+FedRev!CE120*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT121:CE121,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"(CH119*DB_Inputs!CH$8+FedRev!CH120*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":{"$error":"#N/A"}},{"$f":"(CI119*DB_Inputs!CI$8+FedRev!CI120*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":{"$error":"#N/A"}},{"$f":"(CJ119*DB_Inputs!CJ$8+FedRev!CJ120*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":{"$error":"#N/A"}},{"$f":"(CK119*DB_Inputs!CK$8+FedRev!CK120*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":{"$error":"#N/A"}},{"$f":"(CL119*DB_Inputs!CL$8+FedRev!CL120*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":{"$error":"#N/A"}},{"$f":"(CM119*DB_Inputs!CM$8+FedRev!CM120*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":{"$error":"#N/A"}},{"$f":"(CN119*DB_Inputs!CN$8+FedRev!CN120*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":{"$error":"#N/A"}},{"$f":"(CO119*DB_Inputs!CO$8+FedRev!CO120*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":{"$error":"#N/A"}},{"$f":"(CP119*DB_Inputs!CP$8+FedRev!CP120*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":{"$error":"#N/A"}},{"$f":"(CQ119*DB_Inputs!CQ$8+FedRev!CQ120*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":{"$error":"#N/A"}},{"$f":"(CR119*DB_Inputs!CR$8+FedRev!CR120*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":{"$error":"#N/A"}},{"$f":"(CS119*DB_Inputs!CS$8+FedRev!CS120*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH121:CS121,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"(CV119*DB_Inputs!CV$8+FedRev!CV120*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":{"$error":"#N/A"}},{"$f":"(CW119*DB_Inputs!CW$8+FedRev!CW120*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":{"$error":"#N/A"}},{"$f":"(CX119*DB_Inputs!CX$8+FedRev!CX120*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":{"$error":"#N/A"}},{"$f":"(CY119*DB_Inputs!CY$8+FedRev!CY120*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":{"$error":"#N/A"}},{"$f":"(CZ119*DB_Inputs!CZ$8+FedRev!CZ120*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":{"$error":"#N/A"}},{"$f":"(DA119*DB_Inputs!DA$8+FedRev!DA120*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":{"$error":"#N/A"}},{"$f":"(DB119*DB_Inputs!DB$8+FedRev!DB120*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":{"$error":"#N/A"}},{"$f":"(DC119*DB_Inputs!DC$8+FedRev!DC120*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":{"$error":"#N/A"}},{"$f":"(DD119*DB_Inputs!DD$8+FedRev!DD120*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":{"$error":"#N/A"}},{"$f":"(DE119*DB_Inputs!DE$8+FedRev!DE120*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":{"$error":"#N/A"}},{"$f":"(DF119*DB_Inputs!DF$8+FedRev!DF120*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":{"$error":"#N/A"}},{"$f":"(DG119*DB_Inputs!DG$8+FedRev!DG120*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV121:DG121,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"(DJ119*DB_Inputs!DJ$8+FedRev!DJ120*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":{"$error":"#N/A"}},{"$f":"(DK119*DB_Inputs!DK$8+FedRev!DK120*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":{"$error":"#N/A"}},{"$f":"(DL119*DB_Inputs!DL$8+FedRev!DL120*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":{"$error":"#N/A"}},{"$f":"(DM119*DB_Inputs!DM$8+FedRev!DM120*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":{"$error":"#N/A"}},{"$f":"(DN119*DB_Inputs!DN$8+FedRev!DN120*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":{"$error":"#N/A"}},{"$f":"(DO119*DB_Inputs!DO$8+FedRev!DO120*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":{"$error":"#N/A"}},{"$f":"(DP119*DB_Inputs!DP$8+FedRev!DP120*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":{"$error":"#N/A"}},{"$f":"(DQ119*DB_Inputs!DQ$8+FedRev!DQ120*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":{"$error":"#N/A"}},{"$f":"(DR119*DB_Inputs!DR$8+FedRev!DR120*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":{"$error":"#N/A"}},{"$f":"(DS119*DB_Inputs!DS$8+FedRev!DS120*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":{"$error":"#N/A"}},{"$f":"(DT119*DB_Inputs!DT$8+FedRev!DT120*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":{"$error":"#N/A"}},{"$f":"(DU119*DB_Inputs!DU$8+FedRev!DU120*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ121:DU121,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"(DX119*DB_Inputs!DX$8+FedRev!DX120*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":{"$error":"#N/A"}},{"$f":"(DY119*DB_Inputs!DY$8+FedRev!DY120*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":{"$error":"#N/A"}},{"$f":"(DZ119*DB_Inputs!DZ$8+FedRev!DZ120*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":{"$error":"#N/A"}},{"$f":"(EA119*DB_Inputs!EA$8+FedRev!EA120*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":{"$error":"#N/A"}},{"$f":"(EB119*DB_Inputs!EB$8+FedRev!EB120*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":{"$error":"#N/A"}},{"$f":"(EC119*DB_Inputs!EC$8+FedRev!EC120*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":{"$error":"#N/A"}},{"$f":"(ED119*DB_Inputs!ED$8+FedRev!ED120*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":{"$error":"#N/A"}},{"$f":"(EE119*DB_Inputs!EE$8+FedRev!EE120*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":{"$error":"#N/A"}},{"$f":"(EF119*DB_Inputs!EF$8+FedRev!EF120*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":{"$error":"#N/A"}},{"$f":"(EG119*DB_Inputs!EG$8+FedRev!EG120*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":{"$error":"#N/A"}},{"$f":"(EH119*DB_Inputs!EH$8+FedRev!EH120*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":{"$error":"#N/A"}},{"$f":"(EI119*DB_Inputs!EI$8+FedRev!EI120*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX121:EI121,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"(EL119*DB_Inputs!EL$8+FedRev!EL120*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":{"$error":"#N/A"}},{"$f":"(EM119*DB_Inputs!EM$8+FedRev!EM120*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":{"$error":"#N/A"}},{"$f":"(EN119*DB_Inputs!EN$8+FedRev!EN120*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":{"$error":"#N/A"}},{"$f":"(EO119*DB_Inputs!EO$8+FedRev!EO120*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":{"$error":"#N/A"}},{"$f":"(EP119*DB_Inputs!EP$8+FedRev!EP120*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":{"$error":"#N/A"}},{"$f":"(EQ119*DB_Inputs!EQ$8+FedRev!EQ120*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":{"$error":"#N/A"}},{"$f":"(ER119*DB_Inputs!ER$8+FedRev!ER120*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":{"$error":"#N/A"}},{"$f":"(ES119*DB_Inputs!ES$8+FedRev!ES120*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":{"$error":"#N/A"}},{"$f":"(ET119*DB_Inputs!ET$8+FedRev!ET120*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":{"$error":"#N/A"}},{"$f":"(EU119*DB_Inputs!EU$8+FedRev!EU120*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":{"$error":"#N/A"}},{"$f":"(EV119*DB_Inputs!EV$8+FedRev!EV120*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":{"$error":"#N/A"}},{"$f":"(EW119*DB_Inputs!EW$8+FedRev!EW120*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL121:EW121,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"(EZ119*DB_Inputs!EZ$8+FedRev!EZ120*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":{"$error":"#N/A"}},{"$f":"(FA119*DB_Inputs!FA$8+FedRev!FA120*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":{"$error":"#N/A"}},{"$f":"(FB119*DB_Inputs!FB$8+FedRev!FB120*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":{"$error":"#N/A"}},{"$f":"(FC119*DB_Inputs!FC$8+FedRev!FC120*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":{"$error":"#N/A"}},{"$f":"(FD119*DB_Inputs!FD$8+FedRev!FD120*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":{"$error":"#N/A"}},{"$f":"(FE119*DB_Inputs!FE$8+FedRev!FE120*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":{"$error":"#N/A"}},{"$f":"(FF119*DB_Inputs!FF$8+FedRev!FF120*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":{"$error":"#N/A"}},{"$f":"(FG119*DB_Inputs!FG$8+FedRev!FG120*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":{"$error":"#N/A"}},{"$f":"(FH119*DB_Inputs!FH$8+FedRev!FH120*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":{"$error":"#N/A"}},{"$f":"(FI119*DB_Inputs!FI$8+FedRev!FI120*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":{"$error":"#N/A"}},{"$f":"(FJ119*DB_Inputs!FJ$8+FedRev!FJ120*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":{"$error":"#N/A"}},{"$f":"(FK119*DB_Inputs!FK$8+FedRev!FK120*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ121:FK121,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"(FN119*DB_Inputs!FN$8+FedRev!FN120*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":{"$error":"#N/A"}},{"$f":"(FO119*DB_Inputs!FO$8+FedRev!FO120*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":{"$error":"#N/A"}},{"$f":"(FP119*DB_Inputs!FP$8+FedRev!FP120*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":{"$error":"#N/A"}},{"$f":"(FQ119*DB_Inputs!FQ$8+FedRev!FQ120*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":{"$error":"#N/A"}},{"$f":"(FR119*DB_Inputs!FR$8+FedRev!FR120*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":{"$error":"#N/A"}},{"$f":"(FS119*DB_Inputs!FS$8+FedRev!FS120*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":{"$error":"#N/A"}},{"$f":"(FT119*DB_Inputs!FT$8+FedRev!FT120*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":{"$error":"#N/A"}},{"$f":"(FU119*DB_Inputs!FU$8+FedRev!FU120*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":{"$error":"#N/A"}},{"$f":"(FV119*DB_Inputs!FV$8+FedRev!FV120*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":{"$error":"#N/A"}},{"$f":"(FW119*DB_Inputs!FW$8+FedRev!FW120*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":{"$error":"#N/A"}},{"$f":"(FX119*DB_Inputs!FX$8+FedRev!FX120*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":{"$error":"#N/A"}},{"$f":"(FY119*DB_Inputs!FY$8+FedRev!FY120*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN121:FY121,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"(GB119*DB_Inputs!GB$8+FedRev!GB120*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":{"$error":"#N/A"}},{"$f":"(GC119*DB_Inputs!GC$8+FedRev!GC120*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":{"$error":"#N/A"}},{"$f":"(GD119*DB_Inputs!GD$8+FedRev!GD120*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":{"$error":"#N/A"}},{"$f":"(GE119*DB_Inputs!GE$8+FedRev!GE120*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":{"$error":"#N/A"}},{"$f":"(GF119*DB_Inputs!GF$8+FedRev!GF120*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":{"$error":"#N/A"}},{"$f":"(GG119*DB_Inputs!GG$8+FedRev!GG120*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":{"$error":"#N/A"}},{"$f":"(GH119*DB_Inputs!GH$8+FedRev!GH120*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":{"$error":"#N/A"}},{"$f":"(GI119*DB_Inputs!GI$8+FedRev!GI120*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":{"$error":"#N/A"}},{"$f":"(GJ119*DB_Inputs!GJ$8+FedRev!GJ120*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":{"$error":"#N/A"}},{"$f":"(GK119*DB_Inputs!GK$8+FedRev!GK120*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":{"$error":"#N/A"}},{"$f":"(GL119*DB_Inputs!GL$8+FedRev!GL120*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":{"$error":"#N/A"}},{"$f":"(GM119*DB_Inputs!GM$8+FedRev!GM120*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB121:GM121,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"(GP119*DB_Inputs!GP$8+FedRev!GP120*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ119*DB_Inputs!GQ$8+FedRev!GQ120*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR119*DB_Inputs!GR$8+FedRev!GR120*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS119*DB_Inputs!GS$8+FedRev!GS120*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT119*DB_Inputs!GT$8+FedRev!GT120*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU119*DB_Inputs!GU$8+FedRev!GU120*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV119*DB_Inputs!GV$8+FedRev!GV120*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW119*DB_Inputs!GW$8+FedRev!GW120*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX119*DB_Inputs!GX$8+FedRev!GX120*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY119*DB_Inputs!GY$8+FedRev!GY120*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ119*DB_Inputs!GZ$8+FedRev!GZ120*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA119*DB_Inputs!HA$8+FedRev!HA120*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP121:HA121,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["Balancing Purchase Expense ($000)"]
["Purchases HLH",{"$f":"B119*DB_Inputs!B8*DB_Inputs!B36/1000","v":0},{"$f":"C119*DB_Inputs!C8*DB_Inputs!C36/1000","v":0},{"$f":"D119*DB_Inputs!D8*DB_Inputs!D36/1000","v":939.81699796102396},{"$f":"E119*DB_Inputs!E8*DB_Inputs!E36/1000","v":15087.190849845285},{"$f":"F119*DB_Inputs!F8*DB_Inputs!F36/1000","v":6123.7896263815246},{"$f":"G119*DB_Inputs!G8*DB_Inputs!G36/1000","v":760.00792996923224},{"$f":"H119*DB_Inputs!H8*DB_Inputs!H36/1000","v":11940.424017519339},{"$f":"I119*DB_Inputs!I8*DB_Inputs!I36/1000","v":0},{"$f":"J119*DB_Inputs!J8*DB_Inputs!J36/1000","v":0},{"$f":"K119*DB_Inputs!K8*DB_Inputs!K36/1000","v":0},{"$f":"L119*DB_Inputs!L8*DB_Inputs!L36/1000","v":0},{"$f":"M119*DB_Inputs!M8*DB_Inputs!M36/1000","v":0},{"$f":"SUM(B123:M123)","v":34851.229421676406},null,{"$f":"P119*DB_Inputs!P8*DB_Inputs!P36/1000","v":0},{"$f":"Q119*DB_Inputs!Q8*DB_Inputs!Q36/1000","v":0},{"$f":"R119*DB_Inputs!R8*DB_Inputs!R36/1000","v":0},{"$f":"S119*DB_Inputs!S8*DB_Inputs!S36/1000","v":0},{"$f":"T119*DB_Inputs!T8*DB_Inputs!T36/1000","v":0},{"$f":"U119*DB_Inputs!U8*DB_Inputs!U36/1000","v":0},{"$f":"V119*DB_Inputs!V8*DB_Inputs!V36/1000","v":0},{"$f":"W119*DB_Inputs!W8*DB_Inputs!W36/1000","v":0},{"$f":"X119*DB_Inputs!X8*DB_Inputs!X36/1000","v":0},{"$f":"Y119*DB_Inputs!Y8*DB_Inputs!Y36/1000","v":0},{"$f":"Z119*DB_Inputs!Z8*DB_Inputs!Z36/1000","v":0},{"$f":"AA119*DB_Inputs!AA8*DB_Inputs!AA36/1000","v":0},{"$f":"SUM(P123:AA123)","v":0},null,{"$f":"AD119*DB_Inputs!AD8*DB_Inputs!AD36/1000","v":{"$error":"#N/A"}},{"$f":"AE119*DB_Inputs!AE8*DB_Inputs!AE36/1000","v":{"$error":"#N/A"}},{"$f":"AF119*DB_Inputs!AF8*DB_Inputs!AF36/1000","v":{"$error":"#N/A"}},{"$f":"AG119*DB_Inputs!AG8*DB_Inputs!AG36/1000","v":{"$error":"#N/A"}},{"$f":"AH119*DB_Inputs!AH8*DB_Inputs!AH36/1000","v":{"$error":"#N/A"}},{"$f":"AI119*DB_Inputs!AI8*DB_Inputs!AI36/1000","v":{"$error":"#N/A"}},{"$f":"AJ119*DB_Inputs!AJ8*DB_Inputs!AJ36/1000","v":{"$error":"#N/A"}},{"$f":"AK119*DB_Inputs!AK8*DB_Inputs!AK36/1000","v":{"$error":"#N/A"}},{"$f":"AL119*DB_Inputs!AL8*DB_Inputs!AL36/1000","v":{"$error":"#N/A"}},{"$f":"AM119*DB_Inputs!AM8*DB_Inputs!AM36/1000","v":{"$error":"#N/A"}},{"$f":"AN119*DB_Inputs!AN8*DB_Inputs!AN36/1000","v":{"$error":"#N/A"}},{"$f":"AO119*DB_Inputs!AO8*DB_Inputs!AO36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AD123:AO123)","v":{"$error":"#N/A"}},null,{"$f":"AR119*DB_Inputs!AR8*DB_Inputs!AR36/1000","v":{"$error":"#N/A"}},{"$f":"AS119*DB_Inputs!AS8*DB_Inputs!AS36/1000","v":{"$error":"#N/A"}},{"$f":"AT119*DB_Inputs!AT8*DB_Inputs!AT36/1000","v":{"$error":"#N/A"}},{"$f":"AU119*DB_Inputs!AU8*DB_Inputs!AU36/1000","v":{"$error":"#N/A"}},{"$f":"AV119*DB_Inputs!AV8*DB_Inputs!AV36/1000","v":{"$error":"#N/A"}},{"$f":"AW119*DB_Inputs!AW8*DB_Inputs!AW36/1000","v":{"$error":"#N/A"}},{"$f":"AX119*DB_Inputs!AX8*DB_Inputs!AX36/1000","v":{"$error":"#N/A"}},{"$f":"AY119*DB_Inputs!AY8*DB_Inputs!AY36/1000","v":{"$error":"#N/A"}},{"$f":"AZ119*DB_Inputs!AZ8*DB_Inputs!AZ36/1000","v":{"$error":"#N/A"}},{"$f":"BA119*DB_Inputs!BA8*DB_Inputs!BA36/1000","v":{"$error":"#N/A"}},{"$f":"BB119*DB_Inputs!BB8*DB_Inputs!BB36/1000","v":{"$error":"#N/A"}},{"$f":"BC119*DB_Inputs!BC8*DB_Inputs!BC36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AR123:BC123)","v":{"$error":"#N/A"}},null,{"$f":"BF119*DB_Inputs!BF8*DB_Inputs!BF36/1000","v":{"$error":"#N/A"}},{"$f":"BG119*DB_Inputs!BG8*DB_Inputs!BG36/1000","v":{"$error":"#N/A"}},{"$f":"BH119*DB_Inputs!BH8*DB_Inputs!BH36/1000","v":{"$error":"#N/A"}},{"$f":"BI119*DB_Inputs!BI8*DB_Inputs!BI36/1000","v":{"$error":"#N/A"}},{"$f":"BJ119*DB_Inputs!BJ8*DB_Inputs!BJ36/1000","v":{"$error":"#N/A"}},{"$f":"BK119*DB_Inputs!BK8*DB_Inputs!BK36/1000","v":{"$error":"#N/A"}},{"$f":"BL119*DB_Inputs!BL8*DB_Inputs!BL36/1000","v":{"$error":"#N/A"}},{"$f":"BM119*DB_Inputs!BM8*DB_Inputs!BM36/1000","v":{"$error":"#N/A"}},{"$f":"BN119*DB_Inputs!BN8*DB_Inputs!BN36/1000","v":{"$error":"#N/A"}},{"$f":"BO119*DB_Inputs!BO8*DB_Inputs!BO36/1000","v":{"$error":"#N/A"}},{"$f":"BP119*DB_Inputs!BP8*DB_Inputs!BP36/1000","v":{"$error":"#N/A"}},{"$f":"BQ119*DB_Inputs!BQ8*DB_Inputs!BQ36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BF123:BQ123)","v":{"$error":"#N/A"}},null,{"$f":"BT119*DB_Inputs!BT8*DB_Inputs!BT36/1000","v":{"$error":"#N/A"}},{"$f":"BU119*DB_Inputs!BU8*DB_Inputs!BU36/1000","v":{"$error":"#N/A"}},{"$f":"BV119*DB_Inputs!BV8*DB_Inputs!BV36/1000","v":{"$error":"#N/A"}},{"$f":"BW119*DB_Inputs!BW8*DB_Inputs!BW36/1000","v":{"$error":"#N/A"}},{"$f":"BX119*DB_Inputs!BX8*DB_Inputs!BX36/1000","v":{"$error":"#N/A"}},{"$f":"BY119*DB_Inputs!BY8*DB_Inputs!BY36/1000","v":{"$error":"#N/A"}},{"$f":"BZ119*DB_Inputs!BZ8*DB_Inputs!BZ36/1000","v":{"$error":"#N/A"}},{"$f":"CA119*DB_Inputs!CA8*DB_Inputs!CA36/1000","v":{"$error":"#N/A"}},{"$f":"CB119*DB_Inputs!CB8*DB_Inputs!CB36/1000","v":{"$error":"#N/A"}},{"$f":"CC119*DB_Inputs!CC8*DB_Inputs!CC36/1000","v":{"$error":"#N/A"}},{"$f":"CD119*DB_Inputs!CD8*DB_Inputs!CD36/1000","v":{"$error":"#N/A"}},{"$f":"CE119*DB_Inputs!CE8*DB_Inputs!CE36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BT123:CE123)","v":{"$error":"#N/A"}},null,{"$f":"CH119*DB_Inputs!CH8*DB_Inputs!CH36/1000","v":{"$error":"#N/A"}},{"$f":"CI119*DB_Inputs!CI8*DB_Inputs!CI36/1000","v":{"$error":"#N/A"}},{"$f":"CJ119*DB_Inputs!CJ8*DB_Inputs!CJ36/1000","v":{"$error":"#N/A"}},{"$f":"CK119*DB_Inputs!CK8*DB_Inputs!CK36/1000","v":{"$error":"#N/A"}},{"$f":"CL119*DB_Inputs!CL8*DB_Inputs!CL36/1000","v":{"$error":"#N/A"}},{"$f":"CM119*DB_Inputs!CM8*DB_Inputs!CM36/1000","v":{"$error":"#N/A"}},{"$f":"CN119*DB_Inputs!CN8*DB_Inputs!CN36/1000","v":{"$error":"#N/A"}},{"$f":"CO119*DB_Inputs!CO8*DB_Inputs!CO36/1000","v":{"$error":"#N/A"}},{"$f":"CP119*DB_Inputs!CP8*DB_Inputs!CP36/1000","v":{"$error":"#N/A"}},{"$f":"CQ119*DB_Inputs!CQ8*DB_Inputs!CQ36/1000","v":{"$error":"#N/A"}},{"$f":"CR119*DB_Inputs!CR8*DB_Inputs!CR36/1000","v":{"$error":"#N/A"}},{"$f":"CS119*DB_Inputs!CS8*DB_Inputs!CS36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CH123:CS123)","v":{"$error":"#N/A"}},null,{"$f":"CV119*DB_Inputs!CV8*DB_Inputs!CV36/1000","v":{"$error":"#N/A"}},{"$f":"CW119*DB_Inputs!CW8*DB_Inputs!CW36/1000","v":{"$error":"#N/A"}},{"$f":"CX119*DB_Inputs!CX8*DB_Inputs!CX36/1000","v":{"$error":"#N/A"}},{"$f":"CY119*DB_Inputs!CY8*DB_Inputs!CY36/1000","v":{"$error":"#N/A"}},{"$f":"CZ119*DB_Inputs!CZ8*DB_Inputs!CZ36/1000","v":{"$error":"#N/A"}},{"$f":"DA119*DB_Inputs!DA8*DB_Inputs!DA36/1000","v":{"$error":"#N/A"}},{"$f":"DB119*DB_Inputs!DB8*DB_Inputs!DB36/1000","v":{"$error":"#N/A"}},{"$f":"DC119*DB_Inputs!DC8*DB_Inputs!DC36/1000","v":{"$error":"#N/A"}},{"$f":"DD119*DB_Inputs!DD8*DB_Inputs!DD36/1000","v":{"$error":"#N/A"}},{"$f":"DE119*DB_Inputs!DE8*DB_Inputs!DE36/1000","v":{"$error":"#N/A"}},{"$f":"DF119*DB_Inputs!DF8*DB_Inputs!DF36/1000","v":{"$error":"#N/A"}},{"$f":"DG119*DB_Inputs!DG8*DB_Inputs!DG36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CV123:DG123)","v":{"$error":"#N/A"}},null,{"$f":"DJ119*DB_Inputs!DJ8*DB_Inputs!DJ36/1000","v":{"$error":"#N/A"}},{"$f":"DK119*DB_Inputs!DK8*DB_Inputs!DK36/1000","v":{"$error":"#N/A"}},{"$f":"DL119*DB_Inputs!DL8*DB_Inputs!DL36/1000","v":{"$error":"#N/A"}},{"$f":"DM119*DB_Inputs!DM8*DB_Inputs!DM36/1000","v":{"$error":"#N/A"}},{"$f":"DN119*DB_Inputs!DN8*DB_Inputs!DN36/1000","v":{"$error":"#N/A"}},{"$f":"DO119*DB_Inputs!DO8*DB_Inputs!DO36/1000","v":{"$error":"#N/A"}},{"$f":"DP119*DB_Inputs!DP8*DB_Inputs!DP36/1000","v":{"$error":"#N/A"}},{"$f":"DQ119*DB_Inputs!DQ8*DB_Inputs!DQ36/1000","v":{"$error":"#N/A"}},{"$f":"DR119*DB_Inputs!DR8*DB_Inputs!DR36/1000","v":{"$error":"#N/A"}},{"$f":"DS119*DB_Inputs!DS8*DB_Inputs!DS36/1000","v":{"$error":"#N/A"}},{"$f":"DT119*DB_Inputs!DT8*DB_Inputs!DT36/1000","v":{"$error":"#N/A"}},{"$f":"DU119*DB_Inputs!DU8*DB_Inputs!DU36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DJ123:DU123)","v":{"$error":"#N/A"}},null,{"$f":"DX119*DB_Inputs!DX8*DB_Inputs!DX36/1000","v":{"$error":"#N/A"}},{"$f":"DY119*DB_Inputs!DY8*DB_Inputs!DY36/1000","v":{"$error":"#N/A"}},{"$f":"DZ119*DB_Inputs!DZ8*DB_Inputs!DZ36/1000","v":{"$error":"#N/A"}},{"$f":"EA119*DB_Inputs!EA8*DB_Inputs!EA36/1000","v":{"$error":"#N/A"}},{"$f":"EB119*DB_Inputs!EB8*DB_Inputs!EB36/1000","v":{"$error":"#N/A"}},{"$f":"EC119*DB_Inputs!EC8*DB_Inputs!EC36/1000","v":{"$error":"#N/A"}},{"$f":"ED119*DB_Inputs!ED8*DB_Inputs!ED36/1000","v":{"$error":"#N/A"}},{"$f":"EE119*DB_Inputs!EE8*DB_Inputs!EE36/1000","v":{"$error":"#N/A"}},{"$f":"EF119*DB_Inputs!EF8*DB_Inputs!EF36/1000","v":{"$error":"#N/A"}},{"$f":"EG119*DB_Inputs!EG8*DB_Inputs!EG36/1000","v":{"$error":"#N/A"}},{"$f":"EH119*DB_Inputs!EH8*DB_Inputs!EH36/1000","v":{"$error":"#N/A"}},{"$f":"EI119*DB_Inputs!EI8*DB_Inputs!EI36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DX123:EI123)","v":{"$error":"#N/A"}},null,{"$f":"EL119*DB_Inputs!EL8*DB_Inputs!EL36/1000","v":{"$error":"#N/A"}},{"$f":"EM119*DB_Inputs!EM8*DB_Inputs!EM36/1000","v":{"$error":"#N/A"}},{"$f":"EN119*DB_Inputs!EN8*DB_Inputs!EN36/1000","v":{"$error":"#N/A"}},{"$f":"EO119*DB_Inputs!EO8*DB_Inputs!EO36/1000","v":{"$error":"#N/A"}},{"$f":"EP119*DB_Inputs!EP8*DB_Inputs!EP36/1000","v":{"$error":"#N/A"}},{"$f":"EQ119*DB_Inputs!EQ8*DB_Inputs!EQ36/1000","v":{"$error":"#N/A"}},{"$f":"ER119*DB_Inputs!ER8*DB_Inputs!ER36/1000","v":{"$error":"#N/A"}},{"$f":"ES119*DB_Inputs!ES8*DB_Inputs!ES36/1000","v":{"$error":"#N/A"}},{"$f":"ET119*DB_Inputs!ET8*DB_Inputs!ET36/1000","v":{"$error":"#N/A"}},{"$f":"EU119*DB_Inputs!EU8*DB_Inputs!EU36/1000","v":{"$error":"#N/A"}},{"$f":"EV119*DB_Inputs!EV8*DB_Inputs!EV36/1000","v":{"$error":"#N/A"}},{"$f":"EW119*DB_Inputs!EW8*DB_Inputs!EW36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EL123:EW123)","v":{"$error":"#N/A"}},null,{"$f":"EZ119*DB_Inputs!EZ8*DB_Inputs!EZ36/1000","v":{"$error":"#N/A"}},{"$f":"FA119*DB_Inputs!FA8*DB_Inputs!FA36/1000","v":{"$error":"#N/A"}},{"$f":"FB119*DB_Inputs!FB8*DB_Inputs!FB36/1000","v":{"$error":"#N/A"}},{"$f":"FC119*DB_Inputs!FC8*DB_Inputs!FC36/1000","v":{"$error":"#N/A"}},{"$f":"FD119*DB_Inputs!FD8*DB_Inputs!FD36/1000","v":{"$error":"#N/A"}},{"$f":"FE119*DB_Inputs!FE8*DB_Inputs!FE36/1000","v":{"$error":"#N/A"}},{"$f":"FF119*DB_Inputs!FF8*DB_Inputs!FF36/1000","v":{"$error":"#N/A"}},{"$f":"FG119*DB_Inputs!FG8*DB_Inputs!FG36/1000","v":{"$error":"#N/A"}},{"$f":"FH119*DB_Inputs!FH8*DB_Inputs!FH36/1000","v":{"$error":"#N/A"}},{"$f":"FI119*DB_Inputs!FI8*DB_Inputs!FI36/1000","v":{"$error":"#N/A"}},{"$f":"FJ119*DB_Inputs!FJ8*DB_Inputs!FJ36/1000","v":{"$error":"#N/A"}},{"$f":"FK119*DB_Inputs!FK8*DB_Inputs!FK36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EZ123:FK123)","v":{"$error":"#N/A"}},null,{"$f":"FN119*DB_Inputs!FN8*DB_Inputs!FN36/1000","v":{"$error":"#N/A"}},{"$f":"FO119*DB_Inputs!FO8*DB_Inputs!FO36/1000","v":{"$error":"#N/A"}},{"$f":"FP119*DB_Inputs!FP8*DB_Inputs!FP36/1000","v":{"$error":"#N/A"}},{"$f":"FQ119*DB_Inputs!FQ8*DB_Inputs!FQ36/1000","v":{"$error":"#N/A"}},{"$f":"FR119*DB_Inputs!FR8*DB_Inputs!FR36/1000","v":{"$error":"#N/A"}},{"$f":"FS119*DB_Inputs!FS8*DB_Inputs!FS36/1000","v":{"$error":"#N/A"}},{"$f":"FT119*DB_Inputs!FT8*DB_Inputs!FT36/1000","v":{"$error":"#N/A"}},{"$f":"FU119*DB_Inputs!FU8*DB_Inputs!FU36/1000","v":{"$error":"#N/A"}},{"$f":"FV119*DB_Inputs!FV8*DB_Inputs!FV36/1000","v":{"$error":"#N/A"}},{"$f":"FW119*DB_Inputs!FW8*DB_Inputs!FW36/1000","v":{"$error":"#N/A"}},{"$f":"FX119*DB_Inputs!FX8*DB_Inputs!FX36/1000","v":{"$error":"#N/A"}},{"$f":"FY119*DB_Inputs!FY8*DB_Inputs!FY36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(FN123:FY123)","v":{"$error":"#N/A"}},null,{"$f":"GB119*DB_Inputs!GB8*DB_Inputs!GB36/1000","v":{"$error":"#N/A"}},{"$f":"GC119*DB_Inputs!GC8*DB_Inputs!GC36/1000","v":{"$error":"#N/A"}},{"$f":"GD119*DB_Inputs!GD8*DB_Inputs!GD36/1000","v":{"$error":"#N/A"}},{"$f":"GE119*DB_Inputs!GE8*DB_Inputs!GE36/1000","v":{"$error":"#N/A"}},{"$f":"GF119*DB_Inputs!GF8*DB_Inputs!GF36/1000","v":{"$error":"#N/A"}},{"$f":"GG119*DB_Inputs!GG8*DB_Inputs!GG36/1000","v":{"$error":"#N/A"}},{"$f":"GH119*DB_Inputs!GH8*DB_Inputs!GH36/1000","v":{"$error":"#N/A"}},{"$f":"GI119*DB_Inputs!GI8*DB_Inputs!GI36/1000","v":{"$error":"#N/A"}},{"$f":"GJ119*DB_Inputs!GJ8*DB_Inputs!GJ36/1000","v":{"$error":"#N/A"}},{"$f":"GK119*DB_Inputs!GK8*DB_Inputs!GK36/1000","v":{"$error":"#N/A"}},{"$f":"GL119*DB_Inputs!GL8*DB_Inputs!GL36/1000","v":{"$error":"#N/A"}},{"$f":"GM119*DB_Inputs!GM8*DB_Inputs!GM36/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GB123:GM123)","v":{"$error":"#N/A"}},null,{"$f":"GP119*DB_Inputs!GP8*DB_Inputs!GP36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GQ119*DB_Inputs!GQ8*DB_Inputs!GQ36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GR119*DB_Inputs!GR8*DB_Inputs!GR36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GS119*DB_Inputs!GS8*DB_Inputs!GS36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GT119*DB_Inputs!GT8*DB_Inputs!GT36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GU119*DB_Inputs!GU8*DB_Inputs!GU36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GV119*DB_Inputs!GV8*DB_Inputs!GV36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GW119*DB_Inputs!GW8*DB_Inputs!GW36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GX119*DB_Inputs!GX8*DB_Inputs!GX36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GY119*DB_Inputs!GY8*DB_Inputs!GY36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GZ119*DB_Inputs!GZ8*DB_Inputs!GZ36/1000","v":{"$error":"#DIV/0!"}},{"$f":"HA119*DB_Inputs!HA8*DB_Inputs!HA36/1000","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GP123:HA123)","v":{"$error":"#DIV/0!"}}]
["Purchases LLH",{"$f":"B120*DB_Inputs!B9*DB_Inputs!B37/1000","v":3862.4936005283512},{"$f":"C120*DB_Inputs!C9*DB_Inputs!C37/1000","v":2729.7356381129812},{"$f":"D120*DB_Inputs!D9*DB_Inputs!D37/1000","v":8184.1465454609042},{"$f":"E120*DB_Inputs!E9*DB_Inputs!E37/1000","v":14164.347453418402},{"$f":"F120*DB_Inputs!F9*DB_Inputs!F37/1000","v":11334.303987139196},{"$f":"G120*DB_Inputs!G9*DB_Inputs!G37/1000","v":5433.5106159895886},{"$f":"H120*DB_Inputs!H9*DB_Inputs!H37/1000","v":11935.397561998087},{"$f":"I120*DB_Inputs!I9*DB_Inputs!I37/1000","v":0},{"$f":"J120*DB_Inputs!J9*DB_Inputs!J37/1000","v":0},{"$f":"K120*DB_Inputs!K9*DB_Inputs!K37/1000","v":6194.9694831689221},{"$f":"L120*DB_Inputs!L9*DB_Inputs!L37/1000","v":3747.176181006364},{"$f":"M120*DB_Inputs!M9*DB_Inputs!M37/1000","v":4449.2261543538616},{"$f":"SUM(B124:M124)","v":72035.307221176656},null,{"$f":"P120*DB_Inputs!P9*DB_Inputs!P37/1000","v":2320.5757189190581},{"$f":"Q120*DB_Inputs!Q9*DB_Inputs!Q37/1000","v":1303.0241138275967},{"$f":"R120*DB_Inputs!R9*DB_Inputs!R37/1000","v":3162.9881653873513},{"$f":"S120*DB_Inputs!S9*DB_Inputs!S37/1000","v":994.66655961160438},{"$f":"T120*DB_Inputs!T9*DB_Inputs!T37/1000","v":0},{"$f":"U120*DB_Inputs!U9*DB_Inputs!U37/1000","v":0},{"$f":"V120*DB_Inputs!V9*DB_Inputs!V37/1000","v":0},{"$f":"W120*DB_Inputs!W9*DB_Inputs!W37/1000","v":0},{"$f":"X120*DB_Inputs!X9*DB_Inputs!X37/1000","v":0},{"$f":"Y120*DB_Inputs!Y9*DB_Inputs!Y37/1000","v":0},{"$f":"Z120*DB_Inputs!Z9*DB_Inputs!Z37/1000","v":0},{"$f":"AA120*DB_Inputs!AA9*DB_Inputs!AA37/1000","v":1473.7243412903354},{"$f":"SUM(P124:AA124)","v":9254.9788990359448},null,{"$f":"AD120*DB_Inputs!AD9*DB_Inputs!AD37/1000","v":{"$error":"#N/A"}},{"$f":"AE120*DB_Inputs!AE9*DB_Inputs!AE37/1000","v":{"$error":"#N/A"}},{"$f":"AF120*DB_Inputs!AF9*DB_Inputs!AF37/1000","v":{"$error":"#N/A"}},{"$f":"AG120*DB_Inputs!AG9*DB_Inputs!AG37/1000","v":{"$error":"#N/A"}},{"$f":"AH120*DB_Inputs!AH9*DB_Inputs!AH37/1000","v":{"$error":"#N/A"}},{"$f":"AI120*DB_Inputs!AI9*DB_Inputs!AI37/1000","v":{"$error":"#N/A"}},{"$f":"AJ120*DB_Inputs!AJ9*DB_Inputs!AJ37/1000","v":{"$error":"#N/A"}},{"$f":"AK120*DB_Inputs!AK9*DB_Inputs!AK37/1000","v":{"$error":"#N/A"}},{"$f":"AL120*DB_Inputs!AL9*DB_Inputs!AL37/1000","v":{"$error":"#N/A"}},{"$f":"AM120*DB_Inputs!AM9*DB_Inputs!AM37/1000","v":{"$error":"#N/A"}},{"$f":"AN120*DB_Inputs!AN9*DB_Inputs!AN37/1000","v":{"$error":"#N/A"}},{"$f":"AO120*DB_Inputs!AO9*DB_Inputs!AO37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AD124:AO124)","v":{"$error":"#N/A"}},null,{"$f":"AR120*DB_Inputs!AR9*DB_Inputs!AR37/1000","v":{"$error":"#N/A"}},{"$f":"AS120*DB_Inputs!AS9*DB_Inputs!AS37/1000","v":{"$error":"#N/A"}},{"$f":"AT120*DB_Inputs!AT9*DB_Inputs!AT37/1000","v":{"$error":"#N/A"}},{"$f":"AU120*DB_Inputs!AU9*DB_Inputs!AU37/1000","v":{"$error":"#N/A"}},{"$f":"AV120*DB_Inputs!AV9*DB_Inputs!AV37/1000","v":{"$error":"#N/A"}},{"$f":"AW120*DB_Inputs!AW9*DB_Inputs!AW37/1000","v":{"$error":"#N/A"}},{"$f":"AX120*DB_Inputs!AX9*DB_Inputs!AX37/1000","v":{"$error":"#N/A"}},{"$f":"AY120*DB_Inputs!AY9*DB_Inputs!AY37/1000","v":{"$error":"#N/A"}},{"$f":"AZ120*DB_Inputs!AZ9*DB_Inputs!AZ37/1000","v":{"$error":"#N/A"}},{"$f":"BA120*DB_Inputs!BA9*DB_Inputs!BA37/1000","v":{"$error":"#N/A"}},{"$f":"BB120*DB_Inputs!BB9*DB_Inputs!BB37/1000","v":{"$error":"#N/A"}},{"$f":"BC120*DB_Inputs!BC9*DB_Inputs!BC37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AR124:BC124)","v":{"$error":"#N/A"}},null,{"$f":"BF120*DB_Inputs!BF9*DB_Inputs!BF37/1000","v":{"$error":"#N/A"}},{"$f":"BG120*DB_Inputs!BG9*DB_Inputs!BG37/1000","v":{"$error":"#N/A"}},{"$f":"BH120*DB_Inputs!BH9*DB_Inputs!BH37/1000","v":{"$error":"#N/A"}},{"$f":"BI120*DB_Inputs!BI9*DB_Inputs!BI37/1000","v":{"$error":"#N/A"}},{"$f":"BJ120*DB_Inputs!BJ9*DB_Inputs!BJ37/1000","v":{"$error":"#N/A"}},{"$f":"BK120*DB_Inputs!BK9*DB_Inputs!BK37/1000","v":{"$error":"#N/A"}},{"$f":"BL120*DB_Inputs!BL9*DB_Inputs!BL37/1000","v":{"$error":"#N/A"}},{"$f":"BM120*DB_Inputs!BM9*DB_Inputs!BM37/1000","v":{"$error":"#N/A"}},{"$f":"BN120*DB_Inputs!BN9*DB_Inputs!BN37/1000","v":{"$error":"#N/A"}},{"$f":"BO120*DB_Inputs!BO9*DB_Inputs!BO37/1000","v":{"$error":"#N/A"}},{"$f":"BP120*DB_Inputs!BP9*DB_Inputs!BP37/1000","v":{"$error":"#N/A"}},{"$f":"BQ120*DB_Inputs!BQ9*DB_Inputs!BQ37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BF124:BQ124)","v":{"$error":"#N/A"}},null,{"$f":"BT120*DB_Inputs!BT9*DB_Inputs!BT37/1000","v":{"$error":"#N/A"}},{"$f":"BU120*DB_Inputs!BU9*DB_Inputs!BU37/1000","v":{"$error":"#N/A"}},{"$f":"BV120*DB_Inputs!BV9*DB_Inputs!BV37/1000","v":{"$error":"#N/A"}},{"$f":"BW120*DB_Inputs!BW9*DB_Inputs!BW37/1000","v":{"$error":"#N/A"}},{"$f":"BX120*DB_Inputs!BX9*DB_Inputs!BX37/1000","v":{"$error":"#N/A"}},{"$f":"BY120*DB_Inputs!BY9*DB_Inputs!BY37/1000","v":{"$error":"#N/A"}},{"$f":"BZ120*DB_Inputs!BZ9*DB_Inputs!BZ37/1000","v":{"$error":"#N/A"}},{"$f":"CA120*DB_Inputs!CA9*DB_Inputs!CA37/1000","v":{"$error":"#N/A"}},{"$f":"CB120*DB_Inputs!CB9*DB_Inputs!CB37/1000","v":{"$error":"#N/A"}},{"$f":"CC120*DB_Inputs!CC9*DB_Inputs!CC37/1000","v":{"$error":"#N/A"}},{"$f":"CD120*DB_Inputs!CD9*DB_Inputs!CD37/1000","v":{"$error":"#N/A"}},{"$f":"CE120*DB_Inputs!CE9*DB_Inputs!CE37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BT124:CE124)","v":{"$error":"#N/A"}},null,{"$f":"CH120*DB_Inputs!CH9*DB_Inputs!CH37/1000","v":{"$error":"#N/A"}},{"$f":"CI120*DB_Inputs!CI9*DB_Inputs!CI37/1000","v":{"$error":"#N/A"}},{"$f":"CJ120*DB_Inputs!CJ9*DB_Inputs!CJ37/1000","v":{"$error":"#N/A"}},{"$f":"CK120*DB_Inputs!CK9*DB_Inputs!CK37/1000","v":{"$error":"#N/A"}},{"$f":"CL120*DB_Inputs!CL9*DB_Inputs!CL37/1000","v":{"$error":"#N/A"}},{"$f":"CM120*DB_Inputs!CM9*DB_Inputs!CM37/1000","v":{"$error":"#N/A"}},{"$f":"CN120*DB_Inputs!CN9*DB_Inputs!CN37/1000","v":{"$error":"#N/A"}},{"$f":"CO120*DB_Inputs!CO9*DB_Inputs!CO37/1000","v":{"$error":"#N/A"}},{"$f":"CP120*DB_Inputs!CP9*DB_Inputs!CP37/1000","v":{"$error":"#N/A"}},{"$f":"CQ120*DB_Inputs!CQ9*DB_Inputs!CQ37/1000","v":{"$error":"#N/A"}},{"$f":"CR120*DB_Inputs!CR9*DB_Inputs!CR37/1000","v":{"$error":"#N/A"}},{"$f":"CS120*DB_Inputs!CS9*DB_Inputs!CS37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CH124:CS124)","v":{"$error":"#N/A"}},null,{"$f":"CV120*DB_Inputs!CV9*DB_Inputs!CV37/1000","v":{"$error":"#N/A"}},{"$f":"CW120*DB_Inputs!CW9*DB_Inputs!CW37/1000","v":{"$error":"#N/A"}},{"$f":"CX120*DB_Inputs!CX9*DB_Inputs!CX37/1000","v":{"$error":"#N/A"}},{"$f":"CY120*DB_Inputs!CY9*DB_Inputs!CY37/1000","v":{"$error":"#N/A"}},{"$f":"CZ120*DB_Inputs!CZ9*DB_Inputs!CZ37/1000","v":{"$error":"#N/A"}},{"$f":"DA120*DB_Inputs!DA9*DB_Inputs!DA37/1000","v":{"$error":"#N/A"}},{"$f":"DB120*DB_Inputs!DB9*DB_Inputs!DB37/1000","v":{"$error":"#N/A"}},{"$f":"DC120*DB_Inputs!DC9*DB_Inputs!DC37/1000","v":{"$error":"#N/A"}},{"$f":"DD120*DB_Inputs!DD9*DB_Inputs!DD37/1000","v":{"$error":"#N/A"}},{"$f":"DE120*DB_Inputs!DE9*DB_Inputs!DE37/1000","v":{"$error":"#N/A"}},{"$f":"DF120*DB_Inputs!DF9*DB_Inputs!DF37/1000","v":{"$error":"#N/A"}},{"$f":"DG120*DB_Inputs!DG9*DB_Inputs!DG37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CV124:DG124)","v":{"$error":"#N/A"}},null,{"$f":"DJ120*DB_Inputs!DJ9*DB_Inputs!DJ37/1000","v":{"$error":"#N/A"}},{"$f":"DK120*DB_Inputs!DK9*DB_Inputs!DK37/1000","v":{"$error":"#N/A"}},{"$f":"DL120*DB_Inputs!DL9*DB_Inputs!DL37/1000","v":{"$error":"#N/A"}},{"$f":"DM120*DB_Inputs!DM9*DB_Inputs!DM37/1000","v":{"$error":"#N/A"}},{"$f":"DN120*DB_Inputs!DN9*DB_Inputs!DN37/1000","v":{"$error":"#N/A"}},{"$f":"DO120*DB_Inputs!DO9*DB_Inputs!DO37/1000","v":{"$error":"#N/A"}},{"$f":"DP120*DB_Inputs!DP9*DB_Inputs!DP37/1000","v":{"$error":"#N/A"}},{"$f":"DQ120*DB_Inputs!DQ9*DB_Inputs!DQ37/1000","v":{"$error":"#N/A"}},{"$f":"DR120*DB_Inputs!DR9*DB_Inputs!DR37/1000","v":{"$error":"#N/A"}},{"$f":"DS120*DB_Inputs!DS9*DB_Inputs!DS37/1000","v":{"$error":"#N/A"}},{"$f":"DT120*DB_Inputs!DT9*DB_Inputs!DT37/1000","v":{"$error":"#N/A"}},{"$f":"DU120*DB_Inputs!DU9*DB_Inputs!DU37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DJ124:DU124)","v":{"$error":"#N/A"}},null,{"$f":"DX120*DB_Inputs!DX9*DB_Inputs!DX37/1000","v":{"$error":"#N/A"}},{"$f":"DY120*DB_Inputs!DY9*DB_Inputs!DY37/1000","v":{"$error":"#N/A"}},{"$f":"DZ120*DB_Inputs!DZ9*DB_Inputs!DZ37/1000","v":{"$error":"#N/A"}},{"$f":"EA120*DB_Inputs!EA9*DB_Inputs!EA37/1000","v":{"$error":"#N/A"}},{"$f":"EB120*DB_Inputs!EB9*DB_Inputs!EB37/1000","v":{"$error":"#N/A"}},{"$f":"EC120*DB_Inputs!EC9*DB_Inputs!EC37/1000","v":{"$error":"#N/A"}},{"$f":"ED120*DB_Inputs!ED9*DB_Inputs!ED37/1000","v":{"$error":"#N/A"}},{"$f":"EE120*DB_Inputs!EE9*DB_Inputs!EE37/1000","v":{"$error":"#N/A"}},{"$f":"EF120*DB_Inputs!EF9*DB_Inputs!EF37/1000","v":{"$error":"#N/A"}},{"$f":"EG120*DB_Inputs!EG9*DB_Inputs!EG37/1000","v":{"$error":"#N/A"}},{"$f":"EH120*DB_Inputs!EH9*DB_Inputs!EH37/1000","v":{"$error":"#N/A"}},{"$f":"EI120*DB_Inputs!EI9*DB_Inputs!EI37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DX124:EI124)","v":{"$error":"#N/A"}},null,{"$f":"EL120*DB_Inputs!EL9*DB_Inputs!EL37/1000","v":{"$error":"#N/A"}},{"$f":"EM120*DB_Inputs!EM9*DB_Inputs!EM37/1000","v":{"$error":"#N/A"}},{"$f":"EN120*DB_Inputs!EN9*DB_Inputs!EN37/1000","v":{"$error":"#N/A"}},{"$f":"EO120*DB_Inputs!EO9*DB_Inputs!EO37/1000","v":{"$error":"#N/A"}},{"$f":"EP120*DB_Inputs!EP9*DB_Inputs!EP37/1000","v":{"$error":"#N/A"}},{"$f":"EQ120*DB_Inputs!EQ9*DB_Inputs!EQ37/1000","v":{"$error":"#N/A"}},{"$f":"ER120*DB_Inputs!ER9*DB_Inputs!ER37/1000","v":{"$error":"#N/A"}},{"$f":"ES120*DB_Inputs!ES9*DB_Inputs!ES37/1000","v":{"$error":"#N/A"}},{"$f":"ET120*DB_Inputs!ET9*DB_Inputs!ET37/1000","v":{"$error":"#N/A"}},{"$f":"EU120*DB_Inputs!EU9*DB_Inputs!EU37/1000","v":{"$error":"#N/A"}},{"$f":"EV120*DB_Inputs!EV9*DB_Inputs!EV37/1000","v":{"$error":"#N/A"}},{"$f":"EW120*DB_Inputs!EW9*DB_Inputs!EW37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EL124:EW124)","v":{"$error":"#N/A"}},null,{"$f":"EZ120*DB_Inputs!EZ9*DB_Inputs!EZ37/1000","v":{"$error":"#N/A"}},{"$f":"FA120*DB_Inputs!FA9*DB_Inputs!FA37/1000","v":{"$error":"#N/A"}},{"$f":"FB120*DB_Inputs!FB9*DB_Inputs!FB37/1000","v":{"$error":"#N/A"}},{"$f":"FC120*DB_Inputs!FC9*DB_Inputs!FC37/1000","v":{"$error":"#N/A"}},{"$f":"FD120*DB_Inputs!FD9*DB_Inputs!FD37/1000","v":{"$error":"#N/A"}},{"$f":"FE120*DB_Inputs!FE9*DB_Inputs!FE37/1000","v":{"$error":"#N/A"}},{"$f":"FF120*DB_Inputs!FF9*DB_Inputs!FF37/1000","v":{"$error":"#N/A"}},{"$f":"FG120*DB_Inputs!FG9*DB_Inputs!FG37/1000","v":{"$error":"#N/A"}},{"$f":"FH120*DB_Inputs!FH9*DB_Inputs!FH37/1000","v":{"$error":"#N/A"}},{"$f":"FI120*DB_Inputs!FI9*DB_Inputs!FI37/1000","v":{"$error":"#N/A"}},{"$f":"FJ120*DB_Inputs!FJ9*DB_Inputs!FJ37/1000","v":{"$error":"#N/A"}},{"$f":"FK120*DB_Inputs!FK9*DB_Inputs!FK37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EZ124:FK124)","v":{"$error":"#N/A"}},null,{"$f":"FN120*DB_Inputs!FN9*DB_Inputs!FN37/1000","v":{"$error":"#N/A"}},{"$f":"FO120*DB_Inputs!FO9*DB_Inputs!FO37/1000","v":{"$error":"#N/A"}},{"$f":"FP120*DB_Inputs!FP9*DB_Inputs!FP37/1000","v":{"$error":"#N/A"}},{"$f":"FQ120*DB_Inputs!FQ9*DB_Inputs!FQ37/1000","v":{"$error":"#N/A"}},{"$f":"FR120*DB_Inputs!FR9*DB_Inputs!FR37/1000","v":{"$error":"#N/A"}},{"$f":"FS120*DB_Inputs!FS9*DB_Inputs!FS37/1000","v":{"$error":"#N/A"}},{"$f":"FT120*DB_Inputs!FT9*DB_Inputs!FT37/1000","v":{"$error":"#N/A"}},{"$f":"FU120*DB_Inputs!FU9*DB_Inputs!FU37/1000","v":{"$error":"#N/A"}},{"$f":"FV120*DB_Inputs!FV9*DB_Inputs!FV37/1000","v":{"$error":"#N/A"}},{"$f":"FW120*DB_Inputs!FW9*DB_Inputs!FW37/1000","v":{"$error":"#N/A"}},{"$f":"FX120*DB_Inputs!FX9*DB_Inputs!FX37/1000","v":{"$error":"#N/A"}},{"$f":"FY120*DB_Inputs!FY9*DB_Inputs!FY37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(FN124:FY124)","v":{"$error":"#N/A"}},null,{"$f":"GB120*DB_Inputs!GB9*DB_Inputs!GB37/1000","v":{"$error":"#N/A"}},{"$f":"GC120*DB_Inputs!GC9*DB_Inputs!GC37/1000","v":{"$error":"#N/A"}},{"$f":"GD120*DB_Inputs!GD9*DB_Inputs!GD37/1000","v":{"$error":"#N/A"}},{"$f":"GE120*DB_Inputs!GE9*DB_Inputs!GE37/1000","v":{"$error":"#N/A"}},{"$f":"GF120*DB_Inputs!GF9*DB_Inputs!GF37/1000","v":{"$error":"#N/A"}},{"$f":"GG120*DB_Inputs!GG9*DB_Inputs!GG37/1000","v":{"$error":"#N/A"}},{"$f":"GH120*DB_Inputs!GH9*DB_Inputs!GH37/1000","v":{"$error":"#N/A"}},{"$f":"GI120*DB_Inputs!GI9*DB_Inputs!GI37/1000","v":{"$error":"#N/A"}},{"$f":"GJ120*DB_Inputs!GJ9*DB_Inputs!GJ37/1000","v":{"$error":"#N/A"}},{"$f":"GK120*DB_Inputs!GK9*DB_Inputs!GK37/1000","v":{"$error":"#N/A"}},{"$f":"GL120*DB_Inputs!GL9*DB_Inputs!GL37/1000","v":{"$error":"#N/A"}},{"$f":"GM120*DB_Inputs!GM9*DB_Inputs!GM37/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GB124:GM124)","v":{"$error":"#N/A"}},null,{"$f":"GP120*DB_Inputs!GP9*DB_Inputs!GP37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GQ120*DB_Inputs!GQ9*DB_Inputs!GQ37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GR120*DB_Inputs!GR9*DB_Inputs!GR37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GS120*DB_Inputs!GS9*DB_Inputs!GS37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GT120*DB_Inputs!GT9*DB_Inputs!GT37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GU120*DB_Inputs!GU9*DB_Inputs!GU37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GV120*DB_Inputs!GV9*DB_Inputs!GV37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GW120*DB_Inputs!GW9*DB_Inputs!GW37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GX120*DB_Inputs!GX9*DB_Inputs!GX37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GY120*DB_Inputs!GY9*DB_Inputs!GY37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GZ120*DB_Inputs!GZ9*DB_Inputs!GZ37/1000","v":{"$error":"#DIV/0!"}},{"$f":"HA120*DB_Inputs!HA9*DB_Inputs!HA37/1000","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GP124:HA124)","v":{"$error":"#DIV/0!"}}]
["Purchases Total",{"$f":"SUM(B123:B124)","v":3862.4936005283512},{"$f":"SUM(C123:C124)","v":2729.7356381129812},9123.963543421929,29251.538303263689,17458.093613520719,6193.5185459588211,23875.821579517426,0,0,6194.9694831689221,3747.176181006364,4449.2261543538616,106886.53664285305,null,{"$f":"SUM(P123:P124)","v":2320.5757189190581},{"$f":"SUM(Q123:Q124)","v":1303.0241138275967},3162.9881653873513,994.66655961160438,0,0,0,0,0,0,0,1473.7243412903354,9254.9788990359448,null,{"$f":"SUM(AD123:AD124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(AR123:AR124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(BF123:BF124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(BT123:BT124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(CH123:CH124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(CV123:CV124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(DJ123:DJ124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(DX123:DX124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(EL123:EL124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(EZ123:EZ124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(FN123:FN124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(GB123:GB124)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(GP123:GP124)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["IP Sales  (aMW)"]
["HLH",{"$f":"IF(StudyType = 2, Loads_ESP!B13,LT_Loads!B11)","v":23.53125},{"$f":"IF(StudyType = 2, Loads_ESP!C13,LT_Loads!C11)","v":22.725000000000001},{"$f":"IF(StudyType = 2, Loads_ESP!D13,LT_Loads!D11)","v":22.5625},{"$f":"IF(StudyType = 2, Loads_ESP!E13,LT_Loads!E11)","v":22.3725962},{"$f":"IF(StudyType = 2, Loads_ESP!F13,LT_Loads!F11)","v":22.346354099999999},{"$f":"IF(StudyType = 2, Loads_ESP!G13,LT_Loads!G11)","v":84.567129600000001},{"$f":"IF(StudyType = 2, Loads_ESP!H13,LT_Loads!H11)","v":91.01},{"$f":"IF(StudyType = 2, Loads_ESP!I13,LT_Loads!I11)","v":86.959134599999999},{"$f":"IF(StudyType = 2, Loads_ESP!J13,LT_Loads!J11)","v":84.310096099999996},{"$f":"IF(StudyType = 2, Loads_ESP!K13,LT_Loads!K11)","v":89.3},{"$f":"IF(StudyType = 2, Loads_ESP!L13,LT_Loads!L11)","v":87.608796299999995},{"$f":"IF(StudyType = 2, Loads_ESP!M13,LT_Loads!M11)","v":87.0078125},{"$f":"SUMPRODUCT(B127:M127,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":60.652573519934641},null,{"$f":"IF(StudyType = 2, Loads_ESP!P13,LT_Loads!P11)","v":87.314814900000002},{"$f":"IF(StudyType = 2, Loads_ESP!Q13,LT_Loads!Q11)","v":87.542500000000004},{"$f":"IF(StudyType = 2, Loads_ESP!R13,LT_Loads!R11)","v":86.85},{"$f":"IF(StudyType = 2, Loads_ESP!S13,LT_Loads!S11)","v":87.396634700000007},{"$f":"IF(StudyType = 2, Loads_ESP!T13,LT_Loads!T11)","v":87.481770799999993},{"$f":"IF(StudyType = 2, Loads_ESP!U13,LT_Loads!U11)","v":87.822115400000001},{"$f":"IF(StudyType = 2, Loads_ESP!V13,LT_Loads!V11)","v":87.509615400000001},{"$f":"IF(StudyType = 2, Loads_ESP!W13,LT_Loads!W11)","v":86.959134599999999},{"$f":"IF(StudyType = 2, Loads_ESP!X13,LT_Loads!X11)","v":87.682500000000005},{"$f":"IF(StudyType = 2, Loads_ESP!Y13,LT_Loads!Y11)","v":85.862980800000003},{"$f":"IF(StudyType = 2, Loads_ESP!Z13,LT_Loads!Z11)","v":87.608796299999995},{"$f":"IF(StudyType = 2, Loads_ESP!AA13,LT_Loads!AA11)","v":87.0078125},{"$f":"SUMPRODUCT(P127:AA127,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":87.253664511400643},null,{"$f":"IF(StudyType = 2, Loads_ESP!AD13,LT_Loads!AD11)","v":87.268518518518519},{"$f":"IF(StudyType = 2, Loads_ESP!AE13,LT_Loads!AE11)","v":87.495000000000005},{"$f":"IF(StudyType = 2, Loads_ESP!AF13,LT_Loads!AF11)","v":86.802499999999995},{"$f":"IF(StudyType = 2, Loads_ESP!AG13,LT_Loads!AG11)","v":87.350961538461547},{"$f":"IF(StudyType = 2, Loads_ESP!AH13,LT_Loads!AH11)","v":86.9375},{"$f":"IF(StudyType = 2, Loads_ESP!AI13,LT_Loads!AI11)","v":87.774038461538467},{"$f":"IF(StudyType = 2, Loads_ESP!AJ13,LT_Loads!AJ11)","v":87.461538461538453},{"$f":"IF(StudyType = 2, Loads_ESP!AK13,LT_Loads!AK11)","v":90.389999999999986},{"$f":"IF(StudyType = 2, Loads_ESP!AL13,LT_Loads!AL11)","v":84.262019230769226},{"$f":"IF(StudyType = 2, Loads_ESP!AM13,LT_Loads!AM11)","v":85.819711538461547},{"$f":"IF(StudyType = 2, Loads_ESP!AN13,LT_Loads!AN11)","v":90.927884615384613},{"$f":"IF(StudyType = 2, Loads_ESP!AO13,LT_Loads!AO11)","v":83.482500000000002},{"$f":"IF(StudyType = 2, Loads_ESP!AP13,LT_Loads!AP11)","v":87.167004870129873},null,{"$f":"IF(StudyType = 2, Loads_ESP!AR13,LT_Loads!AR11)","v":87.268518518518519},{"$f":"IF(StudyType = 2, Loads_ESP!AS13,LT_Loads!AS11)","v":91.140625},{"$f":"IF(StudyType = 2, Loads_ESP!AT13,LT_Loads!AT11)","v":83.463942307692307},{"$f":"IF(StudyType = 2, Loads_ESP!AU13,LT_Loads!AU11)","v":90.844999999999999},{"$f":"IF(StudyType = 2, Loads_ESP!AV13,LT_Loads!AV11)","v":87.434895833333329},{"$f":"IF(StudyType = 2, Loads_ESP!AW13,LT_Loads!AW11)","v":84.520833333333329},{"$f":"IF(StudyType = 2, Loads_ESP!AX13,LT_Loads!AX11)","v":87.461538461538453},{"$f":"IF(StudyType = 2, Loads_ESP!AY13,LT_Loads!AY11)","v":90.389999999999986},{"$f":"IF(StudyType = 2, Loads_ESP!AZ13,LT_Loads!AZ11)","v":84.262019230769226},{"$f":"IF(StudyType = 2, Loads_ESP!BA13,LT_Loads!BA11)","v":85.819711538461547},{"$f":"IF(StudyType = 2, Loads_ESP!BB13,LT_Loads!BB11)","v":90.927884615384613},{"$f":"IF(StudyType = 2, Loads_ESP!BC13,LT_Loads!BC11)","v":83.482500000000002},{"$f":"SUMPRODUCT(AR127:BC127,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":87.206433224755699},null,{"$f":"IF(StudyType = 2, Loads_ESP!BF13,LT_Loads!BF11)","v":90.62740384615384},{"$f":"IF(StudyType = 2, Loads_ESP!BG13,LT_Loads!BG11)","v":87.495000000000005},{"$f":"IF(StudyType = 2, Loads_ESP!BH13,LT_Loads!BH11)","v":83.463942307692307},{"$f":"IF(StudyType = 2, Loads_ESP!BI13,LT_Loads!BI11)","v":90.844999999999999},{"$f":"IF(StudyType = 2, Loads_ESP!BJ13,LT_Loads!BJ11)","v":87.434895833333329},{"$f":"IF(StudyType = 2, Loads_ESP!BK13,LT_Loads!BK11)","v":84.520833333333329},{"$f":"IF(StudyType = 2, Loads_ESP!BL13,LT_Loads!BL11)","v":87.461538461538453},{"$f":"IF(StudyType = 2, Loads_ESP!BM13,LT_Loads!BM11)","v":90.389999999999986},{"$f":"IF(StudyType = 2, Loads_ESP!BN13,LT_Loads!BN11)","v":84.262019230769226},{"$f":"IF(StudyType = 2, Loads_ESP!BO13,LT_Loads!BO11)","v":89.252499999999998},{"$f":"IF(StudyType = 2, Loads_ESP!BP13,LT_Loads!BP11)","v":87.5625},{"$f":"IF(StudyType = 2, Loads_ESP!BQ13,LT_Loads!BQ11)","v":83.482500000000002},{"$f":"SUMPRODUCT(BF127:BQ127,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":87.206840390879478},null,{"$f":"IF(StudyType = 2, Loads_ESP!BT13,LT_Loads!BT11)","v":90.62740384615384},{"$f":"IF(StudyType = 2, Loads_ESP!BU13,LT_Loads!BU11)","v":87.495000000000005},{"$f":"IF(StudyType = 2, Loads_ESP!BV13,LT_Loads!BV11)","v":83.463942307692307},{"$f":"IF(StudyType = 2, Loads_ESP!BW13,LT_Loads!BW11)","v":90.844999999999999},{"$f":"IF(StudyType = 2, Loads_ESP!BX13,LT_Loads!BX11)","v":87.434895833333329},{"$f":"IF(StudyType = 2, Loads_ESP!BY13,LT_Loads!BY11)","v":84.520833333333329},{"$f":"IF(StudyType = 2, Loads_ESP!BZ13,LT_Loads!BZ11)","v":90.960000000000008},{"$f":"IF(StudyType = 2, Loads_ESP!CA13,LT_Loads!CA11)","v":86.913461538461533},{"$f":"IF(StudyType = 2, Loads_ESP!CB13,LT_Loads!CB11)","v":84.262019230769226},{"$f":"IF(StudyType = 2, Loads_ESP!CC13,LT_Loads!CC11)","v":89.252499999999998},{"$f":"IF(StudyType = 2, Loads_ESP!CD13,LT_Loads!CD11)","v":87.5625},{"$f":"IF(StudyType = 2, Loads_ESP!CE13,LT_Loads!CE11)","v":83.482500000000002},{"$f":"SUMPRODUCT(BT127:CE127,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":87.206840390879478},null,{"$f":"IF(StudyType = 2, Loads_ESP!CH13,LT_Loads!CH11)","v":90.62740384615384},{"$f":"IF(StudyType = 2, Loads_ESP!CI13,LT_Loads!CI11)","v":87.495000000000005},{"$f":"IF(StudyType = 2, Loads_ESP!CJ13,LT_Loads!CJ11)","v":86.802499999999995},{"$f":"IF(StudyType = 2, Loads_ESP!CK13,LT_Loads!CK11)","v":87.350961538461547},{"$f":"IF(StudyType = 2, Loads_ESP!CL13,LT_Loads!CL11)","v":86.9375},{"$f":"IF(StudyType = 2, Loads_ESP!CM13,LT_Loads!CM11)","v":87.774038461538467},{"$f":"IF(StudyType = 2, Loads_ESP!CN13,LT_Loads!CN11)","v":87.461538461538453},{"$f":"IF(StudyType = 2, Loads_ESP!CO13,LT_Loads!CO11)","v":86.913461538461533},{"$f":"IF(StudyType = 2, Loads_ESP!CP13,LT_Loads!CP11)","v":87.632499999999993},{"$f":"IF(StudyType = 2, Loads_ESP!CQ13,LT_Loads!CQ11)","v":85.819711538461547},{"$f":"IF(StudyType = 2, Loads_ESP!CR13,LT_Loads!CR11)","v":87.5625},{"$f":"IF(StudyType = 2, Loads_ESP!CS13,LT_Loads!CS11)","v":86.9609375},{"$f":"SUMPRODUCT(CH127:CS127,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":87.451343648208464},null,{"$f":"IF(StudyType = 2, Loads_ESP!CV13,LT_Loads!CV11)","v":87.268518518518519},{"$f":"IF(StudyType = 2, Loads_ESP!CW13,LT_Loads!CW11)","v":87.495000000000005},{"$f":"IF(StudyType = 2, Loads_ESP!CX13,LT_Loads!CX11)","v":86.802499999999995},{"$f":"IF(StudyType = 2, Loads_ESP!CY13,LT_Loads!CY11)","v":87.350961538461547},{"$f":"IF(StudyType = 2, Loads_ESP!CZ13,LT_Loads!CZ11)","v":87.434895833333329},{"$f":"IF(StudyType = 2, Loads_ESP!DA13,LT_Loads!DA11)","v":87.774038461538467},{"$f":"IF(StudyType = 2, Loads_ESP!DB13,LT_Loads!DB11)","v":87.461538461538453},{"$f":"IF(StudyType = 2, Loads_ESP!DC13,LT_Loads!DC11)","v":86.913461538461533},{"$f":"IF(StudyType = 2, Loads_ESP!DD13,LT_Loads!DD11)","v":87.632499999999993},{"$f":"IF(StudyType = 2, Loads_ESP!DE13,LT_Loads!DE11)","v":85.819711538461547},{"$f":"IF(StudyType = 2, Loads_ESP!DF13,LT_Loads!DF11)","v":90.927884615384613},{"$f":"IF(StudyType = 2, Loads_ESP!DG13,LT_Loads!DG11)","v":83.482500000000002},{"$f":"SUMPRODUCT(CV127:DG127,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":87.206636807817588},null,{"$f":"IF(StudyType = 2, Loads_ESP!DJ13,LT_Loads!DJ11)","v":87.268518518518519},{"$f":"IF(StudyType = 2, Loads_ESP!DK13,LT_Loads!DK11)","v":91.140625},{"$f":"IF(StudyType = 2, Loads_ESP!DL13,LT_Loads!DL11)","v":83.463942307692307},{"$f":"IF(StudyType = 2, Loads_ESP!DM13,LT_Loads!DM11)","v":87.350961538461547},{"$f":"IF(StudyType = 2, Loads_ESP!DN13,LT_Loads!DN11)","v":87.434895833333329},{"$f":"IF(StudyType = 2, Loads_ESP!DO13,LT_Loads!DO11)","v":87.774038461538467},{"$f":"IF(StudyType = 2, Loads_ESP!DP13,LT_Loads!DP11)","v":87.461538461538453},{"$f":"IF(StudyType = 2, Loads_ESP!DQ13,LT_Loads!DQ11)","v":90.389999999999986},{"$f":"IF(StudyType = 2, Loads_ESP!DR13,LT_Loads!DR11)","v":84.262019230769226},{"$f":"IF(StudyType = 2, Loads_ESP!DS13,LT_Loads!DS11)","v":85.819711538461547},{"$f":"IF(StudyType = 2, Loads_ESP!DT13,LT_Loads!DT11)","v":90.927884615384613},{"$f":"IF(StudyType = 2, Loads_ESP!DU13,LT_Loads!DU11)","v":83.482500000000002},{"$f":"SUMPRODUCT(DJ127:DU127,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":87.206636807817588},null,{"$f":"IF(StudyType = 2, Loads_ESP!DX13,LT_Loads!DX11)","v":87.268518518518519},{"$f":"IF(StudyType = 2, Loads_ESP!DY13,LT_Loads!DY11)","v":91.140625},{"$f":"IF(StudyType = 2, Loads_ESP!DZ13,LT_Loads!DZ11)","v":83.463942307692307},{"$f":"IF(StudyType = 2, Loads_ESP!EA13,LT_Loads!EA11)","v":90.844999999999999},{"$f":"IF(StudyType = 2, Loads_ESP!EB13,LT_Loads!EB11)","v":87.434895833333329},{"$f":"IF(StudyType = 2, Loads_ESP!EC13,LT_Loads!EC11)","v":84.520833333333329},{"$f":"IF(StudyType = 2, Loads_ESP!ED13,LT_Loads!ED11)","v":87.461538461538453},{"$f":"IF(StudyType = 2, Loads_ESP!EE13,LT_Loads!EE11)","v":90.389999999999986},{"$f":"IF(StudyType = 2, Loads_ESP!EF13,LT_Loads!EF11)","v":84.262019230769226},{"$f":"IF(StudyType = 2, Loads_ESP!EG13,LT_Loads!EG11)","v":85.819711538461547},{"$f":"IF(StudyType = 2, Loads_ESP!EH13,LT_Loads!EH11)","v":90.927884615384613},{"$f":"IF(StudyType = 2, Loads_ESP!EI13,LT_Loads!EI11)","v":83.482500000000002},{"$f":"SUMPRODUCT(DX127:EI127,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":87.206433224755699},null,{"$f":"IF(StudyType = 2, Loads_ESP!EL13,LT_Loads!EL11)","v":90.62740384615384},{"$f":"IF(StudyType = 2, Loads_ESP!EM13,LT_Loads!EM11)","v":87.495000000000005},{"$f":"IF(StudyType = 2, Loads_ESP!EN13,LT_Loads!EN11)","v":83.463942307692307},{"$f":"IF(StudyType = 2, Loads_ESP!EO13,LT_Loads!EO11)","v":90.844999999999999},{"$f":"IF(StudyType = 2, Loads_ESP!EP13,LT_Loads!EP11)","v":86.9375},{"$f":"IF(StudyType = 2, Loads_ESP!EQ13,LT_Loads!EQ11)","v":84.520833333333329},{"$f":"IF(StudyType = 2, Loads_ESP!ER13,LT_Loads!ER11)","v":90.960000000000008},{"$f":"IF(StudyType = 2, Loads_ESP!ES13,LT_Loads!ES11)","v":86.913461538461533},{"$f":"IF(StudyType = 2, Loads_ESP!ET13,LT_Loads!ET11)","v":84.262019230769226},{"$f":"IF(StudyType = 2, Loads_ESP!EU13,LT_Loads!EU11)","v":89.252499999999998},{"$f":"IF(StudyType = 2, Loads_ESP!EV13,LT_Loads!EV11)","v":87.5625},{"$f":"IF(StudyType = 2, Loads_ESP!EW13,LT_Loads!EW11)","v":83.482500000000002},{"$f":"SUMPRODUCT(EL127:EW127,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":87.16720779220779},null,{"$f":"IF(StudyType = 2, Loads_ESP!EZ13,LT_Loads!EZ11)","v":90.62740384615384},{"$f":"IF(StudyType = 2, Loads_ESP!FA13,LT_Loads!FA11)","v":87.495000000000005},{"$f":"IF(StudyType = 2, Loads_ESP!FB13,LT_Loads!FB11)","v":86.802499999999995},{"$f":"IF(StudyType = 2, Loads_ESP!FC13,LT_Loads!FC11)","v":87.350961538461547},{"$f":"IF(StudyType = 2, Loads_ESP!FD13,LT_Loads!FD11)","v":87.434895833333329},{"$f":"IF(StudyType = 2, Loads_ESP!FE13,LT_Loads!FE11)","v":84.520833333333329},{"$f":"IF(StudyType = 2, Loads_ESP!FF13,LT_Loads!FF11)","v":90.960000000000008},{"$f":"IF(StudyType = 2, Loads_ESP!FG13,LT_Loads!FG11)","v":86.913461538461533},{"$f":"IF(StudyType = 2, Loads_ESP!FH13,LT_Loads!FH11)","v":84.262019230769226},{"$f":"IF(StudyType = 2, Loads_ESP!FI13,LT_Loads!FI11)","v":89.252499999999998},{"$f":"IF(StudyType = 2, Loads_ESP!FJ13,LT_Loads!FJ11)","v":87.5625},{"$f":"IF(StudyType = 2, Loads_ESP!FK13,LT_Loads!FK11)","v":86.9609375},{"$f":"SUMPRODUCT(EZ127:FK127,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":87.49183006535948},null,{"$f":"IF(StudyType = 2, Loads_ESP!FN13,LT_Loads!FN11)","v":87.268518518518519},{"$f":"IF(StudyType = 2, Loads_ESP!FO13,LT_Loads!FO11)","v":87.495000000000005},{"$f":"IF(StudyType = 2, Loads_ESP!FP13,LT_Loads!FP11)","v":86.802499999999995},{"$f":"IF(StudyType = 2, Loads_ESP!FQ13,LT_Loads!FQ11)","v":87.350961538461547},{"$f":"IF(StudyType = 2, Loads_ESP!FR13,LT_Loads!FR11)","v":87.434895833333329},{"$f":"IF(StudyType = 2, Loads_ESP!FS13,LT_Loads!FS11)","v":87.774038461538467},{"$f":"IF(StudyType = 2, Loads_ESP!FT13,LT_Loads!FT11)","v":87.461538461538453},{"$f":"IF(StudyType = 2, Loads_ESP!FU13,LT_Loads!FU11)","v":86.913461538461533},{"$f":"IF(StudyType = 2, Loads_ESP!FV13,LT_Loads!FV11)","v":87.632499999999993},{"$f":"IF(StudyType = 2, Loads_ESP!FW13,LT_Loads!FW11)","v":85.819711538461547},{"$f":"IF(StudyType = 2, Loads_ESP!FX13,LT_Loads!FX11)","v":87.5625},{"$f":"IF(StudyType = 2, Loads_ESP!FY13,LT_Loads!FY11)","v":86.9609375},{"$f":"SUMPRODUCT(FN127:FY127,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":87.206840390879478},null,{"$f":"IF(StudyType = 2, Loads_ESP!GB13,LT_Loads!GB11)","v":87.268518518518519},{"$f":"IF(StudyType = 2, Loads_ESP!GC13,LT_Loads!GC11)","v":87.495000000000005},{"$f":"IF(StudyType = 2, Loads_ESP!GD13,LT_Loads!GD11)","v":86.802499999999995},{"$f":"IF(StudyType = 2, Loads_ESP!GE13,LT_Loads!GE11)","v":87.350961538461547},{"$f":"IF(StudyType = 2, Loads_ESP!GF13,LT_Loads!GF11)","v":87.434895833333329},{"$f":"IF(StudyType = 2, Loads_ESP!GG13,LT_Loads!GG11)","v":87.774038461538467},{"$f":"IF(StudyType = 2, Loads_ESP!GH13,LT_Loads!GH11)","v":87.461538461538453},{"$f":"IF(StudyType = 2, Loads_ESP!GI13,LT_Loads!GI11)","v":86.913461538461533},{"$f":"IF(StudyType = 2, Loads_ESP!GJ13,LT_Loads!GJ11)","v":87.632499999999993},{"$f":"IF(StudyType = 2, Loads_ESP!GK13,LT_Loads!GK11)","v":85.819711538461547},{"$f":"IF(StudyType = 2, Loads_ESP!GL13,LT_Loads!GL11)","v":90.927884615384613},{"$f":"IF(StudyType = 2, Loads_ESP!GM13,LT_Loads!GM11)","v":83.482500000000002},{"$f":"SUMPRODUCT(GB127:GM127,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":87.206636807817588},null,{"$f":"IF(StudyType = 2, Loads_ESP!GP13,LT_Loads!GP11)","v":0},{"$f":"IF(StudyType = 2, Loads_ESP!GQ13,LT_Loads!GQ11)","v":0},{"$f":"IF(StudyType = 2, Loads_ESP!GR13,LT_Loads!GR11)","v":0},{"$f":"IF(StudyType = 2, Loads_ESP!GS13,LT_Loads!GS11)","v":0},{"$f":"IF(StudyType = 2, Loads_ESP!GT13,LT_Loads!GT11)","v":0},{"$f":"IF(StudyType = 2, Loads_ESP!GU13,LT_Loads!GU11)","v":0},{"$f":"IF(StudyType = 2, Loads_ESP!GV13,LT_Loads!GV11)","v":0},{"$f":"IF(StudyType = 2, Loads_ESP!GW13,LT_Loads!GW11)","v":0},{"$f":"IF(StudyType = 2, Loads_ESP!GX13,LT_Loads!GX11)","v":0},{"$f":"IF(StudyType = 2, Loads_ESP!GY13,LT_Loads!GY11)","v":0},{"$f":"IF(StudyType = 2, Loads_ESP!GZ13,LT_Loads!GZ11)","v":0},{"$f":"IF(StudyType = 2, Loads_ESP!HA13,LT_Loads!HA11)","v":0},{"$f":"SUMPRODUCT(GP127:HA127,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0}]
[" LLH",{"$f":"IF(StudyType=2,Loads_ESP!B34,LT_Loads!B26)","v":22.277439099999999},{"$f":"IF(StudyType=2,Loads_ESP!C34,LT_Loads!C26)","v":22.853582500000002},{"$f":"IF(StudyType=2,Loads_ESP!D34,LT_Loads!D26)","v":22.9476744},{"$f":"IF(StudyType=2,Loads_ESP!E34,LT_Loads!E26)","v":23.564024400000001},{"$f":"IF(StudyType=2,Loads_ESP!F34,LT_Loads!F26)","v":22.78125},{"$f":"IF(StudyType=2,Loads_ESP!G34,LT_Loads!G26)","v":91.717041800000004},{"$f":"IF(StudyType=2,Loads_ESP!H34,LT_Loads!H26)","v":84.112499999999997},{"$f":"IF(StudyType=2,Loads_ESP!I34,LT_Loads!I26)","v":87.963414599999993},{"$f":"IF(StudyType=2,Loads_ESP!J34,LT_Loads!J26)","v":91.342105199999992},{"$f":"IF(StudyType=2,Loads_ESP!K34,LT_Loads!K26)","v":84.787790699999988},{"$f":"IF(StudyType=2,Loads_ESP!L34,LT_Loads!L26)","v":87.410256400000009},{"$f":"IF(StudyType=2,Loads_ESP!M34,LT_Loads!M26)","v":87.916666600000013},{"$f":"SUMPRODUCT(B128:M128,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":60.783126280719465},null,{"$f":"IF(StudyType=2,Loads_ESP!P34,LT_Loads!P26)","v":88.894230699999994},{"$f":"IF(StudyType=2,Loads_ESP!Q34,LT_Loads!Q26)","v":88.080996799999994},{"$f":"IF(StudyType=2,Loads_ESP!R34,LT_Loads!R26)","v":88.7761627},{"$f":"IF(StudyType=2,Loads_ESP!S34,LT_Loads!S26)","v":88.533536599999991},{"$f":"IF(StudyType=2,Loads_ESP!T34,LT_Loads!T26)","v":87.600694499999989},{"$f":"IF(StudyType=2,Loads_ESP!U34,LT_Loads!U26)","v":87.229357800000002},{"$f":"IF(StudyType=2,Loads_ESP!V34,LT_Loads!V26)","v":88.54605269999999},{"$f":"IF(StudyType=2,Loads_ESP!W34,LT_Loads!W26)","v":87.963414599999993},{"$f":"IF(StudyType=2,Loads_ESP!X34,LT_Loads!X26)","v":86.774999999999991},{"$f":"IF(StudyType=2,Loads_ESP!Y34,LT_Loads!Y26)","v":88.923780499999992},{"$f":"IF(StudyType=2,Loads_ESP!Z34,LT_Loads!Z26)","v":87.410256400000009},{"$f":"IF(StudyType=2,Loads_ESP!AA34,LT_Loads!AA26)","v":87.916666600000013},{"$f":"SUMPRODUCT(P128:AA128,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":88.060550917203742},null,{"$f":"IF(StudyType=2,Loads_ESP!AD34,LT_Loads!AD26)","v":88.84615384615384},{"$f":"IF(StudyType=2,Loads_ESP!AE34,LT_Loads!AE26)","v":88.031152647975077},{"$f":"IF(StudyType=2,Loads_ESP!AF34,LT_Loads!AF26)","v":88.729651162790688},{"$f":"IF(StudyType=2,Loads_ESP!AG34,LT_Loads!AG26)","v":88.484756097560975},{"$f":"IF(StudyType=2,Loads_ESP!AH34,LT_Loads!AH26)","v":88.226351351351354},{"$f":"IF(StudyType=2,Loads_ESP!AI34,LT_Loads!AI26)","v":87.180428134556578},{"$f":"IF(StudyType=2,Loads_ESP!AJ34,LT_Loads!AJ26)","v":88.493421052631575},{"$f":"IF(StudyType=2,Loads_ESP!AK34,LT_Loads!AK26)","v":83.825581395348834},{"$f":"IF(StudyType=2,Loads_ESP!AL34,LT_Loads!AL26)","v":91.296052631578945},{"$f":"IF(StudyType=2,Loads_ESP!AM34,LT_Loads!AM26)","v":88.875},{"$f":"IF(StudyType=2,Loads_ESP!AN34,LT_Loads!AN26)","v":83.103658536585371},{"$f":"IF(StudyType=2,Loads_ESP!AO34,LT_Loads!AO26)","v":92.262500000000003},{"$f":"IF(StudyType=2,Loads_ESP!AP34,LT_Loads!AP26)","v":88.063278008298752},null,{"$f":"IF(StudyType=2,Loads_ESP!AR34,LT_Loads!AR26)","v":88.84615384615384},{"$f":"IF(StudyType=2,Loads_ESP!AS34,LT_Loads!AS26)","v":83.854599406528195},{"$f":"IF(StudyType=2,Loads_ESP!AT34,LT_Loads!AT26)","v":93.057926829268283},{"$f":"IF(StudyType=2,Loads_ESP!AU34,LT_Loads!AU26)","v":84.369186046511629},{"$f":"IF(StudyType=2,Loads_ESP!AV34,LT_Loads!AV26)","v":87.552083333333343},{"$f":"IF(StudyType=2,Loads_ESP!AW34,LT_Loads!AW26)","v":91.665594855305457},{"$f":"IF(StudyType=2,Loads_ESP!AX34,LT_Loads!AX26)","v":88.493421052631575},{"$f":"IF(StudyType=2,Loads_ESP!AY34,LT_Loads!AY26)","v":83.825581395348834},{"$f":"IF(StudyType=2,Loads_ESP!AZ34,LT_Loads!AZ26)","v":91.296052631578945},{"$f":"IF(StudyType=2,Loads_ESP!BA34,LT_Loads!BA26)","v":88.875},{"$f":"IF(StudyType=2,Loads_ESP!BB34,LT_Loads!BB26)","v":83.100609756097569},{"$f":"IF(StudyType=2,Loads_ESP!BC34,LT_Loads!BC26)","v":92.262500000000003},{"$f":"SUMPRODUCT(AR128:BC128,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":88.012474012474016},null,{"$f":"IF(StudyType=2,Loads_ESP!BF34,LT_Loads!BF26)","v":84.512195121951208},{"$f":"IF(StudyType=2,Loads_ESP!BG34,LT_Loads!BG26)","v":88.031152647975077},{"$f":"IF(StudyType=2,Loads_ESP!BH34,LT_Loads!BH26)","v":93.057926829268283},{"$f":"IF(StudyType=2,Loads_ESP!BI34,LT_Loads!BI26)","v":84.369186046511629},{"$f":"IF(StudyType=2,Loads_ESP!BJ34,LT_Loads!BJ26)","v":87.552083333333343},{"$f":"IF(StudyType=2,Loads_ESP!BK34,LT_Loads!BK26)","v":91.665594855305457},{"$f":"IF(StudyType=2,Loads_ESP!BL34,LT_Loads!BL26)","v":88.493421052631575},{"$f":"IF(StudyType=2,Loads_ESP!BM34,LT_Loads!BM26)","v":83.825581395348834},{"$f":"IF(StudyType=2,Loads_ESP!BN34,LT_Loads!BN26)","v":91.296052631578945},{"$f":"IF(StudyType=2,Loads_ESP!BO34,LT_Loads!BO26)","v":84.741279069767444},{"$f":"IF(StudyType=2,Loads_ESP!BP34,LT_Loads!BP26)","v":87.362179487179489},{"$f":"IF(StudyType=2,Loads_ESP!BQ34,LT_Loads!BQ26)","v":92.262500000000003},{"$f":"SUMPRODUCT(BF128:BQ128,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":88.012214137214144},null,{"$f":"IF(StudyType=2,Loads_ESP!BT34,LT_Loads!BT26)","v":84.512195121951208},{"$f":"IF(StudyType=2,Loads_ESP!BU34,LT_Loads!BU26)","v":88.031152647975077},{"$f":"IF(StudyType=2,Loads_ESP!BV34,LT_Loads!BV26)","v":93.057926829268283},{"$f":"IF(StudyType=2,Loads_ESP!BW34,LT_Loads!BW26)","v":84.369186046511629},{"$f":"IF(StudyType=2,Loads_ESP!BX34,LT_Loads!BX26)","v":87.552083333333343},{"$f":"IF(StudyType=2,Loads_ESP!BY34,LT_Loads!BY26)","v":91.665594855305457},{"$f":"IF(StudyType=2,Loads_ESP!BZ34,LT_Loads!BZ26)","v":84.065624999999997},{"$f":"IF(StudyType=2,Loads_ESP!CA34,LT_Loads!CA26)","v":87.914634146341456},{"$f":"IF(StudyType=2,Loads_ESP!CB34,LT_Loads!CB26)","v":91.296052631578945},{"$f":"IF(StudyType=2,Loads_ESP!CC34,LT_Loads!CC26)","v":84.741279069767444},{"$f":"IF(StudyType=2,Loads_ESP!CD34,LT_Loads!CD26)","v":87.362179487179489},{"$f":"IF(StudyType=2,Loads_ESP!CE34,LT_Loads!CE26)","v":92.262500000000003},{"$f":"SUMPRODUCT(BT128:CE128,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":88.011954261954259},null,{"$f":"IF(StudyType=2,Loads_ESP!CH34,LT_Loads!CH26)","v":84.512195121951208},{"$f":"IF(StudyType=2,Loads_ESP!CI34,LT_Loads!CI26)","v":88.031152647975077},{"$f":"IF(StudyType=2,Loads_ESP!CJ34,LT_Loads!CJ26)","v":88.729651162790688},{"$f":"IF(StudyType=2,Loads_ESP!CK34,LT_Loads!CK26)","v":88.484756097560975},{"$f":"IF(StudyType=2,Loads_ESP!CL34,LT_Loads!CL26)","v":88.226351351351354},{"$f":"IF(StudyType=2,Loads_ESP!CM34,LT_Loads!CM26)","v":87.180428134556578},{"$f":"IF(StudyType=2,Loads_ESP!CN34,LT_Loads!CN26)","v":88.493421052631575},{"$f":"IF(StudyType=2,Loads_ESP!CO34,LT_Loads!CO26)","v":87.914634146341456},{"$f":"IF(StudyType=2,Loads_ESP!CP34,LT_Loads!CP26)","v":86.731250000000003},{"$f":"IF(StudyType=2,Loads_ESP!CQ34,LT_Loads!CQ26)","v":88.875},{"$f":"IF(StudyType=2,Loads_ESP!CR34,LT_Loads!CR26)","v":87.362179487179489},{"$f":"IF(StudyType=2,Loads_ESP!CS34,LT_Loads!CS26)","v":87.86904761904762},{"$f":"SUMPRODUCT(CH128:CS128,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":87.699121900826441},null,{"$f":"IF(StudyType=2,Loads_ESP!CV34,LT_Loads!CV26)","v":88.84615384615384},{"$f":"IF(StudyType=2,Loads_ESP!CW34,LT_Loads!CW26)","v":88.031152647975077},{"$f":"IF(StudyType=2,Loads_ESP!CX34,LT_Loads!CX26)","v":88.729651162790688},{"$f":"IF(StudyType=2,Loads_ESP!CY34,LT_Loads!CY26)","v":88.484756097560975},{"$f":"IF(StudyType=2,Loads_ESP!CZ34,LT_Loads!CZ26)","v":87.552083333333343},{"$f":"IF(StudyType=2,Loads_ESP!DA34,LT_Loads!DA26)","v":87.180428134556578},{"$f":"IF(StudyType=2,Loads_ESP!DB34,LT_Loads!DB26)","v":88.493421052631575},{"$f":"IF(StudyType=2,Loads_ESP!DC34,LT_Loads!DC26)","v":87.914634146341456},{"$f":"IF(StudyType=2,Loads_ESP!DD34,LT_Loads!DD26)","v":86.731250000000003},{"$f":"IF(StudyType=2,Loads_ESP!DE34,LT_Loads!DE26)","v":88.875},{"$f":"IF(StudyType=2,Loads_ESP!DF34,LT_Loads!DF26)","v":83.103658536585371},{"$f":"IF(StudyType=2,Loads_ESP!DG34,LT_Loads!DG26)","v":92.262500000000003},{"$f":"SUMPRODUCT(CV128:DG128,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":88.012474012474016},null,{"$f":"IF(StudyType=2,Loads_ESP!DJ34,LT_Loads!DJ26)","v":88.84615384615384},{"$f":"IF(StudyType=2,Loads_ESP!DK34,LT_Loads!DK26)","v":83.854599406528195},{"$f":"IF(StudyType=2,Loads_ESP!DL34,LT_Loads!DL26)","v":93.057926829268283},{"$f":"IF(StudyType=2,Loads_ESP!DM34,LT_Loads!DM26)","v":88.484756097560975},{"$f":"IF(StudyType=2,Loads_ESP!DN34,LT_Loads!DN26)","v":87.552083333333343},{"$f":"IF(StudyType=2,Loads_ESP!DO34,LT_Loads!DO26)","v":87.180428134556578},{"$f":"IF(StudyType=2,Loads_ESP!DP34,LT_Loads!DP26)","v":88.493421052631575},{"$f":"IF(StudyType=2,Loads_ESP!DQ34,LT_Loads!DQ26)","v":83.825581395348834},{"$f":"IF(StudyType=2,Loads_ESP!DR34,LT_Loads!DR26)","v":91.296052631578945},{"$f":"IF(StudyType=2,Loads_ESP!DS34,LT_Loads!DS26)","v":88.875},{"$f":"IF(StudyType=2,Loads_ESP!DT34,LT_Loads!DT26)","v":83.103658536585371},{"$f":"IF(StudyType=2,Loads_ESP!DU34,LT_Loads!DU26)","v":92.262500000000003},{"$f":"SUMPRODUCT(DJ128:DU128,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":88.012733887733887},null,{"$f":"IF(StudyType=2,Loads_ESP!DX34,LT_Loads!DX26)","v":88.84615384615384},{"$f":"IF(StudyType=2,Loads_ESP!DY34,LT_Loads!DY26)","v":83.854599406528195},{"$f":"IF(StudyType=2,Loads_ESP!DZ34,LT_Loads!DZ26)","v":93.057926829268283},{"$f":"IF(StudyType=2,Loads_ESP!EA34,LT_Loads!EA26)","v":84.369186046511629},{"$f":"IF(StudyType=2,Loads_ESP!EB34,LT_Loads!EB26)","v":87.552083333333343},{"$f":"IF(StudyType=2,Loads_ESP!EC34,LT_Loads!EC26)","v":91.665594855305457},{"$f":"IF(StudyType=2,Loads_ESP!ED34,LT_Loads!ED26)","v":88.493421052631575},{"$f":"IF(StudyType=2,Loads_ESP!EE34,LT_Loads!EE26)","v":83.825581395348834},{"$f":"IF(StudyType=2,Loads_ESP!EF34,LT_Loads!EF26)","v":91.296052631578945},{"$f":"IF(StudyType=2,Loads_ESP!EG34,LT_Loads!EG26)","v":88.875},{"$f":"IF(StudyType=2,Loads_ESP!EH34,LT_Loads!EH26)","v":83.100609756097569},{"$f":"IF(StudyType=2,Loads_ESP!EI34,LT_Loads!EI26)","v":92.262500000000003},{"$f":"SUMPRODUCT(DX128:EI128,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":88.012474012474016},null,{"$f":"IF(StudyType=2,Loads_ESP!EL34,LT_Loads!EL26)","v":84.512195121951208},{"$f":"IF(StudyType=2,Loads_ESP!EM34,LT_Loads!EM26)","v":88.031152647975077},{"$f":"IF(StudyType=2,Loads_ESP!EN34,LT_Loads!EN26)","v":93.057926829268283},{"$f":"IF(StudyType=2,Loads_ESP!EO34,LT_Loads!EO26)","v":84.369186046511629},{"$f":"IF(StudyType=2,Loads_ESP!EP34,LT_Loads!EP26)","v":88.226351351351354},{"$f":"IF(StudyType=2,Loads_ESP!EQ34,LT_Loads!EQ26)","v":91.665594855305457},{"$f":"IF(StudyType=2,Loads_ESP!ER34,LT_Loads!ER26)","v":84.065624999999997},{"$f":"IF(StudyType=2,Loads_ESP!ES34,LT_Loads!ES26)","v":87.914634146341456},{"$f":"IF(StudyType=2,Loads_ESP!ET34,LT_Loads!ET26)","v":91.296052631578945},{"$f":"IF(StudyType=2,Loads_ESP!EU34,LT_Loads!EU26)","v":84.741279069767444},{"$f":"IF(StudyType=2,Loads_ESP!EV34,LT_Loads!EV26)","v":87.362179487179489},{"$f":"IF(StudyType=2,Loads_ESP!EW34,LT_Loads!EW26)","v":92.262500000000003},{"$f":"SUMPRODUCT(EL128:EW128,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":88.062759336099589},null,{"$f":"IF(StudyType=2,Loads_ESP!EZ34,LT_Loads!EZ26)","v":84.512195121951208},{"$f":"IF(StudyType=2,Loads_ESP!FA34,LT_Loads!FA26)","v":88.031152647975077},{"$f":"IF(StudyType=2,Loads_ESP!FB34,LT_Loads!FB26)","v":88.729651162790688},{"$f":"IF(StudyType=2,Loads_ESP!FC34,LT_Loads!FC26)","v":88.484756097560975},{"$f":"IF(StudyType=2,Loads_ESP!FD34,LT_Loads!FD26)","v":87.552083333333343},{"$f":"IF(StudyType=2,Loads_ESP!FE34,LT_Loads!FE26)","v":91.665594855305457},{"$f":"IF(StudyType=2,Loads_ESP!FF34,LT_Loads!FF26)","v":84.065624999999997},{"$f":"IF(StudyType=2,Loads_ESP!FG34,LT_Loads!FG26)","v":87.914634146341456},{"$f":"IF(StudyType=2,Loads_ESP!FH34,LT_Loads!FH26)","v":91.296052631578945},{"$f":"IF(StudyType=2,Loads_ESP!FI34,LT_Loads!FI26)","v":84.741279069767444},{"$f":"IF(StudyType=2,Loads_ESP!FJ34,LT_Loads!FJ26)","v":87.362179487179489},{"$f":"IF(StudyType=2,Loads_ESP!FK34,LT_Loads!FK26)","v":87.86904761904762},{"$f":"SUMPRODUCT(EZ128:FK128,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":87.647515527950304},null,{"$f":"IF(StudyType=2,Loads_ESP!FN34,LT_Loads!FN26)","v":88.84615384615384},{"$f":"IF(StudyType=2,Loads_ESP!FO34,LT_Loads!FO26)","v":88.031152647975077},{"$f":"IF(StudyType=2,Loads_ESP!FP34,LT_Loads!FP26)","v":88.729651162790688},{"$f":"IF(StudyType=2,Loads_ESP!FQ34,LT_Loads!FQ26)","v":88.484756097560975},{"$f":"IF(StudyType=2,Loads_ESP!FR34,LT_Loads!FR26)","v":87.552083333333343},{"$f":"IF(StudyType=2,Loads_ESP!FS34,LT_Loads!FS26)","v":87.180428134556578},{"$f":"IF(StudyType=2,Loads_ESP!FT34,LT_Loads!FT26)","v":88.493421052631575},{"$f":"IF(StudyType=2,Loads_ESP!FU34,LT_Loads!FU26)","v":87.914634146341456},{"$f":"IF(StudyType=2,Loads_ESP!FV34,LT_Loads!FV26)","v":86.731250000000003},{"$f":"IF(StudyType=2,Loads_ESP!FW34,LT_Loads!FW26)","v":88.875},{"$f":"IF(StudyType=2,Loads_ESP!FX34,LT_Loads!FX26)","v":87.362179487179489},{"$f":"IF(StudyType=2,Loads_ESP!FY34,LT_Loads!FY26)","v":87.86904761904762},{"$f":"SUMPRODUCT(FN128:FY128,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":88.012214137214144},null,{"$f":"IF(StudyType=2,Loads_ESP!GB34,LT_Loads!GB26)","v":88.84615384615384},{"$f":"IF(StudyType=2,Loads_ESP!GC34,LT_Loads!GC26)","v":88.031152647975077},{"$f":"IF(StudyType=2,Loads_ESP!GD34,LT_Loads!GD26)","v":88.729651162790688},{"$f":"IF(StudyType=2,Loads_ESP!GE34,LT_Loads!GE26)","v":88.484756097560975},{"$f":"IF(StudyType=2,Loads_ESP!GF34,LT_Loads!GF26)","v":87.552083333333343},{"$f":"IF(StudyType=2,Loads_ESP!GG34,LT_Loads!GG26)","v":87.180428134556578},{"$f":"IF(StudyType=2,Loads_ESP!GH34,LT_Loads!GH26)","v":88.493421052631575},{"$f":"IF(StudyType=2,Loads_ESP!GI34,LT_Loads!GI26)","v":87.914634146341456},{"$f":"IF(StudyType=2,Loads_ESP!GJ34,LT_Loads!GJ26)","v":86.731250000000003},{"$f":"IF(StudyType=2,Loads_ESP!GK34,LT_Loads!GK26)","v":88.875},{"$f":"IF(StudyType=2,Loads_ESP!GL34,LT_Loads!GL26)","v":83.103658536585371},{"$f":"IF(StudyType=2,Loads_ESP!GM34,LT_Loads!GM26)","v":92.262500000000003},{"$f":"SUMPRODUCT(GB128:GM128,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":88.012474012474016},null,{"$f":"IF(StudyType=2,Loads_ESP!GP34,LT_Loads!GP26)","v":0},{"$f":"IF(StudyType=2,Loads_ESP!GQ34,LT_Loads!GQ26)","v":0},{"$f":"IF(StudyType=2,Loads_ESP!GR34,LT_Loads!GR26)","v":0},{"$f":"IF(StudyType=2,Loads_ESP!GS34,LT_Loads!GS26)","v":0},{"$f":"IF(StudyType=2,Loads_ESP!GT34,LT_Loads!GT26)","v":0},{"$f":"IF(StudyType=2,Loads_ESP!GU34,LT_Loads!GU26)","v":0},{"$f":"IF(StudyType=2,Loads_ESP!GV34,LT_Loads!GV26)","v":0},{"$f":"IF(StudyType=2,Loads_ESP!GW34,LT_Loads!GW26)","v":0},{"$f":"IF(StudyType=2,Loads_ESP!GX34,LT_Loads!GX26)","v":0},{"$f":"IF(StudyType=2,Loads_ESP!GY34,LT_Loads!GY26)","v":0},{"$f":"IF(StudyType=2,Loads_ESP!GZ34,LT_Loads!GZ26)","v":0},{"$f":"IF(StudyType=2,Loads_ESP!HA34,LT_Loads!HA26)","v":0},{"$f":"SUMPRODUCT(GP128:HA128,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["Flat",{"$f":"(B127*DB_Inputs!B$8+FedRev!B128*DB_Inputs!B$9)/DB_Inputs!B$10","v":22.978494656989248},{"$f":"(C127*DB_Inputs!C$8+FedRev!C128*DB_Inputs!C$9)/DB_Inputs!C$10","v":22.782246855062414},{"$f":"(D127*DB_Inputs!D$8+FedRev!D128*DB_Inputs!D$9)/DB_Inputs!D$10","v":22.740591389247314},{"$f":"(E127*DB_Inputs!E$8+FedRev!E128*DB_Inputs!E$9)/DB_Inputs!E$10","v":22.897849492473121},{"$f":"(F127*DB_Inputs!F$8+FedRev!F128*DB_Inputs!F$9)/DB_Inputs!F$10","v":22.532738057142858},{"$f":"(G127*DB_Inputs!G$8+FedRev!G128*DB_Inputs!G$9)/DB_Inputs!G$10","v":87.559892310901759},{"$f":"(H127*DB_Inputs!H$8+FedRev!H128*DB_Inputs!H$9)/DB_Inputs!H$10","v":87.944444444444443},{"$f":"(I127*DB_Inputs!I$8+FedRev!I128*DB_Inputs!I$9)/DB_Inputs!I$10","v":87.401881696774183},{"$f":"(J127*DB_Inputs!J$8+FedRev!J128*DB_Inputs!J$9)/DB_Inputs!J$10","v":87.279166608888886},{"$f":"(K127*DB_Inputs!K$8+FedRev!K128*DB_Inputs!K$9)/DB_Inputs!K$10","v":87.21370967849461},{"$f":"(L127*DB_Inputs!L$8+FedRev!L128*DB_Inputs!L$9)/DB_Inputs!L$10","v":87.525537632258064},{"$f":"(M127*DB_Inputs!M$8+FedRev!M128*DB_Inputs!M$9)/DB_Inputs!M$10","v":87.431944413333341},{"$f":"SUMPRODUCT(B129:M129,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":60.710159806198625},null,{"$f":"(P127*DB_Inputs!P$8+FedRev!P128*DB_Inputs!P$9)/DB_Inputs!P$10","v":87.977150558064508},{"$f":"(Q127*DB_Inputs!Q$8+FedRev!Q128*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":87.782246841608867},{"$f":"(R127*DB_Inputs!R$8+FedRev!R128*DB_Inputs!R$9)/DB_Inputs!R$10","v":87.740591355913978},{"$f":"(S127*DB_Inputs!S$8+FedRev!S128*DB_Inputs!S$9)/DB_Inputs!S$10","v":87.897849516129028},{"$f":"(T127*DB_Inputs!T$8+FedRev!T128*DB_Inputs!T$9)/DB_Inputs!T$10","v":87.532738099999989},{"$f":"(U127*DB_Inputs!U$8+FedRev!U128*DB_Inputs!U$9)/DB_Inputs!U$10","v":87.561238232839827},{"$f":"(V127*DB_Inputs!V$8+FedRev!V128*DB_Inputs!V$9)/DB_Inputs!V$10","v":87.94722225999999},{"$f":"(W127*DB_Inputs!W$8+FedRev!W128*DB_Inputs!W$9)/DB_Inputs!W$10","v":87.401881696774183},{"$f":"(X127*DB_Inputs!X$8+FedRev!X128*DB_Inputs!X$9)/DB_Inputs!X$10","v":87.279166666666669},{"$f":"(Y127*DB_Inputs!Y$8+FedRev!Y128*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":87.212365613978491},{"$f":"(Z127*DB_Inputs!Z$8+FedRev!Z128*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":87.525537632258064},{"$f":"(AA127*DB_Inputs!AA$8+FedRev!AA128*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":87.431944413333341},{"$f":"SUMPRODUCT(P129:AA129,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":87.608105023904088},null,{"$f":"(AD127*DB_Inputs!AD$8+FedRev!AD128*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":87.930107526881727},{"$f":"(AE127*DB_Inputs!AE$8+FedRev!AE128*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":87.73370319001387},{"$f":"(AF127*DB_Inputs!AF$8+FedRev!AF128*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":87.693548387096769},{"$f":"(AG127*DB_Inputs!AG$8+FedRev!AG128*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":87.850806451612897},{"$f":"(AH127*DB_Inputs!AH$8+FedRev!AH128*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":87.485632183908052},{"$f":"(AI127*DB_Inputs!AI$8+FedRev!AI128*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":87.512786002691783},{"$f":"(AJ127*DB_Inputs!AJ$8+FedRev!AJ128*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":87.897222222222226},{"$f":"(AK127*DB_Inputs!AK$8+FedRev!AK128*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":87.354838709677409},{"$f":"(AL127*DB_Inputs!AL$8+FedRev!AL128*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":87.231944444444451},{"$f":"(AM127*DB_Inputs!AM$8+FedRev!AM128*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":87.166666666666671},{"$f":"(AN127*DB_Inputs!AN$8+FedRev!AN128*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":87.478494623655919},{"$f":"(AO127*DB_Inputs!AO$8+FedRev!AO128*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":87.384722222222223},{"$f":"SUMPRODUCT(AD129:AO129,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":87.560450819672127},null,{"$f":"(AR127*DB_Inputs!AR$8+FedRev!AR128*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":87.930107526881727},{"$f":"(AS127*DB_Inputs!AS$8+FedRev!AS128*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":87.735090152565874},{"$f":"(AT127*DB_Inputs!AT$8+FedRev!AT128*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":87.693548387096769},{"$f":"(AU127*DB_Inputs!AU$8+FedRev!AU128*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":87.850806451612897},{"$f":"(AV127*DB_Inputs!AV$8+FedRev!AV128*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":87.485119047619051},{"$f":"(AW127*DB_Inputs!AW$8+FedRev!AW128*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":87.511440107671604},{"$f":"(AX127*DB_Inputs!AX$8+FedRev!AX128*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":87.897222222222226},{"$f":"(AY127*DB_Inputs!AY$8+FedRev!AY128*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":87.354838709677409},{"$f":"(AZ127*DB_Inputs!AZ$8+FedRev!AZ128*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":87.231944444444451},{"$f":"(BA127*DB_Inputs!BA$8+FedRev!BA128*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":87.166666666666671},{"$f":"(BB127*DB_Inputs!BB$8+FedRev!BB128*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":87.477150537634415},{"$f":"(BC127*DB_Inputs!BC$8+FedRev!BC128*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":87.384722222222223},{"$f":"SUMPRODUCT(AR129:BC129,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":87.560502283105023},null,{"$f":"(BF127*DB_Inputs!BF$8+FedRev!BF128*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":87.931451612903231},{"$f":"(BG127*DB_Inputs!BG$8+FedRev!BG128*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":87.73370319001387},{"$f":"(BH127*DB_Inputs!BH$8+FedRev!BH128*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":87.693548387096769},{"$f":"(BI127*DB_Inputs!BI$8+FedRev!BI128*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":87.850806451612897},{"$f":"(BJ127*DB_Inputs!BJ$8+FedRev!BJ128*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":87.485119047619051},{"$f":"(BK127*DB_Inputs!BK$8+FedRev!BK128*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":87.511440107671604},{"$f":"(BL127*DB_Inputs!BL$8+FedRev!BL128*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":87.897222222222226},{"$f":"(BM127*DB_Inputs!BM$8+FedRev!BM128*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":87.354838709677409},{"$f":"(BN127*DB_Inputs!BN$8+FedRev!BN128*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":87.231944444444451},{"$f":"(BO127*DB_Inputs!BO$8+FedRev!BO128*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":87.166666666666671},{"$f":"(BP127*DB_Inputs!BP$8+FedRev!BP128*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":87.478494623655919},{"$f":"(BQ127*DB_Inputs!BQ$8+FedRev!BQ128*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":87.384722222222223},{"$f":"SUMPRODUCT(BF129:BQ129,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":87.560616438356163},null,{"$f":"(BT127*DB_Inputs!BT$8+FedRev!BT128*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":87.931451612903231},{"$f":"(BU127*DB_Inputs!BU$8+FedRev!BU128*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":87.73370319001387},{"$f":"(BV127*DB_Inputs!BV$8+FedRev!BV128*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":87.693548387096769},{"$f":"(BW127*DB_Inputs!BW$8+FedRev!BW128*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":87.850806451612897},{"$f":"(BX127*DB_Inputs!BX$8+FedRev!BX128*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":87.485119047619051},{"$f":"(BY127*DB_Inputs!BY$8+FedRev!BY128*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":87.511440107671604},{"$f":"(BZ127*DB_Inputs!BZ$8+FedRev!BZ128*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":87.895833333333329},{"$f":"(CA127*DB_Inputs!CA$8+FedRev!CA128*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":87.354838709677423},{"$f":"(CB127*DB_Inputs!CB$8+FedRev!CB128*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":87.231944444444451},{"$f":"(CC127*DB_Inputs!CC$8+FedRev!CC128*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":87.166666666666671},{"$f":"(CD127*DB_Inputs!CD$8+FedRev!CD128*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":87.478494623655919},{"$f":"(CE127*DB_Inputs!CE$8+FedRev!CE128*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":87.384722222222223},{"$f":"SUMPRODUCT(BT129:CE129,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":87.560502283105023},null,{"$f":"(CH127*DB_Inputs!CH$8+FedRev!CH128*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":87.931451612903231},{"$f":"(CI127*DB_Inputs!CI$8+FedRev!CI128*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":87.73370319001387},{"$f":"(CJ127*DB_Inputs!CJ$8+FedRev!CJ128*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":87.693548387096769},{"$f":"(CK127*DB_Inputs!CK$8+FedRev!CK128*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":87.850806451612897},{"$f":"(CL127*DB_Inputs!CL$8+FedRev!CL128*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":87.485632183908052},{"$f":"(CM127*DB_Inputs!CM$8+FedRev!CM128*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":87.512786002691783},{"$f":"(CN127*DB_Inputs!CN$8+FedRev!CN128*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":87.897222222222226},{"$f":"(CO127*DB_Inputs!CO$8+FedRev!CO128*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":87.354838709677423},{"$f":"(CP127*DB_Inputs!CP$8+FedRev!CP128*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":87.231944444444451},{"$f":"(CQ127*DB_Inputs!CQ$8+FedRev!CQ128*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":87.166666666666671},{"$f":"(CR127*DB_Inputs!CR$8+FedRev!CR128*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":87.478494623655919},{"$f":"(CS127*DB_Inputs!CS$8+FedRev!CS128*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":87.384722222222223},{"$f":"SUMPRODUCT(CH129:CS129,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":87.560564663023683},null,{"$f":"(CV127*DB_Inputs!CV$8+FedRev!CV128*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":87.930107526881727},{"$f":"(CW127*DB_Inputs!CW$8+FedRev!CW128*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":87.73370319001387},{"$f":"(CX127*DB_Inputs!CX$8+FedRev!CX128*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":87.693548387096769},{"$f":"(CY127*DB_Inputs!CY$8+FedRev!CY128*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":87.850806451612897},{"$f":"(CZ127*DB_Inputs!CZ$8+FedRev!CZ128*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":87.485119047619051},{"$f":"(DA127*DB_Inputs!DA$8+FedRev!DA128*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":87.512786002691783},{"$f":"(DB127*DB_Inputs!DB$8+FedRev!DB128*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":87.897222222222226},{"$f":"(DC127*DB_Inputs!DC$8+FedRev!DC128*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":87.354838709677423},{"$f":"(DD127*DB_Inputs!DD$8+FedRev!DD128*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":87.231944444444451},{"$f":"(DE127*DB_Inputs!DE$8+FedRev!DE128*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":87.166666666666671},{"$f":"(DF127*DB_Inputs!DF$8+FedRev!DF128*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":87.478494623655919},{"$f":"(DG127*DB_Inputs!DG$8+FedRev!DG128*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":87.384722222222223},{"$f":"SUMPRODUCT(CV129:DG129,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":87.560616438356163},null,{"$f":"(DJ127*DB_Inputs!DJ$8+FedRev!DJ128*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":87.930107526881727},{"$f":"(DK127*DB_Inputs!DK$8+FedRev!DK128*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":87.735090152565874},{"$f":"(DL127*DB_Inputs!DL$8+FedRev!DL128*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":87.693548387096769},{"$f":"(DM127*DB_Inputs!DM$8+FedRev!DM128*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":87.850806451612897},{"$f":"(DN127*DB_Inputs!DN$8+FedRev!DN128*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":87.485119047619051},{"$f":"(DO127*DB_Inputs!DO$8+FedRev!DO128*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":87.512786002691783},{"$f":"(DP127*DB_Inputs!DP$8+FedRev!DP128*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":87.897222222222226},{"$f":"(DQ127*DB_Inputs!DQ$8+FedRev!DQ128*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":87.354838709677409},{"$f":"(DR127*DB_Inputs!DR$8+FedRev!DR128*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":87.231944444444451},{"$f":"(DS127*DB_Inputs!DS$8+FedRev!DS128*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":87.166666666666671},{"$f":"(DT127*DB_Inputs!DT$8+FedRev!DT128*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":87.478494623655919},{"$f":"(DU127*DB_Inputs!DU$8+FedRev!DU128*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":87.384722222222223},{"$f":"SUMPRODUCT(DJ129:DU129,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":87.560730593607303},null,{"$f":"(DX127*DB_Inputs!DX$8+FedRev!DX128*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":87.930107526881727},{"$f":"(DY127*DB_Inputs!DY$8+FedRev!DY128*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":87.735090152565874},{"$f":"(DZ127*DB_Inputs!DZ$8+FedRev!DZ128*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":87.693548387096769},{"$f":"(EA127*DB_Inputs!EA$8+FedRev!EA128*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":87.850806451612897},{"$f":"(EB127*DB_Inputs!EB$8+FedRev!EB128*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":87.485119047619051},{"$f":"(EC127*DB_Inputs!EC$8+FedRev!EC128*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":87.511440107671604},{"$f":"(ED127*DB_Inputs!ED$8+FedRev!ED128*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":87.897222222222226},{"$f":"(EE127*DB_Inputs!EE$8+FedRev!EE128*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":87.354838709677409},{"$f":"(EF127*DB_Inputs!EF$8+FedRev!EF128*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":87.231944444444451},{"$f":"(EG127*DB_Inputs!EG$8+FedRev!EG128*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":87.166666666666671},{"$f":"(EH127*DB_Inputs!EH$8+FedRev!EH128*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":87.477150537634415},{"$f":"(EI127*DB_Inputs!EI$8+FedRev!EI128*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":87.384722222222223},{"$f":"SUMPRODUCT(DX129:EI129,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":87.560502283105023},null,{"$f":"(EL127*DB_Inputs!EL$8+FedRev!EL128*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":87.931451612903231},{"$f":"(EM127*DB_Inputs!EM$8+FedRev!EM128*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":87.73370319001387},{"$f":"(EN127*DB_Inputs!EN$8+FedRev!EN128*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":87.693548387096769},{"$f":"(EO127*DB_Inputs!EO$8+FedRev!EO128*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":87.850806451612897},{"$f":"(EP127*DB_Inputs!EP$8+FedRev!EP128*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":87.485632183908052},{"$f":"(EQ127*DB_Inputs!EQ$8+FedRev!EQ128*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":87.511440107671604},{"$f":"(ER127*DB_Inputs!ER$8+FedRev!ER128*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":87.895833333333329},{"$f":"(ES127*DB_Inputs!ES$8+FedRev!ES128*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":87.354838709677423},{"$f":"(ET127*DB_Inputs!ET$8+FedRev!ET128*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":87.231944444444451},{"$f":"(EU127*DB_Inputs!EU$8+FedRev!EU128*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":87.166666666666671},{"$f":"(EV127*DB_Inputs!EV$8+FedRev!EV128*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":87.478494623655919},{"$f":"(EW127*DB_Inputs!EW$8+FedRev!EW128*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":87.384722222222223},{"$f":"SUMPRODUCT(EL129:EW129,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":87.560336976320585},null,{"$f":"(EZ127*DB_Inputs!EZ$8+FedRev!EZ128*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":87.931451612903231},{"$f":"(FA127*DB_Inputs!FA$8+FedRev!FA128*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":87.73370319001387},{"$f":"(FB127*DB_Inputs!FB$8+FedRev!FB128*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":87.693548387096769},{"$f":"(FC127*DB_Inputs!FC$8+FedRev!FC128*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":87.850806451612897},{"$f":"(FD127*DB_Inputs!FD$8+FedRev!FD128*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":87.485119047619051},{"$f":"(FE127*DB_Inputs!FE$8+FedRev!FE128*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":87.511440107671604},{"$f":"(FF127*DB_Inputs!FF$8+FedRev!FF128*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":87.895833333333329},{"$f":"(FG127*DB_Inputs!FG$8+FedRev!FG128*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":87.354838709677423},{"$f":"(FH127*DB_Inputs!FH$8+FedRev!FH128*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":87.231944444444451},{"$f":"(FI127*DB_Inputs!FI$8+FedRev!FI128*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":87.166666666666671},{"$f":"(FJ127*DB_Inputs!FJ$8+FedRev!FJ128*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":87.478494623655919},{"$f":"(FK127*DB_Inputs!FK$8+FedRev!FK128*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":87.384722222222223},{"$f":"SUMPRODUCT(EZ129:FK129,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":87.560502283105023},null,{"$f":"(FN127*DB_Inputs!FN$8+FedRev!FN128*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":87.930107526881727},{"$f":"(FO127*DB_Inputs!FO$8+FedRev!FO128*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":87.73370319001387},{"$f":"(FP127*DB_Inputs!FP$8+FedRev!FP128*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":87.693548387096769},{"$f":"(FQ127*DB_Inputs!FQ$8+FedRev!FQ128*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":87.850806451612897},{"$f":"(FR127*DB_Inputs!FR$8+FedRev!FR128*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":87.485119047619051},{"$f":"(FS127*DB_Inputs!FS$8+FedRev!FS128*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":87.512786002691783},{"$f":"(FT127*DB_Inputs!FT$8+FedRev!FT128*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":87.897222222222226},{"$f":"(FU127*DB_Inputs!FU$8+FedRev!FU128*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":87.354838709677423},{"$f":"(FV127*DB_Inputs!FV$8+FedRev!FV128*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":87.231944444444451},{"$f":"(FW127*DB_Inputs!FW$8+FedRev!FW128*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":87.166666666666671},{"$f":"(FX127*DB_Inputs!FX$8+FedRev!FX128*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":87.478494623655919},{"$f":"(FY127*DB_Inputs!FY$8+FedRev!FY128*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":87.384722222222223},{"$f":"SUMPRODUCT(FN129:FY129,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":87.560616438356163},null,{"$f":"(GB127*DB_Inputs!GB$8+FedRev!GB128*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":87.930107526881727},{"$f":"(GC127*DB_Inputs!GC$8+FedRev!GC128*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":87.73370319001387},{"$f":"(GD127*DB_Inputs!GD$8+FedRev!GD128*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":87.693548387096769},{"$f":"(GE127*DB_Inputs!GE$8+FedRev!GE128*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":87.850806451612897},{"$f":"(GF127*DB_Inputs!GF$8+FedRev!GF128*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":87.485119047619051},{"$f":"(GG127*DB_Inputs!GG$8+FedRev!GG128*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":87.512786002691783},{"$f":"(GH127*DB_Inputs!GH$8+FedRev!GH128*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":87.897222222222226},{"$f":"(GI127*DB_Inputs!GI$8+FedRev!GI128*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":87.354838709677423},{"$f":"(GJ127*DB_Inputs!GJ$8+FedRev!GJ128*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":87.231944444444451},{"$f":"(GK127*DB_Inputs!GK$8+FedRev!GK128*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":87.166666666666671},{"$f":"(GL127*DB_Inputs!GL$8+FedRev!GL128*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":87.478494623655919},{"$f":"(GM127*DB_Inputs!GM$8+FedRev!GM128*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":87.384722222222223},{"$f":"SUMPRODUCT(GB129:GM129,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":87.560616438356163},null,{"$f":"(GP127*DB_Inputs!GP$8+FedRev!GP128*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":0},{"$f":"(GQ127*DB_Inputs!GQ$8+FedRev!GQ128*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":0},{"$f":"(GR127*DB_Inputs!GR$8+FedRev!GR128*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":0},{"$f":"(GS127*DB_Inputs!GS$8+FedRev!GS128*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":0},{"$f":"(GT127*DB_Inputs!GT$8+FedRev!GT128*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":0},{"$f":"(GU127*DB_Inputs!GU$8+FedRev!GU128*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":0},{"$f":"(GV127*DB_Inputs!GV$8+FedRev!GV128*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":0},{"$f":"(GW127*DB_Inputs!GW$8+FedRev!GW128*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":0},{"$f":"(GX127*DB_Inputs!GX$8+FedRev!GX128*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":0},{"$f":"(GY127*DB_Inputs!GY$8+FedRev!GY128*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":0},{"$f":"(GZ127*DB_Inputs!GZ$8+FedRev!GZ128*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":0},{"$f":"(HA127*DB_Inputs!HA$8+FedRev!HA128*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":0},{"$f":"SUMPRODUCT(GP129:HA129,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
["IP Sales Revenue ($000)"]
["HLH",{"$f":"B127*DB_Inputs!B8*DB_Inputs!B25/1000","v":467.91419999999994},{"$f":"C127*DB_Inputs!C8*DB_Inputs!C25/1000","v":436.22910000000002},{"$f":"D127*DB_Inputs!D8*DB_Inputs!D25/1000","v":453.59649999999999},{"$f":"E127*DB_Inputs!E8*DB_Inputs!E25/1000","v":470.46885097055997},{"$f":"F127*DB_Inputs!F8*DB_Inputs!F25/1000","v":439.17557868979196},{"$f":"G127*DB_Inputs!G8*DB_Inputs!G25/1000","v":1653.4835794206717},{"$f":"H127*DB_Inputs!H8*DB_Inputs!H25/1000","v":1491.4718799999998},{"$f":"I127*DB_Inputs!I8*DB_Inputs!I25/1000","v":1356.2007497600641},{"$f":"J127*DB_Inputs!J8*DB_Inputs!J25/1000","v":1311.028739162688},{"$f":"K127*DB_Inputs!K8*DB_Inputs!K25/1000","v":1615.9728},{"$f":"L127*DB_Inputs!L8*DB_Inputs!L25/1000","v":1929.4400600815679},{"$f":"M127*DB_Inputs!M8*DB_Inputs!M25/1000","v":1663.53369},{"$f":"SUM(B131:M131)","v":13288.515728085344},null,{"$f":"P127*DB_Inputs!P8*DB_Inputs!P25/1000","v":1803.0160017590401},{"$f":"Q127*DB_Inputs!Q8*DB_Inputs!Q25/1000","v":1680.4658300000001},{"$f":"R127*DB_Inputs!R8*DB_Inputs!R25/1000","v":1746.0323999999998},{"$f":"S127*DB_Inputs!S8*DB_Inputs!S25/1000","v":1837.84635177936},{"$f":"T127*DB_Inputs!T8*DB_Inputs!T25/1000","v":1719.2897393448959},{"$f":"U127*DB_Inputs!U8*DB_Inputs!U25/1000","v":1653.5288402896638},{"$f":"V127*DB_Inputs!V8*DB_Inputs!V25/1000","v":1491.4718802622078},{"$f":"W127*DB_Inputs!W8*DB_Inputs!W25/1000","v":1356.2007497600641},{"$f":"X127*DB_Inputs!X8*DB_Inputs!X25/1000","v":1311.02874},{"$f":"Y127*DB_Inputs!Y8*DB_Inputs!Y25/1000","v":1615.9275605790722},{"$f":"Z127*DB_Inputs!Z8*DB_Inputs!Z25/1000","v":1929.4400600815679},{"$f":"AA127*DB_Inputs!AA8*DB_Inputs!AA25/1000","v":1663.53369},{"$f":"SUM(P131:AA131)","v":19807.781843855872},null,{"$f":"AD127*DB_Inputs!AD8*DB_Inputs!AD25/1000","v":0},{"$f":"AE127*DB_Inputs!AE8*DB_Inputs!AE25/1000","v":0},{"$f":"AF127*DB_Inputs!AF8*DB_Inputs!AF25/1000","v":0},{"$f":"AG127*DB_Inputs!AG8*DB_Inputs!AG25/1000","v":0},{"$f":"AH127*DB_Inputs!AH8*DB_Inputs!AH25/1000","v":0},{"$f":"AI127*DB_Inputs!AI8*DB_Inputs!AI25/1000","v":0},{"$f":"AJ127*DB_Inputs!AJ8*DB_Inputs!AJ25/1000","v":0},{"$f":"AK127*DB_Inputs!AK8*DB_Inputs!AK25/1000","v":0},{"$f":"AL127*DB_Inputs!AL8*DB_Inputs!AL25/1000","v":0},{"$f":"AM127*DB_Inputs!AM8*DB_Inputs!AM25/1000","v":0},{"$f":"AN127*DB_Inputs!AN8*DB_Inputs!AN25/1000","v":0},{"$f":"AO127*DB_Inputs!AO8*DB_Inputs!AO25/1000","v":0},{"$f":"SUM(AD131:AO131)","v":0},null,{"$f":"AR127*DB_Inputs!AR8*DB_Inputs!AR25/1000","v":0},{"$f":"AS127*DB_Inputs!AS8*DB_Inputs!AS25/1000","v":0},{"$f":"AT127*DB_Inputs!AT8*DB_Inputs!AT25/1000","v":0},{"$f":"AU127*DB_Inputs!AU8*DB_Inputs!AU25/1000","v":0},{"$f":"AV127*DB_Inputs!AV8*DB_Inputs!AV25/1000","v":0},{"$f":"AW127*DB_Inputs!AW8*DB_Inputs!AW25/1000","v":0},{"$f":"AX127*DB_Inputs!AX8*DB_Inputs!AX25/1000","v":0},{"$f":"AY127*DB_Inputs!AY8*DB_Inputs!AY25/1000","v":0},{"$f":"AZ127*DB_Inputs!AZ8*DB_Inputs!AZ25/1000","v":0},{"$f":"BA127*DB_Inputs!BA8*DB_Inputs!BA25/1000","v":0},{"$f":"BB127*DB_Inputs!BB8*DB_Inputs!BB25/1000","v":0},{"$f":"BC127*DB_Inputs!BC8*DB_Inputs!BC25/1000","v":0},{"$f":"SUM(AR131:BC131)","v":0},null,{"$f":"BF127*DB_Inputs!BF8*DB_Inputs!BF25/1000","v":0},{"$f":"BG127*DB_Inputs!BG8*DB_Inputs!BG25/1000","v":0},{"$f":"BH127*DB_Inputs!BH8*DB_Inputs!BH25/1000","v":0},{"$f":"BI127*DB_Inputs!BI8*DB_Inputs!BI25/1000","v":0},{"$f":"BJ127*DB_Inputs!BJ8*DB_Inputs!BJ25/1000","v":0},{"$f":"BK127*DB_Inputs!BK8*DB_Inputs!BK25/1000","v":0},{"$f":"BL127*DB_Inputs!BL8*DB_Inputs!BL25/1000","v":0},{"$f":"BM127*DB_Inputs!BM8*DB_Inputs!BM25/1000","v":0},{"$f":"BN127*DB_Inputs!BN8*DB_Inputs!BN25/1000","v":0},{"$f":"BO127*DB_Inputs!BO8*DB_Inputs!BO25/1000","v":0},{"$f":"BP127*DB_Inputs!BP8*DB_Inputs!BP25/1000","v":0},{"$f":"BQ127*DB_Inputs!BQ8*DB_Inputs!BQ25/1000","v":0},{"$f":"SUM(BF131:BQ131)","v":0},null,{"$f":"BT127*DB_Inputs!BT8*DB_Inputs!BT25/1000","v":0},{"$f":"BU127*DB_Inputs!BU8*DB_Inputs!BU25/1000","v":0},{"$f":"BV127*DB_Inputs!BV8*DB_Inputs!BV25/1000","v":0},{"$f":"BW127*DB_Inputs!BW8*DB_Inputs!BW25/1000","v":0},{"$f":"BX127*DB_Inputs!BX8*DB_Inputs!BX25/1000","v":0},{"$f":"BY127*DB_Inputs!BY8*DB_Inputs!BY25/1000","v":0},{"$f":"BZ127*DB_Inputs!BZ8*DB_Inputs!BZ25/1000","v":0},{"$f":"CA127*DB_Inputs!CA8*DB_Inputs!CA25/1000","v":0},{"$f":"CB127*DB_Inputs!CB8*DB_Inputs!CB25/1000","v":0},{"$f":"CC127*DB_Inputs!CC8*DB_Inputs!CC25/1000","v":0},{"$f":"CD127*DB_Inputs!CD8*DB_Inputs!CD25/1000","v":0},{"$f":"CE127*DB_Inputs!CE8*DB_Inputs!CE25/1000","v":0},{"$f":"SUM(BT131:CE131)","v":0},null,{"$f":"CH127*DB_Inputs!CH8*DB_Inputs!CH25/1000","v":0},{"$f":"CI127*DB_Inputs!CI8*DB_Inputs!CI25/1000","v":0},{"$f":"CJ127*DB_Inputs!CJ8*DB_Inputs!CJ25/1000","v":0},{"$f":"CK127*DB_Inputs!CK8*DB_Inputs!CK25/1000","v":0},{"$f":"CL127*DB_Inputs!CL8*DB_Inputs!CL25/1000","v":0},{"$f":"CM127*DB_Inputs!CM8*DB_Inputs!CM25/1000","v":0},{"$f":"CN127*DB_Inputs!CN8*DB_Inputs!CN25/1000","v":0},{"$f":"CO127*DB_Inputs!CO8*DB_Inputs!CO25/1000","v":0},{"$f":"CP127*DB_Inputs!CP8*DB_Inputs!CP25/1000","v":0},{"$f":"CQ127*DB_Inputs!CQ8*DB_Inputs!CQ25/1000","v":0},{"$f":"CR127*DB_Inputs!CR8*DB_Inputs!CR25/1000","v":0},{"$f":"CS127*DB_Inputs!CS8*DB_Inputs!CS25/1000","v":0},{"$f":"SUM(CH131:CS131)","v":0},null,{"$f":"CV127*DB_Inputs!CV8*DB_Inputs!CV25/1000","v":0},{"$f":"CW127*DB_Inputs!CW8*DB_Inputs!CW25/1000","v":0},{"$f":"CX127*DB_Inputs!CX8*DB_Inputs!CX25/1000","v":0},{"$f":"CY127*DB_Inputs!CY8*DB_Inputs!CY25/1000","v":0},{"$f":"CZ127*DB_Inputs!CZ8*DB_Inputs!CZ25/1000","v":0},{"$f":"DA127*DB_Inputs!DA8*DB_Inputs!DA25/1000","v":0},{"$f":"DB127*DB_Inputs!DB8*DB_Inputs!DB25/1000","v":0},{"$f":"DC127*DB_Inputs!DC8*DB_Inputs!DC25/1000","v":0},{"$f":"DD127*DB_Inputs!DD8*DB_Inputs!DD25/1000","v":0},{"$f":"DE127*DB_Inputs!DE8*DB_Inputs!DE25/1000","v":0},{"$f":"DF127*DB_Inputs!DF8*DB_Inputs!DF25/1000","v":0},{"$f":"DG127*DB_Inputs!DG8*DB_Inputs!DG25/1000","v":0},{"$f":"SUM(CV131:DG131)","v":0},null,{"$f":"DJ127*DB_Inputs!DJ8*DB_Inputs!DJ25/1000","v":0},{"$f":"DK127*DB_Inputs!DK8*DB_Inputs!DK25/1000","v":0},{"$f":"DL127*DB_Inputs!DL8*DB_Inputs!DL25/1000","v":0},{"$f":"DM127*DB_Inputs!DM8*DB_Inputs!DM25/1000","v":0},{"$f":"DN127*DB_Inputs!DN8*DB_Inputs!DN25/1000","v":0},{"$f":"DO127*DB_Inputs!DO8*DB_Inputs!DO25/1000","v":0},{"$f":"DP127*DB_Inputs!DP8*DB_Inputs!DP25/1000","v":0},{"$f":"DQ127*DB_Inputs!DQ8*DB_Inputs!DQ25/1000","v":0},{"$f":"DR127*DB_Inputs!DR8*DB_Inputs!DR25/1000","v":0},{"$f":"DS127*DB_Inputs!DS8*DB_Inputs!DS25/1000","v":0},{"$f":"DT127*DB_Inputs!DT8*DB_Inputs!DT25/1000","v":0},{"$f":"DU127*DB_Inputs!DU8*DB_Inputs!DU25/1000","v":0},{"$f":"SUM(DJ131:DU131)","v":0},null,{"$f":"DX127*DB_Inputs!DX8*DB_Inputs!DX25/1000","v":0},{"$f":"DY127*DB_Inputs!DY8*DB_Inputs!DY25/1000","v":0},{"$f":"DZ127*DB_Inputs!DZ8*DB_Inputs!DZ25/1000","v":0},{"$f":"EA127*DB_Inputs!EA8*DB_Inputs!EA25/1000","v":0},{"$f":"EB127*DB_Inputs!EB8*DB_Inputs!EB25/1000","v":0},{"$f":"EC127*DB_Inputs!EC8*DB_Inputs!EC25/1000","v":0},{"$f":"ED127*DB_Inputs!ED8*DB_Inputs!ED25/1000","v":0},{"$f":"EE127*DB_Inputs!EE8*DB_Inputs!EE25/1000","v":0},{"$f":"EF127*DB_Inputs!EF8*DB_Inputs!EF25/1000","v":0},{"$f":"EG127*DB_Inputs!EG8*DB_Inputs!EG25/1000","v":0},{"$f":"EH127*DB_Inputs!EH8*DB_Inputs!EH25/1000","v":0},{"$f":"EI127*DB_Inputs!EI8*DB_Inputs!EI25/1000","v":0},{"$f":"SUM(DX131:EI131)","v":0},null,{"$f":"EL127*DB_Inputs!EL8*DB_Inputs!EL25/1000","v":0},{"$f":"EM127*DB_Inputs!EM8*DB_Inputs!EM25/1000","v":0},{"$f":"EN127*DB_Inputs!EN8*DB_Inputs!EN25/1000","v":0},{"$f":"EO127*DB_Inputs!EO8*DB_Inputs!EO25/1000","v":0},{"$f":"EP127*DB_Inputs!EP8*DB_Inputs!EP25/1000","v":0},{"$f":"EQ127*DB_Inputs!EQ8*DB_Inputs!EQ25/1000","v":0},{"$f":"ER127*DB_Inputs!ER8*DB_Inputs!ER25/1000","v":0},{"$f":"ES127*DB_Inputs!ES8*DB_Inputs!ES25/1000","v":0},{"$f":"ET127*DB_Inputs!ET8*DB_Inputs!ET25/1000","v":0},{"$f":"EU127*DB_Inputs!EU8*DB_Inputs!EU25/1000","v":0},{"$f":"EV127*DB_Inputs!EV8*DB_Inputs!EV25/1000","v":0},{"$f":"EW127*DB_Inputs!EW8*DB_Inputs!EW25/1000","v":0},{"$f":"SUM(EL131:EW131)","v":0},null,{"$f":"EZ127*DB_Inputs!EZ8*DB_Inputs!EZ25/1000","v":0},{"$f":"FA127*DB_Inputs!FA8*DB_Inputs!FA25/1000","v":0},{"$f":"FB127*DB_Inputs!FB8*DB_Inputs!FB25/1000","v":0},{"$f":"FC127*DB_Inputs!FC8*DB_Inputs!FC25/1000","v":0},{"$f":"FD127*DB_Inputs!FD8*DB_Inputs!FD25/1000","v":0},{"$f":"FE127*DB_Inputs!FE8*DB_Inputs!FE25/1000","v":0},{"$f":"FF127*DB_Inputs!FF8*DB_Inputs!FF25/1000","v":0},{"$f":"FG127*DB_Inputs!FG8*DB_Inputs!FG25/1000","v":0},{"$f":"FH127*DB_Inputs!FH8*DB_Inputs!FH25/1000","v":0},{"$f":"FI127*DB_Inputs!FI8*DB_Inputs!FI25/1000","v":0},{"$f":"FJ127*DB_Inputs!FJ8*DB_Inputs!FJ25/1000","v":0},{"$f":"FK127*DB_Inputs!FK8*DB_Inputs!FK25/1000","v":0},{"$f":"SUM(EZ131:FK131)","v":0},null,{"$f":"FN127*DB_Inputs!FN8*DB_Inputs!FN25/1000","v":0},{"$f":"FO127*DB_Inputs!FO8*DB_Inputs!FO25/1000","v":0},{"$f":"FP127*DB_Inputs!FP8*DB_Inputs!FP25/1000","v":0},{"$f":"FQ127*DB_Inputs!FQ8*DB_Inputs!FQ25/1000","v":0},{"$f":"FR127*DB_Inputs!FR8*DB_Inputs!FR25/1000","v":0},{"$f":"FS127*DB_Inputs!FS8*DB_Inputs!FS25/1000","v":0},{"$f":"FT127*DB_Inputs!FT8*DB_Inputs!FT25/1000","v":0},{"$f":"FU127*DB_Inputs!FU8*DB_Inputs!FU25/1000","v":0},{"$f":"FV127*DB_Inputs!FV8*DB_Inputs!FV25/1000","v":0},{"$f":"FW127*DB_Inputs!FW8*DB_Inputs!FW25/1000","v":0},{"$f":"FX127*DB_Inputs!FX8*DB_Inputs!FX25/1000","v":0},{"$f":"FY127*DB_Inputs!FY8*DB_Inputs!FY25/1000","v":0},{"$f":"SUM(FN131:FY131)","v":0},null,{"$f":"GB127*DB_Inputs!GB8*DB_Inputs!GB25/1000","v":0},{"$f":"GC127*DB_Inputs!GC8*DB_Inputs!GC25/1000","v":0},{"$f":"GD127*DB_Inputs!GD8*DB_Inputs!GD25/1000","v":0},{"$f":"GE127*DB_Inputs!GE8*DB_Inputs!GE25/1000","v":0},{"$f":"GF127*DB_Inputs!GF8*DB_Inputs!GF25/1000","v":0},{"$f":"GG127*DB_Inputs!GG8*DB_Inputs!GG25/1000","v":0},{"$f":"GH127*DB_Inputs!GH8*DB_Inputs!GH25/1000","v":0},{"$f":"GI127*DB_Inputs!GI8*DB_Inputs!GI25/1000","v":0},{"$f":"GJ127*DB_Inputs!GJ8*DB_Inputs!GJ25/1000","v":0},{"$f":"GK127*DB_Inputs!GK8*DB_Inputs!GK25/1000","v":0},{"$f":"GL127*DB_Inputs!GL8*DB_Inputs!GL25/1000","v":0},{"$f":"GM127*DB_Inputs!GM8*DB_Inputs!GM25/1000","v":0},{"$f":"SUM(GB131:GM131)","v":0},null,{"$f":"GP127*DB_Inputs!GP8*DB_Inputs!GP25/1000","v":0},{"$f":"GQ127*DB_Inputs!GQ8*DB_Inputs!GQ25/1000","v":0},{"$f":"GR127*DB_Inputs!GR8*DB_Inputs!GR25/1000","v":0},{"$f":"GS127*DB_Inputs!GS8*DB_Inputs!GS25/1000","v":0},{"$f":"GT127*DB_Inputs!GT8*DB_Inputs!GT25/1000","v":0},{"$f":"GU127*DB_Inputs!GU8*DB_Inputs!GU25/1000","v":0},{"$f":"GV127*DB_Inputs!GV8*DB_Inputs!GV25/1000","v":0},{"$f":"GW127*DB_Inputs!GW8*DB_Inputs!GW25/1000","v":0},{"$f":"GX127*DB_Inputs!GX8*DB_Inputs!GX25/1000","v":0},{"$f":"GY127*DB_Inputs!GY8*DB_Inputs!GY25/1000","v":0},{"$f":"GZ127*DB_Inputs!GZ8*DB_Inputs!GZ25/1000","v":0},{"$f":"HA127*DB_Inputs!HA8*DB_Inputs!HA25/1000","v":0},{"$f":"SUM(GP131:HA131)","v":0}]
["LLH",{"$f":"B128*DB_Inputs!B9*DB_Inputs!B26/1000","v":311.20513105623201},{"$f":"C128*DB_Inputs!C9*DB_Inputs!C26/1000","v":328.21263921705003},{"$f":"D128*DB_Inputs!D9*DB_Inputs!D26/1000","v":362.01883970649601},{"$f":"E128*DB_Inputs!E9*DB_Inputs!E26/1000","v":341.62180014144008},{"$f":"F128*DB_Inputs!F9*DB_Inputs!F26/1000","v":303.38064000000003},{"$f":"G128*DB_Inputs!G9*DB_Inputs!G26/1000","v":1203.427559991562},{"$f":"H128*DB_Inputs!H9*DB_Inputs!H26/1000","v":1047.3015599999999},{"$f":"I128*DB_Inputs!I9*DB_Inputs!I26/1000","v":860.366639666016},{"$f":"J128*DB_Inputs!J9*DB_Inputs!J26/1000","v":745.57079948448006},{"$f":"K128*DB_Inputs!K9*DB_Inputs!K26/1000","v":1102.2209300302318},{"$f":"L128*DB_Inputs!L9*DB_Inputs!L26/1000","v":1161.7871998636801},{"$f":"M128*DB_Inputs!M9*DB_Inputs!M26/1000","v":1279.3773990298564},{"$f":"SUM(B132:M132)","v":9046.4911381870443},null,{"$f":"P128*DB_Inputs!P9*DB_Inputs!P26/1000","v":1181.233649080056},{"$f":"Q128*DB_Inputs!Q9*DB_Inputs!Q26/1000","v":1264.978758783072},{"$f":"R128*DB_Inputs!R9*DB_Inputs!R26/1000","v":1400.518538569168},{"$f":"S128*DB_Inputs!S9*DB_Inputs!S26/1000","v":1283.52380021216},{"$f":"T128*DB_Inputs!T9*DB_Inputs!T26/1000","v":1166.5889607398401},{"$f":"U128*DB_Inputs!U9*DB_Inputs!U26/1000","v":1203.4275600253138},{"$f":"V128*DB_Inputs!V9*DB_Inputs!V26/1000","v":1047.3793808093278},{"$f":"W128*DB_Inputs!W9*DB_Inputs!W26/1000","v":860.366639666016},{"$f":"X128*DB_Inputs!X9*DB_Inputs!X26/1000","v":745.57079999999996},{"$f":"Y128*DB_Inputs!Y9*DB_Inputs!Y26/1000","v":1102.2209301511598},{"$f":"Z128*DB_Inputs!Z9*DB_Inputs!Z26/1000","v":1161.7871998636801},{"$f":"AA128*DB_Inputs!AA9*DB_Inputs!AA26/1000","v":1279.3773990298564},{"$f":"SUM(P132:AA132)","v":13696.973616929648},null,{"$f":"AD128*DB_Inputs!AD9*DB_Inputs!AD26/1000","v":0},{"$f":"AE128*DB_Inputs!AE9*DB_Inputs!AE26/1000","v":0},{"$f":"AF128*DB_Inputs!AF9*DB_Inputs!AF26/1000","v":0},{"$f":"AG128*DB_Inputs!AG9*DB_Inputs!AG26/1000","v":0},{"$f":"AH128*DB_Inputs!AH9*DB_Inputs!AH26/1000","v":0},{"$f":"AI128*DB_Inputs!AI9*DB_Inputs!AI26/1000","v":0},{"$f":"AJ128*DB_Inputs!AJ9*DB_Inputs!AJ26/1000","v":0},{"$f":"AK128*DB_Inputs!AK9*DB_Inputs!AK26/1000","v":0},{"$f":"AL128*DB_Inputs!AL9*DB_Inputs!AL26/1000","v":0},{"$f":"AM128*DB_Inputs!AM9*DB_Inputs!AM26/1000","v":0},{"$f":"AN128*DB_Inputs!AN9*DB_Inputs!AN26/1000","v":0},{"$f":"AO128*DB_Inputs!AO9*DB_Inputs!AO26/1000","v":0},{"$f":"SUM(AD132:AO132)","v":0},null,{"$f":"AR128*DB_Inputs!AR9*DB_Inputs!AR26/1000","v":0},{"$f":"AS128*DB_Inputs!AS9*DB_Inputs!AS26/1000","v":0},{"$f":"AT128*DB_Inputs!AT9*DB_Inputs!AT26/1000","v":0},{"$f":"AU128*DB_Inputs!AU9*DB_Inputs!AU26/1000","v":0},{"$f":"AV128*DB_Inputs!AV9*DB_Inputs!AV26/1000","v":0},{"$f":"AW128*DB_Inputs!AW9*DB_Inputs!AW26/1000","v":0},{"$f":"AX128*DB_Inputs!AX9*DB_Inputs!AX26/1000","v":0},{"$f":"AY128*DB_Inputs!AY9*DB_Inputs!AY26/1000","v":0},{"$f":"AZ128*DB_Inputs!AZ9*DB_Inputs!AZ26/1000","v":0},{"$f":"BA128*DB_Inputs!BA9*DB_Inputs!BA26/1000","v":0},{"$f":"BB128*DB_Inputs!BB9*DB_Inputs!BB26/1000","v":0},{"$f":"BC128*DB_Inputs!BC9*DB_Inputs!BC26/1000","v":0},{"$f":"SUM(AR132:BC132)","v":0},null,{"$f":"BF128*DB_Inputs!BF9*DB_Inputs!BF26/1000","v":0},{"$f":"BG128*DB_Inputs!BG9*DB_Inputs!BG26/1000","v":0},{"$f":"BH128*DB_Inputs!BH9*DB_Inputs!BH26/1000","v":0},{"$f":"BI128*DB_Inputs!BI9*DB_Inputs!BI26/1000","v":0},{"$f":"BJ128*DB_Inputs!BJ9*DB_Inputs!BJ26/1000","v":0},{"$f":"BK128*DB_Inputs!BK9*DB_Inputs!BK26/1000","v":0},{"$f":"BL128*DB_Inputs!BL9*DB_Inputs!BL26/1000","v":0},{"$f":"BM128*DB_Inputs!BM9*DB_Inputs!BM26/1000","v":0},{"$f":"BN128*DB_Inputs!BN9*DB_Inputs!BN26/1000","v":0},{"$f":"BO128*DB_Inputs!BO9*DB_Inputs!BO26/1000","v":0},{"$f":"BP128*DB_Inputs!BP9*DB_Inputs!BP26/1000","v":0},{"$f":"BQ128*DB_Inputs!BQ9*DB_Inputs!BQ26/1000","v":0},{"$f":"SUM(BF132:BQ132)","v":0},null,{"$f":"BT128*DB_Inputs!BT9*DB_Inputs!BT26/1000","v":0},{"$f":"BU128*DB_Inputs!BU9*DB_Inputs!BU26/1000","v":0},{"$f":"BV128*DB_Inputs!BV9*DB_Inputs!BV26/1000","v":0},{"$f":"BW128*DB_Inputs!BW9*DB_Inputs!BW26/1000","v":0},{"$f":"BX128*DB_Inputs!BX9*DB_Inputs!BX26/1000","v":0},{"$f":"BY128*DB_Inputs!BY9*DB_Inputs!BY26/1000","v":0},{"$f":"BZ128*DB_Inputs!BZ9*DB_Inputs!BZ26/1000","v":0},{"$f":"CA128*DB_Inputs!CA9*DB_Inputs!CA26/1000","v":0},{"$f":"CB128*DB_Inputs!CB9*DB_Inputs!CB26/1000","v":0},{"$f":"CC128*DB_Inputs!CC9*DB_Inputs!CC26/1000","v":0},{"$f":"CD128*DB_Inputs!CD9*DB_Inputs!CD26/1000","v":0},{"$f":"CE128*DB_Inputs!CE9*DB_Inputs!CE26/1000","v":0},{"$f":"SUM(BT132:CE132)","v":0},null,{"$f":"CH128*DB_Inputs!CH9*DB_Inputs!CH26/1000","v":0},{"$f":"CI128*DB_Inputs!CI9*DB_Inputs!CI26/1000","v":0},{"$f":"CJ128*DB_Inputs!CJ9*DB_Inputs!CJ26/1000","v":0},{"$f":"CK128*DB_Inputs!CK9*DB_Inputs!CK26/1000","v":0},{"$f":"CL128*DB_Inputs!CL9*DB_Inputs!CL26/1000","v":0},{"$f":"CM128*DB_Inputs!CM9*DB_Inputs!CM26/1000","v":0},{"$f":"CN128*DB_Inputs!CN9*DB_Inputs!CN26/1000","v":0},{"$f":"CO128*DB_Inputs!CO9*DB_Inputs!CO26/1000","v":0},{"$f":"CP128*DB_Inputs!CP9*DB_Inputs!CP26/1000","v":0},{"$f":"CQ128*DB_Inputs!CQ9*DB_Inputs!CQ26/1000","v":0},{"$f":"CR128*DB_Inputs!CR9*DB_Inputs!CR26/1000","v":0},{"$f":"CS128*DB_Inputs!CS9*DB_Inputs!CS26/1000","v":0},{"$f":"SUM(CH132:CS132)","v":0},null,{"$f":"CV128*DB_Inputs!CV9*DB_Inputs!CV26/1000","v":0},{"$f":"CW128*DB_Inputs!CW9*DB_Inputs!CW26/1000","v":0},{"$f":"CX128*DB_Inputs!CX9*DB_Inputs!CX26/1000","v":0},{"$f":"CY128*DB_Inputs!CY9*DB_Inputs!CY26/1000","v":0},{"$f":"CZ128*DB_Inputs!CZ9*DB_Inputs!CZ26/1000","v":0},{"$f":"DA128*DB_Inputs!DA9*DB_Inputs!DA26/1000","v":0},{"$f":"DB128*DB_Inputs!DB9*DB_Inputs!DB26/1000","v":0},{"$f":"DC128*DB_Inputs!DC9*DB_Inputs!DC26/1000","v":0},{"$f":"DD128*DB_Inputs!DD9*DB_Inputs!DD26/1000","v":0},{"$f":"DE128*DB_Inputs!DE9*DB_Inputs!DE26/1000","v":0},{"$f":"DF128*DB_Inputs!DF9*DB_Inputs!DF26/1000","v":0},{"$f":"DG128*DB_Inputs!DG9*DB_Inputs!DG26/1000","v":0},{"$f":"SUM(CV132:DG132)","v":0},null,{"$f":"DJ128*DB_Inputs!DJ9*DB_Inputs!DJ26/1000","v":0},{"$f":"DK128*DB_Inputs!DK9*DB_Inputs!DK26/1000","v":0},{"$f":"DL128*DB_Inputs!DL9*DB_Inputs!DL26/1000","v":0},{"$f":"DM128*DB_Inputs!DM9*DB_Inputs!DM26/1000","v":0},{"$f":"DN128*DB_Inputs!DN9*DB_Inputs!DN26/1000","v":0},{"$f":"DO128*DB_Inputs!DO9*DB_Inputs!DO26/1000","v":0},{"$f":"DP128*DB_Inputs!DP9*DB_Inputs!DP26/1000","v":0},{"$f":"DQ128*DB_Inputs!DQ9*DB_Inputs!DQ26/1000","v":0},{"$f":"DR128*DB_Inputs!DR9*DB_Inputs!DR26/1000","v":0},{"$f":"DS128*DB_Inputs!DS9*DB_Inputs!DS26/1000","v":0},{"$f":"DT128*DB_Inputs!DT9*DB_Inputs!DT26/1000","v":0},{"$f":"DU128*DB_Inputs!DU9*DB_Inputs!DU26/1000","v":0},{"$f":"SUM(DJ132:DU132)","v":0},null,{"$f":"DX128*DB_Inputs!DX9*DB_Inputs!DX26/1000","v":0},{"$f":"DY128*DB_Inputs!DY9*DB_Inputs!DY26/1000","v":0},{"$f":"DZ128*DB_Inputs!DZ9*DB_Inputs!DZ26/1000","v":0},{"$f":"EA128*DB_Inputs!EA9*DB_Inputs!EA26/1000","v":0},{"$f":"EB128*DB_Inputs!EB9*DB_Inputs!EB26/1000","v":0},{"$f":"EC128*DB_Inputs!EC9*DB_Inputs!EC26/1000","v":0},{"$f":"ED128*DB_Inputs!ED9*DB_Inputs!ED26/1000","v":0},{"$f":"EE128*DB_Inputs!EE9*DB_Inputs!EE26/1000","v":0},{"$f":"EF128*DB_Inputs!EF9*DB_Inputs!EF26/1000","v":0},{"$f":"EG128*DB_Inputs!EG9*DB_Inputs!EG26/1000","v":0},{"$f":"EH128*DB_Inputs!EH9*DB_Inputs!EH26/1000","v":0},{"$f":"EI128*DB_Inputs!EI9*DB_Inputs!EI26/1000","v":0},{"$f":"SUM(DX132:EI132)","v":0},null,{"$f":"EL128*DB_Inputs!EL9*DB_Inputs!EL26/1000","v":0},{"$f":"EM128*DB_Inputs!EM9*DB_Inputs!EM26/1000","v":0},{"$f":"EN128*DB_Inputs!EN9*DB_Inputs!EN26/1000","v":0},{"$f":"EO128*DB_Inputs!EO9*DB_Inputs!EO26/1000","v":0},{"$f":"EP128*DB_Inputs!EP9*DB_Inputs!EP26/1000","v":0},{"$f":"EQ128*DB_Inputs!EQ9*DB_Inputs!EQ26/1000","v":0},{"$f":"ER128*DB_Inputs!ER9*DB_Inputs!ER26/1000","v":0},{"$f":"ES128*DB_Inputs!ES9*DB_Inputs!ES26/1000","v":0},{"$f":"ET128*DB_Inputs!ET9*DB_Inputs!ET26/1000","v":0},{"$f":"EU128*DB_Inputs!EU9*DB_Inputs!EU26/1000","v":0},{"$f":"EV128*DB_Inputs!EV9*DB_Inputs!EV26/1000","v":0},{"$f":"EW128*DB_Inputs!EW9*DB_Inputs!EW26/1000","v":0},{"$f":"SUM(EL132:EW132)","v":0},null,{"$f":"EZ128*DB_Inputs!EZ9*DB_Inputs!EZ26/1000","v":0},{"$f":"FA128*DB_Inputs!FA9*DB_Inputs!FA26/1000","v":0},{"$f":"FB128*DB_Inputs!FB9*DB_Inputs!FB26/1000","v":0},{"$f":"FC128*DB_Inputs!FC9*DB_Inputs!FC26/1000","v":0},{"$f":"FD128*DB_Inputs!FD9*DB_Inputs!FD26/1000","v":0},{"$f":"FE128*DB_Inputs!FE9*DB_Inputs!FE26/1000","v":0},{"$f":"FF128*DB_Inputs!FF9*DB_Inputs!FF26/1000","v":0},{"$f":"FG128*DB_Inputs!FG9*DB_Inputs!FG26/1000","v":0},{"$f":"FH128*DB_Inputs!FH9*DB_Inputs!FH26/1000","v":0},{"$f":"FI128*DB_Inputs!FI9*DB_Inputs!FI26/1000","v":0},{"$f":"FJ128*DB_Inputs!FJ9*DB_Inputs!FJ26/1000","v":0},{"$f":"FK128*DB_Inputs!FK9*DB_Inputs!FK26/1000","v":0},{"$f":"SUM(EZ132:FK132)","v":0},null,{"$f":"FN128*DB_Inputs!FN9*DB_Inputs!FN26/1000","v":0},{"$f":"FO128*DB_Inputs!FO9*DB_Inputs!FO26/1000","v":0},{"$f":"FP128*DB_Inputs!FP9*DB_Inputs!FP26/1000","v":0},{"$f":"FQ128*DB_Inputs!FQ9*DB_Inputs!FQ26/1000","v":0},{"$f":"FR128*DB_Inputs!FR9*DB_Inputs!FR26/1000","v":0},{"$f":"FS128*DB_Inputs!FS9*DB_Inputs!FS26/1000","v":0},{"$f":"FT128*DB_Inputs!FT9*DB_Inputs!FT26/1000","v":0},{"$f":"FU128*DB_Inputs!FU9*DB_Inputs!FU26/1000","v":0},{"$f":"FV128*DB_Inputs!FV9*DB_Inputs!FV26/1000","v":0},{"$f":"FW128*DB_Inputs!FW9*DB_Inputs!FW26/1000","v":0},{"$f":"FX128*DB_Inputs!FX9*DB_Inputs!FX26/1000","v":0},{"$f":"FY128*DB_Inputs!FY9*DB_Inputs!FY26/1000","v":0},{"$f":"SUM(FN132:FY132)","v":0},null,{"$f":"GB128*DB_Inputs!GB9*DB_Inputs!GB26/1000","v":0},{"$f":"GC128*DB_Inputs!GC9*DB_Inputs!GC26/1000","v":0},{"$f":"GD128*DB_Inputs!GD9*DB_Inputs!GD26/1000","v":0},{"$f":"GE128*DB_Inputs!GE9*DB_Inputs!GE26/1000","v":0},{"$f":"GF128*DB_Inputs!GF9*DB_Inputs!GF26/1000","v":0},{"$f":"GG128*DB_Inputs!GG9*DB_Inputs!GG26/1000","v":0},{"$f":"GH128*DB_Inputs!GH9*DB_Inputs!GH26/1000","v":0},{"$f":"GI128*DB_Inputs!GI9*DB_Inputs!GI26/1000","v":0},{"$f":"GJ128*DB_Inputs!GJ9*DB_Inputs!GJ26/1000","v":0},{"$f":"GK128*DB_Inputs!GK9*DB_Inputs!GK26/1000","v":0},{"$f":"GL128*DB_Inputs!GL9*DB_Inputs!GL26/1000","v":0},{"$f":"GM128*DB_Inputs!GM9*DB_Inputs!GM26/1000","v":0},{"$f":"SUM(GB132:GM132)","v":0},null,{"$f":"GP128*DB_Inputs!GP9*DB_Inputs!GP26/1000","v":0},{"$f":"GQ128*DB_Inputs!GQ9*DB_Inputs!GQ26/1000","v":0},{"$f":"GR128*DB_Inputs!GR9*DB_Inputs!GR26/1000","v":0},{"$f":"GS128*DB_Inputs!GS9*DB_Inputs!GS26/1000","v":0},{"$f":"GT128*DB_Inputs!GT9*DB_Inputs!GT26/1000","v":0},{"$f":"GU128*DB_Inputs!GU9*DB_Inputs!GU26/1000","v":0},{"$f":"GV128*DB_Inputs!GV9*DB_Inputs!GV26/1000","v":0},{"$f":"GW128*DB_Inputs!GW9*DB_Inputs!GW26/1000","v":0},{"$f":"GX128*DB_Inputs!GX9*DB_Inputs!GX26/1000","v":0},{"$f":"GY128*DB_Inputs!GY9*DB_Inputs!GY26/1000","v":0},{"$f":"GZ128*DB_Inputs!GZ9*DB_Inputs!GZ26/1000","v":0},{"$f":"HA128*DB_Inputs!HA9*DB_Inputs!HA26/1000","v":0},{"$f":"SUM(GP132:HA132)","v":0}]
["Calibration",1.0008153907372779,1.0008153907372779,1.0008153907372779,1.0008153907372779,1.0008153907372779,1.0008153907372779,1.0008153907372779,1.0008153907372779,1.0008153907372779,1.0008153907372779,1.0008153907372779,1.0008153907372779,null,null,1.0005422992734494,1.0005422992734494,1.0005422992734494,1.0005422992734494,1.0005422992734494,1.0005422992734494,1.0005422992734494,1.0005422992734494,1.0005422992734494,1.0005422992734494,1.0005422992734494,1.0005422992734494]
["Flat",{"$f":"SUM(B131:B132)*B133","v":779.75461774200926},{"$f":"SUM(C131:C132)*C133","v":765.06505793039628},816.28038489967446,812.75282230674668,743.16169215241973,2859.2406382925365,2540.843532347023,2218.3747579439701,2058.2764708612708,2720.4101200198252,3093.7478180198282,2945.3107114724835,{"$f":"SUM(B134:M134)","v":22353.218623988185},null,{"$f":"SUM(P131:P132)*P133","v":2985.8680072565376},{"$f":"SUM(Q131:Q132)*Q133","v":2947.0419012435545},3148.257310857025,3123.062868757112,2887.443710007055,2858.505725695145,2540.2280782658108,2217.7694323109172,2057.7148324363184,2719.6225406818826,3092.9036302423833,2944.5070275752632,{"$f":"SUM(P134:AA134)","v":33522.925065329007},null,{"$f":"SUM(AD131:AD132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD134:AO134)","v":0},null,{"$f":"SUM(AR131:AR132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR134:BC134)","v":0},null,{"$f":"SUM(BF131:BF132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF134:BQ134)","v":0},null,{"$f":"SUM(BT131:BT132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT134:CE134)","v":0},null,{"$f":"SUM(CH131:CH132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH134:CS134)","v":0},null,{"$f":"SUM(CV131:CV132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CV134:DG134)","v":0},null,{"$f":"SUM(DJ131:DJ132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DJ134:DU134)","v":0},null,{"$f":"SUM(DX131:DX132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DX134:EI134)","v":0},null,{"$f":"SUM(EL131:EL132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL134:EW134)","v":0},null,{"$f":"SUM(EZ131:EZ132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EZ134:FK134)","v":0},null,{"$f":"SUM(FN131:FN132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN134:FY134)","v":0},null,{"$f":"SUM(GB131:GB132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GB134:GM134)","v":0},null,{"$f":"SUM(GP131:GP132)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GP134:HA134)","v":0}]
["Load Shaping (MWh)"]
["T1 Load (HLH)",{"$f":"LoadShaping!B8","v":3046.0130745192309},{"$f":"LoadShaping!C8","v":3558.5135525000001},{"$f":"LoadShaping!D8","v":4100.6270250000016},{"$f":"LoadShaping!E8","v":3957.1366802884618},{"$f":"LoadShaping!F8","v":3737.2096718749999},{"$f":"LoadShaping!G8","v":3233.7851203703694},{"$f":"LoadShaping!H8","v":3196.7363650000002},{"$f":"LoadShaping!I8","v":3072.4545865384616},{"$f":"LoadShaping!J8","v":3216.6332860576917},{"$f":"LoadShaping!K8","v":3575.1325675000007},{"$f":"LoadShaping!L8","v":3386.9732870370376},{"$f":"LoadShaping!M8","v":3177.7138098958335},{"$f":"SUMPRODUCT(B136:M136,DB_Inputs!B8:M8)/DB_Inputs!N8","v":3434.9413615196086},null,{"$f":"LoadShaping!P8","v":3023.6771273148152},{"$f":"LoadShaping!Q8","v":3602.3260125000024},{"$f":"LoadShaping!R8","v":4149.9043375000001},{"$f":"LoadShaping!S8","v":4014.3467500000011},{"$f":"LoadShaping!T8","v":3798.0524947916656},{"$f":"LoadShaping!U8","v":3365.2213437499981},{"$f":"LoadShaping!V8","v":3191.201711538461},{"$f":"LoadShaping!W8","v":3136.3362836538458},{"$f":"LoadShaping!X8","v":3365.107787500001},{"$f":"LoadShaping!Y8","v":3564.8051658653849},{"$f":"LoadShaping!Z8","v":3458.9086435185204},{"$f":"LoadShaping!AA8","v":3250.5598802083332},{"$f":"SUMPRODUCT(P136:AA136,DB_Inputs!P8:AA8)/DB_Inputs!AB8","v":3489.2497031758962},null,{"$f":"LoadShaping!AD8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AE8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AF8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AG8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AH8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AI8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AJ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AK8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AL8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AM8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AN8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AO8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD136:AO136,DB_Inputs!AD8:AO8)/DB_Inputs!AP8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!AR8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AS8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AT8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AU8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AV8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AW8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AX8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AY8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AZ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BA8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BB8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BC8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR136:BC136,DB_Inputs!AR8:BC8)/DB_Inputs!BD8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BF8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BG8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BH8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BI8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BJ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BK8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BL8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BM8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BN8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BO8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BP8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BQ8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF136:BQ136,DB_Inputs!BF8:BQ8)/DB_Inputs!BR8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BT8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BU8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BV8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BW8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BX8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BY8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BZ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CA8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CB8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CC8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CD8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CE8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT136:CE136,DB_Inputs!BT8:CE8)/DB_Inputs!CF8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CH8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CI8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CJ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CK8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CL8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CM8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CN8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CO8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CP8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CQ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CR8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CS8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH136:CS136,DB_Inputs!CH8:CS8)/DB_Inputs!CT8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CV8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CW8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CX8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CY8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CZ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DA8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DB8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DC8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DD8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DE8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DF8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DG8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV136:DG136,DB_Inputs!CV8:DG8)/DB_Inputs!DH8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DJ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DK8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DL8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DM8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DN8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DO8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DP8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DQ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DR8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DS8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DT8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DU8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ136:DU136,DB_Inputs!DJ8:DU8)/DB_Inputs!DV8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DX8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DY8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DZ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EA8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EB8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EC8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ED8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EE8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EF8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EG8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EH8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EI8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX136:EI136,DB_Inputs!DX8:EI8)/DB_Inputs!EJ8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EL8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EM8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EN8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EO8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EP8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EQ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ER8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ES8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ET8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EU8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EV8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EW8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL136:EW136,DB_Inputs!EL8:EW8)/DB_Inputs!EX8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EZ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FA8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FB8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FC8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FD8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FE8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FF8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FG8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FH8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FI8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FJ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FK8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ136:FK136,DB_Inputs!EZ8:FK8)/DB_Inputs!FL8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!FN8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FO8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FP8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FQ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FR8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FS8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FT8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FU8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FV8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FW8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FX8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FY8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN136:FY136,DB_Inputs!FN8:FY8)/DB_Inputs!FZ8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GB8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GC8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GD8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GE8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GF8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GG8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GH8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GI8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GJ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GK8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GL8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GM8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB136:GM136,DB_Inputs!GB8:GM8)/DB_Inputs!GN8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GP8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GQ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GR8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GS8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GT8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GU8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GV8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GW8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GX8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GY8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GZ8","v":{"$error":"#N/A"}},{"$f":"LoadShaping!HA8","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GP136:HA136,DB_Inputs!GP8:HA8)/DB_Inputs!HB8","v":{"$error":"#N/A"}}]
["T1 Load (LLH)",{"$f":"LoadShaping!B17","v":2422.6164969512192},{"$f":"LoadShaping!C17","v":3052.9812398753888},{"$f":"LoadShaping!D17","v":3389.2458401162794},{"$f":"LoadShaping!E17","v":3430.647618902437},{"$f":"LoadShaping!F17","v":3236.2256319444441},{"$f":"LoadShaping!G17","v":2822.8663344051452},{"$f":"LoadShaping!H17","v":2602.067565625},{"$f":"LoadShaping!I17","v":2586.5824207317073},{"$f":"LoadShaping!J17","v":2669.9331546052622},{"$f":"LoadShaping!K17","v":2796.7774883720936},{"$f":"LoadShaping!L17","v":2753.7638557692312},{"$f":"LoadShaping!M17","v":2447.2949732142856},{"$f":"SUMPRODUCT(B137:M137,DB_Inputs!B9:M9)/DB_Inputs!N9","v":2849.8964319358179},null,{"$f":"LoadShaping!P17","v":2456.0906698717945},{"$f":"LoadShaping!Q17","v":3032.9928348909662},{"$f":"LoadShaping!R17","v":3362.804691860465},{"$f":"LoadShaping!S17","v":3411.0230914634135},{"$f":"LoadShaping!T17","v":3210.0001701388896},{"$f":"LoadShaping!U17","v":2723.718327217126},{"$f":"LoadShaping!V17","v":2625.791490131578},{"$f":"LoadShaping!W17","v":2548.767329268293},{"$f":"LoadShaping!X17","v":2557.1562999999987},{"$f":"LoadShaping!Y17","v":2818.5826189024383},{"$f":"LoadShaping!Z17","v":2702.1156570512826},{"$f":"LoadShaping!AA17","v":2398.938741071428},{"$f":"SUMPRODUCT(P137:AA137,DB_Inputs!P9:AA9)/DB_Inputs!AB9","v":2821.4065054573807},null,{"$f":"LoadShaping!AD17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AE17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AF17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AG17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AH17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AI17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AJ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AK17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AL17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AM17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AN17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AO17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD137:AO137,DB_Inputs!AD9:AO9)/DB_Inputs!AP9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!AR17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AS17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AT17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AU17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AV17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AW17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AX17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AY17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AZ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BA17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BB17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BC17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR137:BC137,DB_Inputs!AR9:BC9)/DB_Inputs!BD9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BF17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BG17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BH17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BI17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BJ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BK17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BL17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BM17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BN17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BO17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BP17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BQ17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF137:BQ137,DB_Inputs!BF9:BQ9)/DB_Inputs!BR9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BT17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BU17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BV17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BW17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BX17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BY17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BZ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CA17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CB17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CC17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CD17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CE17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT137:CE137,DB_Inputs!BT9:CE9)/DB_Inputs!CF9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CH17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CI17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CJ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CK17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CL17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CM17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CN17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CO17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CP17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CQ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CR17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CS17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH137:CS137,DB_Inputs!CH9:CS9)/DB_Inputs!CT9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CV17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CW17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CX17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CY17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CZ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DA17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DB17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DC17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DD17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DE17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DF17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DG17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV137:DG137,DB_Inputs!CV9:DG9)/DB_Inputs!DH9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DJ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DK17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DL17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DM17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DN17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DO17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DP17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DQ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DR17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DS17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DT17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DU17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ137:DU137,DB_Inputs!DJ9:DU9)/DB_Inputs!DV9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DX17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DY17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DZ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EA17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EB17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EC17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ED17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EE17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EF17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EG17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EH17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EI17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX137:EI137,DB_Inputs!DX9:EI9)/DB_Inputs!EJ9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EL17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EM17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EN17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EO17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EP17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EQ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ER17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ES17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ET17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EU17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EV17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EW17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL137:EW137,DB_Inputs!EL9:EW9)/DB_Inputs!EX9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EZ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FA17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FB17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FC17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FD17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FE17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FF17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FG17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FH17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FI17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FJ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FK17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ137:FK137,DB_Inputs!EZ9:FK9)/DB_Inputs!FL9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!FN17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FO17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FP17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FQ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FR17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FS17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FT17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FU17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FV17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FW17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FX17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FY17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN137:FY137,DB_Inputs!FN9:FY9)/DB_Inputs!FZ9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GB17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GC17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GD17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GE17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GF17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GG17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GH17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GI17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GJ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GK17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GL17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GM17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB137:GM137,DB_Inputs!GB9:GM9)/DB_Inputs!GN9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GP17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GQ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GR17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GS17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GT17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GU17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GV17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GW17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GX17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GY17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GZ17","v":{"$error":"#N/A"}},{"$f":"LoadShaping!HA17","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GP137:HA137,DB_Inputs!GP9:HA9)/DB_Inputs!HB9","v":{"$error":"#N/A"}}]
["Change T1 Load (HLH)",{"$f":"B136*DB_Inputs!B22","v":3133.4337354764561},{"$f":"C136*DB_Inputs!C22","v":3644.9607341884425},{"$f":"D136*DB_Inputs!D22","v":4155.9638072426342},{"$f":"E136*DB_Inputs!E22","v":3939.7094338291777},{"$f":"F136*DB_Inputs!F22","v":3728.6064269541325},{"$f":"G136*DB_Inputs!G22","v":3249.492687613631},{"$f":"H136*DB_Inputs!H22","v":3223.4164541195501},{"$f":"I136*DB_Inputs!I22","v":3024.5443030461574},{"$f":"J136*DB_Inputs!J22","v":3138.1441260605307},{"$f":"K136*DB_Inputs!K22","v":3516.8744484853064},{"$f":"L136*DB_Inputs!L22","v":3401.9217230765366},{"$f":"M136*DB_Inputs!M22","v":3084.4017951176315},{"$f":"SUMPRODUCT(B138:M138,DB_Inputs!B8:M8)/DB_Inputs!N8","v":3433.8640329345608},null,{"$f":"P136*DB_Inputs!P22","v":3022.5508475509046},{"$f":"Q136*DB_Inputs!Q22","v":3723.836754899135},{"$f":"R136*DB_Inputs!R22","v":4014.1919884233375},{"$f":"S136*DB_Inputs!S22","v":4218.8495722895577},{"$f":"T136*DB_Inputs!T22","v":3760.4840108330936},{"$f":"U136*DB_Inputs!U22","v":3479.4885581644976},{"$f":"V136*DB_Inputs!V22","v":3301.0418226102333},{"$f":"W136*DB_Inputs!W22","v":3058.2034372673938},{"$f":"X136*DB_Inputs!X22","v":3533.9249100153047},{"$f":"Y136*DB_Inputs!Y22","v":3556.7801630372951},{"$f":"Z136*DB_Inputs!Z22","v":3583.9982497986821},{"$f":"AA136*DB_Inputs!AA22","v":3321.5831554358201},{"$f":"SUMPRODUCT(P138:AA138,DB_Inputs!P8:AA8)/DB_Inputs!AB8","v":3544.3606884036835},null,{"$f":"AD136*DB_Inputs!AD22","v":{"$error":"#N/A"}},{"$f":"AE136*DB_Inputs!AE22","v":{"$error":"#N/A"}},{"$f":"AF136*DB_Inputs!AF22","v":{"$error":"#N/A"}},{"$f":"AG136*DB_Inputs!AG22","v":{"$error":"#N/A"}},{"$f":"AH136*DB_Inputs!AH22","v":{"$error":"#N/A"}},{"$f":"AI136*DB_Inputs!AI22","v":{"$error":"#N/A"}},{"$f":"AJ136*DB_Inputs!AJ22","v":{"$error":"#N/A"}},{"$f":"AK136*DB_Inputs!AK22","v":{"$error":"#N/A"}},{"$f":"AL136*DB_Inputs!AL22","v":{"$error":"#N/A"}},{"$f":"AM136*DB_Inputs!AM22","v":{"$error":"#N/A"}},{"$f":"AN136*DB_Inputs!AN22","v":{"$error":"#N/A"}},{"$f":"AO136*DB_Inputs!AO22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD138:AO138,DB_Inputs!AD8:AO8)/DB_Inputs!AP8","v":{"$error":"#N/A"}},null,{"$f":"AR136*DB_Inputs!AR22","v":{"$error":"#N/A"}},{"$f":"AS136*DB_Inputs!AS22","v":{"$error":"#N/A"}},{"$f":"AT136*DB_Inputs!AT22","v":{"$error":"#N/A"}},{"$f":"AU136*DB_Inputs!AU22","v":{"$error":"#N/A"}},{"$f":"AV136*DB_Inputs!AV22","v":{"$error":"#N/A"}},{"$f":"AW136*DB_Inputs!AW22","v":{"$error":"#N/A"}},{"$f":"AX136*DB_Inputs!AX22","v":{"$error":"#N/A"}},{"$f":"AY136*DB_Inputs!AY22","v":{"$error":"#N/A"}},{"$f":"AZ136*DB_Inputs!AZ22","v":{"$error":"#N/A"}},{"$f":"BA136*DB_Inputs!BA22","v":{"$error":"#N/A"}},{"$f":"BB136*DB_Inputs!BB22","v":{"$error":"#N/A"}},{"$f":"BC136*DB_Inputs!BC22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR138:BC138,DB_Inputs!AR8:BC8)/DB_Inputs!BD8","v":{"$error":"#N/A"}},null,{"$f":"BF136*DB_Inputs!BF22","v":{"$error":"#N/A"}},{"$f":"BG136*DB_Inputs!BG22","v":{"$error":"#N/A"}},{"$f":"BH136*DB_Inputs!BH22","v":{"$error":"#N/A"}},{"$f":"BI136*DB_Inputs!BI22","v":{"$error":"#N/A"}},{"$f":"BJ136*DB_Inputs!BJ22","v":{"$error":"#N/A"}},{"$f":"BK136*DB_Inputs!BK22","v":{"$error":"#N/A"}},{"$f":"BL136*DB_Inputs!BL22","v":{"$error":"#N/A"}},{"$f":"BM136*DB_Inputs!BM22","v":{"$error":"#N/A"}},{"$f":"BN136*DB_Inputs!BN22","v":{"$error":"#N/A"}},{"$f":"BO136*DB_Inputs!BO22","v":{"$error":"#N/A"}},{"$f":"BP136*DB_Inputs!BP22","v":{"$error":"#N/A"}},{"$f":"BQ136*DB_Inputs!BQ22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF138:BQ138,DB_Inputs!BF8:BQ8)/DB_Inputs!BR8","v":{"$error":"#N/A"}},null,{"$f":"BT136*DB_Inputs!BT22","v":{"$error":"#N/A"}},{"$f":"BU136*DB_Inputs!BU22","v":{"$error":"#N/A"}},{"$f":"BV136*DB_Inputs!BV22","v":{"$error":"#N/A"}},{"$f":"BW136*DB_Inputs!BW22","v":{"$error":"#N/A"}},{"$f":"BX136*DB_Inputs!BX22","v":{"$error":"#N/A"}},{"$f":"BY136*DB_Inputs!BY22","v":{"$error":"#N/A"}},{"$f":"BZ136*DB_Inputs!BZ22","v":{"$error":"#N/A"}},{"$f":"CA136*DB_Inputs!CA22","v":{"$error":"#N/A"}},{"$f":"CB136*DB_Inputs!CB22","v":{"$error":"#N/A"}},{"$f":"CC136*DB_Inputs!CC22","v":{"$error":"#N/A"}},{"$f":"CD136*DB_Inputs!CD22","v":{"$error":"#N/A"}},{"$f":"CE136*DB_Inputs!CE22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT138:CE138,DB_Inputs!BT8:CE8)/DB_Inputs!CF8","v":{"$error":"#N/A"}},null,{"$f":"CH136*DB_Inputs!CH22","v":{"$error":"#N/A"}},{"$f":"CI136*DB_Inputs!CI22","v":{"$error":"#N/A"}},{"$f":"CJ136*DB_Inputs!CJ22","v":{"$error":"#N/A"}},{"$f":"CK136*DB_Inputs!CK22","v":{"$error":"#N/A"}},{"$f":"CL136*DB_Inputs!CL22","v":{"$error":"#N/A"}},{"$f":"CM136*DB_Inputs!CM22","v":{"$error":"#N/A"}},{"$f":"CN136*DB_Inputs!CN22","v":{"$error":"#N/A"}},{"$f":"CO136*DB_Inputs!CO22","v":{"$error":"#N/A"}},{"$f":"CP136*DB_Inputs!CP22","v":{"$error":"#N/A"}},{"$f":"CQ136*DB_Inputs!CQ22","v":{"$error":"#N/A"}},{"$f":"CR136*DB_Inputs!CR22","v":{"$error":"#N/A"}},{"$f":"CS136*DB_Inputs!CS22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH138:CS138,DB_Inputs!CH8:CS8)/DB_Inputs!CT8","v":{"$error":"#N/A"}},null,{"$f":"CV136*DB_Inputs!CV22","v":{"$error":"#N/A"}},{"$f":"CW136*DB_Inputs!CW22","v":{"$error":"#N/A"}},{"$f":"CX136*DB_Inputs!CX22","v":{"$error":"#N/A"}},{"$f":"CY136*DB_Inputs!CY22","v":{"$error":"#N/A"}},{"$f":"CZ136*DB_Inputs!CZ22","v":{"$error":"#N/A"}},{"$f":"DA136*DB_Inputs!DA22","v":{"$error":"#N/A"}},{"$f":"DB136*DB_Inputs!DB22","v":{"$error":"#N/A"}},{"$f":"DC136*DB_Inputs!DC22","v":{"$error":"#N/A"}},{"$f":"DD136*DB_Inputs!DD22","v":{"$error":"#N/A"}},{"$f":"DE136*DB_Inputs!DE22","v":{"$error":"#N/A"}},{"$f":"DF136*DB_Inputs!DF22","v":{"$error":"#N/A"}},{"$f":"DG136*DB_Inputs!DG22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV138:DG138,DB_Inputs!CV8:DG8)/DB_Inputs!DH8","v":{"$error":"#N/A"}},null,{"$f":"DJ136*DB_Inputs!DJ22","v":{"$error":"#N/A"}},{"$f":"DK136*DB_Inputs!DK22","v":{"$error":"#N/A"}},{"$f":"DL136*DB_Inputs!DL22","v":{"$error":"#N/A"}},{"$f":"DM136*DB_Inputs!DM22","v":{"$error":"#N/A"}},{"$f":"DN136*DB_Inputs!DN22","v":{"$error":"#N/A"}},{"$f":"DO136*DB_Inputs!DO22","v":{"$error":"#N/A"}},{"$f":"DP136*DB_Inputs!DP22","v":{"$error":"#N/A"}},{"$f":"DQ136*DB_Inputs!DQ22","v":{"$error":"#N/A"}},{"$f":"DR136*DB_Inputs!DR22","v":{"$error":"#N/A"}},{"$f":"DS136*DB_Inputs!DS22","v":{"$error":"#N/A"}},{"$f":"DT136*DB_Inputs!DT22","v":{"$error":"#N/A"}},{"$f":"DU136*DB_Inputs!DU22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ138:DU138,DB_Inputs!DJ8:DU8)/DB_Inputs!DV8","v":{"$error":"#N/A"}},null,{"$f":"DX136*DB_Inputs!DX22","v":{"$error":"#N/A"}},{"$f":"DY136*DB_Inputs!DY22","v":{"$error":"#N/A"}},{"$f":"DZ136*DB_Inputs!DZ22","v":{"$error":"#N/A"}},{"$f":"EA136*DB_Inputs!EA22","v":{"$error":"#N/A"}},{"$f":"EB136*DB_Inputs!EB22","v":{"$error":"#N/A"}},{"$f":"EC136*DB_Inputs!EC22","v":{"$error":"#N/A"}},{"$f":"ED136*DB_Inputs!ED22","v":{"$error":"#N/A"}},{"$f":"EE136*DB_Inputs!EE22","v":{"$error":"#N/A"}},{"$f":"EF136*DB_Inputs!EF22","v":{"$error":"#N/A"}},{"$f":"EG136*DB_Inputs!EG22","v":{"$error":"#N/A"}},{"$f":"EH136*DB_Inputs!EH22","v":{"$error":"#N/A"}},{"$f":"EI136*DB_Inputs!EI22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX138:EI138,DB_Inputs!DX8:EI8)/DB_Inputs!EJ8","v":{"$error":"#N/A"}},null,{"$f":"EL136*DB_Inputs!EL22","v":{"$error":"#N/A"}},{"$f":"EM136*DB_Inputs!EM22","v":{"$error":"#N/A"}},{"$f":"EN136*DB_Inputs!EN22","v":{"$error":"#N/A"}},{"$f":"EO136*DB_Inputs!EO22","v":{"$error":"#N/A"}},{"$f":"EP136*DB_Inputs!EP22","v":{"$error":"#N/A"}},{"$f":"EQ136*DB_Inputs!EQ22","v":{"$error":"#N/A"}},{"$f":"ER136*DB_Inputs!ER22","v":{"$error":"#N/A"}},{"$f":"ES136*DB_Inputs!ES22","v":{"$error":"#N/A"}},{"$f":"ET136*DB_Inputs!ET22","v":{"$error":"#N/A"}},{"$f":"EU136*DB_Inputs!EU22","v":{"$error":"#N/A"}},{"$f":"EV136*DB_Inputs!EV22","v":{"$error":"#N/A"}},{"$f":"EW136*DB_Inputs!EW22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL138:EW138,DB_Inputs!EL8:EW8)/DB_Inputs!EX8","v":{"$error":"#N/A"}},null,{"$f":"EZ136*DB_Inputs!EZ22","v":{"$error":"#N/A"}},{"$f":"FA136*DB_Inputs!FA22","v":{"$error":"#N/A"}},{"$f":"FB136*DB_Inputs!FB22","v":{"$error":"#N/A"}},{"$f":"FC136*DB_Inputs!FC22","v":{"$error":"#N/A"}},{"$f":"FD136*DB_Inputs!FD22","v":{"$error":"#N/A"}},{"$f":"FE136*DB_Inputs!FE22","v":{"$error":"#N/A"}},{"$f":"FF136*DB_Inputs!FF22","v":{"$error":"#N/A"}},{"$f":"FG136*DB_Inputs!FG22","v":{"$error":"#N/A"}},{"$f":"FH136*DB_Inputs!FH22","v":{"$error":"#N/A"}},{"$f":"FI136*DB_Inputs!FI22","v":{"$error":"#N/A"}},{"$f":"FJ136*DB_Inputs!FJ22","v":{"$error":"#N/A"}},{"$f":"FK136*DB_Inputs!FK22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ138:FK138,DB_Inputs!EZ8:FK8)/DB_Inputs!FL8","v":{"$error":"#N/A"}},null,{"$f":"FN136*DB_Inputs!FN22","v":{"$error":"#N/A"}},{"$f":"FO136*DB_Inputs!FO22","v":{"$error":"#N/A"}},{"$f":"FP136*DB_Inputs!FP22","v":{"$error":"#N/A"}},{"$f":"FQ136*DB_Inputs!FQ22","v":{"$error":"#N/A"}},{"$f":"FR136*DB_Inputs!FR22","v":{"$error":"#N/A"}},{"$f":"FS136*DB_Inputs!FS22","v":{"$error":"#N/A"}},{"$f":"FT136*DB_Inputs!FT22","v":{"$error":"#N/A"}},{"$f":"FU136*DB_Inputs!FU22","v":{"$error":"#N/A"}},{"$f":"FV136*DB_Inputs!FV22","v":{"$error":"#N/A"}},{"$f":"FW136*DB_Inputs!FW22","v":{"$error":"#N/A"}},{"$f":"FX136*DB_Inputs!FX22","v":{"$error":"#N/A"}},{"$f":"FY136*DB_Inputs!FY22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN138:FY138,DB_Inputs!FN8:FY8)/DB_Inputs!FZ8","v":{"$error":"#N/A"}},null,{"$f":"GB136*DB_Inputs!GB22","v":{"$error":"#N/A"}},{"$f":"GC136*DB_Inputs!GC22","v":{"$error":"#N/A"}},{"$f":"GD136*DB_Inputs!GD22","v":{"$error":"#N/A"}},{"$f":"GE136*DB_Inputs!GE22","v":{"$error":"#N/A"}},{"$f":"GF136*DB_Inputs!GF22","v":{"$error":"#N/A"}},{"$f":"GG136*DB_Inputs!GG22","v":{"$error":"#N/A"}},{"$f":"GH136*DB_Inputs!GH22","v":{"$error":"#N/A"}},{"$f":"GI136*DB_Inputs!GI22","v":{"$error":"#N/A"}},{"$f":"GJ136*DB_Inputs!GJ22","v":{"$error":"#N/A"}},{"$f":"GK136*DB_Inputs!GK22","v":{"$error":"#N/A"}},{"$f":"GL136*DB_Inputs!GL22","v":{"$error":"#N/A"}},{"$f":"GM136*DB_Inputs!GM22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB138:GM138,DB_Inputs!GB8:GM8)/DB_Inputs!GN8","v":{"$error":"#N/A"}},null,{"$f":"GP136*DB_Inputs!GP22","v":{"$error":"#N/A"}},{"$f":"GQ136*DB_Inputs!GQ22","v":{"$error":"#N/A"}},{"$f":"GR136*DB_Inputs!GR22","v":{"$error":"#N/A"}},{"$f":"GS136*DB_Inputs!GS22","v":{"$error":"#N/A"}},{"$f":"GT136*DB_Inputs!GT22","v":{"$error":"#N/A"}},{"$f":"GU136*DB_Inputs!GU22","v":{"$error":"#N/A"}},{"$f":"GV136*DB_Inputs!GV22","v":{"$error":"#N/A"}},{"$f":"GW136*DB_Inputs!GW22","v":{"$error":"#N/A"}},{"$f":"GX136*DB_Inputs!GX22","v":{"$error":"#N/A"}},{"$f":"GY136*DB_Inputs!GY22","v":{"$error":"#N/A"}},{"$f":"GZ136*DB_Inputs!GZ22","v":{"$error":"#N/A"}},{"$f":"HA136*DB_Inputs!HA22","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GP138:HA138,DB_Inputs!GP8:HA8)/DB_Inputs!HB8","v":{"$error":"#N/A"}}]
["Change T1 Load (LLH)",{"$f":"B137*DB_Inputs!B23","v":2492.520001978507},{"$f":"C137*DB_Inputs!C23","v":3127.1087752349945},{"$f":"D137*DB_Inputs!D23","v":3434.9562409613168},{"$f":"E137*DB_Inputs!E23","v":3415.3347936591267},{"$f":"F137*DB_Inputs!F23","v":3229.4209763579343},{"$f":"G137*DB_Inputs!G23","v":2836.6187701609142},{"$f":"H137*DB_Inputs!H23","v":2624.5648145358887},{"$f":"I137*DB_Inputs!I23","v":2545.0415142620195},{"$f":"J137*DB_Inputs!J23","v":2604.0937505314109},{"$f":"K137*DB_Inputs!K23","v":2750.8474060017675},{"$f":"L137*DB_Inputs!L23","v":2766.36270812967},{"$f":"M137*DB_Inputs!M23","v":2376.0301746464747},{"$f":"SUMPRODUCT(B139:M139,DB_Inputs!B9:M9)/DB_Inputs!N9","v":2849.2460104023439},null,{"$f":"P137*DB_Inputs!P23","v":2454.5178019176374},{"$f":"Q137*DB_Inputs!Q23","v":3135.7492832401326},{"$f":"R137*DB_Inputs!R23","v":3253.6853962864516},{"$f":"S137*DB_Inputs!S23","v":3585.1115961406158},{"$f":"T137*DB_Inputs!T23","v":3178.7483944711853},{"$f":"U137*DB_Inputs!U23","v":2815.9359841316768},{"$f":"V137*DB_Inputs!V23","v":2716.9440620700807},{"$f":"W137*DB_Inputs!W23","v":2483.5254937117716},{"$f":"X137*DB_Inputs!X23","v":2685.9116946116669},{"$f":"Y137*DB_Inputs!Y23","v":2813.071464811343},{"$f":"Z137*DB_Inputs!Z23","v":2799.6799156437582},{"$f":"AA137*DB_Inputs!AA23","v":2451.2718967032056},{"$f":"SUMPRODUCT(P139:AA139,DB_Inputs!P9:AA9)/DB_Inputs!AB9","v":2864.7905636454147},null,{"$f":"AD137*DB_Inputs!AD23","v":{"$error":"#N/A"}},{"$f":"AE137*DB_Inputs!AE23","v":{"$error":"#N/A"}},{"$f":"AF137*DB_Inputs!AF23","v":{"$error":"#N/A"}},{"$f":"AG137*DB_Inputs!AG23","v":{"$error":"#N/A"}},{"$f":"AH137*DB_Inputs!AH23","v":{"$error":"#N/A"}},{"$f":"AI137*DB_Inputs!AI23","v":{"$error":"#N/A"}},{"$f":"AJ137*DB_Inputs!AJ23","v":{"$error":"#N/A"}},{"$f":"AK137*DB_Inputs!AK23","v":{"$error":"#N/A"}},{"$f":"AL137*DB_Inputs!AL23","v":{"$error":"#N/A"}},{"$f":"AM137*DB_Inputs!AM23","v":{"$error":"#N/A"}},{"$f":"AN137*DB_Inputs!AN23","v":{"$error":"#N/A"}},{"$f":"AO137*DB_Inputs!AO23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD139:AO139,DB_Inputs!AD9:AO9)/DB_Inputs!AP9","v":{"$error":"#N/A"}},null,{"$f":"AR137*DB_Inputs!AR23","v":{"$error":"#N/A"}},{"$f":"AS137*DB_Inputs!AS23","v":{"$error":"#N/A"}},{"$f":"AT137*DB_Inputs!AT23","v":{"$error":"#N/A"}},{"$f":"AU137*DB_Inputs!AU23","v":{"$error":"#N/A"}},{"$f":"AV137*DB_Inputs!AV23","v":{"$error":"#N/A"}},{"$f":"AW137*DB_Inputs!AW23","v":{"$error":"#N/A"}},{"$f":"AX137*DB_Inputs!AX23","v":{"$error":"#N/A"}},{"$f":"AY137*DB_Inputs!AY23","v":{"$error":"#N/A"}},{"$f":"AZ137*DB_Inputs!AZ23","v":{"$error":"#N/A"}},{"$f":"BA137*DB_Inputs!BA23","v":{"$error":"#N/A"}},{"$f":"BB137*DB_Inputs!BB23","v":{"$error":"#N/A"}},{"$f":"BC137*DB_Inputs!BC23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR139:BC139,DB_Inputs!AR9:BC9)/DB_Inputs!BD9","v":{"$error":"#N/A"}},null,{"$f":"BF137*DB_Inputs!BF23","v":{"$error":"#N/A"}},{"$f":"BG137*DB_Inputs!BG23","v":{"$error":"#N/A"}},{"$f":"BH137*DB_Inputs!BH23","v":{"$error":"#N/A"}},{"$f":"BI137*DB_Inputs!BI23","v":{"$error":"#N/A"}},{"$f":"BJ137*DB_Inputs!BJ23","v":{"$error":"#N/A"}},{"$f":"BK137*DB_Inputs!BK23","v":{"$error":"#N/A"}},{"$f":"BL137*DB_Inputs!BL23","v":{"$error":"#N/A"}},{"$f":"BM137*DB_Inputs!BM23","v":{"$error":"#N/A"}},{"$f":"BN137*DB_Inputs!BN23","v":{"$error":"#N/A"}},{"$f":"BO137*DB_Inputs!BO23","v":{"$error":"#N/A"}},{"$f":"BP137*DB_Inputs!BP23","v":{"$error":"#N/A"}},{"$f":"BQ137*DB_Inputs!BQ23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF139:BQ139,DB_Inputs!BF9:BQ9)/DB_Inputs!BR9","v":{"$error":"#N/A"}},null,{"$f":"BT137*DB_Inputs!BT23","v":{"$error":"#N/A"}},{"$f":"BU137*DB_Inputs!BU23","v":{"$error":"#N/A"}},{"$f":"BV137*DB_Inputs!BV23","v":{"$error":"#N/A"}},{"$f":"BW137*DB_Inputs!BW23","v":{"$error":"#N/A"}},{"$f":"BX137*DB_Inputs!BX23","v":{"$error":"#N/A"}},{"$f":"BY137*DB_Inputs!BY23","v":{"$error":"#N/A"}},{"$f":"BZ137*DB_Inputs!BZ23","v":{"$error":"#N/A"}},{"$f":"CA137*DB_Inputs!CA23","v":{"$error":"#N/A"}},{"$f":"CB137*DB_Inputs!CB23","v":{"$error":"#N/A"}},{"$f":"CC137*DB_Inputs!CC23","v":{"$error":"#N/A"}},{"$f":"CD137*DB_Inputs!CD23","v":{"$error":"#N/A"}},{"$f":"CE137*DB_Inputs!CE23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT139:CE139,DB_Inputs!BT9:CE9)/DB_Inputs!CF9","v":{"$error":"#N/A"}},null,{"$f":"CH137*DB_Inputs!CH23","v":{"$error":"#N/A"}},{"$f":"CI137*DB_Inputs!CI23","v":{"$error":"#N/A"}},{"$f":"CJ137*DB_Inputs!CJ23","v":{"$error":"#N/A"}},{"$f":"CK137*DB_Inputs!CK23","v":{"$error":"#N/A"}},{"$f":"CL137*DB_Inputs!CL23","v":{"$error":"#N/A"}},{"$f":"CM137*DB_Inputs!CM23","v":{"$error":"#N/A"}},{"$f":"CN137*DB_Inputs!CN23","v":{"$error":"#N/A"}},{"$f":"CO137*DB_Inputs!CO23","v":{"$error":"#N/A"}},{"$f":"CP137*DB_Inputs!CP23","v":{"$error":"#N/A"}},{"$f":"CQ137*DB_Inputs!CQ23","v":{"$error":"#N/A"}},{"$f":"CR137*DB_Inputs!CR23","v":{"$error":"#N/A"}},{"$f":"CS137*DB_Inputs!CS23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH139:CS139,DB_Inputs!CH9:CS9)/DB_Inputs!CT9","v":{"$error":"#N/A"}},null,{"$f":"CV137*DB_Inputs!CV23","v":{"$error":"#N/A"}},{"$f":"CW137*DB_Inputs!CW23","v":{"$error":"#N/A"}},{"$f":"CX137*DB_Inputs!CX23","v":{"$error":"#N/A"}},{"$f":"CY137*DB_Inputs!CY23","v":{"$error":"#N/A"}},{"$f":"CZ137*DB_Inputs!CZ23","v":{"$error":"#N/A"}},{"$f":"DA137*DB_Inputs!DA23","v":{"$error":"#N/A"}},{"$f":"DB137*DB_Inputs!DB23","v":{"$error":"#N/A"}},{"$f":"DC137*DB_Inputs!DC23","v":{"$error":"#N/A"}},{"$f":"DD137*DB_Inputs!DD23","v":{"$error":"#N/A"}},{"$f":"DE137*DB_Inputs!DE23","v":{"$error":"#N/A"}},{"$f":"DF137*DB_Inputs!DF23","v":{"$error":"#N/A"}},{"$f":"DG137*DB_Inputs!DG23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV139:DG139,DB_Inputs!CV9:DG9)/DB_Inputs!DH9","v":{"$error":"#N/A"}},null,{"$f":"DJ137*DB_Inputs!DJ23","v":{"$error":"#N/A"}},{"$f":"DK137*DB_Inputs!DK23","v":{"$error":"#N/A"}},{"$f":"DL137*DB_Inputs!DL23","v":{"$error":"#N/A"}},{"$f":"DM137*DB_Inputs!DM23","v":{"$error":"#N/A"}},{"$f":"DN137*DB_Inputs!DN23","v":{"$error":"#N/A"}},{"$f":"DO137*DB_Inputs!DO23","v":{"$error":"#N/A"}},{"$f":"DP137*DB_Inputs!DP23","v":{"$error":"#N/A"}},{"$f":"DQ137*DB_Inputs!DQ23","v":{"$error":"#N/A"}},{"$f":"DR137*DB_Inputs!DR23","v":{"$error":"#N/A"}},{"$f":"DS137*DB_Inputs!DS23","v":{"$error":"#N/A"}},{"$f":"DT137*DB_Inputs!DT23","v":{"$error":"#N/A"}},{"$f":"DU137*DB_Inputs!DU23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ139:DU139,DB_Inputs!DJ9:DU9)/DB_Inputs!DV9","v":{"$error":"#N/A"}},null,{"$f":"DX137*DB_Inputs!DX23","v":{"$error":"#N/A"}},{"$f":"DY137*DB_Inputs!DY23","v":{"$error":"#N/A"}},{"$f":"DZ137*DB_Inputs!DZ23","v":{"$error":"#N/A"}},{"$f":"EA137*DB_Inputs!EA23","v":{"$error":"#N/A"}},{"$f":"EB137*DB_Inputs!EB23","v":{"$error":"#N/A"}},{"$f":"EC137*DB_Inputs!EC23","v":{"$error":"#N/A"}},{"$f":"ED137*DB_Inputs!ED23","v":{"$error":"#N/A"}},{"$f":"EE137*DB_Inputs!EE23","v":{"$error":"#N/A"}},{"$f":"EF137*DB_Inputs!EF23","v":{"$error":"#N/A"}},{"$f":"EG137*DB_Inputs!EG23","v":{"$error":"#N/A"}},{"$f":"EH137*DB_Inputs!EH23","v":{"$error":"#N/A"}},{"$f":"EI137*DB_Inputs!EI23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX139:EI139,DB_Inputs!DX9:EI9)/DB_Inputs!EJ9","v":{"$error":"#N/A"}},null,{"$f":"EL137*DB_Inputs!EL23","v":{"$error":"#N/A"}},{"$f":"EM137*DB_Inputs!EM23","v":{"$error":"#N/A"}},{"$f":"EN137*DB_Inputs!EN23","v":{"$error":"#N/A"}},{"$f":"EO137*DB_Inputs!EO23","v":{"$error":"#N/A"}},{"$f":"EP137*DB_Inputs!EP23","v":{"$error":"#N/A"}},{"$f":"EQ137*DB_Inputs!EQ23","v":{"$error":"#N/A"}},{"$f":"ER137*DB_Inputs!ER23","v":{"$error":"#N/A"}},{"$f":"ES137*DB_Inputs!ES23","v":{"$error":"#N/A"}},{"$f":"ET137*DB_Inputs!ET23","v":{"$error":"#N/A"}},{"$f":"EU137*DB_Inputs!EU23","v":{"$error":"#N/A"}},{"$f":"EV137*DB_Inputs!EV23","v":{"$error":"#N/A"}},{"$f":"EW137*DB_Inputs!EW23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL139:EW139,DB_Inputs!EL9:EW9)/DB_Inputs!EX9","v":{"$error":"#N/A"}},null,{"$f":"EZ137*DB_Inputs!EZ23","v":{"$error":"#N/A"}},{"$f":"FA137*DB_Inputs!FA23","v":{"$error":"#N/A"}},{"$f":"FB137*DB_Inputs!FB23","v":{"$error":"#N/A"}},{"$f":"FC137*DB_Inputs!FC23","v":{"$error":"#N/A"}},{"$f":"FD137*DB_Inputs!FD23","v":{"$error":"#N/A"}},{"$f":"FE137*DB_Inputs!FE23","v":{"$error":"#N/A"}},{"$f":"FF137*DB_Inputs!FF23","v":{"$error":"#N/A"}},{"$f":"FG137*DB_Inputs!FG23","v":{"$error":"#N/A"}},{"$f":"FH137*DB_Inputs!FH23","v":{"$error":"#N/A"}},{"$f":"FI137*DB_Inputs!FI23","v":{"$error":"#N/A"}},{"$f":"FJ137*DB_Inputs!FJ23","v":{"$error":"#N/A"}},{"$f":"FK137*DB_Inputs!FK23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ139:FK139,DB_Inputs!EZ9:FK9)/DB_Inputs!FL9","v":{"$error":"#N/A"}},null,{"$f":"FN137*DB_Inputs!FN23","v":{"$error":"#N/A"}},{"$f":"FO137*DB_Inputs!FO23","v":{"$error":"#N/A"}},{"$f":"FP137*DB_Inputs!FP23","v":{"$error":"#N/A"}},{"$f":"FQ137*DB_Inputs!FQ23","v":{"$error":"#N/A"}},{"$f":"FR137*DB_Inputs!FR23","v":{"$error":"#N/A"}},{"$f":"FS137*DB_Inputs!FS23","v":{"$error":"#N/A"}},{"$f":"FT137*DB_Inputs!FT23","v":{"$error":"#N/A"}},{"$f":"FU137*DB_Inputs!FU23","v":{"$error":"#N/A"}},{"$f":"FV137*DB_Inputs!FV23","v":{"$error":"#N/A"}},{"$f":"FW137*DB_Inputs!FW23","v":{"$error":"#N/A"}},{"$f":"FX137*DB_Inputs!FX23","v":{"$error":"#N/A"}},{"$f":"FY137*DB_Inputs!FY23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN139:FY139,DB_Inputs!FN9:FY9)/DB_Inputs!FZ9","v":{"$error":"#N/A"}},null,{"$f":"GB137*DB_Inputs!GB23","v":{"$error":"#N/A"}},{"$f":"GC137*DB_Inputs!GC23","v":{"$error":"#N/A"}},{"$f":"GD137*DB_Inputs!GD23","v":{"$error":"#N/A"}},{"$f":"GE137*DB_Inputs!GE23","v":{"$error":"#N/A"}},{"$f":"GF137*DB_Inputs!GF23","v":{"$error":"#N/A"}},{"$f":"GG137*DB_Inputs!GG23","v":{"$error":"#N/A"}},{"$f":"GH137*DB_Inputs!GH23","v":{"$error":"#N/A"}},{"$f":"GI137*DB_Inputs!GI23","v":{"$error":"#N/A"}},{"$f":"GJ137*DB_Inputs!GJ23","v":{"$error":"#N/A"}},{"$f":"GK137*DB_Inputs!GK23","v":{"$error":"#N/A"}},{"$f":"GL137*DB_Inputs!GL23","v":{"$error":"#N/A"}},{"$f":"GM137*DB_Inputs!GM23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB139:GM139,DB_Inputs!GB9:GM9)/DB_Inputs!GN9","v":{"$error":"#N/A"}},null,{"$f":"GP137*DB_Inputs!GP23","v":{"$error":"#N/A"}},{"$f":"GQ137*DB_Inputs!GQ23","v":{"$error":"#N/A"}},{"$f":"GR137*DB_Inputs!GR23","v":{"$error":"#N/A"}},{"$f":"GS137*DB_Inputs!GS23","v":{"$error":"#N/A"}},{"$f":"GT137*DB_Inputs!GT23","v":{"$error":"#N/A"}},{"$f":"GU137*DB_Inputs!GU23","v":{"$error":"#N/A"}},{"$f":"GV137*DB_Inputs!GV23","v":{"$error":"#N/A"}},{"$f":"GW137*DB_Inputs!GW23","v":{"$error":"#N/A"}},{"$f":"GX137*DB_Inputs!GX23","v":{"$error":"#N/A"}},{"$f":"GY137*DB_Inputs!GY23","v":{"$error":"#N/A"}},{"$f":"GZ137*DB_Inputs!GZ23","v":{"$error":"#N/A"}},{"$f":"HA137*DB_Inputs!HA23","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GP139:HA139,DB_Inputs!GP9:HA9)/DB_Inputs!HB9","v":{"$error":"#N/A"}}]
[]
["T1SS Resource (HLH)",{"$f":"LoadShaping!B9","v":3321.7813788849571},{"$f":"LoadShaping!C9","v":4136.4144440355003},{"$f":"LoadShaping!D9","v":4040.2954549954507},{"$f":"LoadShaping!E9","v":3291.9219696918681},{"$f":"LoadShaping!F9","v":2989.2338127037415},{"$f":"LoadShaping!G9","v":3149.3463215909433},{"$f":"LoadShaping!H9","v":3324.6346563662541},{"$f":"LoadShaping!I9","v":4649.0749515334237},{"$f":"LoadShaping!J9","v":3764.9097802263941},{"$f":"LoadShaping!K9","v":3435.9666009766065},{"$f":"LoadShaping!L9","v":3605.6470467070499},{"$f":"LoadShaping!M9","v":3511.3808372718213},{"$f":"SUMPRODUCT(B141:M141,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":3603.1119004626053},null,{"$f":"LoadShaping!P9","v":3214.6376196769579},{"$f":"LoadShaping!Q9","v":4156.9561059358439},{"$f":"LoadShaping!R9","v":4060.3597847034384},{"$f":"LoadShaping!S9","v":3308.2698354627241},{"$f":"LoadShaping!T9","v":3004.0785124195004},{"$f":"LoadShaping!U9","v":3286.7163853363554},{"$f":"LoadShaping!V9","v":3212.6393991735163},{"$f":"LoadShaping!W9","v":4672.162513743604},{"$f":"LoadShaping!X9","v":3934.9507906897693},{"$f":"LoadShaping!Y9","v":3320.220961844449},{"$f":"LoadShaping!Z9","v":3623.5528884856049},{"$f":"LoadShaping!AA9","v":3528.818547863561},{"$f":"SUMPRODUCT(P141:AA141,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":3609.2103475080971},null,{"$f":"LoadShaping!AD9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AE9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AF9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AG9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AH9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AI9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AJ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AK9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AL9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AM9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AN9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AO9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD141:AO141,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!AR9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AS9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AT9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AU9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AV9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AW9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AX9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AY9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AZ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BA9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BB9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BC9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR141:BC141,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BF9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BG9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BH9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BI9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BJ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BK9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BL9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BM9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BN9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BO9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BP9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BQ9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF141:BQ141,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BT9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BU9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BV9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BW9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BX9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BY9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BZ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CA9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CB9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CC9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CD9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CE9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT141:CE141,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CH9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CI9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CJ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CK9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CL9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CM9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CN9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CO9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CP9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CQ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CR9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CS9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH141:CS141,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CV9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CW9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CX9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CY9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CZ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DA9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DB9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DC9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DD9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DE9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DF9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DG9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV141:DG141,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DJ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DK9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DL9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DM9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DN9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DO9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DP9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DQ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DR9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DS9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DT9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DU9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ141:DU141,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DX9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DY9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DZ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EA9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EB9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EC9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ED9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EE9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EF9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EG9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EH9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EI9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX141:EI141,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EL9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EM9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EN9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EO9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EP9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EQ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ER9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ES9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ET9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EU9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EV9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EW9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL141:EW141,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EZ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FA9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FB9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FC9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FD9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FE9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FF9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FG9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FH9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FI9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FJ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FK9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ141:FK141,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!FN9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FO9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FP9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FQ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FR9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FS9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FT9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FU9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FV9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FW9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FX9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FY9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN141:FY141,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GB9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GC9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GD9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GE9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GF9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GG9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GH9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GI9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GJ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GK9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GL9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GM9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB141:GM141,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GP9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GQ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GR9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GS9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GT9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GU9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GV9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GW9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GX9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GY9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GZ9","v":{"$error":"#N/A"}},{"$f":"LoadShaping!HA9","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GP141:HA141,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#N/A"}}]
["T1SS Resource (LLH)",{"$f":"LoadShaping!B18","v":2264.4124868728404},{"$f":"LoadShaping!C18","v":3025.7443765152784},{"$f":"LoadShaping!D18","v":2843.5420527748247},{"$f":"LoadShaping!E18","v":2582.7428937336126},{"$f":"LoadShaping!F18","v":2323.9556059309703},{"$f":"LoadShaping!G18","v":2543.2146039888116},{"$f":"LoadShaping!H18","v":2306.2800063373961},{"$f":"LoadShaping!I18","v":3354.9638009905248},{"$f":"LoadShaping!J18","v":2723.3325624659851},{"$f":"LoadShaping!K18","v":2115.7855163121003},{"$f":"LoadShaping!L18","v":2470.0313877962617},{"$f":"LoadShaping!M18","v":2264.7835999415774},{"$f":"SUMPRODUCT(B142:M142,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":2568.6662681496337},null,{"$f":"LoadShaping!P18","v":2392.3580780221682},{"$f":"LoadShaping!Q18","v":3040.7703897013762},{"$f":"LoadShaping!R18","v":2857.6632391882745},{"$f":"LoadShaping!S18","v":2595.568937162383},{"$f":"LoadShaping!T18","v":2335.4964974384152},{"$f":"LoadShaping!U18","v":2430.7877435826335},{"$f":"LoadShaping!V18","v":2439.719073519952},{"$f":"LoadShaping!W18","v":3371.6247359670028},{"$f":"LoadShaping!X18","v":2600.0139428346752},{"$f":"LoadShaping!Y18","v":2230.0142150912238},{"$f":"LoadShaping!Z18","v":2482.297699680099},{"$f":"LoadShaping!AA18","v":2276.0306400089789},{"$f":"SUMPRODUCT(P142:AA142,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":2592.1559713795064},null,{"$f":"LoadShaping!AD18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AE18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AF18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AG18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AH18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AI18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AJ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AK18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AL18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AM18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AN18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AO18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD142:AO142,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!AR18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AS18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AT18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AU18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AV18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AW18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AX18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AY18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AZ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BA18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BB18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BC18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR142:BC142,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BF18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BG18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BH18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BI18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BJ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BK18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BL18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BM18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BN18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BO18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BP18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BQ18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF142:BQ142,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BT18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BU18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BV18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BW18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BX18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BY18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BZ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CA18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CB18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CC18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CD18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CE18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT142:CE142,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CH18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CI18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CJ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CK18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CL18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CM18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CN18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CO18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CP18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CQ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CR18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CS18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH142:CS142,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CV18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CW18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CX18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CY18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CZ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DA18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DB18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DC18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DD18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DE18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DF18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DG18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV142:DG142,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DJ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DK18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DL18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DM18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DN18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DO18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DP18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DQ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DR18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DS18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DT18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DU18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ142:DU142,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DX18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DY18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DZ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EA18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EB18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EC18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ED18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EE18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EF18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EG18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EH18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EI18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX142:EI142,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EL18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EM18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EN18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EO18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EP18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EQ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ER18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ES18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ET18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EU18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EV18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EW18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL142:EW142,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EZ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FA18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FB18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FC18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FD18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FE18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FF18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FG18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FH18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FI18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FJ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FK18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ142:FK142,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!FN18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FO18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FP18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FQ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FR18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FS18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FT18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FU18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FV18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FW18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FX18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FY18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN142:FY142,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GB18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GC18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GD18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GE18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GF18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GG18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GH18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GI18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GJ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GK18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GL18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GM18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB142:GM142,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GP18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GQ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GR18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GS18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GT18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GU18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GV18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GW18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GX18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GY18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GZ18","v":{"$error":"#N/A"}},{"$f":"LoadShaping!HA18","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GP142:HA142,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#N/A"}}]
[]
["HLH Delta  (aMW)",{"$f":"B136-B141","v":-275.76830436572618},{"$f":"C136-C141","v":-577.90089153550025},60.33157000455094,665.2147105965937,747.97585917125843,84.438798779426179,-127.89829136625394,-1576.6203649949621,-548.27649416870236,139.16596652339422,-218.67375967001226,{"$f":"M136-M141","v":-333.6670273759878},{"$f":"SUMPRODUCT(B144:M144,DB_Inputs!B8:M8)/DB_Inputs!N8","v":-168.17053894299758},null,{"$f":"P136-P141","v":-190.96049236214276},{"$f":"Q136-Q141","v":-554.63009343584145},89.544552796561675,706.07691453727693,793.97398237216521,78.504958413642726,-21.437687635055227,-1535.8262300897582,-569.8430031897683,244.58420402093589,-164.64424496708443,{"$f":"AA136-AA141","v":-278.25866765522778},{"$f":"SUMPRODUCT(P144:AA144,DB_Inputs!P8:AA8)/DB_Inputs!AB8","v":-119.9606443322011},null,{"$f":"AD136-AD141","v":{"$error":"#N/A"}},{"$f":"AE136-AE141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AO136-AO141","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD144:AO144,DB_Inputs!AD8:AO8)/DB_Inputs!AP8","v":{"$error":"#N/A"}},null,{"$f":"AR136-AR141","v":{"$error":"#N/A"}},{"$f":"AS136-AS141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BC136-BC141","v":{"$error":"#N/A"}},{"$f":"SUM(AR144:BC144)","v":{"$error":"#N/A"}},null,{"$f":"BF136-BF141","v":{"$error":"#N/A"}},{"$f":"BG136-BG141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BQ136-BQ141","v":{"$error":"#N/A"}},{"$f":"SUM(BF144:BQ144)","v":{"$error":"#N/A"}},null,{"$f":"BT136-BT141","v":{"$error":"#N/A"}},{"$f":"BU136-BU141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CE136-CE141","v":{"$error":"#N/A"}},{"$f":"SUM(BT144:CE144)","v":{"$error":"#N/A"}},null,{"$f":"CH136-CH141","v":{"$error":"#N/A"}},{"$f":"CI136-CI141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CS136-CS141","v":{"$error":"#N/A"}},{"$f":"SUM(CH144:CS144)","v":{"$error":"#N/A"}},null,{"$f":"CV136-CV141","v":{"$error":"#N/A"}},{"$f":"CW136-CW141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DG136-DG141","v":{"$error":"#N/A"}},{"$f":"SUM(CV144:DG144)","v":{"$error":"#N/A"}},null,{"$f":"DJ136-DJ141","v":{"$error":"#N/A"}},{"$f":"DK136-DK141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DU136-DU141","v":{"$error":"#N/A"}},{"$f":"SUM(DJ144:DU144)","v":{"$error":"#N/A"}},null,{"$f":"DX136-DX141","v":{"$error":"#N/A"}},{"$f":"DY136-DY141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI136-EI141","v":{"$error":"#N/A"}},{"$f":"SUM(DX144:EI144)","v":{"$error":"#N/A"}},null,{"$f":"EL136-EL141","v":{"$error":"#N/A"}},{"$f":"EM136-EM141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EW136-EW141","v":{"$error":"#N/A"}},{"$f":"SUM(EL144:EW144)","v":{"$error":"#N/A"}},null,{"$f":"EZ136-EZ141","v":{"$error":"#N/A"}},{"$f":"FA136-FA141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FK136-FK141","v":{"$error":"#N/A"}},{"$f":"SUM(EZ144:FK144)","v":{"$error":"#N/A"}},null,{"$f":"FN136-FN141","v":{"$error":"#N/A"}},{"$f":"FO136-FO141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FY136-FY141","v":{"$error":"#N/A"}},{"$f":"SUM(FN144:FY144)","v":{"$error":"#N/A"}},null,{"$f":"GB136-GB141","v":{"$error":"#N/A"}},{"$f":"GC136-GC141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GM136-GM141","v":{"$error":"#N/A"}},{"$f":"SUM(GB144:GM144)","v":{"$error":"#N/A"}},null,{"$f":"GP136-GP141","v":{"$error":"#N/A"}},{"$f":"GQ136-GQ141","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HA136-HA141","v":{"$error":"#N/A"}},{"$f":"SUM(GP144:HA144)","v":{"$error":"#N/A"}}]
["LLH Delta  (aMW)",{"$f":"B137-B142","v":158.20401007837881},{"$f":"C137-C142","v":27.236863360110419},545.7037873414547,847.90472516882437,912.27002601347385,279.65173041633352,295.78755928760393,-768.38138025881744,-53.399407860722931,680.99197205999326,283.73246797296952,{"$f":"M137-M142","v":182.51137327270817},{"$f":"SUMPRODUCT(B145:M145,DB_Inputs!B9:M9)/DB_Inputs!N9","v":281.23016378618377},null,{"$f":"P137-P142","v":63.73259184962626},{"$f":"Q137-Q142","v":-7.777554810410038},505.14145267219055,815.45415430103048,874.50367270047445,292.93058363449245,186.07241661162607,-822.85740669870984,-42.857642834676426,588.56840381121447,219.81795737118364,{"$f":"AA137-AA142","v":122.90810106244908},{"$f":"SUMPRODUCT(P145:AA145,DB_Inputs!P9:AA9)/DB_Inputs!AB9","v":229.25053407787436},null,{"$f":"AD137-AD142","v":{"$error":"#N/A"}},{"$f":"AE137-AE142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AO137-AO142","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD145:AO145,DB_Inputs!AD9:AO9)/DB_Inputs!AP9","v":{"$error":"#N/A"}},null,{"$f":"AR137-AR142","v":{"$error":"#N/A"}},{"$f":"AS137-AS142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BC137-BC142","v":{"$error":"#N/A"}},{"$f":"SUM(AR145:BC145)","v":{"$error":"#N/A"}},null,{"$f":"BF137-BF142","v":{"$error":"#N/A"}},{"$f":"BG137-BG142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BQ137-BQ142","v":{"$error":"#N/A"}},{"$f":"SUM(BF145:BQ145)","v":{"$error":"#N/A"}},null,{"$f":"BT137-BT142","v":{"$error":"#N/A"}},{"$f":"BU137-BU142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CE137-CE142","v":{"$error":"#N/A"}},{"$f":"SUM(BT145:CE145)","v":{"$error":"#N/A"}},null,{"$f":"CH137-CH142","v":{"$error":"#N/A"}},{"$f":"CI137-CI142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CS137-CS142","v":{"$error":"#N/A"}},{"$f":"SUM(CH145:CS145)","v":{"$error":"#N/A"}},null,{"$f":"CV137-CV142","v":{"$error":"#N/A"}},{"$f":"CW137-CW142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DG137-DG142","v":{"$error":"#N/A"}},{"$f":"SUM(CV145:DG145)","v":{"$error":"#N/A"}},null,{"$f":"DJ137-DJ142","v":{"$error":"#N/A"}},{"$f":"DK137-DK142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DU137-DU142","v":{"$error":"#N/A"}},{"$f":"SUM(DJ145:DU145)","v":{"$error":"#N/A"}},null,{"$f":"DX137-DX142","v":{"$error":"#N/A"}},{"$f":"DY137-DY142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EI137-EI142","v":{"$error":"#N/A"}},{"$f":"SUM(DX145:EI145)","v":{"$error":"#N/A"}},null,{"$f":"EL137-EL142","v":{"$error":"#N/A"}},{"$f":"EM137-EM142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EW137-EW142","v":{"$error":"#N/A"}},{"$f":"SUM(EL145:EW145)","v":{"$error":"#N/A"}},null,{"$f":"EZ137-EZ142","v":{"$error":"#N/A"}},{"$f":"FA137-FA142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FK137-FK142","v":{"$error":"#N/A"}},{"$f":"SUM(EZ145:FK145)","v":{"$error":"#N/A"}},null,{"$f":"FN137-FN142","v":{"$error":"#N/A"}},{"$f":"FO137-FO142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FY137-FY142","v":{"$error":"#N/A"}},{"$f":"SUM(FN145:FY145)","v":{"$error":"#N/A"}},null,{"$f":"GB137-GB142","v":{"$error":"#N/A"}},{"$f":"GC137-GC142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GM137-GM142","v":{"$error":"#N/A"}},{"$f":"SUM(GB145:GM145)","v":{"$error":"#N/A"}},null,{"$f":"GP137-GP142","v":{"$error":"#N/A"}},{"$f":"GQ137-GQ142","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HA137-HA142","v":{"$error":"#N/A"}},{"$f":"SUM(GP145:HA145)","v":{"$error":"#N/A"}}]
[]
["HLH Delta Change",{"$f":"B138-B136","v":87.420660957225209},{"$f":"C138-C136","v":86.44718168844247},55.33678224263258,-17.427246459284106,-8.6032449208673825,15.707567243261565,26.680089119549848,-47.910283492304188,-78.489159997161096,-58.25811901469433,14.948436039499029,-93.312014778201956,{"$f":"N138-N136","v":-1.0773285850477805},null,{"$f":"P138-P136","v":-1.1262797639105884},{"$f":"Q138-Q136","v":121.5107423991326},-135.71234907666258,204.50282228955666,-37.56848395857196,114.26721441449945,109.8401110717723,-78.132846386452002,168.81712251530371,-8.0250028280897823,125.08960628016166,71.02327522748692,{"$f":"AB138-AB136","v":55.110985227787296},null,{"$f":"AD138-AD136","v":{"$error":"#N/A"}},{"$f":"AE138-AE136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AP138-AP136","v":{"$error":"#N/A"}},null,{"$f":"AR138-AR136","v":{"$error":"#N/A"}},{"$f":"AS138-AS136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BD138-BD136","v":{"$error":"#N/A"}},null,{"$f":"BF138-BF136","v":{"$error":"#N/A"}},{"$f":"BG138-BG136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BR138-BR136","v":{"$error":"#N/A"}},null,{"$f":"BT138-BT136","v":{"$error":"#N/A"}},{"$f":"BU138-BU136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CF138-CF136","v":{"$error":"#N/A"}},null,{"$f":"CH138-CH136","v":{"$error":"#N/A"}},{"$f":"CI138-CI136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CT138-CT136","v":{"$error":"#N/A"}},null,{"$f":"CV138-CV136","v":{"$error":"#N/A"}},{"$f":"CW138-CW136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DH138-DH136","v":{"$error":"#N/A"}},null,{"$f":"DJ138-DJ136","v":{"$error":"#N/A"}},{"$f":"DK138-DK136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DV138-DV136","v":{"$error":"#N/A"}},null,{"$f":"DX138-DX136","v":{"$error":"#N/A"}},{"$f":"DY138-DY136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EJ138-EJ136","v":{"$error":"#N/A"}},null,{"$f":"EL138-EL136","v":{"$error":"#N/A"}},{"$f":"EM138-EM136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EX138-EX136","v":{"$error":"#N/A"}},null,{"$f":"EZ138-EZ136","v":{"$error":"#N/A"}},{"$f":"FA138-FA136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FL138-FL136","v":{"$error":"#N/A"}},null,{"$f":"FN138-FN136","v":{"$error":"#N/A"}},{"$f":"FO138-FO136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FZ138-FZ136","v":{"$error":"#N/A"}},null,{"$f":"GB138-GB136","v":{"$error":"#N/A"}},{"$f":"GC138-GC136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GN138-GN136","v":{"$error":"#N/A"}},null,{"$f":"GP138-GP136","v":{"$error":"#N/A"}},{"$f":"GQ138-GQ136","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HB138-HB136","v":{"$error":"#N/A"}}]
["LLH Delta Change",{"$f":"B139-B137","v":69.903505027287792},{"$f":"C139-C137","v":74.127535359605645},45.710400845037384,-15.312825243310272,-6.8046555865098526,13.752435755769056,22.497248910888629,-41.540906469687798,-65.839404073851256,-45.93008237032609,12.598852360438741,-71.264798567810885,{"$f":"N139-N137","v":-0.6504215334739456},null,{"$f":"P139-P137","v":-1.5728679541571182},{"$f":"Q139-Q137","v":102.75644834916648},-109.11929557401345,174.08850467720231,-31.251775667704351,92.217656914550844,91.15257193850266,-65.241835556521437,128.75539461166818,-5.5111540910952499,97.564258592475653,52.333155631777572,{"$f":"AB139-AB137","v":43.384058188034032},null,{"$f":"AD139-AD137","v":{"$error":"#N/A"}},{"$f":"AE139-AE137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AP139-AP137","v":{"$error":"#N/A"}},null,{"$f":"AR139-AR137","v":{"$error":"#N/A"}},{"$f":"AS139-AS137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BD139-BD137","v":{"$error":"#N/A"}},null,{"$f":"BF139-BF137","v":{"$error":"#N/A"}},{"$f":"BG139-BG137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BR139-BR137","v":{"$error":"#N/A"}},null,{"$f":"BT139-BT137","v":{"$error":"#N/A"}},{"$f":"BU139-BU137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CF139-CF137","v":{"$error":"#N/A"}},null,{"$f":"CH139-CH137","v":{"$error":"#N/A"}},{"$f":"CI139-CI137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"CT139-CT137","v":{"$error":"#N/A"}},null,{"$f":"CV139-CV137","v":{"$error":"#N/A"}},{"$f":"CW139-CW137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DH139-DH137","v":{"$error":"#N/A"}},null,{"$f":"DJ139-DJ137","v":{"$error":"#N/A"}},{"$f":"DK139-DK137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DV139-DV137","v":{"$error":"#N/A"}},null,{"$f":"DX139-DX137","v":{"$error":"#N/A"}},{"$f":"DY139-DY137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EJ139-EJ137","v":{"$error":"#N/A"}},null,{"$f":"EL139-EL137","v":{"$error":"#N/A"}},{"$f":"EM139-EM137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EX139-EX137","v":{"$error":"#N/A"}},null,{"$f":"EZ139-EZ137","v":{"$error":"#N/A"}},{"$f":"FA139-FA137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FL139-FL137","v":{"$error":"#N/A"}},null,{"$f":"FN139-FN137","v":{"$error":"#N/A"}},{"$f":"FO139-FO137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"FZ139-FZ137","v":{"$error":"#N/A"}},null,{"$f":"GB139-GB137","v":{"$error":"#N/A"}},{"$f":"GC139-GC137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GN139-GN137","v":{"$error":"#N/A"}},null,{"$f":"GP139-GP137","v":{"$error":"#N/A"}},{"$f":"GQ139-GQ137","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HB139-HB137","v":{"$error":"#N/A"}}]
[]
["Static T1SS Resource (HLH)",{"$f":"LoadShaping!B13","v":-252.30408111366387},{"$f":"LoadShaping!C13","v":-220.64655500756044},{"$f":"LoadShaping!D13","v":73.040987305620092},{"$f":"LoadShaping!E13","v":578.54853247444953},{"$f":"LoadShaping!F13","v":556.65957638338591},{"$f":"LoadShaping!G13","v":284.56784877571363},{"$f":"LoadShaping!H13","v":-308.1055815206787},{"$f":"LoadShaping!I13","v":-1473.3297996171491},{"$f":"LoadShaping!J13","v":-1071.0861915494625},{"$f":"LoadShaping!K13","v":-476.39826943621847},{"$f":"LoadShaping!L13","v":-583.53099453900722},{"$f":"IF(DB_Inputs!M$18=0,0,LoadShaping!M13)","v":-279.01325896003755},{"$f":"SUMPRODUCT(B150:M150,DB_Inputs!B8:M8)/DB_Inputs!N8","v":-269.22774123814042},null,{"$f":"LoadShaping!P13","v":-166.39950850862965},{"$f":"LoadShaping!Q13","v":-185.97494956447372},{"$f":"LoadShaping!R13","v":119.48705373042912},{"$f":"LoadShaping!S13","v":625.02447988231506},{"$f":"LoadShaping!T13","v":604.57437764893325},{"$f":"LoadShaping!U13","v":278.73844130219368},{"$f":"LoadShaping!V13","v":-206.12808705489761},{"$f":"LoadShaping!W13","v":-1456.7888614219437},{"$f":"LoadShaping!X13","v":-1149.7181062079726},{"$f":"LoadShaping!Y13","v":-378.5797452028628},{"$f":"LoadShaping!Z13","v":-560.58282893120668},{"$f":"IF(DB_Inputs!AA$18=0,0,LoadShaping!AA13)","v":-250.30556079960024},{"$f":"SUMPRODUCT(P150:AA150,DB_Inputs!P8:AA8)/DB_Inputs!AB8","v":-231.63615518702642},null,{"$f":"LoadShaping!AD13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AE13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AF13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AG13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AH13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AI13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AJ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AK13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AL13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AM13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AN13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,LoadShaping!AO13)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD150:AO150,DB_Inputs!AD9:AO9)/DB_Inputs!AP9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!AR13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AS13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AT13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AU13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AV13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AW13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AX13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AY13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AZ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BA13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BB13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,LoadShaping!BC13)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR150:BC150,DB_Inputs!AR9:BC9)/DB_Inputs!BD9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BF13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BG13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BH13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BI13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BJ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BK13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BL13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BM13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BN13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BO13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BP13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,LoadShaping!BQ13)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF150:BQ150,DB_Inputs!BF9:BQ9)/DB_Inputs!BR9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BT13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BU13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BV13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BW13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BX13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BY13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BZ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CA13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CB13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CC13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CD13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CE$18=0,0,LoadShaping!CE13)","v":0},{"$f":"SUMPRODUCT(BT150:CE150,DB_Inputs!BT9:CE9)/DB_Inputs!CF9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CH13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CI13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CJ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CK13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CL13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CM13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CN13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CO13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CP13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CQ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CR13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CS$18=0,0,LoadShaping!CS13)","v":0},{"$f":"SUMPRODUCT(CH150:CS150,DB_Inputs!CH9:CS9)/DB_Inputs!CT9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CV13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CW13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CX13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CY13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CZ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DA13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DB13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DC13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DD13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DE13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DF13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DG$18=0,0,LoadShaping!DG13)","v":0},{"$f":"SUMPRODUCT(CV150:DG150,DB_Inputs!CV9:DG9)/DB_Inputs!DH9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DJ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DK13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DL13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DM13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DN13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DO13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DP13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DQ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DR13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DS13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DT13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DU$18=0,0,LoadShaping!DU13)","v":0},{"$f":"SUMPRODUCT(DJ150:DU150,DB_Inputs!DJ9:DU9)/DB_Inputs!DV9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DX13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DY13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DZ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EA13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EB13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EC13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ED13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EE13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EF13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EG13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EH13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EI$18=0,0,LoadShaping!EI13)","v":0},{"$f":"SUMPRODUCT(DX150:EI150,DB_Inputs!DX9:EI9)/DB_Inputs!EJ9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EL13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EM13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EN13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EO13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EP13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EQ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ER13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ES13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ET13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EU13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EV13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EW$18=0,0,LoadShaping!EW13)","v":0},{"$f":"SUMPRODUCT(EL150:EW150,DB_Inputs!EL9:EW9)/DB_Inputs!EX9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EZ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FA13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FB13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FC13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FD13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FE13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FF13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FG13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FH13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FI13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FJ13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FK$18=0,0,LoadShaping!FK13)","v":0},{"$f":"SUMPRODUCT(EZ150:FK150,DB_Inputs!EZ9:FK9)/DB_Inputs!FL9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!FN13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FO13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FP13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FQ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FR13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FS13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FT13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FU13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FV13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FW13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FX13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FY$18=0,0,LoadShaping!FY13)","v":0},{"$f":"SUMPRODUCT(FN150:FY150,DB_Inputs!FN9:FY9)/DB_Inputs!FZ9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GB13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GC13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GD13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GE13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GF13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GG13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GH13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GI13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GJ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GK13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GL13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GM$18=0,0,LoadShaping!GM13)","v":0},{"$f":"SUMPRODUCT(GB150:GM150,DB_Inputs!GB9:GM9)/DB_Inputs!GN9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GP13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GQ13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GR13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GS13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GT13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GU13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GV13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GW13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GX13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GY13","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GZ13","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!HA$18=0,0,LoadShaping!HA13)","v":0},{"$f":"SUMPRODUCT(GP150:HA150,DB_Inputs!GP9:HA9)/DB_Inputs!HB9","v":{"$error":"#N/A"}}]
["Static T1SS Resource (LLH)",{"$f":"LoadShaping!B22","v":336.2967750281839},{"$f":"LoadShaping!C22","v":336.60756128918337},{"$f":"LoadShaping!D22","v":633.64634126377609},{"$f":"LoadShaping!E22","v":886.30953797052382},{"$f":"LoadShaping!F22","v":884.70248077490817},{"$f":"LoadShaping!G22","v":609.26688282415898},{"$f":"LoadShaping!H22","v":266.86248889566485},{"$f":"LoadShaping!I22","v":-676.25477634773915},{"$f":"LoadShaping!J22","v":-413.45587201976264},{"$f":"LoadShaping!K22","v":285.1367712127722},{"$f":"LoadShaping!L22","v":106.47325238397025},{"$f":"IF(DB_Inputs!M$18=0,0,LoadShaping!M22)","v":353.0624619097573},{"$f":"SUMPRODUCT(B151:M151,DB_Inputs!B9:M9)/DB_Inputs!N9","v":299.98604819017783},null,{"$f":"LoadShaping!P22","v":318.79793062493673},{"$f":"LoadShaping!Q22","v":378.22818543764765},{"$f":"LoadShaping!R22","v":688.73502694644299},{"$f":"LoadShaping!S22","v":937.4995646552195},{"$f":"LoadShaping!T22","v":936.97763818112458},{"$f":"LoadShaping!U22","v":699.34602395639422},{"$f":"LoadShaping!V22","v":250.66322544986906},{"$f":"LoadShaping!W22","v":-649.28677683908381},{"$f":"LoadShaping!X22","v":-300.32868956596326},{"$f":"LoadShaping!Y22","v":267.09357285092278},{"$f":"LoadShaping!Z22","v":138.57143118732051},{"$f":"IF(DB_Inputs!AA$18=0,0,LoadShaping!AA22)","v":390.81438681328837},{"$f":"SUMPRODUCT(P151:AA151,DB_Inputs!P9:AA9)/DB_Inputs!AB9","v":336.0503137874486},null,{"$f":"LoadShaping!AD22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AE22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AF22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AG22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AH22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AI22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AJ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AK22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AL22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AM22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AN22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,LoadShaping!AO22)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD151:AO151,DB_Inputs!AD9:AO9)/DB_Inputs!AP9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!AR22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AS22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AT22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AU22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AV22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AW22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AX22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AY22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AZ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BA22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BB22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,LoadShaping!BC22)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR151:BC151,DB_Inputs!AR9:BC9)/DB_Inputs!BD9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BF22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BG22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BH22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BI22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BJ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BK22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BL22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BM22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BN22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BO22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BP22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,LoadShaping!BQ22)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF151:BQ151,DB_Inputs!BF9:BQ9)/DB_Inputs!BR9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!BT22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BU22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BV22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BW22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BX22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BY22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BZ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CA22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CB22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CC22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CD22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CE$18=0,0,LoadShaping!CE22)","v":0},{"$f":"SUMPRODUCT(BT151:CE151,DB_Inputs!BT9:CE9)/DB_Inputs!CF9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CH22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CI22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CJ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CK22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CL22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CM22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CN22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CO22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CP22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CQ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CR22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!CS$18=0,0,LoadShaping!CS22)","v":0},{"$f":"SUMPRODUCT(CH151:CS151,DB_Inputs!CH9:CS9)/DB_Inputs!CT9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!CV22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CW22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CX22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CY22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CZ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DA22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DB22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DC22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DD22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DE22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DF22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DG$18=0,0,LoadShaping!DG22)","v":0},{"$f":"SUMPRODUCT(CV151:DG151,DB_Inputs!CV9:DG9)/DB_Inputs!DH9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DJ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DK22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DL22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DM22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DN22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DO22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DP22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DQ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DR22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DS22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DT22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!DU$18=0,0,LoadShaping!DU22)","v":0},{"$f":"SUMPRODUCT(DJ151:DU151,DB_Inputs!DJ9:DU9)/DB_Inputs!DV9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!DX22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DY22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DZ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EA22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EB22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EC22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ED22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EE22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EF22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EG22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EH22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EI$18=0,0,LoadShaping!EI22)","v":0},{"$f":"SUMPRODUCT(DX151:EI151,DB_Inputs!DX9:EI9)/DB_Inputs!EJ9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EL22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EM22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EN22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EO22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EP22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EQ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ER22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ES22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ET22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EU22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EV22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!EW$18=0,0,LoadShaping!EW22)","v":0},{"$f":"SUMPRODUCT(EL151:EW151,DB_Inputs!EL9:EW9)/DB_Inputs!EX9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!EZ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FA22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FB22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FC22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FD22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FE22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FF22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FG22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FH22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FI22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FJ22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FK$18=0,0,LoadShaping!FK22)","v":0},{"$f":"SUMPRODUCT(EZ151:FK151,DB_Inputs!EZ9:FK9)/DB_Inputs!FL9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!FN22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FO22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FP22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FQ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FR22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FS22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FT22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FU22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FV22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FW22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FX22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!FY$18=0,0,LoadShaping!FY22)","v":0},{"$f":"SUMPRODUCT(FN151:FY151,DB_Inputs!FN9:FY9)/DB_Inputs!FZ9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GB22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GC22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GD22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GE22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GF22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GG22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GH22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GI22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GJ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GK22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GL22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!GM$18=0,0,LoadShaping!GM22)","v":0},{"$f":"SUMPRODUCT(GB151:GM151,DB_Inputs!GB9:GM9)/DB_Inputs!GN9","v":{"$error":"#N/A"}},null,{"$f":"LoadShaping!GP22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GQ22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GR22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GS22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GT22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GU22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GV22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GW22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GX22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GY22","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GZ22","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!HA$18=0,0,LoadShaping!HA22)","v":0},{"$f":"SUMPRODUCT(GP151:HA151,DB_Inputs!GP9:HA9)/DB_Inputs!HB9","v":{"$error":"#N/A"}}]
[]
["Load Shaping Revenue ($000)"]
["HLH",{"$f":"(B144*DB_Inputs!B8)*DB_Inputs!B28/1000","v":-3067.6024948356394},{"$f":"(C144*DB_Inputs!C8)*DB_Inputs!C28/1000","v":-6303.742924869237},{"$f":"(D144*DB_Inputs!D8)*DB_Inputs!D28/1000","v":730.73597589512099},{"$f":"(E144*DB_Inputs!E8)*DB_Inputs!E28/1000","v":8108.1690645197623},{"$f":"(F144*DB_Inputs!F8)*DB_Inputs!F28/1000","v":8197.336711967122},{"$f":"(G144*DB_Inputs!G8)*DB_Inputs!G28/1000","v":866.34207547691256},{"$f":"(H144*DB_Inputs!H8)*DB_Inputs!H28/1000","v":-1006.3037564696862},{"$f":"(I144*DB_Inputs!I8)*DB_Inputs!I28/1000","v":-10907.185814664344},{"$f":"(J144*DB_Inputs!J8)*DB_Inputs!J28/1000","v":-4039.3503120787313},{"$f":"(K144*DB_Inputs!K8)*DB_Inputs!K28/1000","v":1372.7330937867605},{"$f":"(L144*DB_Inputs!L8)*DB_Inputs!L28/1000","v":-2655.4691740279873},{"$f":"(M144*DB_Inputs!M8)*DB_Inputs!M28/1000","v":-3579.900190035878},{"$f":"SUM(B154:M154)","v":-12284.237745335824},null,{"$f":"(P144*DB_Inputs!P8)*DB_Inputs!P28/1000","v":-2205.9145004099169},{"$f":"(Q144*DB_Inputs!Q8)*DB_Inputs!Q28/1000","v":-6049.9050591981577},{"$f":"(R144*DB_Inputs!R8)*DB_Inputs!R28/1000","v":1084.563623471955},{"$f":"(S144*DB_Inputs!S8)*DB_Inputs!S28/1000","v":8606.2302959119606},{"$f":"(T144*DB_Inputs!T8)*DB_Inputs!T28/1000","v":8701.4467034502122},{"$f":"(U144*DB_Inputs!U8)*DB_Inputs!U28/1000","v":775.62898912679009},{"$f":"(V144*DB_Inputs!V8)*DB_Inputs!V28/1000","v":-175.4185953651191},{"$f":"(W144*DB_Inputs!W8)*DB_Inputs!W28/1000","v":-10624.968725859353},{"$f":"(X144*DB_Inputs!X8)*DB_Inputs!X28/1000","v":-4036.7678345963186},{"$f":"(Y144*DB_Inputs!Y8)*DB_Inputs!Y28/1000","v":2509.0817320010124},{"$f":"(Z144*DB_Inputs!Z8)*DB_Inputs!Z28/1000","v":-1999.3606816426889},{"$f":"(AA144*DB_Inputs!AA8)*DB_Inputs!AA28/1000","v":-2985.4261149262329},{"$f":"SUM(P154:AA154)","v":-6400.8101680358577},null,{"$f":"(AD144*DB_Inputs!AD8)*DB_Inputs!AD28/1000","v":{"$error":"#N/A"}},{"$f":"(AE144*DB_Inputs!AE8)*DB_Inputs!AE28/1000","v":{"$error":"#N/A"}},{"$f":"(AF144*DB_Inputs!AF8)*DB_Inputs!AF28/1000","v":{"$error":"#N/A"}},{"$f":"(AG144*DB_Inputs!AG8)*DB_Inputs!AG28/1000","v":{"$error":"#N/A"}},{"$f":"(AH144*DB_Inputs!AH8)*DB_Inputs!AH28/1000","v":{"$error":"#N/A"}},{"$f":"(AI144*DB_Inputs!AI8)*DB_Inputs!AI28/1000","v":{"$error":"#N/A"}},{"$f":"(AJ144*DB_Inputs!AJ8)*DB_Inputs!AJ28/1000","v":{"$error":"#N/A"}},{"$f":"(AK144*DB_Inputs!AK8)*DB_Inputs!AK28/1000","v":{"$error":"#N/A"}},{"$f":"(AL144*DB_Inputs!AL8)*DB_Inputs!AL28/1000","v":{"$error":"#N/A"}},{"$f":"(AM144*DB_Inputs!AM8)*DB_Inputs!AM28/1000","v":{"$error":"#N/A"}},{"$f":"(AN144*DB_Inputs!AN8)*DB_Inputs!AN28/1000","v":{"$error":"#N/A"}},{"$f":"(AO144*DB_Inputs!AO8)*DB_Inputs!AO28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AD154:AO154)","v":{"$error":"#N/A"}},null,{"$f":"(AR144*DB_Inputs!AR8)*DB_Inputs!AR28/1000","v":{"$error":"#N/A"}},{"$f":"(AS144*DB_Inputs!AS8)*DB_Inputs!AS28/1000","v":{"$error":"#N/A"}},{"$f":"(AT144*DB_Inputs!AT8)*DB_Inputs!AT28/1000","v":{"$error":"#N/A"}},{"$f":"(AU144*DB_Inputs!AU8)*DB_Inputs!AU28/1000","v":{"$error":"#N/A"}},{"$f":"(AV144*DB_Inputs!AV8)*DB_Inputs!AV28/1000","v":{"$error":"#N/A"}},{"$f":"(AW144*DB_Inputs!AW8)*DB_Inputs!AW28/1000","v":{"$error":"#N/A"}},{"$f":"(AX144*DB_Inputs!AX8)*DB_Inputs!AX28/1000","v":{"$error":"#N/A"}},{"$f":"(AY144*DB_Inputs!AY8)*DB_Inputs!AY28/1000","v":{"$error":"#N/A"}},{"$f":"(AZ144*DB_Inputs!AZ8)*DB_Inputs!AZ28/1000","v":{"$error":"#N/A"}},{"$f":"(BA144*DB_Inputs!BA8)*DB_Inputs!BA28/1000","v":{"$error":"#N/A"}},{"$f":"(BB144*DB_Inputs!BB8)*DB_Inputs!BB28/1000","v":{"$error":"#N/A"}},{"$f":"(BC144*DB_Inputs!BC8)*DB_Inputs!BC28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AR154:BC154)","v":{"$error":"#N/A"}},null,{"$f":"(BF144*DB_Inputs!BF8)*DB_Inputs!BF28/1000","v":{"$error":"#N/A"}},{"$f":"(BG144*DB_Inputs!BG8)*DB_Inputs!BG28/1000","v":{"$error":"#N/A"}},{"$f":"(BH144*DB_Inputs!BH8)*DB_Inputs!BH28/1000","v":{"$error":"#N/A"}},{"$f":"(BI144*DB_Inputs!BI8)*DB_Inputs!BI28/1000","v":{"$error":"#N/A"}},{"$f":"(BJ144*DB_Inputs!BJ8)*DB_Inputs!BJ28/1000","v":{"$error":"#N/A"}},{"$f":"(BK144*DB_Inputs!BK8)*DB_Inputs!BK28/1000","v":{"$error":"#N/A"}},{"$f":"(BL144*DB_Inputs!BL8)*DB_Inputs!BL28/1000","v":{"$error":"#N/A"}},{"$f":"(BM144*DB_Inputs!BM8)*DB_Inputs!BM28/1000","v":{"$error":"#N/A"}},{"$f":"(BN144*DB_Inputs!BN8)*DB_Inputs!BN28/1000","v":{"$error":"#N/A"}},{"$f":"(BO144*DB_Inputs!BO8)*DB_Inputs!BO28/1000","v":{"$error":"#N/A"}},{"$f":"(BP144*DB_Inputs!BP8)*DB_Inputs!BP28/1000","v":{"$error":"#N/A"}},{"$f":"(BQ144*DB_Inputs!BQ8)*DB_Inputs!BQ28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BF154:BQ154)","v":{"$error":"#N/A"}},null,{"$f":"(BT144*DB_Inputs!BT8)*DB_Inputs!BT28/1000","v":{"$error":"#N/A"}},{"$f":"(BU144*DB_Inputs!BU8)*DB_Inputs!BU28/1000","v":{"$error":"#N/A"}},{"$f":"(BV144*DB_Inputs!BV8)*DB_Inputs!BV28/1000","v":{"$error":"#N/A"}},{"$f":"(BW144*DB_Inputs!BW8)*DB_Inputs!BW28/1000","v":{"$error":"#N/A"}},{"$f":"(BX144*DB_Inputs!BX8)*DB_Inputs!BX28/1000","v":{"$error":"#N/A"}},{"$f":"(BY144*DB_Inputs!BY8)*DB_Inputs!BY28/1000","v":{"$error":"#N/A"}},{"$f":"(BZ144*DB_Inputs!BZ8)*DB_Inputs!BZ28/1000","v":{"$error":"#N/A"}},{"$f":"(CA144*DB_Inputs!CA8)*DB_Inputs!CA28/1000","v":{"$error":"#N/A"}},{"$f":"(CB144*DB_Inputs!CB8)*DB_Inputs!CB28/1000","v":{"$error":"#N/A"}},{"$f":"(CC144*DB_Inputs!CC8)*DB_Inputs!CC28/1000","v":{"$error":"#N/A"}},{"$f":"(CD144*DB_Inputs!CD8)*DB_Inputs!CD28/1000","v":{"$error":"#N/A"}},{"$f":"(CE144*DB_Inputs!CE8)*DB_Inputs!CE28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BT154:CE154)","v":{"$error":"#N/A"}},null,{"$f":"(CH144*DB_Inputs!CH8)*DB_Inputs!CH28/1000","v":{"$error":"#N/A"}},{"$f":"(CI144*DB_Inputs!CI8)*DB_Inputs!CI28/1000","v":{"$error":"#N/A"}},{"$f":"(CJ144*DB_Inputs!CJ8)*DB_Inputs!CJ28/1000","v":{"$error":"#N/A"}},{"$f":"(CK144*DB_Inputs!CK8)*DB_Inputs!CK28/1000","v":{"$error":"#N/A"}},{"$f":"(CL144*DB_Inputs!CL8)*DB_Inputs!CL28/1000","v":{"$error":"#N/A"}},{"$f":"(CM144*DB_Inputs!CM8)*DB_Inputs!CM28/1000","v":{"$error":"#N/A"}},{"$f":"(CN144*DB_Inputs!CN8)*DB_Inputs!CN28/1000","v":{"$error":"#N/A"}},{"$f":"(CO144*DB_Inputs!CO8)*DB_Inputs!CO28/1000","v":{"$error":"#N/A"}},{"$f":"(CP144*DB_Inputs!CP8)*DB_Inputs!CP28/1000","v":{"$error":"#N/A"}},{"$f":"(CQ144*DB_Inputs!CQ8)*DB_Inputs!CQ28/1000","v":{"$error":"#N/A"}},{"$f":"(CR144*DB_Inputs!CR8)*DB_Inputs!CR28/1000","v":{"$error":"#N/A"}},{"$f":"(CS144*DB_Inputs!CS8)*DB_Inputs!CS28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CH154:CS154)","v":{"$error":"#N/A"}},null,{"$f":"(CV144*DB_Inputs!CV8)*DB_Inputs!CV28/1000","v":{"$error":"#N/A"}},{"$f":"(CW144*DB_Inputs!CW8)*DB_Inputs!CW28/1000","v":{"$error":"#N/A"}},{"$f":"(CX144*DB_Inputs!CX8)*DB_Inputs!CX28/1000","v":{"$error":"#N/A"}},{"$f":"(CY144*DB_Inputs!CY8)*DB_Inputs!CY28/1000","v":{"$error":"#N/A"}},{"$f":"(CZ144*DB_Inputs!CZ8)*DB_Inputs!CZ28/1000","v":{"$error":"#N/A"}},{"$f":"(DA144*DB_Inputs!DA8)*DB_Inputs!DA28/1000","v":{"$error":"#N/A"}},{"$f":"(DB144*DB_Inputs!DB8)*DB_Inputs!DB28/1000","v":{"$error":"#N/A"}},{"$f":"(DC144*DB_Inputs!DC8)*DB_Inputs!DC28/1000","v":{"$error":"#N/A"}},{"$f":"(DD144*DB_Inputs!DD8)*DB_Inputs!DD28/1000","v":{"$error":"#N/A"}},{"$f":"(DE144*DB_Inputs!DE8)*DB_Inputs!DE28/1000","v":{"$error":"#N/A"}},{"$f":"(DF144*DB_Inputs!DF8)*DB_Inputs!DF28/1000","v":{"$error":"#N/A"}},{"$f":"(DG144*DB_Inputs!DG8)*DB_Inputs!DG28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CV154:DG154)","v":{"$error":"#N/A"}},null,{"$f":"(DJ144*DB_Inputs!DJ8)*DB_Inputs!DJ28/1000","v":{"$error":"#N/A"}},{"$f":"(DK144*DB_Inputs!DK8)*DB_Inputs!DK28/1000","v":{"$error":"#N/A"}},{"$f":"(DL144*DB_Inputs!DL8)*DB_Inputs!DL28/1000","v":{"$error":"#N/A"}},{"$f":"(DM144*DB_Inputs!DM8)*DB_Inputs!DM28/1000","v":{"$error":"#N/A"}},{"$f":"(DN144*DB_Inputs!DN8)*DB_Inputs!DN28/1000","v":{"$error":"#N/A"}},{"$f":"(DO144*DB_Inputs!DO8)*DB_Inputs!DO28/1000","v":{"$error":"#N/A"}},{"$f":"(DP144*DB_Inputs!DP8)*DB_Inputs!DP28/1000","v":{"$error":"#N/A"}},{"$f":"(DQ144*DB_Inputs!DQ8)*DB_Inputs!DQ28/1000","v":{"$error":"#N/A"}},{"$f":"(DR144*DB_Inputs!DR8)*DB_Inputs!DR28/1000","v":{"$error":"#N/A"}},{"$f":"(DS144*DB_Inputs!DS8)*DB_Inputs!DS28/1000","v":{"$error":"#N/A"}},{"$f":"(DT144*DB_Inputs!DT8)*DB_Inputs!DT28/1000","v":{"$error":"#N/A"}},{"$f":"(DU144*DB_Inputs!DU8)*DB_Inputs!DU28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DJ154:DU154)","v":{"$error":"#N/A"}},null,{"$f":"(DX144*DB_Inputs!DX8)*DB_Inputs!DX28/1000","v":{"$error":"#N/A"}},{"$f":"(DY144*DB_Inputs!DY8)*DB_Inputs!DY28/1000","v":{"$error":"#N/A"}},{"$f":"(DZ144*DB_Inputs!DZ8)*DB_Inputs!DZ28/1000","v":{"$error":"#N/A"}},{"$f":"(EA144*DB_Inputs!EA8)*DB_Inputs!EA28/1000","v":{"$error":"#N/A"}},{"$f":"(EB144*DB_Inputs!EB8)*DB_Inputs!EB28/1000","v":{"$error":"#N/A"}},{"$f":"(EC144*DB_Inputs!EC8)*DB_Inputs!EC28/1000","v":{"$error":"#N/A"}},{"$f":"(ED144*DB_Inputs!ED8)*DB_Inputs!ED28/1000","v":{"$error":"#N/A"}},{"$f":"(EE144*DB_Inputs!EE8)*DB_Inputs!EE28/1000","v":{"$error":"#N/A"}},{"$f":"(EF144*DB_Inputs!EF8)*DB_Inputs!EF28/1000","v":{"$error":"#N/A"}},{"$f":"(EG144*DB_Inputs!EG8)*DB_Inputs!EG28/1000","v":{"$error":"#N/A"}},{"$f":"(EH144*DB_Inputs!EH8)*DB_Inputs!EH28/1000","v":{"$error":"#N/A"}},{"$f":"(EI144*DB_Inputs!EI8)*DB_Inputs!EI28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DX154:EI154)","v":{"$error":"#N/A"}},null,{"$f":"(EL144*DB_Inputs!EL8)*DB_Inputs!EL28/1000","v":{"$error":"#N/A"}},{"$f":"(EM144*DB_Inputs!EM8)*DB_Inputs!EM28/1000","v":{"$error":"#N/A"}},{"$f":"(EN144*DB_Inputs!EN8)*DB_Inputs!EN28/1000","v":{"$error":"#N/A"}},{"$f":"(EO144*DB_Inputs!EO8)*DB_Inputs!EO28/1000","v":{"$error":"#N/A"}},{"$f":"(EP144*DB_Inputs!EP8)*DB_Inputs!EP28/1000","v":{"$error":"#N/A"}},{"$f":"(EQ144*DB_Inputs!EQ8)*DB_Inputs!EQ28/1000","v":{"$error":"#N/A"}},{"$f":"(ER144*DB_Inputs!ER8)*DB_Inputs!ER28/1000","v":{"$error":"#N/A"}},{"$f":"(ES144*DB_Inputs!ES8)*DB_Inputs!ES28/1000","v":{"$error":"#N/A"}},{"$f":"(ET144*DB_Inputs!ET8)*DB_Inputs!ET28/1000","v":{"$error":"#N/A"}},{"$f":"(EU144*DB_Inputs!EU8)*DB_Inputs!EU28/1000","v":{"$error":"#N/A"}},{"$f":"(EV144*DB_Inputs!EV8)*DB_Inputs!EV28/1000","v":{"$error":"#N/A"}},{"$f":"(EW144*DB_Inputs!EW8)*DB_Inputs!EW28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EL154:EW154)","v":{"$error":"#N/A"}},null,{"$f":"(EZ144*DB_Inputs!EZ8)*DB_Inputs!EZ28/1000","v":{"$error":"#N/A"}},{"$f":"(FA144*DB_Inputs!FA8)*DB_Inputs!FA28/1000","v":{"$error":"#N/A"}},{"$f":"(FB144*DB_Inputs!FB8)*DB_Inputs!FB28/1000","v":{"$error":"#N/A"}},{"$f":"(FC144*DB_Inputs!FC8)*DB_Inputs!FC28/1000","v":{"$error":"#N/A"}},{"$f":"(FD144*DB_Inputs!FD8)*DB_Inputs!FD28/1000","v":{"$error":"#N/A"}},{"$f":"(FE144*DB_Inputs!FE8)*DB_Inputs!FE28/1000","v":{"$error":"#N/A"}},{"$f":"(FF144*DB_Inputs!FF8)*DB_Inputs!FF28/1000","v":{"$error":"#N/A"}},{"$f":"(FG144*DB_Inputs!FG8)*DB_Inputs!FG28/1000","v":{"$error":"#N/A"}},{"$f":"(FH144*DB_Inputs!FH8)*DB_Inputs!FH28/1000","v":{"$error":"#N/A"}},{"$f":"(FI144*DB_Inputs!FI8)*DB_Inputs!FI28/1000","v":{"$error":"#N/A"}},{"$f":"(FJ144*DB_Inputs!FJ8)*DB_Inputs!FJ28/1000","v":{"$error":"#N/A"}},{"$f":"(FK144*DB_Inputs!FK8)*DB_Inputs!FK28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EZ154:FK154)","v":{"$error":"#N/A"}},null,{"$f":"(FN144*DB_Inputs!FN8)*DB_Inputs!FN28/1000","v":{"$error":"#N/A"}},{"$f":"(FO144*DB_Inputs!FO8)*DB_Inputs!FO28/1000","v":{"$error":"#N/A"}},{"$f":"(FP144*DB_Inputs!FP8)*DB_Inputs!FP28/1000","v":{"$error":"#N/A"}},{"$f":"(FQ144*DB_Inputs!FQ8)*DB_Inputs!FQ28/1000","v":{"$error":"#N/A"}},{"$f":"(FR144*DB_Inputs!FR8)*DB_Inputs!FR28/1000","v":{"$error":"#N/A"}},{"$f":"(FS144*DB_Inputs!FS8)*DB_Inputs!FS28/1000","v":{"$error":"#N/A"}},{"$f":"(FT144*DB_Inputs!FT8)*DB_Inputs!FT28/1000","v":{"$error":"#N/A"}},{"$f":"(FU144*DB_Inputs!FU8)*DB_Inputs!FU28/1000","v":{"$error":"#N/A"}},{"$f":"(FV144*DB_Inputs!FV8)*DB_Inputs!FV28/1000","v":{"$error":"#N/A"}},{"$f":"(FW144*DB_Inputs!FW8)*DB_Inputs!FW28/1000","v":{"$error":"#N/A"}},{"$f":"(FX144*DB_Inputs!FX8)*DB_Inputs!FX28/1000","v":{"$error":"#N/A"}},{"$f":"(FY144*DB_Inputs!FY8)*DB_Inputs!FY28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(FN154:FY154)","v":{"$error":"#N/A"}},null,{"$f":"(GB144*DB_Inputs!GB8)*DB_Inputs!GB28/1000","v":{"$error":"#N/A"}},{"$f":"(GC144*DB_Inputs!GC8)*DB_Inputs!GC28/1000","v":{"$error":"#N/A"}},{"$f":"(GD144*DB_Inputs!GD8)*DB_Inputs!GD28/1000","v":{"$error":"#N/A"}},{"$f":"(GE144*DB_Inputs!GE8)*DB_Inputs!GE28/1000","v":{"$error":"#N/A"}},{"$f":"(GF144*DB_Inputs!GF8)*DB_Inputs!GF28/1000","v":{"$error":"#N/A"}},{"$f":"(GG144*DB_Inputs!GG8)*DB_Inputs!GG28/1000","v":{"$error":"#N/A"}},{"$f":"(GH144*DB_Inputs!GH8)*DB_Inputs!GH28/1000","v":{"$error":"#N/A"}},{"$f":"(GI144*DB_Inputs!GI8)*DB_Inputs!GI28/1000","v":{"$error":"#N/A"}},{"$f":"(GJ144*DB_Inputs!GJ8)*DB_Inputs!GJ28/1000","v":{"$error":"#N/A"}},{"$f":"(GK144*DB_Inputs!GK8)*DB_Inputs!GK28/1000","v":{"$error":"#N/A"}},{"$f":"(GL144*DB_Inputs!GL8)*DB_Inputs!GL28/1000","v":{"$error":"#N/A"}},{"$f":"(GM144*DB_Inputs!GM8)*DB_Inputs!GM28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GB154:GM154)","v":{"$error":"#N/A"}},null,{"$f":"(GP144*DB_Inputs!GP8)*DB_Inputs!GP28/1000","v":{"$error":"#N/A"}},{"$f":"(GQ144*DB_Inputs!GQ8)*DB_Inputs!GQ28/1000","v":{"$error":"#N/A"}},{"$f":"(GR144*DB_Inputs!GR8)*DB_Inputs!GR28/1000","v":{"$error":"#N/A"}},{"$f":"(GS144*DB_Inputs!GS8)*DB_Inputs!GS28/1000","v":{"$error":"#N/A"}},{"$f":"(GT144*DB_Inputs!GT8)*DB_Inputs!GT28/1000","v":{"$error":"#N/A"}},{"$f":"(GU144*DB_Inputs!GU8)*DB_Inputs!GU28/1000","v":{"$error":"#N/A"}},{"$f":"(GV144*DB_Inputs!GV8)*DB_Inputs!GV28/1000","v":{"$error":"#N/A"}},{"$f":"(GW144*DB_Inputs!GW8)*DB_Inputs!GW28/1000","v":{"$error":"#N/A"}},{"$f":"(GX144*DB_Inputs!GX8)*DB_Inputs!GX28/1000","v":{"$error":"#N/A"}},{"$f":"(GY144*DB_Inputs!GY8)*DB_Inputs!GY28/1000","v":{"$error":"#N/A"}},{"$f":"(GZ144*DB_Inputs!GZ8)*DB_Inputs!GZ28/1000","v":{"$error":"#N/A"}},{"$f":"(HA144*DB_Inputs!HA8)*DB_Inputs!HA28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GP154:HA154)","v":{"$error":"#N/A"}}]
["LLH",{"$f":"(B145*DB_Inputs!B9)*DB_Inputs!B29/1000","v":1167.0266852253785},{"$f":"(C145*DB_Inputs!C9)*DB_Inputs!C29/1000","v":216.3026398488513},{"$f":"(D145*DB_Inputs!D9)*DB_Inputs!D29/1000","v":4993.4079356892471},{"$f":"(E145*DB_Inputs!E9)*DB_Inputs!E29/1000","v":6658.0192315376635},{"$f":"(F145*DB_Inputs!F9)*DB_Inputs!F29/1000","v":6289.8463937556189},{"$f":"(G145*DB_Inputs!G9)*DB_Inputs!G29/1000","v":1809.0111137171784},{"$f":"(H145*DB_Inputs!H9)*DB_Inputs!H29/1000","v":1660.1964127694632},{"$f":"(I145*DB_Inputs!I9)*DB_Inputs!I29/1000","v":-2835.3272931550364},{"$f":"(J145*DB_Inputs!J9)*DB_Inputs!J29/1000","v":-151.13314010373247},{"$f":"(K145*DB_Inputs!K9)*DB_Inputs!K29/1000","v":4462.6765913035479},{"$f":"(L145*DB_Inputs!L9)*DB_Inputs!L29/1000","v":2001.5396234710781},{"$f":"(M145*DB_Inputs!M9)*DB_Inputs!M29/1000","v":1360.7755973015887},{"$f":"SUM(B155:M155)","v":27632.34179136085},null,{"$f":"(P145*DB_Inputs!P9)*DB_Inputs!P29/1000","v":447.20394909780549},{"$f":"(Q145*DB_Inputs!Q9)*DB_Inputs!Q29/1000","v":-61.76576262906373},{"$f":"(R145*DB_Inputs!R9)*DB_Inputs!R29/1000","v":4622.2463485316121},{"$f":"(S145*DB_Inputs!S9)*DB_Inputs!S29/1000","v":6403.2069649010682},{"$f":"(T145*DB_Inputs!T9)*DB_Inputs!T29/1000","v":6029.4579622414158},{"$f":"(U145*DB_Inputs!U9)*DB_Inputs!U29/1000","v":1992.3966576483638},{"$f":"(V145*DB_Inputs!V9)*DB_Inputs!V29/1000","v":992.16789695984801},{"$f":"(W145*DB_Inputs!W9)*DB_Inputs!W29/1000","v":-3036.3438307182391},{"$f":"(X145*DB_Inputs!X9)*DB_Inputs!X29/1000","v":-127.68148953306802},{"$f":"(Y145*DB_Inputs!Y9)*DB_Inputs!Y29/1000","v":3677.610814373993},{"$f":"(Z145*DB_Inputs!Z9)*DB_Inputs!Z29/1000","v":1550.666213042688},{"$f":"(AA145*DB_Inputs!AA9)*DB_Inputs!AA29/1000","v":916.38313622545047},{"$f":"SUM(P155:AA155)","v":23405.548860141873},null,{"$f":"(AD145*DB_Inputs!AD9)*DB_Inputs!AD29/1000","v":{"$error":"#N/A"}},{"$f":"(AE145*DB_Inputs!AE9)*DB_Inputs!AE29/1000","v":{"$error":"#N/A"}},{"$f":"(AF145*DB_Inputs!AF9)*DB_Inputs!AF29/1000","v":{"$error":"#N/A"}},{"$f":"(AG145*DB_Inputs!AG9)*DB_Inputs!AG29/1000","v":{"$error":"#N/A"}},{"$f":"(AH145*DB_Inputs!AH9)*DB_Inputs!AH29/1000","v":{"$error":"#N/A"}},{"$f":"(AI145*DB_Inputs!AI9)*DB_Inputs!AI29/1000","v":{"$error":"#N/A"}},{"$f":"(AJ145*DB_Inputs!AJ9)*DB_Inputs!AJ29/1000","v":{"$error":"#N/A"}},{"$f":"(AK145*DB_Inputs!AK9)*DB_Inputs!AK29/1000","v":{"$error":"#N/A"}},{"$f":"(AL145*DB_Inputs!AL9)*DB_Inputs!AL29/1000","v":{"$error":"#N/A"}},{"$f":"(AM145*DB_Inputs!AM9)*DB_Inputs!AM29/1000","v":{"$error":"#N/A"}},{"$f":"(AN145*DB_Inputs!AN9)*DB_Inputs!AN29/1000","v":{"$error":"#N/A"}},{"$f":"(AO145*DB_Inputs!AO9)*DB_Inputs!AO29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AD155:AO155)","v":{"$error":"#N/A"}},null,{"$f":"(AR145*DB_Inputs!AR9)*DB_Inputs!AR29/1000","v":{"$error":"#N/A"}},{"$f":"(AS145*DB_Inputs!AS9)*DB_Inputs!AS29/1000","v":{"$error":"#N/A"}},{"$f":"(AT145*DB_Inputs!AT9)*DB_Inputs!AT29/1000","v":{"$error":"#N/A"}},{"$f":"(AU145*DB_Inputs!AU9)*DB_Inputs!AU29/1000","v":{"$error":"#N/A"}},{"$f":"(AV145*DB_Inputs!AV9)*DB_Inputs!AV29/1000","v":{"$error":"#N/A"}},{"$f":"(AW145*DB_Inputs!AW9)*DB_Inputs!AW29/1000","v":{"$error":"#N/A"}},{"$f":"(AX145*DB_Inputs!AX9)*DB_Inputs!AX29/1000","v":{"$error":"#N/A"}},{"$f":"(AY145*DB_Inputs!AY9)*DB_Inputs!AY29/1000","v":{"$error":"#N/A"}},{"$f":"(AZ145*DB_Inputs!AZ9)*DB_Inputs!AZ29/1000","v":{"$error":"#N/A"}},{"$f":"(BA145*DB_Inputs!BA9)*DB_Inputs!BA29/1000","v":{"$error":"#N/A"}},{"$f":"(BB145*DB_Inputs!BB9)*DB_Inputs!BB29/1000","v":{"$error":"#N/A"}},{"$f":"(BC145*DB_Inputs!BC9)*DB_Inputs!BC29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AR155:BC155)","v":{"$error":"#N/A"}},null,{"$f":"(BF145*DB_Inputs!BF9)*DB_Inputs!BF29/1000","v":{"$error":"#N/A"}},{"$f":"(BG145*DB_Inputs!BG9)*DB_Inputs!BG29/1000","v":{"$error":"#N/A"}},{"$f":"(BH145*DB_Inputs!BH9)*DB_Inputs!BH29/1000","v":{"$error":"#N/A"}},{"$f":"(BI145*DB_Inputs!BI9)*DB_Inputs!BI29/1000","v":{"$error":"#N/A"}},{"$f":"(BJ145*DB_Inputs!BJ9)*DB_Inputs!BJ29/1000","v":{"$error":"#N/A"}},{"$f":"(BK145*DB_Inputs!BK9)*DB_Inputs!BK29/1000","v":{"$error":"#N/A"}},{"$f":"(BL145*DB_Inputs!BL9)*DB_Inputs!BL29/1000","v":{"$error":"#N/A"}},{"$f":"(BM145*DB_Inputs!BM9)*DB_Inputs!BM29/1000","v":{"$error":"#N/A"}},{"$f":"(BN145*DB_Inputs!BN9)*DB_Inputs!BN29/1000","v":{"$error":"#N/A"}},{"$f":"(BO145*DB_Inputs!BO9)*DB_Inputs!BO29/1000","v":{"$error":"#N/A"}},{"$f":"(BP145*DB_Inputs!BP9)*DB_Inputs!BP29/1000","v":{"$error":"#N/A"}},{"$f":"(BQ145*DB_Inputs!BQ9)*DB_Inputs!BQ29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BF155:BQ155)","v":{"$error":"#N/A"}},null,{"$f":"(BT145*DB_Inputs!BT9)*DB_Inputs!BT29/1000","v":{"$error":"#N/A"}},{"$f":"(BU145*DB_Inputs!BU9)*DB_Inputs!BU29/1000","v":{"$error":"#N/A"}},{"$f":"(BV145*DB_Inputs!BV9)*DB_Inputs!BV29/1000","v":{"$error":"#N/A"}},{"$f":"(BW145*DB_Inputs!BW9)*DB_Inputs!BW29/1000","v":{"$error":"#N/A"}},{"$f":"(BX145*DB_Inputs!BX9)*DB_Inputs!BX29/1000","v":{"$error":"#N/A"}},{"$f":"(BY145*DB_Inputs!BY9)*DB_Inputs!BY29/1000","v":{"$error":"#N/A"}},{"$f":"(BZ145*DB_Inputs!BZ9)*DB_Inputs!BZ29/1000","v":{"$error":"#N/A"}},{"$f":"(CA145*DB_Inputs!CA9)*DB_Inputs!CA29/1000","v":{"$error":"#N/A"}},{"$f":"(CB145*DB_Inputs!CB9)*DB_Inputs!CB29/1000","v":{"$error":"#N/A"}},{"$f":"(CC145*DB_Inputs!CC9)*DB_Inputs!CC29/1000","v":{"$error":"#N/A"}},{"$f":"(CD145*DB_Inputs!CD9)*DB_Inputs!CD29/1000","v":{"$error":"#N/A"}},{"$f":"(CE145*DB_Inputs!CE9)*DB_Inputs!CE29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BT155:CE155)","v":{"$error":"#N/A"}},null,{"$f":"(CH145*DB_Inputs!CH9)*DB_Inputs!CH29/1000","v":{"$error":"#N/A"}},{"$f":"(CI145*DB_Inputs!CI9)*DB_Inputs!CI29/1000","v":{"$error":"#N/A"}},{"$f":"(CJ145*DB_Inputs!CJ9)*DB_Inputs!CJ29/1000","v":{"$error":"#N/A"}},{"$f":"(CK145*DB_Inputs!CK9)*DB_Inputs!CK29/1000","v":{"$error":"#N/A"}},{"$f":"(CL145*DB_Inputs!CL9)*DB_Inputs!CL29/1000","v":{"$error":"#N/A"}},{"$f":"(CM145*DB_Inputs!CM9)*DB_Inputs!CM29/1000","v":{"$error":"#N/A"}},{"$f":"(CN145*DB_Inputs!CN9)*DB_Inputs!CN29/1000","v":{"$error":"#N/A"}},{"$f":"(CO145*DB_Inputs!CO9)*DB_Inputs!CO29/1000","v":{"$error":"#N/A"}},{"$f":"(CP145*DB_Inputs!CP9)*DB_Inputs!CP29/1000","v":{"$error":"#N/A"}},{"$f":"(CQ145*DB_Inputs!CQ9)*DB_Inputs!CQ29/1000","v":{"$error":"#N/A"}},{"$f":"(CR145*DB_Inputs!CR9)*DB_Inputs!CR29/1000","v":{"$error":"#N/A"}},{"$f":"(CS145*DB_Inputs!CS9)*DB_Inputs!CS29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CH155:CS155)","v":{"$error":"#N/A"}},null,{"$f":"(CV145*DB_Inputs!CV9)*DB_Inputs!CV29/1000","v":{"$error":"#N/A"}},{"$f":"(CW145*DB_Inputs!CW9)*DB_Inputs!CW29/1000","v":{"$error":"#N/A"}},{"$f":"(CX145*DB_Inputs!CX9)*DB_Inputs!CX29/1000","v":{"$error":"#N/A"}},{"$f":"(CY145*DB_Inputs!CY9)*DB_Inputs!CY29/1000","v":{"$error":"#N/A"}},{"$f":"(CZ145*DB_Inputs!CZ9)*DB_Inputs!CZ29/1000","v":{"$error":"#N/A"}},{"$f":"(DA145*DB_Inputs!DA9)*DB_Inputs!DA29/1000","v":{"$error":"#N/A"}},{"$f":"(DB145*DB_Inputs!DB9)*DB_Inputs!DB29/1000","v":{"$error":"#N/A"}},{"$f":"(DC145*DB_Inputs!DC9)*DB_Inputs!DC29/1000","v":{"$error":"#N/A"}},{"$f":"(DD145*DB_Inputs!DD9)*DB_Inputs!DD29/1000","v":{"$error":"#N/A"}},{"$f":"(DE145*DB_Inputs!DE9)*DB_Inputs!DE29/1000","v":{"$error":"#N/A"}},{"$f":"(DF145*DB_Inputs!DF9)*DB_Inputs!DF29/1000","v":{"$error":"#N/A"}},{"$f":"(DG145*DB_Inputs!DG9)*DB_Inputs!DG29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CV155:DG155)","v":{"$error":"#N/A"}},null,{"$f":"(DJ145*DB_Inputs!DJ9)*DB_Inputs!DJ29/1000","v":{"$error":"#N/A"}},{"$f":"(DK145*DB_Inputs!DK9)*DB_Inputs!DK29/1000","v":{"$error":"#N/A"}},{"$f":"(DL145*DB_Inputs!DL9)*DB_Inputs!DL29/1000","v":{"$error":"#N/A"}},{"$f":"(DM145*DB_Inputs!DM9)*DB_Inputs!DM29/1000","v":{"$error":"#N/A"}},{"$f":"(DN145*DB_Inputs!DN9)*DB_Inputs!DN29/1000","v":{"$error":"#N/A"}},{"$f":"(DO145*DB_Inputs!DO9)*DB_Inputs!DO29/1000","v":{"$error":"#N/A"}},{"$f":"(DP145*DB_Inputs!DP9)*DB_Inputs!DP29/1000","v":{"$error":"#N/A"}},{"$f":"(DQ145*DB_Inputs!DQ9)*DB_Inputs!DQ29/1000","v":{"$error":"#N/A"}},{"$f":"(DR145*DB_Inputs!DR9)*DB_Inputs!DR29/1000","v":{"$error":"#N/A"}},{"$f":"(DS145*DB_Inputs!DS9)*DB_Inputs!DS29/1000","v":{"$error":"#N/A"}},{"$f":"(DT145*DB_Inputs!DT9)*DB_Inputs!DT29/1000","v":{"$error":"#N/A"}},{"$f":"(DU145*DB_Inputs!DU9)*DB_Inputs!DU29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DJ155:DU155)","v":{"$error":"#N/A"}},null,{"$f":"(DX145*DB_Inputs!DX9)*DB_Inputs!DX29/1000","v":{"$error":"#N/A"}},{"$f":"(DY145*DB_Inputs!DY9)*DB_Inputs!DY29/1000","v":{"$error":"#N/A"}},{"$f":"(DZ145*DB_Inputs!DZ9)*DB_Inputs!DZ29/1000","v":{"$error":"#N/A"}},{"$f":"(EA145*DB_Inputs!EA9)*DB_Inputs!EA29/1000","v":{"$error":"#N/A"}},{"$f":"(EB145*DB_Inputs!EB9)*DB_Inputs!EB29/1000","v":{"$error":"#N/A"}},{"$f":"(EC145*DB_Inputs!EC9)*DB_Inputs!EC29/1000","v":{"$error":"#N/A"}},{"$f":"(ED145*DB_Inputs!ED9)*DB_Inputs!ED29/1000","v":{"$error":"#N/A"}},{"$f":"(EE145*DB_Inputs!EE9)*DB_Inputs!EE29/1000","v":{"$error":"#N/A"}},{"$f":"(EF145*DB_Inputs!EF9)*DB_Inputs!EF29/1000","v":{"$error":"#N/A"}},{"$f":"(EG145*DB_Inputs!EG9)*DB_Inputs!EG29/1000","v":{"$error":"#N/A"}},{"$f":"(EH145*DB_Inputs!EH9)*DB_Inputs!EH29/1000","v":{"$error":"#N/A"}},{"$f":"(EI145*DB_Inputs!EI9)*DB_Inputs!EI29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DX155:EI155)","v":{"$error":"#N/A"}},null,{"$f":"(EL145*DB_Inputs!EL9)*DB_Inputs!EL29/1000","v":{"$error":"#N/A"}},{"$f":"(EM145*DB_Inputs!EM9)*DB_Inputs!EM29/1000","v":{"$error":"#N/A"}},{"$f":"(EN145*DB_Inputs!EN9)*DB_Inputs!EN29/1000","v":{"$error":"#N/A"}},{"$f":"(EO145*DB_Inputs!EO9)*DB_Inputs!EO29/1000","v":{"$error":"#N/A"}},{"$f":"(EP145*DB_Inputs!EP9)*DB_Inputs!EP29/1000","v":{"$error":"#N/A"}},{"$f":"(EQ145*DB_Inputs!EQ9)*DB_Inputs!EQ29/1000","v":{"$error":"#N/A"}},{"$f":"(ER145*DB_Inputs!ER9)*DB_Inputs!ER29/1000","v":{"$error":"#N/A"}},{"$f":"(ES145*DB_Inputs!ES9)*DB_Inputs!ES29/1000","v":{"$error":"#N/A"}},{"$f":"(ET145*DB_Inputs!ET9)*DB_Inputs!ET29/1000","v":{"$error":"#N/A"}},{"$f":"(EU145*DB_Inputs!EU9)*DB_Inputs!EU29/1000","v":{"$error":"#N/A"}},{"$f":"(EV145*DB_Inputs!EV9)*DB_Inputs!EV29/1000","v":{"$error":"#N/A"}},{"$f":"(EW145*DB_Inputs!EW9)*DB_Inputs!EW29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EL155:EW155)","v":{"$error":"#N/A"}},null,{"$f":"(EZ145*DB_Inputs!EZ9)*DB_Inputs!EZ29/1000","v":{"$error":"#N/A"}},{"$f":"(FA145*DB_Inputs!FA9)*DB_Inputs!FA29/1000","v":{"$error":"#N/A"}},{"$f":"(FB145*DB_Inputs!FB9)*DB_Inputs!FB29/1000","v":{"$error":"#N/A"}},{"$f":"(FC145*DB_Inputs!FC9)*DB_Inputs!FC29/1000","v":{"$error":"#N/A"}},{"$f":"(FD145*DB_Inputs!FD9)*DB_Inputs!FD29/1000","v":{"$error":"#N/A"}},{"$f":"(FE145*DB_Inputs!FE9)*DB_Inputs!FE29/1000","v":{"$error":"#N/A"}},{"$f":"(FF145*DB_Inputs!FF9)*DB_Inputs!FF29/1000","v":{"$error":"#N/A"}},{"$f":"(FG145*DB_Inputs!FG9)*DB_Inputs!FG29/1000","v":{"$error":"#N/A"}},{"$f":"(FH145*DB_Inputs!FH9)*DB_Inputs!FH29/1000","v":{"$error":"#N/A"}},{"$f":"(FI145*DB_Inputs!FI9)*DB_Inputs!FI29/1000","v":{"$error":"#N/A"}},{"$f":"(FJ145*DB_Inputs!FJ9)*DB_Inputs!FJ29/1000","v":{"$error":"#N/A"}},{"$f":"(FK145*DB_Inputs!FK9)*DB_Inputs!FK29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EZ155:FK155)","v":{"$error":"#N/A"}},null,{"$f":"(FN145*DB_Inputs!FN9)*DB_Inputs!FN29/1000","v":{"$error":"#N/A"}},{"$f":"(FO145*DB_Inputs!FO9)*DB_Inputs!FO29/1000","v":{"$error":"#N/A"}},{"$f":"(FP145*DB_Inputs!FP9)*DB_Inputs!FP29/1000","v":{"$error":"#N/A"}},{"$f":"(FQ145*DB_Inputs!FQ9)*DB_Inputs!FQ29/1000","v":{"$error":"#N/A"}},{"$f":"(FR145*DB_Inputs!FR9)*DB_Inputs!FR29/1000","v":{"$error":"#N/A"}},{"$f":"(FS145*DB_Inputs!FS9)*DB_Inputs!FS29/1000","v":{"$error":"#N/A"}},{"$f":"(FT145*DB_Inputs!FT9)*DB_Inputs!FT29/1000","v":{"$error":"#N/A"}},{"$f":"(FU145*DB_Inputs!FU9)*DB_Inputs!FU29/1000","v":{"$error":"#N/A"}},{"$f":"(FV145*DB_Inputs!FV9)*DB_Inputs!FV29/1000","v":{"$error":"#N/A"}},{"$f":"(FW145*DB_Inputs!FW9)*DB_Inputs!FW29/1000","v":{"$error":"#N/A"}},{"$f":"(FX145*DB_Inputs!FX9)*DB_Inputs!FX29/1000","v":{"$error":"#N/A"}},{"$f":"(FY145*DB_Inputs!FY9)*DB_Inputs!FY29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(FN155:FY155)","v":{"$error":"#N/A"}},null,{"$f":"(GB145*DB_Inputs!GB9)*DB_Inputs!GB29/1000","v":{"$error":"#N/A"}},{"$f":"(GC145*DB_Inputs!GC9)*DB_Inputs!GC29/1000","v":{"$error":"#N/A"}},{"$f":"(GD145*DB_Inputs!GD9)*DB_Inputs!GD29/1000","v":{"$error":"#N/A"}},{"$f":"(GE145*DB_Inputs!GE9)*DB_Inputs!GE29/1000","v":{"$error":"#N/A"}},{"$f":"(GF145*DB_Inputs!GF9)*DB_Inputs!GF29/1000","v":{"$error":"#N/A"}},{"$f":"(GG145*DB_Inputs!GG9)*DB_Inputs!GG29/1000","v":{"$error":"#N/A"}},{"$f":"(GH145*DB_Inputs!GH9)*DB_Inputs!GH29/1000","v":{"$error":"#N/A"}},{"$f":"(GI145*DB_Inputs!GI9)*DB_Inputs!GI29/1000","v":{"$error":"#N/A"}},{"$f":"(GJ145*DB_Inputs!GJ9)*DB_Inputs!GJ29/1000","v":{"$error":"#N/A"}},{"$f":"(GK145*DB_Inputs!GK9)*DB_Inputs!GK29/1000","v":{"$error":"#N/A"}},{"$f":"(GL145*DB_Inputs!GL9)*DB_Inputs!GL29/1000","v":{"$error":"#N/A"}},{"$f":"(GM145*DB_Inputs!GM9)*DB_Inputs!GM29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GB155:GM155)","v":{"$error":"#N/A"}},null,{"$f":"(GP145*DB_Inputs!GP9)*DB_Inputs!GP29/1000","v":{"$error":"#N/A"}},{"$f":"(GQ145*DB_Inputs!GQ9)*DB_Inputs!GQ29/1000","v":{"$error":"#N/A"}},{"$f":"(GR145*DB_Inputs!GR9)*DB_Inputs!GR29/1000","v":{"$error":"#N/A"}},{"$f":"(GS145*DB_Inputs!GS9)*DB_Inputs!GS29/1000","v":{"$error":"#N/A"}},{"$f":"(GT145*DB_Inputs!GT9)*DB_Inputs!GT29/1000","v":{"$error":"#N/A"}},{"$f":"(GU145*DB_Inputs!GU9)*DB_Inputs!GU29/1000","v":{"$error":"#N/A"}},{"$f":"(GV145*DB_Inputs!GV9)*DB_Inputs!GV29/1000","v":{"$error":"#N/A"}},{"$f":"(GW145*DB_Inputs!GW9)*DB_Inputs!GW29/1000","v":{"$error":"#N/A"}},{"$f":"(GX145*DB_Inputs!GX9)*DB_Inputs!GX29/1000","v":{"$error":"#N/A"}},{"$f":"(GY145*DB_Inputs!GY9)*DB_Inputs!GY29/1000","v":{"$error":"#N/A"}},{"$f":"(GZ145*DB_Inputs!GZ9)*DB_Inputs!GZ29/1000","v":{"$error":"#N/A"}},{"$f":"(HA145*DB_Inputs!HA9)*DB_Inputs!HA29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GP155:HA155)","v":{"$error":"#N/A"}}]
["Flat",{"$f":"SUM(B154:B155)","v":-1900.5758096102609},{"$f":"SUM(C154:C155)","v":-6087.440285020386},5724.1439115843677,14766.188296057426,14487.183105722741,2675.3531891940911,653.89265629977706,-13742.513107819381,-4190.4834521824641,5835.4096850903079,-653.92955055690913,-2219.1245927342893,{"$f":"SUM(N154:N155)","v":15348.104046025026},null,{"$f":"SUM(P154:P155)","v":-1758.7105513121114},{"$f":"SUM(Q154:Q155)","v":-6111.6708218272215},5706.8099720035671,15009.437260813029,14730.904665691629,2768.0256467751537,816.74930159472888,-13661.312556577592,-4164.4493241293867,6186.6925463750049,-448.69446860000085,-2069.0429787007824,17004.738692106017,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(AR154:AR155)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(BF154:BF155)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(CH154:CH155)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(DJ154:DJ155)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(EL154:EL155)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GW154:GW155)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Change to Load Shaping Revenue ($000)"]
["HLH",{"$f":"(B147*DB_Inputs!B8)*DB_Inputs!B28/1000","v":972.45344518241996},{"$f":"(C147*DB_Inputs!C8)*DB_Inputs!C28/1000","v":942.96585785753052},{"$f":"(D147*DB_Inputs!D8)*DB_Inputs!D28/1000","v":670.23910652276584},{"$f":"(E147*DB_Inputs!E8)*DB_Inputs!E28/1000","v":-212.41722164292213},{"$f":"(F147*DB_Inputs!F8)*DB_Inputs!F28/1000","v":-94.286058255957144},{"$f":"(G147*DB_Inputs!G8)*DB_Inputs!G28/1000","v":161.15963991586366},{"$f":"(H147*DB_Inputs!H8)*DB_Inputs!H28/1000","v":209.91894119261823},{"$f":"(I147*DB_Inputs!I8)*DB_Inputs!I28/1000","v":-331.44717402243975},{"$f":"(J147*DB_Inputs!J8)*DB_Inputs!J28/1000","v":-578.2578977966848},{"$f":"(K147*DB_Inputs!K8)*DB_Inputs!K28/1000","v":-574.65808596094485},{"$f":"(L147*DB_Inputs!L8)*DB_Inputs!L28/1000","v":181.52663201437724},{"$f":"(M147*DB_Inputs!M8)*DB_Inputs!M28/1000","v":-1001.1408740747377},{"$f":"SUM(B158:M158)","v":346.05631093188936},null,{"$f":"(P147*DB_Inputs!P8)*DB_Inputs!P28/1000","v":-13.010423423170666},{"$f":"(Q147*DB_Inputs!Q8)*DB_Inputs!Q28/1000","v":1325.4391780897383},{"$f":"(R147*DB_Inputs!R8)*DB_Inputs!R28/1000","v":-1643.747972016537},{"$f":"(S147*DB_Inputs!S8)*DB_Inputs!S28/1000","v":2492.6440003229482},{"$f":"(T147*DB_Inputs!T8)*DB_Inputs!T28/1000","v":-411.7265403562152},{"$f":"(U147*DB_Inputs!U8)*DB_Inputs!U28/1000","v":1128.9600784152547},{"$f":"(V147*DB_Inputs!V8)*DB_Inputs!V28/1000","v":898.79087366921271},{"$f":"(W147*DB_Inputs!W8)*DB_Inputs!W28/1000","v":-540.5292819291858},{"$f":"(X147*DB_Inputs!X8)*DB_Inputs!X28/1000","v":1195.9004958984117},{"$f":"(Y147*DB_Inputs!Y8)*DB_Inputs!Y28/1000","v":-82.324973012128709},{"$f":"(Z147*DB_Inputs!Z8)*DB_Inputs!Z28/1000","v":1519.0281356552689},{"$f":"(AA147*DB_Inputs!AA8)*DB_Inputs!AA28/1000","v":762.00587898469814},{"$f":"SUM(P158:AA158)","v":6631.4294502982948},null,{"$f":"AD147*DB_Inputs!AD28/1000","v":{"$error":"#N/A"}},{"$f":"AE147*DB_Inputs!AE28/1000","v":{"$error":"#N/A"}},{"$f":"AF147*DB_Inputs!AF28/1000","v":{"$error":"#N/A"}},{"$f":"AG147*DB_Inputs!AG28/1000","v":{"$error":"#N/A"}},{"$f":"AH147*DB_Inputs!AH28/1000","v":{"$error":"#N/A"}},{"$f":"AI147*DB_Inputs!AI28/1000","v":{"$error":"#N/A"}},{"$f":"AJ147*DB_Inputs!AJ28/1000","v":{"$error":"#N/A"}},{"$f":"AK147*DB_Inputs!AK28/1000","v":{"$error":"#N/A"}},{"$f":"AL147*DB_Inputs!AL28/1000","v":{"$error":"#N/A"}},{"$f":"AM147*DB_Inputs!AM28/1000","v":{"$error":"#N/A"}},{"$f":"AN147*DB_Inputs!AN28/1000","v":{"$error":"#N/A"}},{"$f":"AO147*DB_Inputs!AO28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AD158:AO158)","v":{"$error":"#N/A"}},null,{"$f":"AR147*DB_Inputs!AR28/1000","v":{"$error":"#N/A"}},{"$f":"AS147*DB_Inputs!AS28/1000","v":{"$error":"#N/A"}},{"$f":"AT147*DB_Inputs!AT28/1000","v":{"$error":"#N/A"}},{"$f":"AU147*DB_Inputs!AU28/1000","v":{"$error":"#N/A"}},{"$f":"AV147*DB_Inputs!AV28/1000","v":{"$error":"#N/A"}},{"$f":"AW147*DB_Inputs!AW28/1000","v":{"$error":"#N/A"}},{"$f":"AX147*DB_Inputs!AX28/1000","v":{"$error":"#N/A"}},{"$f":"AY147*DB_Inputs!AY28/1000","v":{"$error":"#N/A"}},{"$f":"AZ147*DB_Inputs!AZ28/1000","v":{"$error":"#N/A"}},{"$f":"BA147*DB_Inputs!BA28/1000","v":{"$error":"#N/A"}},{"$f":"BB147*DB_Inputs!BB28/1000","v":{"$error":"#N/A"}},{"$f":"BC147*DB_Inputs!BC28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AR158:BC158)","v":{"$error":"#N/A"}},null,{"$f":"BF147*DB_Inputs!BF28/1000","v":{"$error":"#N/A"}},{"$f":"BG147*DB_Inputs!BG28/1000","v":{"$error":"#N/A"}},{"$f":"BH147*DB_Inputs!BH28/1000","v":{"$error":"#N/A"}},{"$f":"BI147*DB_Inputs!BI28/1000","v":{"$error":"#N/A"}},{"$f":"BJ147*DB_Inputs!BJ28/1000","v":{"$error":"#N/A"}},{"$f":"BK147*DB_Inputs!BK28/1000","v":{"$error":"#N/A"}},{"$f":"BL147*DB_Inputs!BL28/1000","v":{"$error":"#N/A"}},{"$f":"BM147*DB_Inputs!BM28/1000","v":{"$error":"#N/A"}},{"$f":"BN147*DB_Inputs!BN28/1000","v":{"$error":"#N/A"}},{"$f":"BO147*DB_Inputs!BO28/1000","v":{"$error":"#N/A"}},{"$f":"BP147*DB_Inputs!BP28/1000","v":{"$error":"#N/A"}},{"$f":"BQ147*DB_Inputs!BQ28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BF158:BQ158)","v":{"$error":"#N/A"}},null,{"$f":"BT147*DB_Inputs!BT28/1000","v":{"$error":"#N/A"}},{"$f":"BU147*DB_Inputs!BU28/1000","v":{"$error":"#N/A"}},{"$f":"BV147*DB_Inputs!BV28/1000","v":{"$error":"#N/A"}},{"$f":"BW147*DB_Inputs!BW28/1000","v":{"$error":"#N/A"}},{"$f":"BX147*DB_Inputs!BX28/1000","v":{"$error":"#N/A"}},{"$f":"BY147*DB_Inputs!BY28/1000","v":{"$error":"#N/A"}},{"$f":"BZ147*DB_Inputs!BZ28/1000","v":{"$error":"#N/A"}},{"$f":"CA147*DB_Inputs!CA28/1000","v":{"$error":"#N/A"}},{"$f":"CB147*DB_Inputs!CB28/1000","v":{"$error":"#N/A"}},{"$f":"CC147*DB_Inputs!CC28/1000","v":{"$error":"#N/A"}},{"$f":"CD147*DB_Inputs!CD28/1000","v":{"$error":"#N/A"}},{"$f":"CE147*DB_Inputs!CE28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BT158:CE158)","v":{"$error":"#N/A"}},null,{"$f":"CH147*DB_Inputs!CH28/1000","v":{"$error":"#N/A"}},{"$f":"CI147*DB_Inputs!CI28/1000","v":{"$error":"#N/A"}},{"$f":"CJ147*DB_Inputs!CJ28/1000","v":{"$error":"#N/A"}},{"$f":"CK147*DB_Inputs!CK28/1000","v":{"$error":"#N/A"}},{"$f":"CL147*DB_Inputs!CL28/1000","v":{"$error":"#N/A"}},{"$f":"CM147*DB_Inputs!CM28/1000","v":{"$error":"#N/A"}},{"$f":"CN147*DB_Inputs!CN28/1000","v":{"$error":"#N/A"}},{"$f":"CO147*DB_Inputs!CO28/1000","v":{"$error":"#N/A"}},{"$f":"CP147*DB_Inputs!CP28/1000","v":{"$error":"#N/A"}},{"$f":"CQ147*DB_Inputs!CQ28/1000","v":{"$error":"#N/A"}},{"$f":"CR147*DB_Inputs!CR28/1000","v":{"$error":"#N/A"}},{"$f":"CS147*DB_Inputs!CS28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CH158:CS158)","v":{"$error":"#N/A"}},null,{"$f":"CV147*DB_Inputs!CV28/1000","v":{"$error":"#N/A"}},{"$f":"CW147*DB_Inputs!CW28/1000","v":{"$error":"#N/A"}},{"$f":"CX147*DB_Inputs!CX28/1000","v":{"$error":"#N/A"}},{"$f":"CY147*DB_Inputs!CY28/1000","v":{"$error":"#N/A"}},{"$f":"CZ147*DB_Inputs!CZ28/1000","v":{"$error":"#N/A"}},{"$f":"DA147*DB_Inputs!DA28/1000","v":{"$error":"#N/A"}},{"$f":"DB147*DB_Inputs!DB28/1000","v":{"$error":"#N/A"}},{"$f":"DC147*DB_Inputs!DC28/1000","v":{"$error":"#N/A"}},{"$f":"DD147*DB_Inputs!DD28/1000","v":{"$error":"#N/A"}},{"$f":"DE147*DB_Inputs!DE28/1000","v":{"$error":"#N/A"}},{"$f":"DF147*DB_Inputs!DF28/1000","v":{"$error":"#N/A"}},{"$f":"DG147*DB_Inputs!DG28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CV158:DG158)","v":{"$error":"#N/A"}},null,{"$f":"DJ147*DB_Inputs!DJ28/1000","v":{"$error":"#N/A"}},{"$f":"DK147*DB_Inputs!DK28/1000","v":{"$error":"#N/A"}},{"$f":"DL147*DB_Inputs!DL28/1000","v":{"$error":"#N/A"}},{"$f":"DM147*DB_Inputs!DM28/1000","v":{"$error":"#N/A"}},{"$f":"DN147*DB_Inputs!DN28/1000","v":{"$error":"#N/A"}},{"$f":"DO147*DB_Inputs!DO28/1000","v":{"$error":"#N/A"}},{"$f":"DP147*DB_Inputs!DP28/1000","v":{"$error":"#N/A"}},{"$f":"DQ147*DB_Inputs!DQ28/1000","v":{"$error":"#N/A"}},{"$f":"DR147*DB_Inputs!DR28/1000","v":{"$error":"#N/A"}},{"$f":"DS147*DB_Inputs!DS28/1000","v":{"$error":"#N/A"}},{"$f":"DT147*DB_Inputs!DT28/1000","v":{"$error":"#N/A"}},{"$f":"DU147*DB_Inputs!DU28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DJ158:DU158)","v":{"$error":"#N/A"}},null,{"$f":"DX147*DB_Inputs!DX28/1000","v":{"$error":"#N/A"}},{"$f":"DY147*DB_Inputs!DY28/1000","v":{"$error":"#N/A"}},{"$f":"DZ147*DB_Inputs!DZ28/1000","v":{"$error":"#N/A"}},{"$f":"EA147*DB_Inputs!EA28/1000","v":{"$error":"#N/A"}},{"$f":"EB147*DB_Inputs!EB28/1000","v":{"$error":"#N/A"}},{"$f":"EC147*DB_Inputs!EC28/1000","v":{"$error":"#N/A"}},{"$f":"ED147*DB_Inputs!ED28/1000","v":{"$error":"#N/A"}},{"$f":"EE147*DB_Inputs!EE28/1000","v":{"$error":"#N/A"}},{"$f":"EF147*DB_Inputs!EF28/1000","v":{"$error":"#N/A"}},{"$f":"EG147*DB_Inputs!EG28/1000","v":{"$error":"#N/A"}},{"$f":"EH147*DB_Inputs!EH28/1000","v":{"$error":"#N/A"}},{"$f":"EI147*DB_Inputs!EI28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DX158:EI158)","v":{"$error":"#N/A"}},null,{"$f":"EL147*DB_Inputs!EL28/1000","v":{"$error":"#N/A"}},{"$f":"EM147*DB_Inputs!EM28/1000","v":{"$error":"#N/A"}},{"$f":"EN147*DB_Inputs!EN28/1000","v":{"$error":"#N/A"}},{"$f":"EO147*DB_Inputs!EO28/1000","v":{"$error":"#N/A"}},{"$f":"EP147*DB_Inputs!EP28/1000","v":{"$error":"#N/A"}},{"$f":"EQ147*DB_Inputs!EQ28/1000","v":{"$error":"#N/A"}},{"$f":"ER147*DB_Inputs!ER28/1000","v":{"$error":"#N/A"}},{"$f":"ES147*DB_Inputs!ES28/1000","v":{"$error":"#N/A"}},{"$f":"ET147*DB_Inputs!ET28/1000","v":{"$error":"#N/A"}},{"$f":"EU147*DB_Inputs!EU28/1000","v":{"$error":"#N/A"}},{"$f":"EV147*DB_Inputs!EV28/1000","v":{"$error":"#N/A"}},{"$f":"EW147*DB_Inputs!EW28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EL158:EW158)","v":{"$error":"#N/A"}},null,{"$f":"EZ147*DB_Inputs!EZ28/1000","v":{"$error":"#N/A"}},{"$f":"FA147*DB_Inputs!FA28/1000","v":{"$error":"#N/A"}},{"$f":"FB147*DB_Inputs!FB28/1000","v":{"$error":"#N/A"}},{"$f":"FC147*DB_Inputs!FC28/1000","v":{"$error":"#N/A"}},{"$f":"FD147*DB_Inputs!FD28/1000","v":{"$error":"#N/A"}},{"$f":"FE147*DB_Inputs!FE28/1000","v":{"$error":"#N/A"}},{"$f":"FF147*DB_Inputs!FF28/1000","v":{"$error":"#N/A"}},{"$f":"FG147*DB_Inputs!FG28/1000","v":{"$error":"#N/A"}},{"$f":"FH147*DB_Inputs!FH28/1000","v":{"$error":"#N/A"}},{"$f":"FI147*DB_Inputs!FI28/1000","v":{"$error":"#N/A"}},{"$f":"FJ147*DB_Inputs!FJ28/1000","v":{"$error":"#N/A"}},{"$f":"FK147*DB_Inputs!FK28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EZ158:FK158)","v":{"$error":"#N/A"}},null,{"$f":"FN147*DB_Inputs!FN28/1000","v":{"$error":"#N/A"}},{"$f":"FO147*DB_Inputs!FO28/1000","v":{"$error":"#N/A"}},{"$f":"FP147*DB_Inputs!FP28/1000","v":{"$error":"#N/A"}},{"$f":"FQ147*DB_Inputs!FQ28/1000","v":{"$error":"#N/A"}},{"$f":"FR147*DB_Inputs!FR28/1000","v":{"$error":"#N/A"}},{"$f":"FS147*DB_Inputs!FS28/1000","v":{"$error":"#N/A"}},{"$f":"FT147*DB_Inputs!FT28/1000","v":{"$error":"#N/A"}},{"$f":"FU147*DB_Inputs!FU28/1000","v":{"$error":"#N/A"}},{"$f":"FV147*DB_Inputs!FV28/1000","v":{"$error":"#N/A"}},{"$f":"FW147*DB_Inputs!FW28/1000","v":{"$error":"#N/A"}},{"$f":"FX147*DB_Inputs!FX28/1000","v":{"$error":"#N/A"}},{"$f":"FY147*DB_Inputs!FY28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(FN158:FY158)","v":{"$error":"#N/A"}},null,{"$f":"GB147*DB_Inputs!GB28/1000","v":{"$error":"#N/A"}},{"$f":"GC147*DB_Inputs!GC28/1000","v":{"$error":"#N/A"}},{"$f":"GD147*DB_Inputs!GD28/1000","v":{"$error":"#N/A"}},{"$f":"GE147*DB_Inputs!GE28/1000","v":{"$error":"#N/A"}},{"$f":"GF147*DB_Inputs!GF28/1000","v":{"$error":"#N/A"}},{"$f":"GG147*DB_Inputs!GG28/1000","v":{"$error":"#N/A"}},{"$f":"GH147*DB_Inputs!GH28/1000","v":{"$error":"#N/A"}},{"$f":"GI147*DB_Inputs!GI28/1000","v":{"$error":"#N/A"}},{"$f":"GJ147*DB_Inputs!GJ28/1000","v":{"$error":"#N/A"}},{"$f":"GK147*DB_Inputs!GK28/1000","v":{"$error":"#N/A"}},{"$f":"GL147*DB_Inputs!GL28/1000","v":{"$error":"#N/A"}},{"$f":"GM147*DB_Inputs!GM28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GB158:GM158)","v":{"$error":"#N/A"}},null,{"$f":"GP147*DB_Inputs!GP28/1000","v":{"$error":"#N/A"}},{"$f":"GQ147*DB_Inputs!GQ28/1000","v":{"$error":"#N/A"}},{"$f":"GR147*DB_Inputs!GR28/1000","v":{"$error":"#N/A"}},{"$f":"GS147*DB_Inputs!GS28/1000","v":{"$error":"#N/A"}},{"$f":"GT147*DB_Inputs!GT28/1000","v":{"$error":"#N/A"}},{"$f":"GU147*DB_Inputs!GU28/1000","v":{"$error":"#N/A"}},{"$f":"GV147*DB_Inputs!GV28/1000","v":{"$error":"#N/A"}},{"$f":"GW147*DB_Inputs!GW28/1000","v":{"$error":"#N/A"}},{"$f":"GX147*DB_Inputs!GX28/1000","v":{"$error":"#N/A"}},{"$f":"GY147*DB_Inputs!GY28/1000","v":{"$error":"#N/A"}},{"$f":"GZ147*DB_Inputs!GZ28/1000","v":{"$error":"#N/A"}},{"$f":"HA147*DB_Inputs!HA28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GP158:HA158)","v":{"$error":"#N/A"}}]
["LLH",{"$f":"(B148*DB_Inputs!B9)*DB_Inputs!B29/1000","v":515.65858360489437},{"$f":"(C148*DB_Inputs!C9)*DB_Inputs!C29/1000","v":588.6867871597226},{"$f":"(D148*DB_Inputs!D9)*DB_Inputs!D29/1000","v":418.26845189243011},{"$f":"(E148*DB_Inputs!E9)*DB_Inputs!E29/1000","v":-120.24120391455011},{"$f":"(F148*DB_Inputs!F9)*DB_Inputs!F29/1000","v":-46.916194965421212},{"$f":"(G148*DB_Inputs!G9)*DB_Inputs!G29/1000","v":88.961756416918888},{"$f":"(H148*DB_Inputs!H9)*DB_Inputs!H29/1000","v":126.2725586870357},{"$f":"(I148*DB_Inputs!I9)*DB_Inputs!I29/1000","v":-153.28594487314797},{"$f":"(J148*DB_Inputs!J9)*DB_Inputs!J29/1000","v":-186.34131498597679},{"$f":"(K148*DB_Inputs!K9)*DB_Inputs!K29/1000","v":-300.9890157892209},{"$f":"(L148*DB_Inputs!L9)*DB_Inputs!L29/1000","v":88.876336183290221},{"$f":"(M148*DB_Inputs!M9)*DB_Inputs!M29/1000","v":-531.33893575382706},{"$f":"SUM(B159:M159)","v":487.61186366214758},null,{"$f":"(P148*DB_Inputs!P9)*DB_Inputs!P29/1000","v":-11.036625690165998},{"$f":"(Q148*DB_Inputs!Q9)*DB_Inputs!Q29/1000","v":816.04444482283941},{"$f":"(R148*DB_Inputs!R9)*DB_Inputs!R29/1000","v":-998.48520222045272},{"$f":"(S148*DB_Inputs!S9)*DB_Inputs!S29/1000","v":1366.9986470468891},{"$f":"(T148*DB_Inputs!T9)*DB_Inputs!T29/1000","v":-215.47224273163457},{"$f":"(U148*DB_Inputs!U9)*DB_Inputs!U29/1000","v":627.22761527000898},{"$f":"(V148*DB_Inputs!V9)*DB_Inputs!V29/1000","v":486.04009798760632},{"$f":"(W148*DB_Inputs!W9)*DB_Inputs!W29/1000","v":-240.74237320356411},{"$f":"(X148*DB_Inputs!X9)*DB_Inputs!X29/1000","v":383.58807162708183},{"$f":"(Y148*DB_Inputs!Y9)*DB_Inputs!Y29/1000","v":-34.435895222799559},{"$f":"(Z148*DB_Inputs!Z9)*DB_Inputs!Z29/1000","v":688.24950067407292},{"$f":"(AA148*DB_Inputs!AA9)*DB_Inputs!AA29/1000","v":390.18763508563251},{"$f":"SUM(P159:AA159)","v":3258.1636734455137},null,{"$f":"AD148*DB_Inputs!AD29/1000","v":{"$error":"#N/A"}},{"$f":"AE148*DB_Inputs!AE29/1000","v":{"$error":"#N/A"}},{"$f":"AF148*DB_Inputs!AF29/1000","v":{"$error":"#N/A"}},{"$f":"AG148*DB_Inputs!AG29/1000","v":{"$error":"#N/A"}},{"$f":"AH148*DB_Inputs!AH29/1000","v":{"$error":"#N/A"}},{"$f":"AI148*DB_Inputs!AI29/1000","v":{"$error":"#N/A"}},{"$f":"AJ148*DB_Inputs!AJ29/1000","v":{"$error":"#N/A"}},{"$f":"AK148*DB_Inputs!AK29/1000","v":{"$error":"#N/A"}},{"$f":"AL148*DB_Inputs!AL29/1000","v":{"$error":"#N/A"}},{"$f":"AM148*DB_Inputs!AM29/1000","v":{"$error":"#N/A"}},{"$f":"AN148*DB_Inputs!AN29/1000","v":{"$error":"#N/A"}},{"$f":"AO148*DB_Inputs!AO29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AD159:AO159)","v":{"$error":"#N/A"}},null,{"$f":"AR148*DB_Inputs!AR29/1000","v":{"$error":"#N/A"}},{"$f":"AS148*DB_Inputs!AS29/1000","v":{"$error":"#N/A"}},{"$f":"AT148*DB_Inputs!AT29/1000","v":{"$error":"#N/A"}},{"$f":"AU148*DB_Inputs!AU29/1000","v":{"$error":"#N/A"}},{"$f":"AV148*DB_Inputs!AV29/1000","v":{"$error":"#N/A"}},{"$f":"AW148*DB_Inputs!AW29/1000","v":{"$error":"#N/A"}},{"$f":"AX148*DB_Inputs!AX29/1000","v":{"$error":"#N/A"}},{"$f":"AY148*DB_Inputs!AY29/1000","v":{"$error":"#N/A"}},{"$f":"AZ148*DB_Inputs!AZ29/1000","v":{"$error":"#N/A"}},{"$f":"BA148*DB_Inputs!BA29/1000","v":{"$error":"#N/A"}},{"$f":"BB148*DB_Inputs!BB29/1000","v":{"$error":"#N/A"}},{"$f":"BC148*DB_Inputs!BC29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AR159:BC159)","v":{"$error":"#N/A"}},null,{"$f":"BF148*DB_Inputs!BF29/1000","v":{"$error":"#N/A"}},{"$f":"BG148*DB_Inputs!BG29/1000","v":{"$error":"#N/A"}},{"$f":"BH148*DB_Inputs!BH29/1000","v":{"$error":"#N/A"}},{"$f":"BI148*DB_Inputs!BI29/1000","v":{"$error":"#N/A"}},{"$f":"BJ148*DB_Inputs!BJ29/1000","v":{"$error":"#N/A"}},{"$f":"BK148*DB_Inputs!BK29/1000","v":{"$error":"#N/A"}},{"$f":"BL148*DB_Inputs!BL29/1000","v":{"$error":"#N/A"}},{"$f":"BM148*DB_Inputs!BM29/1000","v":{"$error":"#N/A"}},{"$f":"BN148*DB_Inputs!BN29/1000","v":{"$error":"#N/A"}},{"$f":"BO148*DB_Inputs!BO29/1000","v":{"$error":"#N/A"}},{"$f":"BP148*DB_Inputs!BP29/1000","v":{"$error":"#N/A"}},{"$f":"BQ148*DB_Inputs!BQ29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BF159:BQ159)","v":{"$error":"#N/A"}},null,{"$f":"BT148*DB_Inputs!BT29/1000","v":{"$error":"#N/A"}},{"$f":"BU148*DB_Inputs!BU29/1000","v":{"$error":"#N/A"}},{"$f":"BV148*DB_Inputs!BV29/1000","v":{"$error":"#N/A"}},{"$f":"BW148*DB_Inputs!BW29/1000","v":{"$error":"#N/A"}},{"$f":"BX148*DB_Inputs!BX29/1000","v":{"$error":"#N/A"}},{"$f":"BY148*DB_Inputs!BY29/1000","v":{"$error":"#N/A"}},{"$f":"BZ148*DB_Inputs!BZ29/1000","v":{"$error":"#N/A"}},{"$f":"CA148*DB_Inputs!CA29/1000","v":{"$error":"#N/A"}},{"$f":"CB148*DB_Inputs!CB29/1000","v":{"$error":"#N/A"}},{"$f":"CC148*DB_Inputs!CC29/1000","v":{"$error":"#N/A"}},{"$f":"CD148*DB_Inputs!CD29/1000","v":{"$error":"#N/A"}},{"$f":"CE148*DB_Inputs!CE29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BT159:CE159)","v":{"$error":"#N/A"}},null,{"$f":"CH148*DB_Inputs!CH29/1000","v":{"$error":"#N/A"}},{"$f":"CI148*DB_Inputs!CI29/1000","v":{"$error":"#N/A"}},{"$f":"CJ148*DB_Inputs!CJ29/1000","v":{"$error":"#N/A"}},{"$f":"CK148*DB_Inputs!CK29/1000","v":{"$error":"#N/A"}},{"$f":"CL148*DB_Inputs!CL29/1000","v":{"$error":"#N/A"}},{"$f":"CM148*DB_Inputs!CM29/1000","v":{"$error":"#N/A"}},{"$f":"CN148*DB_Inputs!CN29/1000","v":{"$error":"#N/A"}},{"$f":"CO148*DB_Inputs!CO29/1000","v":{"$error":"#N/A"}},{"$f":"CP148*DB_Inputs!CP29/1000","v":{"$error":"#N/A"}},{"$f":"CQ148*DB_Inputs!CQ29/1000","v":{"$error":"#N/A"}},{"$f":"CR148*DB_Inputs!CR29/1000","v":{"$error":"#N/A"}},{"$f":"CS148*DB_Inputs!CS29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CH159:CS159)","v":{"$error":"#N/A"}},null,{"$f":"CV148*DB_Inputs!CV29/1000","v":{"$error":"#N/A"}},{"$f":"CW148*DB_Inputs!CW29/1000","v":{"$error":"#N/A"}},{"$f":"CX148*DB_Inputs!CX29/1000","v":{"$error":"#N/A"}},{"$f":"CY148*DB_Inputs!CY29/1000","v":{"$error":"#N/A"}},{"$f":"CZ148*DB_Inputs!CZ29/1000","v":{"$error":"#N/A"}},{"$f":"DA148*DB_Inputs!DA29/1000","v":{"$error":"#N/A"}},{"$f":"DB148*DB_Inputs!DB29/1000","v":{"$error":"#N/A"}},{"$f":"DC148*DB_Inputs!DC29/1000","v":{"$error":"#N/A"}},{"$f":"DD148*DB_Inputs!DD29/1000","v":{"$error":"#N/A"}},{"$f":"DE148*DB_Inputs!DE29/1000","v":{"$error":"#N/A"}},{"$f":"DF148*DB_Inputs!DF29/1000","v":{"$error":"#N/A"}},{"$f":"DG148*DB_Inputs!DG29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CV159:DG159)","v":{"$error":"#N/A"}},null,{"$f":"DJ148*DB_Inputs!DJ29/1000","v":{"$error":"#N/A"}},{"$f":"DK148*DB_Inputs!DK29/1000","v":{"$error":"#N/A"}},{"$f":"DL148*DB_Inputs!DL29/1000","v":{"$error":"#N/A"}},{"$f":"DM148*DB_Inputs!DM29/1000","v":{"$error":"#N/A"}},{"$f":"DN148*DB_Inputs!DN29/1000","v":{"$error":"#N/A"}},{"$f":"DO148*DB_Inputs!DO29/1000","v":{"$error":"#N/A"}},{"$f":"DP148*DB_Inputs!DP29/1000","v":{"$error":"#N/A"}},{"$f":"DQ148*DB_Inputs!DQ29/1000","v":{"$error":"#N/A"}},{"$f":"DR148*DB_Inputs!DR29/1000","v":{"$error":"#N/A"}},{"$f":"DS148*DB_Inputs!DS29/1000","v":{"$error":"#N/A"}},{"$f":"DT148*DB_Inputs!DT29/1000","v":{"$error":"#N/A"}},{"$f":"DU148*DB_Inputs!DU29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DJ159:DU159)","v":{"$error":"#N/A"}},null,{"$f":"DX148*DB_Inputs!DX29/1000","v":{"$error":"#N/A"}},{"$f":"DY148*DB_Inputs!DY29/1000","v":{"$error":"#N/A"}},{"$f":"DZ148*DB_Inputs!DZ29/1000","v":{"$error":"#N/A"}},{"$f":"EA148*DB_Inputs!EA29/1000","v":{"$error":"#N/A"}},{"$f":"EB148*DB_Inputs!EB29/1000","v":{"$error":"#N/A"}},{"$f":"EC148*DB_Inputs!EC29/1000","v":{"$error":"#N/A"}},{"$f":"ED148*DB_Inputs!ED29/1000","v":{"$error":"#N/A"}},{"$f":"EE148*DB_Inputs!EE29/1000","v":{"$error":"#N/A"}},{"$f":"EF148*DB_Inputs!EF29/1000","v":{"$error":"#N/A"}},{"$f":"EG148*DB_Inputs!EG29/1000","v":{"$error":"#N/A"}},{"$f":"EH148*DB_Inputs!EH29/1000","v":{"$error":"#N/A"}},{"$f":"EI148*DB_Inputs!EI29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DX159:EI159)","v":{"$error":"#N/A"}},null,{"$f":"EL148*DB_Inputs!EL29/1000","v":{"$error":"#N/A"}},{"$f":"EM148*DB_Inputs!EM29/1000","v":{"$error":"#N/A"}},{"$f":"EN148*DB_Inputs!EN29/1000","v":{"$error":"#N/A"}},{"$f":"EO148*DB_Inputs!EO29/1000","v":{"$error":"#N/A"}},{"$f":"EP148*DB_Inputs!EP29/1000","v":{"$error":"#N/A"}},{"$f":"EQ148*DB_Inputs!EQ29/1000","v":{"$error":"#N/A"}},{"$f":"ER148*DB_Inputs!ER29/1000","v":{"$error":"#N/A"}},{"$f":"ES148*DB_Inputs!ES29/1000","v":{"$error":"#N/A"}},{"$f":"ET148*DB_Inputs!ET29/1000","v":{"$error":"#N/A"}},{"$f":"EU148*DB_Inputs!EU29/1000","v":{"$error":"#N/A"}},{"$f":"EV148*DB_Inputs!EV29/1000","v":{"$error":"#N/A"}},{"$f":"EW148*DB_Inputs!EW29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EL159:EW159)","v":{"$error":"#N/A"}},null,{"$f":"EZ148*DB_Inputs!EZ29/1000","v":{"$error":"#N/A"}},{"$f":"FA148*DB_Inputs!FA29/1000","v":{"$error":"#N/A"}},{"$f":"FB148*DB_Inputs!FB29/1000","v":{"$error":"#N/A"}},{"$f":"FC148*DB_Inputs!FC29/1000","v":{"$error":"#N/A"}},{"$f":"FD148*DB_Inputs!FD29/1000","v":{"$error":"#N/A"}},{"$f":"FE148*DB_Inputs!FE29/1000","v":{"$error":"#N/A"}},{"$f":"FF148*DB_Inputs!FF29/1000","v":{"$error":"#N/A"}},{"$f":"FG148*DB_Inputs!FG29/1000","v":{"$error":"#N/A"}},{"$f":"FH148*DB_Inputs!FH29/1000","v":{"$error":"#N/A"}},{"$f":"FI148*DB_Inputs!FI29/1000","v":{"$error":"#N/A"}},{"$f":"FJ148*DB_Inputs!FJ29/1000","v":{"$error":"#N/A"}},{"$f":"FK148*DB_Inputs!FK29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EZ159:FK159)","v":{"$error":"#N/A"}},null,{"$f":"FN148*DB_Inputs!FN29/1000","v":{"$error":"#N/A"}},{"$f":"FO148*DB_Inputs!FO29/1000","v":{"$error":"#N/A"}},{"$f":"FP148*DB_Inputs!FP29/1000","v":{"$error":"#N/A"}},{"$f":"FQ148*DB_Inputs!FQ29/1000","v":{"$error":"#N/A"}},{"$f":"FR148*DB_Inputs!FR29/1000","v":{"$error":"#N/A"}},{"$f":"FS148*DB_Inputs!FS29/1000","v":{"$error":"#N/A"}},{"$f":"FT148*DB_Inputs!FT29/1000","v":{"$error":"#N/A"}},{"$f":"FU148*DB_Inputs!FU29/1000","v":{"$error":"#N/A"}},{"$f":"FV148*DB_Inputs!FV29/1000","v":{"$error":"#N/A"}},{"$f":"FW148*DB_Inputs!FW29/1000","v":{"$error":"#N/A"}},{"$f":"FX148*DB_Inputs!FX29/1000","v":{"$error":"#N/A"}},{"$f":"FY148*DB_Inputs!FY29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(FN159:FY159)","v":{"$error":"#N/A"}},null,{"$f":"GB148*DB_Inputs!GB29/1000","v":{"$error":"#N/A"}},{"$f":"GC148*DB_Inputs!GC29/1000","v":{"$error":"#N/A"}},{"$f":"GD148*DB_Inputs!GD29/1000","v":{"$error":"#N/A"}},{"$f":"GE148*DB_Inputs!GE29/1000","v":{"$error":"#N/A"}},{"$f":"GF148*DB_Inputs!GF29/1000","v":{"$error":"#N/A"}},{"$f":"GG148*DB_Inputs!GG29/1000","v":{"$error":"#N/A"}},{"$f":"GH148*DB_Inputs!GH29/1000","v":{"$error":"#N/A"}},{"$f":"GI148*DB_Inputs!GI29/1000","v":{"$error":"#N/A"}},{"$f":"GJ148*DB_Inputs!GJ29/1000","v":{"$error":"#N/A"}},{"$f":"GK148*DB_Inputs!GK29/1000","v":{"$error":"#N/A"}},{"$f":"GL148*DB_Inputs!GL29/1000","v":{"$error":"#N/A"}},{"$f":"GM148*DB_Inputs!GM29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GB159:GM159)","v":{"$error":"#N/A"}},null,{"$f":"GP148*DB_Inputs!GP29/1000","v":{"$error":"#N/A"}},{"$f":"GQ148*DB_Inputs!GQ29/1000","v":{"$error":"#N/A"}},{"$f":"GR148*DB_Inputs!GR29/1000","v":{"$error":"#N/A"}},{"$f":"GS148*DB_Inputs!GS29/1000","v":{"$error":"#N/A"}},{"$f":"GT148*DB_Inputs!GT29/1000","v":{"$error":"#N/A"}},{"$f":"GU148*DB_Inputs!GU29/1000","v":{"$error":"#N/A"}},{"$f":"GV148*DB_Inputs!GV29/1000","v":{"$error":"#N/A"}},{"$f":"GW148*DB_Inputs!GW29/1000","v":{"$error":"#N/A"}},{"$f":"GX148*DB_Inputs!GX29/1000","v":{"$error":"#N/A"}},{"$f":"GY148*DB_Inputs!GY29/1000","v":{"$error":"#N/A"}},{"$f":"GZ148*DB_Inputs!GZ29/1000","v":{"$error":"#N/A"}},{"$f":"HA148*DB_Inputs!HA29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GP159:HA159)","v":{"$error":"#N/A"}}]
["Flat",{"$f":"SUM(B158:B159)","v":1488.1120287873143},{"$f":"SUM(C158:C159)","v":1531.6526450172532},1088.5075584151959,-332.65842555747224,-141.20225322137836,250.12139633278255,336.19149987965392,-484.73311889558772,-764.59921278266165,-875.6471017501658,270.40296819766746,-1532.4798098285646,{"$f":"SUM(N158:N159)","v":833.66817459403694},null,{"$f":"SUM(P158:P159)","v":-24.047049113336662},{"$f":"SUM(Q158:Q159)","v":2141.4836229125776},-2642.2331742369897,3859.6426473698375,-627.19878308784973,1756.1876936852636,1384.830971656819,-781.27165513274986,1579.4885675254936,-116.76086823492827,2207.2776363293419,1152.1935140703306,9889.593123743809,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(AR158:AR159)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(BF158:BF159)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(CH158:CH159)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(DJ158:DJ159)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(EL158:EL159)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GW158:GW159)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Static Load Shaping Revenue ($000)"]
["HLH",{"$f":"(B150*DB_Inputs!B8)*DB_Inputs!B28/1000","v":-2806.5902296554186},{"$f":"(C150*DB_Inputs!C8)*DB_Inputs!C28/1000","v":-2406.8126220224694},{"$f":"(D150*DB_Inputs!D8)*DB_Inputs!D28/1000","v":884.67243824567061},{"$f":"(E150*DB_Inputs!E8)*DB_Inputs!E28/1000","v":7051.8123526245708},{"$f":"(F150*DB_Inputs!F8)*DB_Inputs!F28/1000","v":6100.632695033024},{"$f":"(G150*DB_Inputs!G8)*DB_Inputs!G28/1000","v":2919.6661284388215},{"$f":"(H150*DB_Inputs!H8)*DB_Inputs!H28/1000","v":-2424.1747154047002},{"$f":"(I150*DB_Inputs!I8)*DB_Inputs!I28/1000","v":-10192.613420135405},{"$f":"(J150*DB_Inputs!J8)*DB_Inputs!J28/1000","v":-7891.0775641738483},{"$f":"(K150*DB_Inputs!K8)*DB_Inputs!K28/1000","v":-4699.1925297188591},{"$f":"(L150*DB_Inputs!L8)*DB_Inputs!L28/1000","v":-7086.1203028043246},{"$f":"(M150*DB_Inputs!M8)*DB_Inputs!M28/1000","v":-2993.5220948518845},{"$f":"SUM(B162:M162)","v":-23543.319864424826},null,{"$f":"(P150*DB_Inputs!P8)*DB_Inputs!P28/1000","v":-1922.1938744489667},{"$f":"(Q150*DB_Inputs!Q8)*DB_Inputs!Q28/1000","v":-2028.6147498492792},{"$f":"(R150*DB_Inputs!R8)*DB_Inputs!R28/1000","v":1447.2271947829577},{"$f":"(S150*DB_Inputs!S8)*DB_Inputs!S28/1000","v":7618.2983803895622},{"$f":"(T150*DB_Inputs!T8)*DB_Inputs!T28/1000","v":6625.748251430613},{"$f":"(U150*DB_Inputs!U8)*DB_Inputs!U28/1000","v":2753.9358000656734},{"$f":"(V150*DB_Inputs!V8)*DB_Inputs!V28/1000","v":-1686.688420505852},{"$f":"(W150*DB_Inputs!W8)*DB_Inputs!W28/1000","v":-10078.18188642592},{"$f":"(X150*DB_Inputs!X8)*DB_Inputs!X28/1000","v":-8144.6030643772783},{"$f":"(Y150*DB_Inputs!Y8)*DB_Inputs!Y28/1000","v":-3883.6830309482802},{"$f":"(Z150*DB_Inputs!Z8)*DB_Inputs!Z28/1000","v":-6807.4487947826874},{"$f":"(AA150*DB_Inputs!AA8)*DB_Inputs!AA28/1000","v":-2685.5183495964789},{"$f":"SUM(P162:AA162)","v":-18791.722544265936},null,{"$f":"AD150*DB_Inputs!AD28/1000","v":{"$error":"#N/A"}},{"$f":"AE150*DB_Inputs!AE28/1000","v":{"$error":"#N/A"}},{"$f":"AF150*DB_Inputs!AF28/1000","v":{"$error":"#N/A"}},{"$f":"AG150*DB_Inputs!AG28/1000","v":{"$error":"#N/A"}},{"$f":"AH150*DB_Inputs!AH28/1000","v":{"$error":"#N/A"}},{"$f":"AI150*DB_Inputs!AI28/1000","v":{"$error":"#N/A"}},{"$f":"AJ150*DB_Inputs!AJ28/1000","v":{"$error":"#N/A"}},{"$f":"AK150*DB_Inputs!AK28/1000","v":{"$error":"#N/A"}},{"$f":"AL150*DB_Inputs!AL28/1000","v":{"$error":"#N/A"}},{"$f":"AM150*DB_Inputs!AM28/1000","v":{"$error":"#N/A"}},{"$f":"AN150*DB_Inputs!AN28/1000","v":{"$error":"#N/A"}},{"$f":"AO150*DB_Inputs!AO28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AD162:AO162)","v":{"$error":"#N/A"}},null,{"$f":"AR150*DB_Inputs!AR28/1000","v":{"$error":"#N/A"}},{"$f":"AS150*DB_Inputs!AS28/1000","v":{"$error":"#N/A"}},{"$f":"AT150*DB_Inputs!AT28/1000","v":{"$error":"#N/A"}},{"$f":"AU150*DB_Inputs!AU28/1000","v":{"$error":"#N/A"}},{"$f":"AV150*DB_Inputs!AV28/1000","v":{"$error":"#N/A"}},{"$f":"AW150*DB_Inputs!AW28/1000","v":{"$error":"#N/A"}},{"$f":"AX150*DB_Inputs!AX28/1000","v":{"$error":"#N/A"}},{"$f":"AY150*DB_Inputs!AY28/1000","v":{"$error":"#N/A"}},{"$f":"AZ150*DB_Inputs!AZ28/1000","v":{"$error":"#N/A"}},{"$f":"BA150*DB_Inputs!BA28/1000","v":{"$error":"#N/A"}},{"$f":"BB150*DB_Inputs!BB28/1000","v":{"$error":"#N/A"}},{"$f":"BC150*DB_Inputs!BC28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AR162:BC162)","v":{"$error":"#N/A"}},null,{"$f":"BF150*DB_Inputs!BF28/1000","v":{"$error":"#N/A"}},{"$f":"BG150*DB_Inputs!BG28/1000","v":{"$error":"#N/A"}},{"$f":"BH150*DB_Inputs!BH28/1000","v":{"$error":"#N/A"}},{"$f":"BI150*DB_Inputs!BI28/1000","v":{"$error":"#N/A"}},{"$f":"BJ150*DB_Inputs!BJ28/1000","v":{"$error":"#N/A"}},{"$f":"BK150*DB_Inputs!BK28/1000","v":{"$error":"#N/A"}},{"$f":"BL150*DB_Inputs!BL28/1000","v":{"$error":"#N/A"}},{"$f":"BM150*DB_Inputs!BM28/1000","v":{"$error":"#N/A"}},{"$f":"BN150*DB_Inputs!BN28/1000","v":{"$error":"#N/A"}},{"$f":"BO150*DB_Inputs!BO28/1000","v":{"$error":"#N/A"}},{"$f":"BP150*DB_Inputs!BP28/1000","v":{"$error":"#N/A"}},{"$f":"BQ150*DB_Inputs!BQ28/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BF162:BQ162)","v":{"$error":"#N/A"}},null,{"$f":"BT150*DB_Inputs!BT28/1000","v":{"$error":"#N/A"}},{"$f":"BU150*DB_Inputs!BU28/1000","v":{"$error":"#N/A"}},{"$f":"BV150*DB_Inputs!BV28/1000","v":{"$error":"#N/A"}},{"$f":"BW150*DB_Inputs!BW28/1000","v":{"$error":"#N/A"}},{"$f":"BX150*DB_Inputs!BX28/1000","v":{"$error":"#N/A"}},{"$f":"BY150*DB_Inputs!BY28/1000","v":{"$error":"#N/A"}},{"$f":"BZ150*DB_Inputs!BZ28/1000","v":{"$error":"#N/A"}},{"$f":"CA150*DB_Inputs!CA28/1000","v":{"$error":"#N/A"}},{"$f":"CB150*DB_Inputs!CB28/1000","v":{"$error":"#N/A"}},{"$f":"CC150*DB_Inputs!CC28/1000","v":{"$error":"#N/A"}},{"$f":"CD150*DB_Inputs!CD28/1000","v":{"$error":"#N/A"}},{"$f":"CE150*DB_Inputs!CE28/1000","v":0},{"$f":"SUM(BT162:CE162)","v":{"$error":"#N/A"}},null,{"$f":"CH150*DB_Inputs!CH28/1000","v":{"$error":"#N/A"}},{"$f":"CI150*DB_Inputs!CI28/1000","v":{"$error":"#N/A"}},{"$f":"CJ150*DB_Inputs!CJ28/1000","v":{"$error":"#N/A"}},{"$f":"CK150*DB_Inputs!CK28/1000","v":{"$error":"#N/A"}},{"$f":"CL150*DB_Inputs!CL28/1000","v":{"$error":"#N/A"}},{"$f":"CM150*DB_Inputs!CM28/1000","v":{"$error":"#N/A"}},{"$f":"CN150*DB_Inputs!CN28/1000","v":{"$error":"#N/A"}},{"$f":"CO150*DB_Inputs!CO28/1000","v":{"$error":"#N/A"}},{"$f":"CP150*DB_Inputs!CP28/1000","v":{"$error":"#N/A"}},{"$f":"CQ150*DB_Inputs!CQ28/1000","v":{"$error":"#N/A"}},{"$f":"CR150*DB_Inputs!CR28/1000","v":{"$error":"#N/A"}},{"$f":"CS150*DB_Inputs!CS28/1000","v":0},{"$f":"SUM(CH162:CS162)","v":{"$error":"#N/A"}},null,{"$f":"CV150*DB_Inputs!CV28/1000","v":{"$error":"#N/A"}},{"$f":"CW150*DB_Inputs!CW28/1000","v":{"$error":"#N/A"}},{"$f":"CX150*DB_Inputs!CX28/1000","v":{"$error":"#N/A"}},{"$f":"CY150*DB_Inputs!CY28/1000","v":{"$error":"#N/A"}},{"$f":"CZ150*DB_Inputs!CZ28/1000","v":{"$error":"#N/A"}},{"$f":"DA150*DB_Inputs!DA28/1000","v":{"$error":"#N/A"}},{"$f":"DB150*DB_Inputs!DB28/1000","v":{"$error":"#N/A"}},{"$f":"DC150*DB_Inputs!DC28/1000","v":{"$error":"#N/A"}},{"$f":"DD150*DB_Inputs!DD28/1000","v":{"$error":"#N/A"}},{"$f":"DE150*DB_Inputs!DE28/1000","v":{"$error":"#N/A"}},{"$f":"DF150*DB_Inputs!DF28/1000","v":{"$error":"#N/A"}},{"$f":"DG150*DB_Inputs!DG28/1000","v":0},{"$f":"SUM(CV162:DG162)","v":{"$error":"#N/A"}},null,{"$f":"DJ150*DB_Inputs!DJ28/1000","v":{"$error":"#N/A"}},{"$f":"DK150*DB_Inputs!DK28/1000","v":{"$error":"#N/A"}},{"$f":"DL150*DB_Inputs!DL28/1000","v":{"$error":"#N/A"}},{"$f":"DM150*DB_Inputs!DM28/1000","v":{"$error":"#N/A"}},{"$f":"DN150*DB_Inputs!DN28/1000","v":{"$error":"#N/A"}},{"$f":"DO150*DB_Inputs!DO28/1000","v":{"$error":"#N/A"}},{"$f":"DP150*DB_Inputs!DP28/1000","v":{"$error":"#N/A"}},{"$f":"DQ150*DB_Inputs!DQ28/1000","v":{"$error":"#N/A"}},{"$f":"DR150*DB_Inputs!DR28/1000","v":{"$error":"#N/A"}},{"$f":"DS150*DB_Inputs!DS28/1000","v":{"$error":"#N/A"}},{"$f":"DT150*DB_Inputs!DT28/1000","v":{"$error":"#N/A"}},{"$f":"DU150*DB_Inputs!DU28/1000","v":0},{"$f":"SUM(DJ162:DU162)","v":{"$error":"#N/A"}},null,{"$f":"DX150*DB_Inputs!DX28/1000","v":{"$error":"#N/A"}},{"$f":"DY150*DB_Inputs!DY28/1000","v":{"$error":"#N/A"}},{"$f":"DZ150*DB_Inputs!DZ28/1000","v":{"$error":"#N/A"}},{"$f":"EA150*DB_Inputs!EA28/1000","v":{"$error":"#N/A"}},{"$f":"EB150*DB_Inputs!EB28/1000","v":{"$error":"#N/A"}},{"$f":"EC150*DB_Inputs!EC28/1000","v":{"$error":"#N/A"}},{"$f":"ED150*DB_Inputs!ED28/1000","v":{"$error":"#N/A"}},{"$f":"EE150*DB_Inputs!EE28/1000","v":{"$error":"#N/A"}},{"$f":"EF150*DB_Inputs!EF28/1000","v":{"$error":"#N/A"}},{"$f":"EG150*DB_Inputs!EG28/1000","v":{"$error":"#N/A"}},{"$f":"EH150*DB_Inputs!EH28/1000","v":{"$error":"#N/A"}},{"$f":"EI150*DB_Inputs!EI28/1000","v":0},{"$f":"SUM(DX162:EI162)","v":{"$error":"#N/A"}},null,{"$f":"EL150*DB_Inputs!EL28/1000","v":{"$error":"#N/A"}},{"$f":"EM150*DB_Inputs!EM28/1000","v":{"$error":"#N/A"}},{"$f":"EN150*DB_Inputs!EN28/1000","v":{"$error":"#N/A"}},{"$f":"EO150*DB_Inputs!EO28/1000","v":{"$error":"#N/A"}},{"$f":"EP150*DB_Inputs!EP28/1000","v":{"$error":"#N/A"}},{"$f":"EQ150*DB_Inputs!EQ28/1000","v":{"$error":"#N/A"}},{"$f":"ER150*DB_Inputs!ER28/1000","v":{"$error":"#N/A"}},{"$f":"ES150*DB_Inputs!ES28/1000","v":{"$error":"#N/A"}},{"$f":"ET150*DB_Inputs!ET28/1000","v":{"$error":"#N/A"}},{"$f":"EU150*DB_Inputs!EU28/1000","v":{"$error":"#N/A"}},{"$f":"EV150*DB_Inputs!EV28/1000","v":{"$error":"#N/A"}},{"$f":"EW150*DB_Inputs!EW28/1000","v":0},{"$f":"SUM(EL162:EW162)","v":{"$error":"#N/A"}},null,{"$f":"EZ150*DB_Inputs!EZ28/1000","v":{"$error":"#N/A"}},{"$f":"FA150*DB_Inputs!FA28/1000","v":{"$error":"#N/A"}},{"$f":"FB150*DB_Inputs!FB28/1000","v":{"$error":"#N/A"}},{"$f":"FC150*DB_Inputs!FC28/1000","v":{"$error":"#N/A"}},{"$f":"FD150*DB_Inputs!FD28/1000","v":{"$error":"#N/A"}},{"$f":"FE150*DB_Inputs!FE28/1000","v":{"$error":"#N/A"}},{"$f":"FF150*DB_Inputs!FF28/1000","v":{"$error":"#N/A"}},{"$f":"FG150*DB_Inputs!FG28/1000","v":{"$error":"#N/A"}},{"$f":"FH150*DB_Inputs!FH28/1000","v":{"$error":"#N/A"}},{"$f":"FI150*DB_Inputs!FI28/1000","v":{"$error":"#N/A"}},{"$f":"FJ150*DB_Inputs!FJ28/1000","v":{"$error":"#N/A"}},{"$f":"FK150*DB_Inputs!FK28/1000","v":0},{"$f":"SUM(EZ162:FK162)","v":{"$error":"#N/A"}},null,{"$f":"FN150*DB_Inputs!FN28/1000","v":{"$error":"#N/A"}},{"$f":"FO150*DB_Inputs!FO28/1000","v":{"$error":"#N/A"}},{"$f":"FP150*DB_Inputs!FP28/1000","v":{"$error":"#N/A"}},{"$f":"FQ150*DB_Inputs!FQ28/1000","v":{"$error":"#N/A"}},{"$f":"FR150*DB_Inputs!FR28/1000","v":{"$error":"#N/A"}},{"$f":"FS150*DB_Inputs!FS28/1000","v":{"$error":"#N/A"}},{"$f":"FT150*DB_Inputs!FT28/1000","v":{"$error":"#N/A"}},{"$f":"FU150*DB_Inputs!FU28/1000","v":{"$error":"#N/A"}},{"$f":"FV150*DB_Inputs!FV28/1000","v":{"$error":"#N/A"}},{"$f":"FW150*DB_Inputs!FW28/1000","v":{"$error":"#N/A"}},{"$f":"FX150*DB_Inputs!FX28/1000","v":{"$error":"#N/A"}},{"$f":"FY150*DB_Inputs!FY28/1000","v":0},{"$f":"SUM(FN162:FY162)","v":{"$error":"#N/A"}},null,{"$f":"GB150*DB_Inputs!GB28/1000","v":{"$error":"#N/A"}},{"$f":"GC150*DB_Inputs!GC28/1000","v":{"$error":"#N/A"}},{"$f":"GD150*DB_Inputs!GD28/1000","v":{"$error":"#N/A"}},{"$f":"GE150*DB_Inputs!GE28/1000","v":{"$error":"#N/A"}},{"$f":"GF150*DB_Inputs!GF28/1000","v":{"$error":"#N/A"}},{"$f":"GG150*DB_Inputs!GG28/1000","v":{"$error":"#N/A"}},{"$f":"GH150*DB_Inputs!GH28/1000","v":{"$error":"#N/A"}},{"$f":"GI150*DB_Inputs!GI28/1000","v":{"$error":"#N/A"}},{"$f":"GJ150*DB_Inputs!GJ28/1000","v":{"$error":"#N/A"}},{"$f":"GK150*DB_Inputs!GK28/1000","v":{"$error":"#N/A"}},{"$f":"GL150*DB_Inputs!GL28/1000","v":{"$error":"#N/A"}},{"$f":"GM150*DB_Inputs!GM28/1000","v":0},{"$f":"SUM(GB162:GM162)","v":{"$error":"#N/A"}},null,{"$f":"GP150*DB_Inputs!GP28/1000","v":{"$error":"#N/A"}},{"$f":"GQ150*DB_Inputs!GQ28/1000","v":{"$error":"#N/A"}},{"$f":"GR150*DB_Inputs!GR28/1000","v":{"$error":"#N/A"}},{"$f":"GS150*DB_Inputs!GS28/1000","v":{"$error":"#N/A"}},{"$f":"GT150*DB_Inputs!GT28/1000","v":{"$error":"#N/A"}},{"$f":"GU150*DB_Inputs!GU28/1000","v":{"$error":"#N/A"}},{"$f":"GV150*DB_Inputs!GV28/1000","v":{"$error":"#N/A"}},{"$f":"GW150*DB_Inputs!GW28/1000","v":{"$error":"#N/A"}},{"$f":"GX150*DB_Inputs!GX28/1000","v":{"$error":"#N/A"}},{"$f":"GY150*DB_Inputs!GY28/1000","v":{"$error":"#N/A"}},{"$f":"GZ150*DB_Inputs!GZ28/1000","v":{"$error":"#N/A"}},{"$f":"HA150*DB_Inputs!HA28/1000","v":0},{"$f":"SUM(GP162:HA162)","v":{"$error":"#N/A"}}]
["LLH",{"$f":"(B151*DB_Inputs!B9)*DB_Inputs!B29/1000","v":2480.7671462859043},{"$f":"(C151*DB_Inputs!C9)*DB_Inputs!C29/1000","v":2673.182412280501},{"$f":"(D151*DB_Inputs!D9)*DB_Inputs!D29/1000","v":5798.1174811000565},{"$f":"(E151*DB_Inputs!E9)*DB_Inputs!E29/1000","v":6959.5861111967033},{"$f":"(F151*DB_Inputs!F9)*DB_Inputs!F29/1000","v":6099.7758882483758},{"$f":"(G151*DB_Inputs!G9)*DB_Inputs!G29/1000","v":3941.2256116129197},{"$f":"(H151*DB_Inputs!H9)*DB_Inputs!H29/1000","v":1497.8457776735877},{"$f":"(I151*DB_Inputs!I9)*DB_Inputs!I29/1000","v":-2495.3801247231572},{"$f":"(J151*DB_Inputs!J9)*DB_Inputs!J29/1000","v":-1170.179347225213},{"$f":"(K151*DB_Inputs!K9)*DB_Inputs!K29/1000","v":1868.5582891115389},{"$f":"(L151*DB_Inputs!L9)*DB_Inputs!L29/1000","v":751.09639375728898},{"$f":"(M151*DB_Inputs!M9)*DB_Inputs!M29/1000","v":2632.3772260052451},{"$f":"SUM(B163:M163)","v":31036.972865323751},null,{"$f":"(P151*DB_Inputs!P9)*DB_Inputs!P29/1000","v":2236.9668234435057},{"$f":"(Q151*DB_Inputs!Q9)*DB_Inputs!Q29/1000","v":3003.7142637804959},{"$f":"(R151*DB_Inputs!R9)*DB_Inputs!R29/1000","v":6302.2009905707328},{"$f":"(S151*DB_Inputs!S9)*DB_Inputs!S29/1000","v":7361.5465815334737},{"$f":"(T151*DB_Inputs!T9)*DB_Inputs!T29/1000","v":6460.1984615201636},{"$f":"(U151*DB_Inputs!U9)*DB_Inputs!U29/1000","v":4756.6719165418108},{"$f":"(V151*DB_Inputs!V9)*DB_Inputs!V29/1000","v":1336.5764242147739},{"$f":"(W151*DB_Inputs!W9)*DB_Inputs!W29/1000","v":-2395.8682065362191},{"$f":"(X151*DB_Inputs!X9)*DB_Inputs!X29/1000","v":-894.73923195491773},{"$f":"(Y151*DB_Inputs!Y9)*DB_Inputs!Y29/1000","v":1668.9074806017061},{"$f":"(Z151*DB_Inputs!Z9)*DB_Inputs!Z29/1000","v":977.52721845333883},{"$f":"(AA151*DB_Inputs!AA9)*DB_Inputs!AA29/1000","v":2913.8495377779882},{"$f":"SUM(P163:AA163)","v":33727.552259946853},null,{"$f":"AD151*DB_Inputs!AD29/1000","v":{"$error":"#N/A"}},{"$f":"AE151*DB_Inputs!AE29/1000","v":{"$error":"#N/A"}},{"$f":"AF151*DB_Inputs!AF29/1000","v":{"$error":"#N/A"}},{"$f":"AG151*DB_Inputs!AG29/1000","v":{"$error":"#N/A"}},{"$f":"AH151*DB_Inputs!AH29/1000","v":{"$error":"#N/A"}},{"$f":"AI151*DB_Inputs!AI29/1000","v":{"$error":"#N/A"}},{"$f":"AJ151*DB_Inputs!AJ29/1000","v":{"$error":"#N/A"}},{"$f":"AK151*DB_Inputs!AK29/1000","v":{"$error":"#N/A"}},{"$f":"AL151*DB_Inputs!AL29/1000","v":{"$error":"#N/A"}},{"$f":"AM151*DB_Inputs!AM29/1000","v":{"$error":"#N/A"}},{"$f":"AN151*DB_Inputs!AN29/1000","v":{"$error":"#N/A"}},{"$f":"AO151*DB_Inputs!AO29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AD163:AO163)","v":{"$error":"#N/A"}},null,{"$f":"AR151*DB_Inputs!AR29/1000","v":{"$error":"#N/A"}},{"$f":"AS151*DB_Inputs!AS29/1000","v":{"$error":"#N/A"}},{"$f":"AT151*DB_Inputs!AT29/1000","v":{"$error":"#N/A"}},{"$f":"AU151*DB_Inputs!AU29/1000","v":{"$error":"#N/A"}},{"$f":"AV151*DB_Inputs!AV29/1000","v":{"$error":"#N/A"}},{"$f":"AW151*DB_Inputs!AW29/1000","v":{"$error":"#N/A"}},{"$f":"AX151*DB_Inputs!AX29/1000","v":{"$error":"#N/A"}},{"$f":"AY151*DB_Inputs!AY29/1000","v":{"$error":"#N/A"}},{"$f":"AZ151*DB_Inputs!AZ29/1000","v":{"$error":"#N/A"}},{"$f":"BA151*DB_Inputs!BA29/1000","v":{"$error":"#N/A"}},{"$f":"BB151*DB_Inputs!BB29/1000","v":{"$error":"#N/A"}},{"$f":"BC151*DB_Inputs!BC29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AR163:BC163)","v":{"$error":"#N/A"}},null,{"$f":"BF151*DB_Inputs!BF29/1000","v":{"$error":"#N/A"}},{"$f":"BG151*DB_Inputs!BG29/1000","v":{"$error":"#N/A"}},{"$f":"BH151*DB_Inputs!BH29/1000","v":{"$error":"#N/A"}},{"$f":"BI151*DB_Inputs!BI29/1000","v":{"$error":"#N/A"}},{"$f":"BJ151*DB_Inputs!BJ29/1000","v":{"$error":"#N/A"}},{"$f":"BK151*DB_Inputs!BK29/1000","v":{"$error":"#N/A"}},{"$f":"BL151*DB_Inputs!BL29/1000","v":{"$error":"#N/A"}},{"$f":"BM151*DB_Inputs!BM29/1000","v":{"$error":"#N/A"}},{"$f":"BN151*DB_Inputs!BN29/1000","v":{"$error":"#N/A"}},{"$f":"BO151*DB_Inputs!BO29/1000","v":{"$error":"#N/A"}},{"$f":"BP151*DB_Inputs!BP29/1000","v":{"$error":"#N/A"}},{"$f":"BQ151*DB_Inputs!BQ29/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BF163:BQ163)","v":{"$error":"#N/A"}},null,{"$f":"BT151*DB_Inputs!BT29/1000","v":{"$error":"#N/A"}},{"$f":"BU151*DB_Inputs!BU29/1000","v":{"$error":"#N/A"}},{"$f":"BV151*DB_Inputs!BV29/1000","v":{"$error":"#N/A"}},{"$f":"BW151*DB_Inputs!BW29/1000","v":{"$error":"#N/A"}},{"$f":"BX151*DB_Inputs!BX29/1000","v":{"$error":"#N/A"}},{"$f":"BY151*DB_Inputs!BY29/1000","v":{"$error":"#N/A"}},{"$f":"BZ151*DB_Inputs!BZ29/1000","v":{"$error":"#N/A"}},{"$f":"CA151*DB_Inputs!CA29/1000","v":{"$error":"#N/A"}},{"$f":"CB151*DB_Inputs!CB29/1000","v":{"$error":"#N/A"}},{"$f":"CC151*DB_Inputs!CC29/1000","v":{"$error":"#N/A"}},{"$f":"CD151*DB_Inputs!CD29/1000","v":{"$error":"#N/A"}},{"$f":"CE151*DB_Inputs!CE29/1000","v":0},{"$f":"SUM(BT163:CE163)","v":{"$error":"#N/A"}},null,{"$f":"CH151*DB_Inputs!CH29/1000","v":{"$error":"#N/A"}},{"$f":"CI151*DB_Inputs!CI29/1000","v":{"$error":"#N/A"}},{"$f":"CJ151*DB_Inputs!CJ29/1000","v":{"$error":"#N/A"}},{"$f":"CK151*DB_Inputs!CK29/1000","v":{"$error":"#N/A"}},{"$f":"CL151*DB_Inputs!CL29/1000","v":{"$error":"#N/A"}},{"$f":"CM151*DB_Inputs!CM29/1000","v":{"$error":"#N/A"}},{"$f":"CN151*DB_Inputs!CN29/1000","v":{"$error":"#N/A"}},{"$f":"CO151*DB_Inputs!CO29/1000","v":{"$error":"#N/A"}},{"$f":"CP151*DB_Inputs!CP29/1000","v":{"$error":"#N/A"}},{"$f":"CQ151*DB_Inputs!CQ29/1000","v":{"$error":"#N/A"}},{"$f":"CR151*DB_Inputs!CR29/1000","v":{"$error":"#N/A"}},{"$f":"CS151*DB_Inputs!CS29/1000","v":0},{"$f":"SUM(CH163:CS163)","v":{"$error":"#N/A"}},null,{"$f":"CV151*DB_Inputs!CV29/1000","v":{"$error":"#N/A"}},{"$f":"CW151*DB_Inputs!CW29/1000","v":{"$error":"#N/A"}},{"$f":"CX151*DB_Inputs!CX29/1000","v":{"$error":"#N/A"}},{"$f":"CY151*DB_Inputs!CY29/1000","v":{"$error":"#N/A"}},{"$f":"CZ151*DB_Inputs!CZ29/1000","v":{"$error":"#N/A"}},{"$f":"DA151*DB_Inputs!DA29/1000","v":{"$error":"#N/A"}},{"$f":"DB151*DB_Inputs!DB29/1000","v":{"$error":"#N/A"}},{"$f":"DC151*DB_Inputs!DC29/1000","v":{"$error":"#N/A"}},{"$f":"DD151*DB_Inputs!DD29/1000","v":{"$error":"#N/A"}},{"$f":"DE151*DB_Inputs!DE29/1000","v":{"$error":"#N/A"}},{"$f":"DF151*DB_Inputs!DF29/1000","v":{"$error":"#N/A"}},{"$f":"DG151*DB_Inputs!DG29/1000","v":0},{"$f":"SUM(CV163:DG163)","v":{"$error":"#N/A"}},null,{"$f":"DJ151*DB_Inputs!DJ29/1000","v":{"$error":"#N/A"}},{"$f":"DK151*DB_Inputs!DK29/1000","v":{"$error":"#N/A"}},{"$f":"DL151*DB_Inputs!DL29/1000","v":{"$error":"#N/A"}},{"$f":"DM151*DB_Inputs!DM29/1000","v":{"$error":"#N/A"}},{"$f":"DN151*DB_Inputs!DN29/1000","v":{"$error":"#N/A"}},{"$f":"DO151*DB_Inputs!DO29/1000","v":{"$error":"#N/A"}},{"$f":"DP151*DB_Inputs!DP29/1000","v":{"$error":"#N/A"}},{"$f":"DQ151*DB_Inputs!DQ29/1000","v":{"$error":"#N/A"}},{"$f":"DR151*DB_Inputs!DR29/1000","v":{"$error":"#N/A"}},{"$f":"DS151*DB_Inputs!DS29/1000","v":{"$error":"#N/A"}},{"$f":"DT151*DB_Inputs!DT29/1000","v":{"$error":"#N/A"}},{"$f":"DU151*DB_Inputs!DU29/1000","v":0},{"$f":"SUM(DJ163:DU163)","v":{"$error":"#N/A"}},null,{"$f":"DX151*DB_Inputs!DX29/1000","v":{"$error":"#N/A"}},{"$f":"DY151*DB_Inputs!DY29/1000","v":{"$error":"#N/A"}},{"$f":"DZ151*DB_Inputs!DZ29/1000","v":{"$error":"#N/A"}},{"$f":"EA151*DB_Inputs!EA29/1000","v":{"$error":"#N/A"}},{"$f":"EB151*DB_Inputs!EB29/1000","v":{"$error":"#N/A"}},{"$f":"EC151*DB_Inputs!EC29/1000","v":{"$error":"#N/A"}},{"$f":"ED151*DB_Inputs!ED29/1000","v":{"$error":"#N/A"}},{"$f":"EE151*DB_Inputs!EE29/1000","v":{"$error":"#N/A"}},{"$f":"EF151*DB_Inputs!EF29/1000","v":{"$error":"#N/A"}},{"$f":"EG151*DB_Inputs!EG29/1000","v":{"$error":"#N/A"}},{"$f":"EH151*DB_Inputs!EH29/1000","v":{"$error":"#N/A"}},{"$f":"EI151*DB_Inputs!EI29/1000","v":0},{"$f":"SUM(DX163:EI163)","v":{"$error":"#N/A"}},null,{"$f":"EL151*DB_Inputs!EL29/1000","v":{"$error":"#N/A"}},{"$f":"EM151*DB_Inputs!EM29/1000","v":{"$error":"#N/A"}},{"$f":"EN151*DB_Inputs!EN29/1000","v":{"$error":"#N/A"}},{"$f":"EO151*DB_Inputs!EO29/1000","v":{"$error":"#N/A"}},{"$f":"EP151*DB_Inputs!EP29/1000","v":{"$error":"#N/A"}},{"$f":"EQ151*DB_Inputs!EQ29/1000","v":{"$error":"#N/A"}},{"$f":"ER151*DB_Inputs!ER29/1000","v":{"$error":"#N/A"}},{"$f":"ES151*DB_Inputs!ES29/1000","v":{"$error":"#N/A"}},{"$f":"ET151*DB_Inputs!ET29/1000","v":{"$error":"#N/A"}},{"$f":"EU151*DB_Inputs!EU29/1000","v":{"$error":"#N/A"}},{"$f":"EV151*DB_Inputs!EV29/1000","v":{"$error":"#N/A"}},{"$f":"EW151*DB_Inputs!EW29/1000","v":0},{"$f":"SUM(EL163:EW163)","v":{"$error":"#N/A"}},null,{"$f":"EZ151*DB_Inputs!EZ29/1000","v":{"$error":"#N/A"}},{"$f":"FA151*DB_Inputs!FA29/1000","v":{"$error":"#N/A"}},{"$f":"FB151*DB_Inputs!FB29/1000","v":{"$error":"#N/A"}},{"$f":"FC151*DB_Inputs!FC29/1000","v":{"$error":"#N/A"}},{"$f":"FD151*DB_Inputs!FD29/1000","v":{"$error":"#N/A"}},{"$f":"FE151*DB_Inputs!FE29/1000","v":{"$error":"#N/A"}},{"$f":"FF151*DB_Inputs!FF29/1000","v":{"$error":"#N/A"}},{"$f":"FG151*DB_Inputs!FG29/1000","v":{"$error":"#N/A"}},{"$f":"FH151*DB_Inputs!FH29/1000","v":{"$error":"#N/A"}},{"$f":"FI151*DB_Inputs!FI29/1000","v":{"$error":"#N/A"}},{"$f":"FJ151*DB_Inputs!FJ29/1000","v":{"$error":"#N/A"}},{"$f":"FK151*DB_Inputs!FK29/1000","v":0},{"$f":"SUM(EZ163:FK163)","v":{"$error":"#N/A"}},null,{"$f":"FN151*DB_Inputs!FN29/1000","v":{"$error":"#N/A"}},{"$f":"FO151*DB_Inputs!FO29/1000","v":{"$error":"#N/A"}},{"$f":"FP151*DB_Inputs!FP29/1000","v":{"$error":"#N/A"}},{"$f":"FQ151*DB_Inputs!FQ29/1000","v":{"$error":"#N/A"}},{"$f":"FR151*DB_Inputs!FR29/1000","v":{"$error":"#N/A"}},{"$f":"FS151*DB_Inputs!FS29/1000","v":{"$error":"#N/A"}},{"$f":"FT151*DB_Inputs!FT29/1000","v":{"$error":"#N/A"}},{"$f":"FU151*DB_Inputs!FU29/1000","v":{"$error":"#N/A"}},{"$f":"FV151*DB_Inputs!FV29/1000","v":{"$error":"#N/A"}},{"$f":"FW151*DB_Inputs!FW29/1000","v":{"$error":"#N/A"}},{"$f":"FX151*DB_Inputs!FX29/1000","v":{"$error":"#N/A"}},{"$f":"FY151*DB_Inputs!FY29/1000","v":0},{"$f":"SUM(FN163:FY163)","v":{"$error":"#N/A"}},null,{"$f":"GB151*DB_Inputs!GB29/1000","v":{"$error":"#N/A"}},{"$f":"GC151*DB_Inputs!GC29/1000","v":{"$error":"#N/A"}},{"$f":"GD151*DB_Inputs!GD29/1000","v":{"$error":"#N/A"}},{"$f":"GE151*DB_Inputs!GE29/1000","v":{"$error":"#N/A"}},{"$f":"GF151*DB_Inputs!GF29/1000","v":{"$error":"#N/A"}},{"$f":"GG151*DB_Inputs!GG29/1000","v":{"$error":"#N/A"}},{"$f":"GH151*DB_Inputs!GH29/1000","v":{"$error":"#N/A"}},{"$f":"GI151*DB_Inputs!GI29/1000","v":{"$error":"#N/A"}},{"$f":"GJ151*DB_Inputs!GJ29/1000","v":{"$error":"#N/A"}},{"$f":"GK151*DB_Inputs!GK29/1000","v":{"$error":"#N/A"}},{"$f":"GL151*DB_Inputs!GL29/1000","v":{"$error":"#N/A"}},{"$f":"GM151*DB_Inputs!GM29/1000","v":0},{"$f":"SUM(GB163:GM163)","v":{"$error":"#N/A"}},null,{"$f":"GP151*DB_Inputs!GP29/1000","v":{"$error":"#N/A"}},{"$f":"GQ151*DB_Inputs!GQ29/1000","v":{"$error":"#N/A"}},{"$f":"GR151*DB_Inputs!GR29/1000","v":{"$error":"#N/A"}},{"$f":"GS151*DB_Inputs!GS29/1000","v":{"$error":"#N/A"}},{"$f":"GT151*DB_Inputs!GT29/1000","v":{"$error":"#N/A"}},{"$f":"GU151*DB_Inputs!GU29/1000","v":{"$error":"#N/A"}},{"$f":"GV151*DB_Inputs!GV29/1000","v":{"$error":"#N/A"}},{"$f":"GW151*DB_Inputs!GW29/1000","v":{"$error":"#N/A"}},{"$f":"GX151*DB_Inputs!GX29/1000","v":{"$error":"#N/A"}},{"$f":"GY151*DB_Inputs!GY29/1000","v":{"$error":"#N/A"}},{"$f":"GZ151*DB_Inputs!GZ29/1000","v":{"$error":"#N/A"}},{"$f":"HA151*DB_Inputs!HA29/1000","v":0},{"$f":"SUM(GP163:HA163)","v":{"$error":"#N/A"}}]
["Flat",{"$f":"SUM(B162:B163)","v":-325.82308336951428},266.36979025803157,6682.789919345727,14011.398463821275,12200.4085832814,6860.8917400517412,-926.32893773111255,-12687.993544858562,-9061.2569113990612,-2830.63424060732,-6335.0239090470359,-361.14486884663938,7493.6530008989248,null,{"$f":"SUM(P162:P163)","v":314.77294899453909},975.09951393121673,7749.4281853536904,14979.844961923036,13085.946712950776,7510.6077166074847,-350.11199629107819,-12474.050092962139,-9039.3422963321955,-2214.7755503465742,-5829.9215763293487,228.33118818150933,14935.829715680917,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AH162:AH163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AV162:AV163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BJ162:BJ163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(BT162:BT163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,{"$f":"SUM(CV162:CV163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,{"$f":"SUM(EL162:EL163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GW162:GW163)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"}]
["Demand Revenue ($000)"]
["Revenue",{"$f":"(DB_Inputs!B31+((DB_Inputs!B31*DB_Inputs!B23)-DB_Inputs!B31))*DB_Inputs!B32/1000","v":3141.6148047578081},{"$f":"(DB_Inputs!C31+((DB_Inputs!C31*DB_Inputs!C23)-DB_Inputs!C31))*DB_Inputs!C32/1000","v":3079.129976045404},{"$f":"(DB_Inputs!D31+((DB_Inputs!D31*DB_Inputs!D23)-DB_Inputs!D31))*DB_Inputs!D32/1000","v":6372.8052510399966},{"$f":"(DB_Inputs!E31+((DB_Inputs!E31*DB_Inputs!E23)-DB_Inputs!E31))*DB_Inputs!E32/1000","v":6890.9398984617228},{"$f":"(DB_Inputs!F31+((DB_Inputs!F31*DB_Inputs!F23)-DB_Inputs!F31))*DB_Inputs!F32/1000","v":3711.2121473559296},{"$f":"(DB_Inputs!G31+((DB_Inputs!G31*DB_Inputs!G23)-DB_Inputs!G31))*DB_Inputs!G32/1000","v":5156.5174332357874},{"$f":"(DB_Inputs!H31+((DB_Inputs!H31*DB_Inputs!H23)-DB_Inputs!H31))*DB_Inputs!H32/1000","v":2841.8368779344059},{"$f":"(DB_Inputs!I31+((DB_Inputs!I31*DB_Inputs!I23)-DB_Inputs!I31))*DB_Inputs!I32/1000","v":2112.3024032310227},{"$f":"(DB_Inputs!J31+((DB_Inputs!J31*DB_Inputs!J23)-DB_Inputs!J31))*DB_Inputs!J32/1000","v":2378.3997053680305},{"$f":"(DB_Inputs!K31+((DB_Inputs!K31*DB_Inputs!K23)-DB_Inputs!K31))*DB_Inputs!K32/1000","v":3478.7386944827031},{"$f":"(DB_Inputs!L31+((DB_Inputs!L31*DB_Inputs!L23)-DB_Inputs!L31))*DB_Inputs!L32/1000","v":5688.5063222437684},{"$f":"(DB_Inputs!M31+((DB_Inputs!M31*DB_Inputs!M23)-DB_Inputs!M31))*DB_Inputs!M32/1000","v":3535.3963549955852},{"$f":"SUM(B166:M166)","v":48387.399869152163},null,{"$f":"(DB_Inputs!P31+((DB_Inputs!P31*DB_Inputs!P23)-DB_Inputs!P31))*DB_Inputs!P32/1000","v":3550.6596721416172},{"$f":"(DB_Inputs!Q31+((DB_Inputs!Q31*DB_Inputs!Q23)-DB_Inputs!Q31))*DB_Inputs!Q32/1000","v":3166.1842599593915},{"$f":"(DB_Inputs!R31+((DB_Inputs!R31*DB_Inputs!R23)-DB_Inputs!R31))*DB_Inputs!R32/1000","v":6143.4904267087231},{"$f":"(DB_Inputs!S31+((DB_Inputs!S31*DB_Inputs!S23)-DB_Inputs!S31))*DB_Inputs!S32/1000","v":7367.9956678094322},{"$f":"(DB_Inputs!T31+((DB_Inputs!T31*DB_Inputs!T23)-DB_Inputs!T31))*DB_Inputs!T32/1000","v":3914.5173540609912},{"$f":"(DB_Inputs!U31+((DB_Inputs!U31*DB_Inputs!U23)-DB_Inputs!U31))*DB_Inputs!U32/1000","v":4349.4114314127446},{"$f":"(DB_Inputs!V31+((DB_Inputs!V31*DB_Inputs!V23)-DB_Inputs!V31))*DB_Inputs!V32/1000","v":3306.3220828563635},{"$f":"(DB_Inputs!W31+((DB_Inputs!W31*DB_Inputs!W23)-DB_Inputs!W31))*DB_Inputs!W32/1000","v":1920.2431324235731},{"$f":"(DB_Inputs!X31+((DB_Inputs!X31*DB_Inputs!X23)-DB_Inputs!X31))*DB_Inputs!X32/1000","v":2163.4589121765243},{"$f":"(DB_Inputs!Y31+((DB_Inputs!Y31*DB_Inputs!Y23)-DB_Inputs!Y31))*DB_Inputs!Y32/1000","v":3981.2640025896676},{"$f":"(DB_Inputs!Z31+((DB_Inputs!Z31*DB_Inputs!Z23)-DB_Inputs!Z31))*DB_Inputs!Z32/1000","v":5398.4605785940412},{"$f":"(DB_Inputs!AA31+((DB_Inputs!AA31*DB_Inputs!AA23)-DB_Inputs!AA31))*DB_Inputs!AA32/1000","v":3464.7999854363334},{"$f":"SUM(P166:AA166)","v":48726.807506169396},null,{"$f":"(DB_Inputs!AD31+((DB_Inputs!AD31*DB_Inputs!AD23)-DB_Inputs!AD31))*DB_Inputs!AD32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AE31+((DB_Inputs!AE31*DB_Inputs!AE23)-DB_Inputs!AE31))*DB_Inputs!AE32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AF31+((DB_Inputs!AF31*DB_Inputs!AF23)-DB_Inputs!AF31))*DB_Inputs!AF32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AG31+((DB_Inputs!AG31*DB_Inputs!AG23)-DB_Inputs!AG31))*DB_Inputs!AG32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AH31+((DB_Inputs!AH31*DB_Inputs!AH23)-DB_Inputs!AH31))*DB_Inputs!AH32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AI31+((DB_Inputs!AI31*DB_Inputs!AI23)-DB_Inputs!AI31))*DB_Inputs!AI32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AJ31+((DB_Inputs!AJ31*DB_Inputs!AJ23)-DB_Inputs!AJ31))*DB_Inputs!AJ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AK31+((DB_Inputs!AK31*DB_Inputs!AK23)-DB_Inputs!AK31))*DB_Inputs!AK32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AL31+((DB_Inputs!AL31*DB_Inputs!AL23)-DB_Inputs!AL31))*DB_Inputs!AL32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AM31+((DB_Inputs!AM31*DB_Inputs!AM23)-DB_Inputs!AM31))*DB_Inputs!AM32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AN31+((DB_Inputs!AN31*DB_Inputs!AN23)-DB_Inputs!AN31))*DB_Inputs!AN32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AO31+((DB_Inputs!AO31*DB_Inputs!AO23)-DB_Inputs!AO31))*DB_Inputs!AO32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AD166:AO166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!AR31+((DB_Inputs!AR31*DB_Inputs!AR23)-DB_Inputs!AR31))*DB_Inputs!AR32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AS31+((DB_Inputs!AS31*DB_Inputs!AS23)-DB_Inputs!AS31))*DB_Inputs!AS32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AT31+((DB_Inputs!AT31*DB_Inputs!AT23)-DB_Inputs!AT31))*DB_Inputs!AT32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AU31+((DB_Inputs!AU31*DB_Inputs!AU23)-DB_Inputs!AU31))*DB_Inputs!AU32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AV31+((DB_Inputs!AV31*DB_Inputs!AV23)-DB_Inputs!AV31))*DB_Inputs!AV32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AW31+((DB_Inputs!AW31*DB_Inputs!AW23)-DB_Inputs!AW31))*DB_Inputs!AW32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AX31+((DB_Inputs!AX31*DB_Inputs!AX23)-DB_Inputs!AX31))*DB_Inputs!AX32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AY31+((DB_Inputs!AY31*DB_Inputs!AY23)-DB_Inputs!AY31))*DB_Inputs!AY32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!AZ31+((DB_Inputs!AZ31*DB_Inputs!AZ23)-DB_Inputs!AZ31))*DB_Inputs!AZ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BA31+((DB_Inputs!BA31*DB_Inputs!BA23)-DB_Inputs!BA31))*DB_Inputs!BA32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BB31+((DB_Inputs!BB31*DB_Inputs!BB23)-DB_Inputs!BB31))*DB_Inputs!BB32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BC31+((DB_Inputs!BC31*DB_Inputs!BC23)-DB_Inputs!BC31))*DB_Inputs!BC32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(AR166:BC166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!BF31+((DB_Inputs!BF31*DB_Inputs!BF23)-DB_Inputs!BF31))*DB_Inputs!BF32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BG31+((DB_Inputs!BG31*DB_Inputs!BG23)-DB_Inputs!BG31))*DB_Inputs!BG32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BH31+((DB_Inputs!BH31*DB_Inputs!BH23)-DB_Inputs!BH31))*DB_Inputs!BH32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BI31+((DB_Inputs!BI31*DB_Inputs!BI23)-DB_Inputs!BI31))*DB_Inputs!BI32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BJ31+((DB_Inputs!BJ31*DB_Inputs!BJ23)-DB_Inputs!BJ31))*DB_Inputs!BJ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BK31+((DB_Inputs!BK31*DB_Inputs!BK23)-DB_Inputs!BK31))*DB_Inputs!BK32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BL31+((DB_Inputs!BL31*DB_Inputs!BL23)-DB_Inputs!BL31))*DB_Inputs!BL32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BM31+((DB_Inputs!BM31*DB_Inputs!BM23)-DB_Inputs!BM31))*DB_Inputs!BM32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BN31+((DB_Inputs!BN31*DB_Inputs!BN23)-DB_Inputs!BN31))*DB_Inputs!BN32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BO31+((DB_Inputs!BO31*DB_Inputs!BO23)-DB_Inputs!BO31))*DB_Inputs!BO32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BP31+((DB_Inputs!BP31*DB_Inputs!BP23)-DB_Inputs!BP31))*DB_Inputs!BP32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BQ31+((DB_Inputs!BQ31*DB_Inputs!BQ23)-DB_Inputs!BQ31))*DB_Inputs!BQ32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BF166:BQ166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!BT31+((DB_Inputs!BT31*DB_Inputs!BT23)-DB_Inputs!BT31))*DB_Inputs!BT32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BU31+((DB_Inputs!BU31*DB_Inputs!BU23)-DB_Inputs!BU31))*DB_Inputs!BU32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BV31+((DB_Inputs!BV31*DB_Inputs!BV23)-DB_Inputs!BV31))*DB_Inputs!BV32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BW31+((DB_Inputs!BW31*DB_Inputs!BW23)-DB_Inputs!BW31))*DB_Inputs!BW32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BX31+((DB_Inputs!BX31*DB_Inputs!BX23)-DB_Inputs!BX31))*DB_Inputs!BX32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BY31+((DB_Inputs!BY31*DB_Inputs!BY23)-DB_Inputs!BY31))*DB_Inputs!BY32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!BZ31+((DB_Inputs!BZ31*DB_Inputs!BZ23)-DB_Inputs!BZ31))*DB_Inputs!BZ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CA31+((DB_Inputs!CA31*DB_Inputs!CA23)-DB_Inputs!CA31))*DB_Inputs!CA32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CB31+((DB_Inputs!CB31*DB_Inputs!CB23)-DB_Inputs!CB31))*DB_Inputs!CB32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CC31+((DB_Inputs!CC31*DB_Inputs!CC23)-DB_Inputs!CC31))*DB_Inputs!CC32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CD31+((DB_Inputs!CD31*DB_Inputs!CD23)-DB_Inputs!CD31))*DB_Inputs!CD32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CE31+((DB_Inputs!CE31*DB_Inputs!CE23)-DB_Inputs!CE31))*DB_Inputs!CE32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(BT166:CE166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!CH31+((DB_Inputs!CH31*DB_Inputs!CH23)-DB_Inputs!CH31))*DB_Inputs!CH32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CI31+((DB_Inputs!CI31*DB_Inputs!CI23)-DB_Inputs!CI31))*DB_Inputs!CI32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CJ31+((DB_Inputs!CJ31*DB_Inputs!CJ23)-DB_Inputs!CJ31))*DB_Inputs!CJ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CK31+((DB_Inputs!CK31*DB_Inputs!CK23)-DB_Inputs!CK31))*DB_Inputs!CK32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CL31+((DB_Inputs!CL31*DB_Inputs!CL23)-DB_Inputs!CL31))*DB_Inputs!CL32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CM31+((DB_Inputs!CM31*DB_Inputs!CM23)-DB_Inputs!CM31))*DB_Inputs!CM32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CN31+((DB_Inputs!CN31*DB_Inputs!CN23)-DB_Inputs!CN31))*DB_Inputs!CN32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CO31+((DB_Inputs!CO31*DB_Inputs!CO23)-DB_Inputs!CO31))*DB_Inputs!CO32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CP31+((DB_Inputs!CP31*DB_Inputs!CP23)-DB_Inputs!CP31))*DB_Inputs!CP32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CQ31+((DB_Inputs!CQ31*DB_Inputs!CQ23)-DB_Inputs!CQ31))*DB_Inputs!CQ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CR31+((DB_Inputs!CR31*DB_Inputs!CR23)-DB_Inputs!CR31))*DB_Inputs!CR32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CS31+((DB_Inputs!CS31*DB_Inputs!CS23)-DB_Inputs!CS31))*DB_Inputs!CS32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CH166:CS166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!CV31+((DB_Inputs!CV31*DB_Inputs!CV23)-DB_Inputs!CV31))*DB_Inputs!CV32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CW31+((DB_Inputs!CW31*DB_Inputs!CW23)-DB_Inputs!CW31))*DB_Inputs!CW32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CX31+((DB_Inputs!CX31*DB_Inputs!CX23)-DB_Inputs!CX31))*DB_Inputs!CX32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CY31+((DB_Inputs!CY31*DB_Inputs!CY23)-DB_Inputs!CY31))*DB_Inputs!CY32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!CZ31+((DB_Inputs!CZ31*DB_Inputs!CZ23)-DB_Inputs!CZ31))*DB_Inputs!CZ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DA31+((DB_Inputs!DA31*DB_Inputs!DA23)-DB_Inputs!DA31))*DB_Inputs!DA32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DB31+((DB_Inputs!DB31*DB_Inputs!DB23)-DB_Inputs!DB31))*DB_Inputs!DB32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DC31+((DB_Inputs!DC31*DB_Inputs!DC23)-DB_Inputs!DC31))*DB_Inputs!DC32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DD31+((DB_Inputs!DD31*DB_Inputs!DD23)-DB_Inputs!DD31))*DB_Inputs!DD32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DE31+((DB_Inputs!DE31*DB_Inputs!DE23)-DB_Inputs!DE31))*DB_Inputs!DE32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DF31+((DB_Inputs!DF31*DB_Inputs!DF23)-DB_Inputs!DF31))*DB_Inputs!DF32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DG31+((DB_Inputs!DG31*DB_Inputs!DG23)-DB_Inputs!DG31))*DB_Inputs!DG32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(CV166:DG166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!DJ31+((DB_Inputs!DJ31*DB_Inputs!DJ23)-DB_Inputs!DJ31))*DB_Inputs!DJ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DK31+((DB_Inputs!DK31*DB_Inputs!DK23)-DB_Inputs!DK31))*DB_Inputs!DK32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DL31+((DB_Inputs!DL31*DB_Inputs!DL23)-DB_Inputs!DL31))*DB_Inputs!DL32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DM31+((DB_Inputs!DM31*DB_Inputs!DM23)-DB_Inputs!DM31))*DB_Inputs!DM32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DN31+((DB_Inputs!DN31*DB_Inputs!DN23)-DB_Inputs!DN31))*DB_Inputs!DN32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DO31+((DB_Inputs!DO31*DB_Inputs!DO23)-DB_Inputs!DO31))*DB_Inputs!DO32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DP31+((DB_Inputs!DP31*DB_Inputs!DP23)-DB_Inputs!DP31))*DB_Inputs!DP32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DQ31+((DB_Inputs!DQ31*DB_Inputs!DQ23)-DB_Inputs!DQ31))*DB_Inputs!DQ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DR31+((DB_Inputs!DR31*DB_Inputs!DR23)-DB_Inputs!DR31))*DB_Inputs!DR32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DS31+((DB_Inputs!DS31*DB_Inputs!DS23)-DB_Inputs!DS31))*DB_Inputs!DS32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DT31+((DB_Inputs!DT31*DB_Inputs!DT23)-DB_Inputs!DT31))*DB_Inputs!DT32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DU31+((DB_Inputs!DU31*DB_Inputs!DU23)-DB_Inputs!DU31))*DB_Inputs!DU32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DJ166:DU166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!DX31+((DB_Inputs!DX31*DB_Inputs!DX23)-DB_Inputs!DX31))*DB_Inputs!DX32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DY31+((DB_Inputs!DY31*DB_Inputs!DY23)-DB_Inputs!DY31))*DB_Inputs!DY32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!DZ31+((DB_Inputs!DZ31*DB_Inputs!DZ23)-DB_Inputs!DZ31))*DB_Inputs!DZ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EA31+((DB_Inputs!EA31*DB_Inputs!EA23)-DB_Inputs!EA31))*DB_Inputs!EA32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EB31+((DB_Inputs!EB31*DB_Inputs!EB23)-DB_Inputs!EB31))*DB_Inputs!EB32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EC31+((DB_Inputs!EC31*DB_Inputs!EC23)-DB_Inputs!EC31))*DB_Inputs!EC32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!ED31+((DB_Inputs!ED31*DB_Inputs!ED23)-DB_Inputs!ED31))*DB_Inputs!ED32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EE31+((DB_Inputs!EE31*DB_Inputs!EE23)-DB_Inputs!EE31))*DB_Inputs!EE32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EF31+((DB_Inputs!EF31*DB_Inputs!EF23)-DB_Inputs!EF31))*DB_Inputs!EF32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EG31+((DB_Inputs!EG31*DB_Inputs!EG23)-DB_Inputs!EG31))*DB_Inputs!EG32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EH31+((DB_Inputs!EH31*DB_Inputs!EH23)-DB_Inputs!EH31))*DB_Inputs!EH32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EI31+((DB_Inputs!EI31*DB_Inputs!EI23)-DB_Inputs!EI31))*DB_Inputs!EI32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(DX166:EI166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!EL31+((DB_Inputs!EL31*DB_Inputs!EL23)-DB_Inputs!EL31))*DB_Inputs!EL32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EM31+((DB_Inputs!EM31*DB_Inputs!EM23)-DB_Inputs!EM31))*DB_Inputs!EM32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EN31+((DB_Inputs!EN31*DB_Inputs!EN23)-DB_Inputs!EN31))*DB_Inputs!EN32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EO31+((DB_Inputs!EO31*DB_Inputs!EO23)-DB_Inputs!EO31))*DB_Inputs!EO32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EP31+((DB_Inputs!EP31*DB_Inputs!EP23)-DB_Inputs!EP31))*DB_Inputs!EP32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EQ31+((DB_Inputs!EQ31*DB_Inputs!EQ23)-DB_Inputs!EQ31))*DB_Inputs!EQ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!ER31+((DB_Inputs!ER31*DB_Inputs!ER23)-DB_Inputs!ER31))*DB_Inputs!ER32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!ES31+((DB_Inputs!ES31*DB_Inputs!ES23)-DB_Inputs!ES31))*DB_Inputs!ES32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!ET31+((DB_Inputs!ET31*DB_Inputs!ET23)-DB_Inputs!ET31))*DB_Inputs!ET32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EU31+((DB_Inputs!EU31*DB_Inputs!EU23)-DB_Inputs!EU31))*DB_Inputs!EU32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EV31+((DB_Inputs!EV31*DB_Inputs!EV23)-DB_Inputs!EV31))*DB_Inputs!EV32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!EW31+((DB_Inputs!EW31*DB_Inputs!EW23)-DB_Inputs!EW31))*DB_Inputs!EW32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EL166:EW166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!EZ31+((DB_Inputs!EZ31*DB_Inputs!EZ23)-DB_Inputs!EZ31))*DB_Inputs!EZ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FA31+((DB_Inputs!FA31*DB_Inputs!FA23)-DB_Inputs!FA31))*DB_Inputs!FA32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FB31+((DB_Inputs!FB31*DB_Inputs!FB23)-DB_Inputs!FB31))*DB_Inputs!FB32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FC31+((DB_Inputs!FC31*DB_Inputs!FC23)-DB_Inputs!FC31))*DB_Inputs!FC32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FD31+((DB_Inputs!FD31*DB_Inputs!FD23)-DB_Inputs!FD31))*DB_Inputs!FD32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FE31+((DB_Inputs!FE31*DB_Inputs!FE23)-DB_Inputs!FE31))*DB_Inputs!FE32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FF31+((DB_Inputs!FF31*DB_Inputs!FF23)-DB_Inputs!FF31))*DB_Inputs!FF32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FG31+((DB_Inputs!FG31*DB_Inputs!FG23)-DB_Inputs!FG31))*DB_Inputs!FG32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FH31+((DB_Inputs!FH31*DB_Inputs!FH23)-DB_Inputs!FH31))*DB_Inputs!FH32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FI31+((DB_Inputs!FI31*DB_Inputs!FI23)-DB_Inputs!FI31))*DB_Inputs!FI32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FJ31+((DB_Inputs!FJ31*DB_Inputs!FJ23)-DB_Inputs!FJ31))*DB_Inputs!FJ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FK31+((DB_Inputs!FK31*DB_Inputs!FK23)-DB_Inputs!FK31))*DB_Inputs!FK32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(EZ166:FK166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!FN31+((DB_Inputs!FN31*DB_Inputs!FN23)-DB_Inputs!FN31))*DB_Inputs!FN32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FO31+((DB_Inputs!FO31*DB_Inputs!FO23)-DB_Inputs!FO31))*DB_Inputs!FO32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FP31+((DB_Inputs!FP31*DB_Inputs!FP23)-DB_Inputs!FP31))*DB_Inputs!FP32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FQ31+((DB_Inputs!FQ31*DB_Inputs!FQ23)-DB_Inputs!FQ31))*DB_Inputs!FQ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FR31+((DB_Inputs!FR31*DB_Inputs!FR23)-DB_Inputs!FR31))*DB_Inputs!FR32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FS31+((DB_Inputs!FS31*DB_Inputs!FS23)-DB_Inputs!FS31))*DB_Inputs!FS32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FT31+((DB_Inputs!FT31*DB_Inputs!FT23)-DB_Inputs!FT31))*DB_Inputs!FT32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FU31+((DB_Inputs!FU31*DB_Inputs!FU23)-DB_Inputs!FU31))*DB_Inputs!FU32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FV31+((DB_Inputs!FV31*DB_Inputs!FV23)-DB_Inputs!FV31))*DB_Inputs!FV32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FW31+((DB_Inputs!FW31*DB_Inputs!FW23)-DB_Inputs!FW31))*DB_Inputs!FW32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FX31+((DB_Inputs!FX31*DB_Inputs!FX23)-DB_Inputs!FX31))*DB_Inputs!FX32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!FY31+((DB_Inputs!FY31*DB_Inputs!FY23)-DB_Inputs!FY31))*DB_Inputs!FY32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(FN166:FY166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!GB31+((DB_Inputs!GB31*DB_Inputs!GB23)-DB_Inputs!GB31))*DB_Inputs!GB32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GC31+((DB_Inputs!GC31*DB_Inputs!GC23)-DB_Inputs!GC31))*DB_Inputs!GC32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GD31+((DB_Inputs!GD31*DB_Inputs!GD23)-DB_Inputs!GD31))*DB_Inputs!GD32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GE31+((DB_Inputs!GE31*DB_Inputs!GE23)-DB_Inputs!GE31))*DB_Inputs!GE32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GF31+((DB_Inputs!GF31*DB_Inputs!GF23)-DB_Inputs!GF31))*DB_Inputs!GF32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GG31+((DB_Inputs!GG31*DB_Inputs!GG23)-DB_Inputs!GG31))*DB_Inputs!GG32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GH31+((DB_Inputs!GH31*DB_Inputs!GH23)-DB_Inputs!GH31))*DB_Inputs!GH32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GI31+((DB_Inputs!GI31*DB_Inputs!GI23)-DB_Inputs!GI31))*DB_Inputs!GI32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GJ31+((DB_Inputs!GJ31*DB_Inputs!GJ23)-DB_Inputs!GJ31))*DB_Inputs!GJ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GK31+((DB_Inputs!GK31*DB_Inputs!GK23)-DB_Inputs!GK31))*DB_Inputs!GK32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GL31+((DB_Inputs!GL31*DB_Inputs!GL23)-DB_Inputs!GL31))*DB_Inputs!GL32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GM31+((DB_Inputs!GM31*DB_Inputs!GM23)-DB_Inputs!GM31))*DB_Inputs!GM32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GB166:GM166)","v":{"$error":"#N/A"}},null,{"$f":"(DB_Inputs!GP31+((DB_Inputs!GP31*DB_Inputs!GP23)-DB_Inputs!GP31))*DB_Inputs!GP32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GQ31+((DB_Inputs!GQ31*DB_Inputs!GQ23)-DB_Inputs!GQ31))*DB_Inputs!GQ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GR31+((DB_Inputs!GR31*DB_Inputs!GR23)-DB_Inputs!GR31))*DB_Inputs!GR32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GS31+((DB_Inputs!GS31*DB_Inputs!GS23)-DB_Inputs!GS31))*DB_Inputs!GS32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GT31+((DB_Inputs!GT31*DB_Inputs!GT23)-DB_Inputs!GT31))*DB_Inputs!GT32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GU31+((DB_Inputs!GU31*DB_Inputs!GU23)-DB_Inputs!GU31))*DB_Inputs!GU32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GV31+((DB_Inputs!GV31*DB_Inputs!GV23)-DB_Inputs!GV31))*DB_Inputs!GV32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GW31+((DB_Inputs!GW31*DB_Inputs!GW23)-DB_Inputs!GW31))*DB_Inputs!GW32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GX31+((DB_Inputs!GX31*DB_Inputs!GX23)-DB_Inputs!GX31))*DB_Inputs!GX32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GY31+((DB_Inputs!GY31*DB_Inputs!GY23)-DB_Inputs!GY31))*DB_Inputs!GY32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!GZ31+((DB_Inputs!GZ31*DB_Inputs!GZ23)-DB_Inputs!GZ31))*DB_Inputs!GZ32/1000","v":{"$error":"#N/A"}},{"$f":"(DB_Inputs!HA31+((DB_Inputs!HA31*DB_Inputs!HA23)-DB_Inputs!HA31))*DB_Inputs!HA32/1000","v":{"$error":"#N/A"}},{"$f":"SUM(GP166:HA166)","v":{"$error":"#N/A"}}]
[]
["Total Revenue"]
["PF customers (CHWM) Sub-Total",{"$f":"Rev.Inputs!B18-Rev.Inputs!B12-Rev.Inputs!B13","v":183248.97366302539},{"$f":"Rev.Inputs!C18-Rev.Inputs!C12-Rev.Inputs!C13","v":183449.89524332041},{"$f":"Rev.Inputs!D18-Rev.Inputs!D12-Rev.Inputs!D13","v":182823.2522241369},{"$f":"Rev.Inputs!E18-Rev.Inputs!E12-Rev.Inputs!E13","v":182499.9823909367},{"$f":"Rev.Inputs!F18-Rev.Inputs!F12-Rev.Inputs!F13","v":182649.42310291433},{"$f":"Rev.Inputs!G18-Rev.Inputs!G12-Rev.Inputs!G13","v":183031.81560285806},{"$f":"Rev.Inputs!H18-Rev.Inputs!H12-Rev.Inputs!H13","v":183116.29021575453},{"$f":"Rev.Inputs!I18-Rev.Inputs!I12-Rev.Inputs!I13","v":180214.7998414289},{"$f":"Rev.Inputs!J18-Rev.Inputs!J12-Rev.Inputs!J13","v":178075.66309465372},{"$f":"Rev.Inputs!K18-Rev.Inputs!K12-Rev.Inputs!K13","v":176749.80526008073},{"$f":"Rev.Inputs!L18-Rev.Inputs!L12-Rev.Inputs!L13","v":177959.30331834799},{"$f":"Rev.Inputs!M18-Rev.Inputs!M12-Rev.Inputs!M13","v":180157.16390937372},{"$f":"SUM(B169:M169)","v":2173976.3678668314},null,{"$f":"Rev.Inputs!P18-Rev.Inputs!P12-Rev.Inputs!P13","v":184661.50919809713},{"$f":"Rev.Inputs!Q18-Rev.Inputs!Q12-Rev.Inputs!Q13","v":184899.06904049087},{"$f":"Rev.Inputs!R18-Rev.Inputs!R12-Rev.Inputs!R13","v":184264.36752661667},{"$f":"Rev.Inputs!S18-Rev.Inputs!S12-Rev.Inputs!S13","v":183929.69060496334},{"$f":"Rev.Inputs!T18-Rev.Inputs!T12-Rev.Inputs!T13","v":184071.2045066694},{"$f":"Rev.Inputs!U18-Rev.Inputs!U12-Rev.Inputs!U13","v":184507.2858659671},{"$f":"Rev.Inputs!V18-Rev.Inputs!V12-Rev.Inputs!V13","v":184540.2635836695},{"$f":"Rev.Inputs!W18-Rev.Inputs!W12-Rev.Inputs!W13","v":181665.31957433958},{"$f":"Rev.Inputs!X18-Rev.Inputs!X12-Rev.Inputs!X13","v":179546.68000231381},{"$f":"Rev.Inputs!Y18-Rev.Inputs!Y12-Rev.Inputs!Y13","v":178139.01086967904},{"$f":"Rev.Inputs!Z18-Rev.Inputs!Z12-Rev.Inputs!Z13","v":179398.02052731745},{"$f":"Rev.Inputs!AA18-Rev.Inputs!AA12-Rev.Inputs!AA13","v":181599.3495648212},{"$f":"SUM(P169:AA169)","v":2191221.7708649449},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD169:AO169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR169:BC169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF169:BQ169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT169:CE169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CH169:CS169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CV169:DG169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ169:DU169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DX169:EI169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EL169:EW169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EZ169:FK169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FN169:FY169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GB169:GM169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GP169:HA169)","v":0}]
[null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Load Shaping Revenue",{"$f":"SUM(B156,B160,B164)*B170","v":-738.28686419246083},-4289.4178497451012,13495.441389345291,28444.92833432123,26546.389435782763,9786.3663255786159,63.755218448318374,-26915.239771573528,-14016.339576364187,2129.1283427328217,-6718.5504914062776,{"$f":"SUM(M156,M160,M164)*M170","v":-4112.7492714094933},{"$f":"SUM(B171:M171)","v":23675.425221518002},null,{"$f":"Rev.Inputs!P12","v":-1443.9376023175628},{"$f":"Rev.Inputs!Q12","v":-5136.5713078960162},{"$f":"Rev.Inputs!R12","v":13456.238157357266},{"$f":"Rev.Inputs!S12","v":29989.282222736067},{"$f":"Rev.Inputs!T12","v":27816.851378642405},{"$f":"Rev.Inputs!U12","v":10278.633363382658},{"$f":"SUM(V156,V160,V164)*V170","v":1851.4682769604694},-26916.63430467248,-11624.303052936088,3855.1561277935025,-4071.3384086000078,-688.51827644894252,{"$f":"SUM(P171:AA171)","v":37366.326574001272},null,{"$f":"SUM(AD156,AD160,AD164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD171:AO171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR156,AR160,AR164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR171:BC171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF156,BF160,BF164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF171:BQ171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT156,BT160,BT164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT171:CE171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH156,CH160,CH164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH171:CS171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV156,CV160,CV164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV171:DG171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ156,DJ160,DJ164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ171:DU171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX156,DX160,DX164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX171:EI171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL156,EL160,EL164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL171:EW171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ156,EZ160,EZ164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ171:FK171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN156,FN160,FN164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN171:FY171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB156,GB160,GB164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB171:GM171)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP156,GP160,GP164)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GP171:HA171)","v":{"$error":"#N/A"}}]
[null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Demand Revenue",{"$f":"B166*B172","v":3141.6148047578081},3079.129976045404,6372.8052510399966,6890.9398984617228,3711.2121473559296,5156.5174332357874,2841.8368779344059,2112.3024032310227,2378.3997053680305,3478.7386944827031,5688.5063222437684,3535.3963549955852,{"$f":"SUM(B173:M173)","v":48387.399869152163},null,{"$f":"P166*P172","v":3550.6596721416172},3166.1842599593915,6143.4904267087231,7367.9956678094322,3914.5173540609912,4349.4114314127446,3306.3220828563635,1920.2431324235731,2163.4589121765243,3981.2640025896676,5398.4605785940412,3464.7999854363334,{"$f":"SUM(P173:AA173)","v":48726.807506169396},null,{"$f":"AD166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD173:AO173)","v":{"$error":"#N/A"}},null,{"$f":"AR166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR173:BC173)","v":{"$error":"#N/A"}},null,{"$f":"BF166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF173:BQ173)","v":{"$error":"#N/A"}},null,{"$f":"BT166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT173:CE173)","v":{"$error":"#N/A"}},null,{"$f":"CH166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH173:CS173)","v":{"$error":"#N/A"}},null,{"$f":"CV166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV173:DG173)","v":{"$error":"#N/A"}},null,{"$f":"DJ166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ173:DU173)","v":{"$error":"#N/A"}},null,{"$f":"DX166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX173:EI173)","v":{"$error":"#N/A"}},null,{"$f":"EL166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL173:EW173)","v":{"$error":"#N/A"}},null,{"$f":"EZ166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ173:FK173)","v":{"$error":"#N/A"}},null,{"$f":"FN166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN173:FY173)","v":{"$error":"#N/A"}},null,{"$f":"GB166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB173:GM173)","v":{"$error":"#N/A"}},null,{"$f":"GP166","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GP173:HA173)","v":{"$error":"#N/A"}}]
["Secondary Sales Revenue",{"$f":"IF(DB_Inputs!B18=0,0,B113)","v":2471.050448279208},{"$f":"IF(DB_Inputs!C18=0,0,C113)","v":4989.6155538122102},{"$f":"IF(DB_Inputs!D18=0,0,D113)","v":0},{"$f":"IF(DB_Inputs!E18=0,0,E113)","v":0},{"$f":"IF(DB_Inputs!F18=0,0,F113)","v":0},{"$f":"IF(DB_Inputs!G18=0,0,G113)","v":0},{"$f":"IF(DB_Inputs!H18=0,0,H113)","v":0},{"$f":"IF(DB_Inputs!I18=0,0,I113)","v":58060.739173021459},{"$f":"IF(DB_Inputs!J18=0,0,J113)","v":86414.753632230218},{"$f":"IF(DB_Inputs!K18=0,0,K113)","v":8347.9454591286722},{"$f":"IF(DB_Inputs!L18=0,0,L113)","v":10204.512702328073},{"$f":"IF(DB_Inputs!M18=0,0,M113)","v":6214.1988044972932},{"$f":"SUM(B174:M174)","v":176702.81577329713},null,{"$f":"IF(DB_Inputs!P18=0,0,P113)","v":4506.2024805375677},{"$f":"IF(DB_Inputs!Q18=0,0,Q113)","v":10404.3873669969},{"$f":"IF(DB_Inputs!R18=0,0,R113)","v":14499.142269805718},{"$f":"IF(DB_Inputs!S18=0,0,S113)","v":28784.845502699103},{"$f":"IF(DB_Inputs!T18=0,0,T113)","v":22994.569011412761},{"$f":"IF(DB_Inputs!U18=0,0,U113)","v":40905.018847143569},{"$f":"IF(DB_Inputs!V18=0,0,V113)","v":86484.914473244222},{"$f":"IF(DB_Inputs!W18=0,0,W113)","v":33509.175782828053},{"$f":"IF(DB_Inputs!X18=0,0,X113)","v":36702.899884517115},{"$f":"IF(DB_Inputs!Y18=0,0,Y113)","v":53568.837756339926},{"$f":"IF(DB_Inputs!Z18=0,0,Z113)","v":27795.315694026111},{"$f":"IF(DB_Inputs!AA18=0,0,AA113)","v":12854.253407449229},{"$f":"SUM(P174:AA174)","v":373009.56247700029},null,{"$f":"AD109","v":{"$error":"#N/A"}},{"$f":"AE109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD174:AO174)","v":{"$error":"#N/A"}},null,{"$f":"AR109","v":{"$error":"#N/A"}},{"$f":"AS109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR174:BC174)","v":{"$error":"#N/A"}},null,{"$f":"BF109","v":{"$error":"#N/A"}},{"$f":"BG109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF174:BQ174)","v":{"$error":"#N/A"}},null,{"$f":"BT109","v":{"$error":"#N/A"}},{"$f":"BU109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT174:CE174)","v":{"$error":"#N/A"}},null,{"$f":"CH109","v":{"$error":"#N/A"}},{"$f":"CI109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH174:CS174)","v":{"$error":"#N/A"}},null,{"$f":"CV109","v":{"$error":"#N/A"}},{"$f":"CW109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV174:DG174)","v":{"$error":"#N/A"}},null,{"$f":"DJ109","v":{"$error":"#N/A"}},{"$f":"DK109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ174:DU174)","v":{"$error":"#N/A"}},null,{"$f":"DX109","v":{"$error":"#N/A"}},{"$f":"DY109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX174:EI174)","v":{"$error":"#N/A"}},null,{"$f":"EL109","v":{"$error":"#N/A"}},{"$f":"EM109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL174:EW174)","v":{"$error":"#N/A"}},null,{"$f":"EZ109","v":{"$error":"#N/A"}},{"$f":"FA109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ174:FK174)","v":{"$error":"#N/A"}},null,{"$f":"FN109","v":{"$error":"#N/A"}},{"$f":"FO109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN174:FY174)","v":{"$error":"#N/A"}},null,{"$f":"GB109","v":{"$error":"#N/A"}},{"$f":"GC109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB174:GM174)","v":{"$error":"#N/A"}},null,{"$f":"GP109","v":{"$error":"#DIV/0!"}},{"$f":"GQ109","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(GP174:HA174)","v":{"$error":"#DIV/0!"}}]
[]
["IP Sales Revenue",{"$f":"Rev.Inputs!B20","v":790.9450066899999},{"$f":"Rev.Inputs!C20","v":779.91080498999997},{"$f":"Rev.Inputs!D20","v":844.28572347999989},{"$f":"Rev.Inputs!E20","v":821.24938192000002},{"$f":"Rev.Inputs!F20","v":725.07556700000009},{"$f":"Rev.Inputs!G20","v":2849.31272734},{"$f":"Rev.Inputs!H20","v":2539.4949244200002},{"$f":"Rev.Inputs!I20","v":2313.8389387299999},{"$f":"Rev.Inputs!J20","v":2220.6963052499996},{"$f":"Rev.Inputs!K20","v":2821.15659753},{"$f":"Rev.Inputs!L20","v":3070.1364485500003},{"$f":"Rev.Inputs!M20","v":2932.3765383200002},{"$f":"SUM(B176:M176)","v":22708.478964220001},null,{"$f":"Rev.Inputs!P20","v":3029.2728708300006},{"$f":"Rev.Inputs!Q20","v":3005.04604488},{"$f":"Rev.Inputs!R20","v":3257.2942275400005},{"$f":"Rev.Inputs!S20","v":3155.9793076799997},{"$f":"Rev.Inputs!T20","v":2817.9620635599995},{"$f":"Rev.Inputs!U20","v":2849.31272734},{"$f":"Rev.Inputs!V20","v":2539.4949244200002},{"$f":"Rev.Inputs!W20","v":2313.8389387299999},{"$f":"Rev.Inputs!X20","v":2220.6963052499996},{"$f":"Rev.Inputs!Y20","v":2821.15659753},{"$f":"Rev.Inputs!Z20","v":3070.1364485500003},{"$f":"Rev.Inputs!AA20","v":2932.3765383200002},{"$f":"SUM(P176:AA176)","v":34012.566994629997},null,{"$f":"AD134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD176:AO176)","v":0},null,{"$f":"AR134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AR176:BC176)","v":0},null,{"$f":"BF134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF176:BQ176)","v":0},null,{"$f":"BT134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT176:CE176)","v":0},null,{"$f":"CH134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH176:CS176)","v":0},null,{"$f":"CV134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CV176:DG176)","v":0},null,{"$f":"DJ134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DJ176:DU176)","v":0},null,{"$f":"DX134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DX176:EI176)","v":0},null,{"$f":"EL134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL176:EW176)","v":0},null,{"$f":"EZ134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EZ176:FK176)","v":0},null,{"$f":"FN134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN176:FY176)","v":0},null,{"$f":"GB134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GB176:GM176)","v":0},null,{"$f":"GP134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GP176:HA176)","v":0}]
["TF Committed Sales",{"$f":"SUM(Rev.Inputs!B25:B27)","v":1987.311779498868},{"$f":"SUM(Rev.Inputs!C25:C27)","v":1971.240067248661},{"$f":"SUM(Rev.Inputs!D25:D27)","v":2045.4306652540615},{"$f":"SUM(Rev.Inputs!E25:E27)","v":1237.0215992413027},{"$f":"SUM(Rev.Inputs!F25:F27)","v":943.49181266940673},{"$f":"SUM(Rev.Inputs!G25:G27)","v":713.74660334385896},{"$f":"SUM(Rev.Inputs!H25:H27)","v":713.74660334385896},{"$f":"SUM(Rev.Inputs!I25:I27)","v":713.74660334385896},{"$f":"SUM(Rev.Inputs!J25:J27)","v":713.74660334385896},{"$f":"SUM(Rev.Inputs!K25:K27)","v":713.74660334385896},{"$f":"SUM(Rev.Inputs!L25:L27)","v":713.74660334385896},{"$f":"SUM(Rev.Inputs!M25:M27)","v":713.74660334385896},13180.722147319317,null,{"$f":"SUM(Rev.Inputs!P25:P27)","v":804.1570604082857},{"$f":"SUM(Rev.Inputs!Q25:Q27)","v":804.1570604082857},{"$f":"SUM(Rev.Inputs!R25:R27)","v":804.1570604082857},{"$f":"SUM(Rev.Inputs!S25:S27)","v":804.1570604082857},{"$f":"SUM(Rev.Inputs!T25:T27)","v":804.1570604082857},{"$f":"SUM(Rev.Inputs!U25:U27)","v":804.1570604082857},{"$f":"SUM(Rev.Inputs!V25:V27)","v":804.1570604082857},{"$f":"SUM(Rev.Inputs!W25:W27)","v":804.1570604082857},{"$f":"SUM(Rev.Inputs!X25:X27)","v":804.1570604082857},{"$f":"SUM(Rev.Inputs!Y25:Y27)","v":804.1570604082857},{"$f":"SUM(Rev.Inputs!Z25:Z27)","v":804.1570604082857},{"$f":"SUM(Rev.Inputs!AA25:AA27)","v":804.1570604082857},9649.884724899428]
["Miscellaneous Revenue",{"$f":"SUM((Rev.Inputs!B19,Rev.Inputs!B22:B23,Rev.Inputs!B28,Rev.Inputs!B31,Rev.Inputs!B33:B36,Rev.Inputs!B38))","v":15482.075730426868},{"$f":"SUM((Rev.Inputs!C19,Rev.Inputs!C22:C23,Rev.Inputs!C28,Rev.Inputs!C31,Rev.Inputs!C33:C36,Rev.Inputs!C38))","v":19031.706697169233},{"$f":"SUM((Rev.Inputs!D19,Rev.Inputs!D22:D23,Rev.Inputs!D28,Rev.Inputs!D31,Rev.Inputs!D33:D36,Rev.Inputs!D38))","v":19846.535691169229},{"$f":"SUM((Rev.Inputs!E19,Rev.Inputs!E22:E23,Rev.Inputs!E28,Rev.Inputs!E31,Rev.Inputs!E33:E36,Rev.Inputs!E38))","v":19247.240929169231},{"$f":"SUM((Rev.Inputs!F19,Rev.Inputs!F22:F23,Rev.Inputs!F28,Rev.Inputs!F31,Rev.Inputs!F33:F36,Rev.Inputs!F38))","v":17722.36333716923},{"$f":"SUM((Rev.Inputs!G19,Rev.Inputs!G22:G23,Rev.Inputs!G28,Rev.Inputs!G31,Rev.Inputs!G33:G36,Rev.Inputs!G38))","v":17181.424780426874},{"$f":"SUM((Rev.Inputs!H19,Rev.Inputs!H22:H23,Rev.Inputs!H28,Rev.Inputs!H31,Rev.Inputs!H33:H36,Rev.Inputs!H38))","v":16462.593080426868},{"$f":"SUM((Rev.Inputs!I19,Rev.Inputs!I22:I23,Rev.Inputs!I28,Rev.Inputs!I31,Rev.Inputs!I33:I36,Rev.Inputs!I38))","v":15412.522736426869},{"$f":"SUM((Rev.Inputs!J19,Rev.Inputs!J22:J23,Rev.Inputs!J28,Rev.Inputs!J31,Rev.Inputs!J33:J36,Rev.Inputs!J38))","v":15271.108180426869},{"$f":"SUM((Rev.Inputs!K19,Rev.Inputs!K22:K23,Rev.Inputs!K28,Rev.Inputs!K31,Rev.Inputs!K33:K36,Rev.Inputs!K38))","v":15177.793224426869},{"$f":"SUM((Rev.Inputs!L19,Rev.Inputs!L22:L23,Rev.Inputs!L28,Rev.Inputs!L31,Rev.Inputs!L33:L36,Rev.Inputs!L38))","v":15046.071372426868},{"$f":"SUM((Rev.Inputs!M19,Rev.Inputs!M22:M23,Rev.Inputs!M28,Rev.Inputs!M31,Rev.Inputs!M33:M36,Rev.Inputs!M38))","v":14477.536383760204},200358.9721434252,null,{"$f":"SUM((Rev.Inputs!P19,Rev.Inputs!P22:P23,Rev.Inputs!P28,Rev.Inputs!P31,Rev.Inputs!P33:P36,Rev.Inputs!P38))","v":11227.706273333333},{"$f":"SUM((Rev.Inputs!Q19,Rev.Inputs!Q22:Q23,Rev.Inputs!Q28,Rev.Inputs!Q31,Rev.Inputs!Q33:Q36,Rev.Inputs!Q38))","v":14853.664740141683},{"$f":"SUM((Rev.Inputs!R19,Rev.Inputs!R22:R23,Rev.Inputs!R28,Rev.Inputs!R31,Rev.Inputs!R33:R36,Rev.Inputs!R38))","v":15648.944058141682},{"$f":"SUM((Rev.Inputs!S19,Rev.Inputs!S22:S23,Rev.Inputs!S28,Rev.Inputs!S31,Rev.Inputs!S33:S36,Rev.Inputs!S38))","v":15768.918426141681},{"$f":"SUM((Rev.Inputs!T19,Rev.Inputs!T22:T23,Rev.Inputs!T28,Rev.Inputs!T31,Rev.Inputs!T33:T36,Rev.Inputs!T38))","v":14365.237102141682},{"$f":"SUM((Rev.Inputs!U19,Rev.Inputs!U22:U23,Rev.Inputs!U28,Rev.Inputs!U31,Rev.Inputs!U33:U36,Rev.Inputs!U38))","v":13740.778233333333},{"$f":"SUM((Rev.Inputs!V19,Rev.Inputs!V22:V23,Rev.Inputs!V28,Rev.Inputs!V31,Rev.Inputs!V33:V36,Rev.Inputs!V38))","v":13066.281553333334},{"$f":"SUM((Rev.Inputs!W19,Rev.Inputs!W22:W23,Rev.Inputs!W28,Rev.Inputs!W31,Rev.Inputs!W33:W36,Rev.Inputs!W38))","v":11952.084277333333},{"$f":"SUM((Rev.Inputs!X19,Rev.Inputs!X22:X23,Rev.Inputs!X28,Rev.Inputs!X31,Rev.Inputs!X33:X36,Rev.Inputs!X38))","v":12006.205673333332},{"$f":"SUM((Rev.Inputs!Y19,Rev.Inputs!Y22:Y23,Rev.Inputs!Y28,Rev.Inputs!Y31,Rev.Inputs!Y33:Y36,Rev.Inputs!Y38))","v":11861.573621333335},{"$f":"SUM((Rev.Inputs!Z19,Rev.Inputs!Z22:Z23,Rev.Inputs!Z28,Rev.Inputs!Z31,Rev.Inputs!Z33:Z36,Rev.Inputs!Z38))","v":11254.557673333335},{"$f":"SUM((Rev.Inputs!AA19,Rev.Inputs!AA22:AA23,Rev.Inputs!AA28,Rev.Inputs!AA31,Rev.Inputs!AA33:AA36,Rev.Inputs!AA38))","v":10923.720513333334},156669.67214523337,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD178:AO178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR178:BC178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BF178:BQ178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT178:CE178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CH178:CS178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CV178:DG178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ178:DU178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DX178:EI178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EL178:EW178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EZ178:FK178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FN178:FY178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GB178:GM178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GP178:HA178)","v":0}]
["Backout Slice True up From the ProForma",{"$f":"B178-Rev.Inputs!B30","v":15482.075730426868},{"$f":"C178-Rev.Inputs!C30","v":19031.706697169233},{"$f":"D178-Rev.Inputs!D30","v":19846.535691169229},{"$f":"E178-Rev.Inputs!E30","v":19247.240929169231},{"$f":"F178-Rev.Inputs!F30","v":17722.36333716923},{"$f":"G178-Rev.Inputs!G30","v":17181.424780426874},{"$f":"H178-Rev.Inputs!H30","v":16462.593080426868},{"$f":"I178-Rev.Inputs!I30","v":15412.522736426869},{"$f":"J178-Rev.Inputs!J30","v":15271.108180426869},{"$f":"K178-Rev.Inputs!K30","v":15177.793224426869},{"$f":"L178-Rev.Inputs!L30","v":15046.071372426868},{"$f":"M178-Rev.Inputs!M30","v":14477.536383760204},200358.9721434252,null,{"$f":"P178-Rev.Inputs!P30","v":11227.706273333333},{"$f":"Q178-Rev.Inputs!Q30","v":14853.664740141683},{"$f":"R178-Rev.Inputs!R30","v":15648.944058141682},{"$f":"S178-Rev.Inputs!S30","v":15768.918426141681},{"$f":"T178-Rev.Inputs!T30","v":14365.237102141682},{"$f":"U178-Rev.Inputs!U30","v":13740.778233333333},{"$f":"V178-Rev.Inputs!V30","v":13066.281553333334},{"$f":"W178-Rev.Inputs!W30","v":11952.084277333333},{"$f":"X178-Rev.Inputs!X30","v":12006.205673333332},{"$f":"Y178-Rev.Inputs!Y30","v":11861.573621333335},{"$f":"Z178-Rev.Inputs!Z30","v":11254.557673333335},{"$f":"AA178-Rev.Inputs!AA30","v":10923.720513333334},156669.67214523337,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Add Back Slice TrueUp this Iteration",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Rev.Inputs!N37-DB_Inputs!N113)*(1-Slice_Pct)","v":-26739.60057896272},-26739.60057896272,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Rev.Inputs!AB37-DB_Inputs!AB113)*(1-Slice_Pct)","v":2994.8256607488138},2994.8256607488138,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Revised Miscellaneous Revenue",{"$f":"SUM(B179:B180)","v":15482.075730426868},{"$f":"SUM(C179:C180)","v":19031.706697169233},19846.535691169229,19247.240929169231,17722.36333716923,17181.424780426874,16462.593080426868,15412.522736426869,15271.108180426869,15177.793224426869,15046.071372426868,-12262.064195202516,173619.37156446249,null,{"$f":"SUM(P179:P180)","v":11227.706273333333},{"$f":"SUM(Q179:Q180)","v":14853.664740141683},15648.944058141682,15768.918426141681,14365.237102141682,13740.778233333333,13066.281553333334,11952.084277333333,12006.205673333332,11861.573621333335,11254.557673333335,13918.546174082148,159664.49780598219,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["4h10c Credit",{"$f":"DB_Inputs!B113","v":8150.2506000000003},{"$f":"DB_Inputs!C113","v":6307.4916000000003},{"$f":"DB_Inputs!D113","v":11634.808800000001},{"$f":"DB_Inputs!E113","v":22139.247100000001},{"$f":"DB_Inputs!F113","v":21714.797299999998},{"$f":"DB_Inputs!G113","v":15847.8194},{"$f":"DB_Inputs!H113","v":10952.2032},{"$f":"DB_Inputs!I113","v":6292.5901999999996},{"$f":"DB_Inputs!J113","v":6292.5901999999996},{"$f":"DB_Inputs!K113","v":8260.0488999999998},{"$f":"DB_Inputs!L113","v":5285.4471000000003},{"$f":"DB_Inputs!M113","v":4902.6679000000004},127779.96230000001,null,{"$f":"DB_Inputs!P113","v":9333.8664000000008},{"$f":"DB_Inputs!Q113","v":7734.6214},{"$f":"DB_Inputs!R113","v":11643.4558},{"$f":"DB_Inputs!S113","v":8386.3078999999998},{"$f":"DB_Inputs!T113","v":6175.8069999999998},{"$f":"DB_Inputs!U113","v":6175.8069999999998},{"$f":"DB_Inputs!V113","v":6175.8069999999998},{"$f":"DB_Inputs!W113","v":6175.8069999999998},{"$f":"DB_Inputs!X113","v":6175.8069999999998},{"$f":"DB_Inputs!Y113","v":6175.8069999999998},{"$f":"DB_Inputs!Z113","v":6175.8069999999998},{"$f":"DB_Inputs!AA113","v":7320.5312999999996},87649.431800000006,null,{"$f":"DB_Inputs!AD113","v":9788.77},{"$f":"DB_Inputs!AE113","v":9789.6373000000003},{"$f":"DB_Inputs!AF113","v":6532.1688000000004},{"$f":"DB_Inputs!AG113","v":6533.0361000000003},{"$f":"DB_Inputs!AH113","v":11392.5954},{"$f":"DB_Inputs!AI113","v":11393.4627},{"$f":"DB_Inputs!AJ113","v":9633.76},{"$f":"DB_Inputs!AK113","v":9634.6273000000001},{"$f":"DB_Inputs!AL113","v":6191.4835000000003},{"$f":"DB_Inputs!AM113","v":6192.3507},{"$f":"DB_Inputs!AN113","v":6191.4835000000003},{"$f":"DB_Inputs!AO113","v":6192.3507},99465.725999999995,null,{"$f":"DB_Inputs!AR113","v":6191.4835000000003},{"$f":"DB_Inputs!AS113","v":6192.3507},{"$f":"DB_Inputs!AT113","v":6191.4835000000003},{"$f":"DB_Inputs!AU113","v":6192.3507},{"$f":"DB_Inputs!AV113","v":6191.4835000000003},{"$f":"DB_Inputs!AW113","v":6192.3507},{"$f":"DB_Inputs!AX113","v":6191.4835000000003},{"$f":"DB_Inputs!AY113","v":6192.3507},{"$f":"DB_Inputs!AZ113","v":6191.4835000000003},{"$f":"DB_Inputs!BA113","v":6192.3507},{"$f":"DB_Inputs!BB113","v":8006.3693000000003},{"$f":"DB_Inputs!BC113","v":8007.2366000000002},77932.776900000012,null,{"$f":"DB_Inputs!BF113","v":8570.1951584562794},{"$f":"DB_Inputs!BG113","v":5977.0938421701685},{"$f":"DB_Inputs!BH113","v":13865.485893920557},{"$f":"DB_Inputs!BI113","v":24085.159533994683},{"$f":"DB_Inputs!BJ113","v":23958.6787757243},{"$f":"DB_Inputs!BK113","v":18071.311715452601},{"$f":"DB_Inputs!BL113","v":12567.413248455439},{"$f":"DB_Inputs!BM113","v":6306.3540911083328},{"$f":"DB_Inputs!BN113","v":6306.3540911083328},{"$f":"DB_Inputs!BO113","v":8651.2699400349065},{"$f":"DB_Inputs!BP113","v":5611.1003327875624},{"$f":"DB_Inputs!BQ113","v":4814.7582471776686},138785.17487039085,null,{"$f":"DB_Inputs!BT113","v":8570.1951584562794},{"$f":"DB_Inputs!BU113","v":5977.0938421701685},{"$f":"DB_Inputs!BV113","v":13865.485893920557},{"$f":"DB_Inputs!BW113","v":24085.159533994683},{"$f":"DB_Inputs!BX113","v":23958.6787757243},{"$f":"DB_Inputs!BY113","v":18071.311715452601},{"$f":"DB_Inputs!BZ113","v":12567.413248455439},{"$f":"DB_Inputs!CA113","v":6306.3540911083328},{"$f":"DB_Inputs!CB113","v":6306.3540911083328},{"$f":"DB_Inputs!CC113","v":8651.2699400349065},{"$f":"DB_Inputs!CD113","v":5611.1003327875624},{"$f":"DB_Inputs!CE113","v":4814.7582471776686},138785.17487039085,null,{"$f":"DB_Inputs!CH113","v":8570.1951584562794},{"$f":"DB_Inputs!CI113","v":5977.0938421701685},{"$f":"DB_Inputs!CJ113","v":13865.485893920557},{"$f":"DB_Inputs!CK113","v":24085.159533994683},{"$f":"DB_Inputs!CL113","v":23958.6787757243},{"$f":"DB_Inputs!CM113","v":18071.311715452601},{"$f":"DB_Inputs!CN113","v":12567.413248455439},{"$f":"DB_Inputs!CO113","v":6306.3540911083328},{"$f":"DB_Inputs!CP113","v":6306.3540911083328},{"$f":"DB_Inputs!CQ113","v":8651.2699400349065},{"$f":"DB_Inputs!CR113","v":5611.1003327875624},{"$f":"DB_Inputs!CS113","v":4814.7582471776686},138785.17487039085,null,{"$f":"DB_Inputs!CV113","v":8570.1951584562794},{"$f":"DB_Inputs!CW113","v":5977.0938421701685},{"$f":"DB_Inputs!CX113","v":13865.485893920557},{"$f":"DB_Inputs!CY113","v":24085.159533994683},{"$f":"DB_Inputs!CZ113","v":23958.6787757243},{"$f":"DB_Inputs!DA113","v":18071.311715452601},{"$f":"DB_Inputs!DB113","v":12567.413248455439},{"$f":"DB_Inputs!DC113","v":6306.3540911083328},{"$f":"DB_Inputs!DD113","v":6306.3540911083328},{"$f":"DB_Inputs!DE113","v":8651.2699400349065},{"$f":"DB_Inputs!DF113","v":5611.1003327875624},{"$f":"DB_Inputs!DG113","v":4814.7582471776686},138785.17487039085,null,{"$f":"DB_Inputs!DJ113","v":8570.1951584562794},{"$f":"DB_Inputs!DK113","v":5977.0938421701685},{"$f":"DB_Inputs!DL113","v":13865.485893920557},{"$f":"DB_Inputs!DM113","v":24085.159533994683},{"$f":"DB_Inputs!DN113","v":23958.6787757243},{"$f":"DB_Inputs!DO113","v":18071.311715452601},{"$f":"DB_Inputs!DP113","v":12567.413248455439},{"$f":"DB_Inputs!DQ113","v":6306.3540911083328},{"$f":"DB_Inputs!DR113","v":6306.3540911083328},{"$f":"DB_Inputs!DS113","v":8651.2699400349065},{"$f":"DB_Inputs!DT113","v":5611.1003327875624},{"$f":"DB_Inputs!DU113","v":4814.7582471776686},138785.17487039085,null,{"$f":"DB_Inputs!DX113","v":8570.1951584562794},{"$f":"DB_Inputs!DY113","v":5977.0938421701685},{"$f":"DB_Inputs!DZ113","v":13865.485893920557},{"$f":"DB_Inputs!EA113","v":24085.159533994683},{"$f":"DB_Inputs!EB113","v":23958.6787757243},{"$f":"DB_Inputs!EC113","v":18071.311715452601},{"$f":"DB_Inputs!ED113","v":12567.413248455439},{"$f":"DB_Inputs!EE113","v":6306.3540911083328},{"$f":"DB_Inputs!EF113","v":6306.3540911083328},{"$f":"DB_Inputs!EG113","v":8651.2699400349065},{"$f":"DB_Inputs!EH113","v":5611.1003327875624},{"$f":"DB_Inputs!EI113","v":4814.7582471776686},138785.17487039085,null,{"$f":"DB_Inputs!EL113","v":8570.1951584562794},{"$f":"DB_Inputs!EM113","v":5977.0938421701685},{"$f":"DB_Inputs!EN113","v":13865.485893920557},{"$f":"DB_Inputs!EO113","v":24085.159533994683},{"$f":"DB_Inputs!EP113","v":23958.6787757243},{"$f":"DB_Inputs!EQ113","v":18071.311715452601},{"$f":"DB_Inputs!ER113","v":12567.413248455439},{"$f":"DB_Inputs!ES113","v":6306.3540911083328},{"$f":"DB_Inputs!ET113","v":6306.3540911083328},{"$f":"DB_Inputs!EU113","v":8651.2699400349065},{"$f":"DB_Inputs!EV113","v":5611.1003327875624},{"$f":"DB_Inputs!EW113","v":4814.7582471776686},138785.17487039085,null,{"$f":"DB_Inputs!EZ113","v":8570.1951584562794},{"$f":"DB_Inputs!FA113","v":5977.0938421701685},{"$f":"DB_Inputs!FB113","v":13865.485893920557},{"$f":"DB_Inputs!FC113","v":24085.159533994683},{"$f":"DB_Inputs!FD113","v":23958.6787757243},{"$f":"DB_Inputs!FE113","v":18071.311715452601},{"$f":"DB_Inputs!FF113","v":12567.413248455439},{"$f":"DB_Inputs!FG113","v":6306.3540911083328},{"$f":"DB_Inputs!FH113","v":6306.3540911083328},{"$f":"DB_Inputs!FI113","v":8651.2699400349065},{"$f":"DB_Inputs!FJ113","v":5611.1003327875624},{"$f":"DB_Inputs!FK113","v":4814.7582471776686},138785.17487039085,null,{"$f":"DB_Inputs!FN113","v":8570.1951584562794},{"$f":"DB_Inputs!FO113","v":5977.0938421701685},{"$f":"DB_Inputs!FP113","v":13865.485893920557},{"$f":"DB_Inputs!FQ113","v":24085.159533994683},{"$f":"DB_Inputs!FR113","v":23958.6787757243},{"$f":"DB_Inputs!FS113","v":18071.311715452601},{"$f":"DB_Inputs!FT113","v":12567.413248455439},{"$f":"DB_Inputs!FU113","v":6306.3540911083328},{"$f":"DB_Inputs!FV113","v":6306.3540911083328},{"$f":"DB_Inputs!FW113","v":8651.2699400349065},{"$f":"DB_Inputs!FX113","v":5611.1003327875624},{"$f":"DB_Inputs!FY113","v":4814.7582471776686},138785.17487039085,null,{"$f":"DB_Inputs!GB113","v":8570.1951584562794},{"$f":"DB_Inputs!GC113","v":5977.0938421701685},{"$f":"DB_Inputs!GD113","v":13865.485893920557},{"$f":"DB_Inputs!GE113","v":24085.159533994683},{"$f":"DB_Inputs!GF113","v":23958.6787757243},{"$f":"DB_Inputs!GG113","v":18071.311715452601},{"$f":"DB_Inputs!GH113","v":12567.413248455439},{"$f":"DB_Inputs!GI113","v":6306.3540911083328},{"$f":"DB_Inputs!GJ113","v":6306.3540911083328},{"$f":"DB_Inputs!GK113","v":8651.2699400349065},{"$f":"DB_Inputs!GL113","v":5611.1003327875624},{"$f":"DB_Inputs!GM113","v":4814.7582471776686},138785.17487039085,null,{"$f":"DB_Inputs!GP113","v":8570.1951584562794},{"$f":"DB_Inputs!GQ113","v":5977.0938421701685},{"$f":"DB_Inputs!GR113","v":13865.485893920557},{"$f":"DB_Inputs!GS113","v":24085.159533994683},{"$f":"DB_Inputs!GT113","v":23958.6787757243},{"$f":"DB_Inputs!GU113","v":18071.311715452601},{"$f":"DB_Inputs!GV113","v":12567.413248455439},{"$f":"DB_Inputs!GW113","v":6306.3540911083328},{"$f":"DB_Inputs!GX113","v":6306.3540911083328},{"$f":"DB_Inputs!GY113","v":8651.2699400349065},{"$f":"DB_Inputs!GZ113","v":5611.1003327875624},{"$f":"DB_Inputs!HA113","v":4814.7582471776686},138785.17487039085]
["Total Revenue",{"$f":"SUM(B169,B171,B173:B174,B176:B177,B181:B182)","v":214533.93516848571},{"$f":"SUM(C169,C171,C173:C174,C176:C177,C181:C182)","v":215319.57209284083},237062.5597444255,261280.6096340502,254012.75270289165,234567.00287278323,216689.92012032797,238205.30012460862,277350.61814490851,217678.36308172566,211249.17337583427,182080.73664391844,2760030.5437068008,null,{"$f":"SUM(P169,P171,P173:P174,P176:P177,P181:P182)","v":215669.43635303038},{"$f":"SUM(Q169,Q171,Q173:Q174,Q176:Q177,Q181:Q182)","v":219730.55860498111},249717.08952657832,278187.17669243796,262960.30547689553,263610.40452898771,298768.70895489212,211423.9914613904,227995.60178506296,261206.96303567378,229825.11657362923,222205.49575406828,2941300.8487476269,null,{"$f":"SUM(AD169,AD171,AD173:AD174,AD176,AD181:AD182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(AR169,AR171,AR173:AR174,AR176,AR181:AR182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(BF169,BF171,BF173:BF174,BF176,BF181:BF182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(BT169,BT171,BT173:BT174,BT176,BT181:BT182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(CH169,CH171,CH173:CH174,CH176,CH181:CH182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(CV169,CV171,CV173:CV174,CV176,CV181:CV182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(DJ169,DJ171,DJ173:DJ174,DJ176,DJ181:DJ182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(DX169,DX171,DX173:DX174,DX176,DX181:DX182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(EL169,EL171,EL173:EL174,EL176,EL181:EL182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(EZ169,EZ171,EZ173:EZ174,EZ176,EZ181:EZ182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(FN169,FN171,FN173:FN174,FN176,FN181:FN182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(GB169,GB171,GB173:GB174,GB176,GB181:GB182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(GP169,GP171,GP173:GP174,GP176,GP181:GP182)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Total Expense"]
["Balancing Purchase Expense",{"$f":"IF(DB_Inputs!B18=0,0,B125)","v":3862.4936005283512},{"$f":"IF(DB_Inputs!C18=0,0,C125)","v":2729.7356381129812},{"$f":"IF(DB_Inputs!D18=0,0,D125)","v":9123.963543421929},{"$f":"IF(DB_Inputs!E18=0,0,E125)","v":29251.538303263689},{"$f":"IF(DB_Inputs!F18=0,0,F125)","v":17458.093613520719},{"$f":"IF(DB_Inputs!G18=0,0,G125)","v":6193.5185459588211},{"$f":"IF(DB_Inputs!H18=0,0,H125)","v":23875.821579517426},{"$f":"IF(DB_Inputs!I18=0,0,I125)","v":0},{"$f":"IF(DB_Inputs!J18=0,0,J125)","v":0},{"$f":"IF(DB_Inputs!K18=0,0,K125)","v":6194.9694831689221},{"$f":"IF(DB_Inputs!L18=0,0,L125)","v":3747.176181006364},{"$f":"IF(DB_Inputs!M18=0,0,M125)","v":4449.2261543538616},{"$f":"SUM(B186:M186)","v":106886.53664285308},null,{"$f":"IF(DB_Inputs!P18=0,0,P125)","v":2320.5757189190581},{"$f":"IF(DB_Inputs!Q18=0,0,Q125)","v":1303.0241138275967},{"$f":"IF(DB_Inputs!R18=0,0,R125)","v":3162.9881653873513},{"$f":"IF(DB_Inputs!S18=0,0,S125)","v":994.66655961160438},{"$f":"IF(DB_Inputs!T18=0,0,T125)","v":0},{"$f":"IF(DB_Inputs!U18=0,0,U125)","v":0},{"$f":"IF(DB_Inputs!V18=0,0,V125)","v":0},{"$f":"IF(DB_Inputs!W18=0,0,W125)","v":0},{"$f":"IF(DB_Inputs!X18=0,0,X125)","v":0},{"$f":"IF(DB_Inputs!Y18=0,0,Y125)","v":0},{"$f":"IF(DB_Inputs!Z18=0,0,Z125)","v":0},{"$f":"IF(DB_Inputs!AA18=0,0,AA125)","v":1473.7243412903354},{"$f":"SUM(P186:AA186)","v":9254.9788990359448},null,{"$f":"AD125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD186:AO186)","v":{"$error":"#N/A"}},null,{"$f":"AR125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR186:BC186)","v":{"$error":"#N/A"}},null,{"$f":"BF125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF186:BQ186)","v":{"$error":"#N/A"}},null,{"$f":"BT125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT186:CE186)","v":{"$error":"#N/A"}},null,{"$f":"CH125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH186:CS186)","v":{"$error":"#N/A"}},null,{"$f":"CV125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV186:DG186)","v":{"$error":"#N/A"}},null,{"$f":"DJ125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ186:DU186)","v":{"$error":"#N/A"}},null,{"$f":"DX125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX186:EI186)","v":{"$error":"#N/A"}},null,{"$f":"EL125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL186:EW186)","v":{"$error":"#N/A"}},null,{"$f":"EZ125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ186:FK186)","v":{"$error":"#N/A"}},null,{"$f":"FN125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN186:FY186)","v":{"$error":"#N/A"}},null,{"$f":"GB125","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB186:GM186)","v":{"$error":"#N/A"}},null,{"$f":"GP125","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(GP186:HA186)","v":{"$error":"#DIV/0!"}}]
["Transmission Re-Dispatch",{"$f":"Rev.Inputs!B46","v":18.75},{"$f":"Rev.Inputs!C46","v":18.75},{"$f":"Rev.Inputs!D46","v":18.75},{"$f":"Rev.Inputs!E46","v":18.75},{"$f":"Rev.Inputs!F46","v":18.75},{"$f":"Rev.Inputs!G46","v":18.75},{"$f":"Rev.Inputs!H46","v":18.75},{"$f":"Rev.Inputs!I46","v":18.75},{"$f":"Rev.Inputs!J46","v":18.75},{"$f":"Rev.Inputs!K46","v":18.75},{"$f":"Rev.Inputs!L46","v":18.75},{"$f":"Rev.Inputs!M46","v":18.75},{"$f":"SUM(B187:M187)","v":225},null,{"$f":"Rev.Inputs!P46","v":18.75},{"$f":"Rev.Inputs!Q46","v":18.75},{"$f":"Rev.Inputs!R46","v":18.75},{"$f":"Rev.Inputs!S46","v":18.75},{"$f":"Rev.Inputs!T46","v":18.75},{"$f":"Rev.Inputs!U46","v":18.75},{"$f":"Rev.Inputs!V46","v":18.75},{"$f":"Rev.Inputs!W46","v":18.75},{"$f":"Rev.Inputs!X46","v":18.75},{"$f":"Rev.Inputs!Y46","v":18.75},{"$f":"Rev.Inputs!Z46","v":18.75},{"$f":"Rev.Inputs!AA46","v":18.75},{"$f":"SUM(P187:AA187)","v":225}]
["TF Committed Purchases",{"$f":"SUM(Rev.Inputs!B47:B49)","v":3468.32},{"$f":"SUM(Rev.Inputs!C47:C49)","v":3357.89},{"$f":"SUM(Rev.Inputs!D47:D49)","v":3451.96},{"$f":"SUM(Rev.Inputs!E47:E49)","v":3468.32},{"$f":"SUM(Rev.Inputs!F47:F49)","v":3141.12},{"$f":"SUM(Rev.Inputs!G47:G49)","v":3480.59},{"$f":"SUM(Rev.Inputs!H47:H49)","v":2948.2},{"$f":"SUM(Rev.Inputs!I47:I49)","v":3056.3119999999999},{"$f":"SUM(Rev.Inputs!J47:J49)","v":3007.232},{"$f":"SUM(Rev.Inputs!K47:K49)","v":2997.28},{"$f":"SUM(Rev.Inputs!L47:L49)","v":3115.3440000000001},{"$f":"SUM(Rev.Inputs!M47:M49)","v":2889.1680000000001},{"$f":"SUM(B188:M188)","v":38381.735999999997},null,{"$f":"SUM(Rev.Inputs!P47:P49)","v":3484.68},{"$f":"SUM(Rev.Inputs!Q47:Q49)","v":3357.89},{"$f":"SUM(Rev.Inputs!R47:R49)","v":3451.96},{"$f":"SUM(Rev.Inputs!S47:S49)","v":3468.32},{"$f":"SUM(Rev.Inputs!T47:T49)","v":3141.12},{"$f":"SUM(Rev.Inputs!U47:U49)","v":3464.23},{"$f":"SUM(Rev.Inputs!V47:V49)","v":3007.232},{"$f":"SUM(Rev.Inputs!W47:W49)","v":3056.3119999999999},{"$f":"SUM(Rev.Inputs!X47:X49)","v":2948.2},{"$f":"SUM(Rev.Inputs!Y47:Y49)","v":3056.3119999999999},{"$f":"SUM(Rev.Inputs!Z47:Z49)","v":3115.3440000000001},{"$f":"SUM(Rev.Inputs!AA47:AA49)","v":2889.1680000000001},{"$f":"SUM(P188:AA188)","v":38440.767999999996}]
["Variable Wind Expense",{"$f":"IF(DB_Inputs!B19=0,DB_Inputs!B110,DB_Inputs!B109)","v":563.96562445724055},{"$f":"IF(DB_Inputs!C19=0,DB_Inputs!C110,DB_Inputs!C109)","v":2494.5038095171831},{"$f":"IF(DB_Inputs!D19=0,DB_Inputs!D110,DB_Inputs!D109)","v":1447.2403424953782},{"$f":"IF(DB_Inputs!E19=0,DB_Inputs!E110,DB_Inputs!E109)","v":1253.6209074858564},{"$f":"IF(DB_Inputs!F19=0,DB_Inputs!F110,DB_Inputs!F109)","v":1300.5180310963201},{"$f":"IF(DB_Inputs!G19=0,DB_Inputs!G110,DB_Inputs!G109)","v":2907.0685669736476},{"$f":"IF(DB_Inputs!H19=0,DB_Inputs!H110,DB_Inputs!H109)","v":2776.0293254061585},{"$f":"IF(DB_Inputs!I19=0,DB_Inputs!I110,DB_Inputs!I109)","v":2843.8111709073919},{"$f":"IF(DB_Inputs!J19=0,DB_Inputs!J110,DB_Inputs!J109)","v":3662.0997083152047},{"$f":"IF(DB_Inputs!K19=0,DB_Inputs!K110,DB_Inputs!K109)","v":2565.5674488281743},{"$f":"IF(DB_Inputs!L19=0,DB_Inputs!L110,DB_Inputs!L109)","v":1312.9931907595887},{"$f":"IF(DB_Inputs!M19=0,DB_Inputs!M110,DB_Inputs!M109)","v":1536.0867367647745},24663.504863006914,null,{"$f":"IF(DB_Inputs!P19=0,DB_Inputs!P110,DB_Inputs!P109)","v":771.93118458572133},{"$f":"IF(DB_Inputs!Q19=0,DB_Inputs!Q110,DB_Inputs!Q109)","v":1874.7110596524724},{"$f":"IF(DB_Inputs!R19=0,DB_Inputs!R110,DB_Inputs!R109)","v":1612.1451918249127},{"$f":"IF(DB_Inputs!S19=0,DB_Inputs!S110,DB_Inputs!S109)","v":1563.5250136480638},{"$f":"IF(DB_Inputs!T19=0,DB_Inputs!T110,DB_Inputs!T109)","v":929.00404059337529},{"$f":"IF(DB_Inputs!U19=0,DB_Inputs!U110,DB_Inputs!U109)","v":3963.9059772386331},{"$f":"IF(DB_Inputs!V19=0,DB_Inputs!V110,DB_Inputs!V109)","v":2117.7479146579221},{"$f":"IF(DB_Inputs!W19=0,DB_Inputs!W110,DB_Inputs!W109)","v":2190.726647624092},{"$f":"IF(DB_Inputs!X19=0,DB_Inputs!X110,DB_Inputs!X109)","v":3776.2795199131665},{"$f":"IF(DB_Inputs!Y19=0,DB_Inputs!Y110,DB_Inputs!Y109)","v":1734.3424330255868},{"$f":"IF(DB_Inputs!Z19=0,DB_Inputs!Z110,DB_Inputs!Z109)","v":1553.3759617729615},{"$f":"IF(DB_Inputs!AA19=0,DB_Inputs!AA110,DB_Inputs!AA109)","v":1653.7574084216049},{"$f":"SUM(P189:AA189)","v":23741.452352958513},null,{"$f":"IF(DB_Inputs!AD19=0,DB_Inputs!AD110,DB_Inputs!AD109)","v":3760.6564895538695},{"$f":"IF(DB_Inputs!AE19=0,DB_Inputs!AE110,DB_Inputs!AE109)","v":1822.5486093081192},{"$f":"IF(DB_Inputs!AF19=0,DB_Inputs!AF110,DB_Inputs!AF109)","v":3210.7082496147395},{"$f":"IF(DB_Inputs!AG19=0,DB_Inputs!AG110,DB_Inputs!AG109)","v":3150.9312482614737},{"$f":"IF(DB_Inputs!AH19=0,DB_Inputs!AH110,DB_Inputs!AH109)","v":1987.5816891118336},{"$f":"IF(DB_Inputs!AI19=0,DB_Inputs!AI110,DB_Inputs!AI109)","v":5575.8555477452128},{"$f":"IF(DB_Inputs!AJ19=0,DB_Inputs!AJ110,DB_Inputs!AJ109)","v":2611.4067899683914},{"$f":"IF(DB_Inputs!AK19=0,DB_Inputs!AK110,DB_Inputs!AK109)","v":2464.8751648156699},{"$f":"IF(DB_Inputs!AL19=0,DB_Inputs!AL110,DB_Inputs!AL109)","v":2262.6697291925552},{"$f":"IF(DB_Inputs!AM19=0,DB_Inputs!AM110,DB_Inputs!AM109)","v":1409.3833693697136},{"$f":"IF(DB_Inputs!AN19=0,DB_Inputs!AN110,DB_Inputs!AN109)","v":2552.3271613664028},{"$f":"IF(DB_Inputs!AO19=0,DB_Inputs!AO110,DB_Inputs!AO109)","v":3046.5971590695203},33855.541207377501,null,{"$f":"IF(DB_Inputs!AR19=0,DB_Inputs!AR110,DB_Inputs!AR109)","v":3691.4082991614632},{"$f":"IF(DB_Inputs!AS19=0,DB_Inputs!AS110,DB_Inputs!AS109)","v":2234.845663279089},{"$f":"IF(DB_Inputs!AT19=0,DB_Inputs!AT110,DB_Inputs!AT109)","v":2995.2120171929796},{"$f":"IF(DB_Inputs!AU19=0,DB_Inputs!AU110,DB_Inputs!AU109)","v":2844.8380846425498},{"$f":"IF(DB_Inputs!AV19=0,DB_Inputs!AV110,DB_Inputs!AV109)","v":2657.2627625718783},{"$f":"IF(DB_Inputs!AW19=0,DB_Inputs!AW110,DB_Inputs!AW109)","v":4240.460781820133},{"$f":"IF(DB_Inputs!AX19=0,DB_Inputs!AX110,DB_Inputs!AX109)","v":2517.588121138087},{"$f":"IF(DB_Inputs!AY19=0,DB_Inputs!AY110,DB_Inputs!AY109)","v":2779.9770171208916},{"$f":"IF(DB_Inputs!AZ19=0,DB_Inputs!AZ110,DB_Inputs!AZ109)","v":2082.2383268015951},{"$f":"IF(DB_Inputs!BA19=0,DB_Inputs!BA110,DB_Inputs!BA109)","v":1418.9039783072405},{"$f":"IF(DB_Inputs!BB19=0,DB_Inputs!BB110,DB_Inputs!BB109)","v":2869.3775431825429},{"$f":"IF(DB_Inputs!BC19=0,DB_Inputs!BC110,DB_Inputs!BC109)","v":3461.8111595715623},{"$f":"SUM(AR189:BC189)","v":33793.923754790012},null,{"$f":"IF(DB_Inputs!BF19=0,DB_Inputs!BF110,DB_Inputs!BF109)","v":4199.8281312060444},{"$f":"IF(DB_Inputs!BG19=0,DB_Inputs!BG110,DB_Inputs!BG109)","v":2338.4988823665899},{"$f":"IF(DB_Inputs!BH19=0,DB_Inputs!BH110,DB_Inputs!BH109)","v":4213.4700646441242},{"$f":"IF(DB_Inputs!BI19=0,DB_Inputs!BI110,DB_Inputs!BI109)","v":3019.1385170213575},{"$f":"IF(DB_Inputs!BJ19=0,DB_Inputs!BJ110,DB_Inputs!BJ109)","v":2568.8193787867499},{"$f":"IF(DB_Inputs!BK19=0,DB_Inputs!BK110,DB_Inputs!BK109)","v":4134.2579793029481},{"$f":"IF(DB_Inputs!BL19=0,DB_Inputs!BL110,DB_Inputs!BL109)","v":3167.6068610027537},{"$f":"IF(DB_Inputs!BM19=0,DB_Inputs!BM110,DB_Inputs!BM109)","v":3005.1295791713833},{"$f":"IF(DB_Inputs!BN19=0,DB_Inputs!BN110,DB_Inputs!BN109)","v":2236.101319897879},{"$f":"IF(DB_Inputs!BO19=0,DB_Inputs!BO110,DB_Inputs!BO109)","v":1387.2689365489184},{"$f":"IF(DB_Inputs!BP19=0,DB_Inputs!BP110,DB_Inputs!BP109)","v":3066.0903240826055},{"$f":"IF(DB_Inputs!BQ19=0,DB_Inputs!BQ110,DB_Inputs!BQ109)","v":3208.7825551103965},{"$f":"SUM(BF189:BQ189)","v":36544.992529141746},null,{"$f":"IF(DB_Inputs!BT19=0,DB_Inputs!BT110,DB_Inputs!BT109)","v":2011.9380858062145},{"$f":"IF(DB_Inputs!BU19=0,DB_Inputs!BU110,DB_Inputs!BU109)","v":2394.6114562522771},{"$f":"IF(DB_Inputs!BV19=0,DB_Inputs!BV110,DB_Inputs!BV109)","v":2273.1139639113271},{"$f":"IF(DB_Inputs!BW19=0,DB_Inputs!BW110,DB_Inputs!BW109)","v":2431.1575469641411},{"$f":"IF(DB_Inputs!BX19=0,DB_Inputs!BX110,DB_Inputs!BX109)","v":1998.7304256356826},{"$f":"IF(DB_Inputs!BY19=0,DB_Inputs!BY110,DB_Inputs!BY109)","v":2813.5971523582316},{"$f":"IF(DB_Inputs!BZ19=0,DB_Inputs!BZ110,DB_Inputs!BZ109)","v":2273.4441605152979},{"$f":"IF(DB_Inputs!CA19=0,DB_Inputs!CA110,DB_Inputs!CA109)","v":2141.7368165646312},{"$f":"IF(DB_Inputs!CB19=0,DB_Inputs!CB110,DB_Inputs!CB109)","v":2132.1168822301706},{"$f":"IF(DB_Inputs!CC19=0,DB_Inputs!CC110,DB_Inputs!CC109)","v":1731.5004664127773},{"$f":"IF(DB_Inputs!CD19=0,DB_Inputs!CD110,DB_Inputs!CD109)","v":1787.0570552060158},{"$f":"IF(DB_Inputs!CE19=0,DB_Inputs!CE110,DB_Inputs!CE109)","v":1694.2054700948363},{"$f":"SUM(BT189:CE189)","v":25683.209481951599},null,{"$f":"IF(DB_Inputs!CH19=0,DB_Inputs!CH110,DB_Inputs!CH109)","v":1995.3437340595999},{"$f":"IF(DB_Inputs!CI19=0,DB_Inputs!CI110,DB_Inputs!CI109)","v":2021.0826662304003},{"$f":"IF(DB_Inputs!CJ19=0,DB_Inputs!CJ110,DB_Inputs!CJ109)","v":2188.4494549199999},{"$f":"IF(DB_Inputs!CK19=0,DB_Inputs!CK110,DB_Inputs!CK109)","v":2367.2467777448005},{"$f":"IF(DB_Inputs!CL19=0,DB_Inputs!CL110,DB_Inputs!CL109)","v":1952.6629743772},{"$f":"IF(DB_Inputs!CM19=0,DB_Inputs!CM110,DB_Inputs!CM109)","v":2727.2719180744002},{"$f":"IF(DB_Inputs!CN19=0,DB_Inputs!CN110,DB_Inputs!CN109)","v":2202.0382618367998},{"$f":"IF(DB_Inputs!CO19=0,DB_Inputs!CO110,DB_Inputs!CO109)","v":2071.5641606871995},{"$f":"IF(DB_Inputs!CP19=0,DB_Inputs!CP110,DB_Inputs!CP109)","v":2057.8208194611998},{"$f":"IF(DB_Inputs!CQ19=0,DB_Inputs!CQ110,DB_Inputs!CQ109)","v":1669.933173958},{"$f":"IF(DB_Inputs!CR19=0,DB_Inputs!CR110,DB_Inputs!CR109)","v":1725.4306971307999},{"$f":"IF(DB_Inputs!CS19=0,DB_Inputs!CS110,DB_Inputs!CS109)","v":1641.5355548404},{"$f":"SUM(CH189:CS189)","v":24620.380193320801},null,{"$f":"IF(DB_Inputs!CV19=0,DB_Inputs!CV110,DB_Inputs!CV109)","v":2011.9380858062145},{"$f":"IF(DB_Inputs!CW19=0,DB_Inputs!CW110,DB_Inputs!CW109)","v":2394.6114562522771},{"$f":"IF(DB_Inputs!CX19=0,DB_Inputs!CX110,DB_Inputs!CX109)","v":2273.1139639113271},{"$f":"IF(DB_Inputs!CY19=0,DB_Inputs!CY110,DB_Inputs!CY109)","v":2431.1575469641411},{"$f":"IF(DB_Inputs!CZ19=0,DB_Inputs!CZ110,DB_Inputs!CZ109)","v":1998.7304256356826},{"$f":"IF(DB_Inputs!DA19=0,DB_Inputs!DA110,DB_Inputs!DA109)","v":2813.5971523582316},{"$f":"IF(DB_Inputs!DB19=0,DB_Inputs!DB110,DB_Inputs!DB109)","v":2273.4441605152979},{"$f":"IF(DB_Inputs!DC19=0,DB_Inputs!DC110,DB_Inputs!DC109)","v":2141.7368165646312},{"$f":"IF(DB_Inputs!DD19=0,DB_Inputs!DD110,DB_Inputs!DD109)","v":2132.1168822301706},{"$f":"IF(DB_Inputs!DE19=0,DB_Inputs!DE110,DB_Inputs!DE109)","v":1731.5004664127773},{"$f":"IF(DB_Inputs!DF19=0,DB_Inputs!DF110,DB_Inputs!DF109)","v":1787.0570552060158},{"$f":"IF(DB_Inputs!DG19=0,DB_Inputs!DG110,DB_Inputs!DG109)","v":1694.2054700948363},{"$f":"SUM(CV189:DG189)","v":25683.209481951599},null,{"$f":"IF(DB_Inputs!DJ19=0,DB_Inputs!DJ110,DB_Inputs!DJ109)","v":1995.3437340595999},{"$f":"IF(DB_Inputs!DK19=0,DB_Inputs!DK110,DB_Inputs!DK109)","v":2021.0826662304003},{"$f":"IF(DB_Inputs!DL19=0,DB_Inputs!DL110,DB_Inputs!DL109)","v":2188.4494549199999},{"$f":"IF(DB_Inputs!DM19=0,DB_Inputs!DM110,DB_Inputs!DM109)","v":2367.2467777448005},{"$f":"IF(DB_Inputs!DN19=0,DB_Inputs!DN110,DB_Inputs!DN109)","v":1952.6629743772},{"$f":"IF(DB_Inputs!DO19=0,DB_Inputs!DO110,DB_Inputs!DO109)","v":2727.2719180744002},{"$f":"IF(DB_Inputs!DP19=0,DB_Inputs!DP110,DB_Inputs!DP109)","v":2202.0382618367998},{"$f":"IF(DB_Inputs!DQ19=0,DB_Inputs!DQ110,DB_Inputs!DQ109)","v":2071.5641606871995},{"$f":"IF(DB_Inputs!DR19=0,DB_Inputs!DR110,DB_Inputs!DR109)","v":2057.8208194611998},{"$f":"IF(DB_Inputs!DS19=0,DB_Inputs!DS110,DB_Inputs!DS109)","v":1669.933173958},{"$f":"IF(DB_Inputs!DT19=0,DB_Inputs!DT110,DB_Inputs!DT109)","v":1725.4306971307999},{"$f":"IF(DB_Inputs!DU19=0,DB_Inputs!DU110,DB_Inputs!DU109)","v":1641.5355548404},{"$f":"SUM(DJ189:DU189)","v":24620.380193320801},null,{"$f":"IF(DB_Inputs!DX19=0,DB_Inputs!DX110,DB_Inputs!DX109)","v":0},{"$f":"IF(DB_Inputs!DY19=0,DB_Inputs!DY110,DB_Inputs!DY109)","v":0},{"$f":"IF(DB_Inputs!DZ19=0,DB_Inputs!DZ110,DB_Inputs!DZ109)","v":0},{"$f":"IF(DB_Inputs!EA19=0,DB_Inputs!EA110,DB_Inputs!EA109)","v":0},{"$f":"IF(DB_Inputs!EB19=0,DB_Inputs!EB110,DB_Inputs!EB109)","v":0},{"$f":"IF(DB_Inputs!EC19=0,DB_Inputs!EC110,DB_Inputs!EC109)","v":0},{"$f":"IF(DB_Inputs!ED19=0,DB_Inputs!ED110,DB_Inputs!ED109)","v":0},{"$f":"IF(DB_Inputs!EE19=0,DB_Inputs!EE110,DB_Inputs!EE109)","v":0},{"$f":"IF(DB_Inputs!EF19=0,DB_Inputs!EF110,DB_Inputs!EF109)","v":0},{"$f":"IF(DB_Inputs!EG19=0,DB_Inputs!EG110,DB_Inputs!EG109)","v":0},{"$f":"IF(DB_Inputs!EH19=0,DB_Inputs!EH110,DB_Inputs!EH109)","v":0},{"$f":"IF(DB_Inputs!EI19=0,DB_Inputs!EI110,DB_Inputs!EI109)","v":0},{"$f":"SUM(DX189:EI189)","v":0},null,{"$f":"IF(DB_Inputs!EL19=0,DB_Inputs!EL110,DB_Inputs!EL109)","v":0},{"$f":"IF(DB_Inputs!EM19=0,DB_Inputs!EM110,DB_Inputs!EM109)","v":0},{"$f":"IF(DB_Inputs!EN19=0,DB_Inputs!EN110,DB_Inputs!EN109)","v":0},{"$f":"IF(DB_Inputs!EO19=0,DB_Inputs!EO110,DB_Inputs!EO109)","v":0},{"$f":"IF(DB_Inputs!EP19=0,DB_Inputs!EP110,DB_Inputs!EP109)","v":0},{"$f":"IF(DB_Inputs!EQ19=0,DB_Inputs!EQ110,DB_Inputs!EQ109)","v":0},{"$f":"IF(DB_Inputs!ER19=0,DB_Inputs!ER110,DB_Inputs!ER109)","v":0},{"$f":"IF(DB_Inputs!ES19=0,DB_Inputs!ES110,DB_Inputs!ES109)","v":0},{"$f":"IF(DB_Inputs!ET19=0,DB_Inputs!ET110,DB_Inputs!ET109)","v":0},{"$f":"IF(DB_Inputs!EU19=0,DB_Inputs!EU110,DB_Inputs!EU109)","v":0},{"$f":"IF(DB_Inputs!EV19=0,DB_Inputs!EV110,DB_Inputs!EV109)","v":0},{"$f":"IF(DB_Inputs!EW19=0,DB_Inputs!EW110,DB_Inputs!EW109)","v":0},{"$f":"SUM(EL189:EW189)","v":0},null,{"$f":"IF(DB_Inputs!EZ19=0,DB_Inputs!EZ110,DB_Inputs!EZ109)","v":0},{"$f":"IF(DB_Inputs!FA19=0,DB_Inputs!FA110,DB_Inputs!FA109)","v":0},{"$f":"IF(DB_Inputs!FB19=0,DB_Inputs!FB110,DB_Inputs!FB109)","v":0},{"$f":"IF(DB_Inputs!FC19=0,DB_Inputs!FC110,DB_Inputs!FC109)","v":0},{"$f":"IF(DB_Inputs!FD19=0,DB_Inputs!FD110,DB_Inputs!FD109)","v":0},{"$f":"IF(DB_Inputs!FE19=0,DB_Inputs!FE110,DB_Inputs!FE109)","v":0},{"$f":"IF(DB_Inputs!FF19=0,DB_Inputs!FF110,DB_Inputs!FF109)","v":0},{"$f":"IF(DB_Inputs!FG19=0,DB_Inputs!FG110,DB_Inputs!FG109)","v":0},{"$f":"IF(DB_Inputs!FH19=0,DB_Inputs!FH110,DB_Inputs!FH109)","v":0},{"$f":"IF(DB_Inputs!FI19=0,DB_Inputs!FI110,DB_Inputs!FI109)","v":0},{"$f":"IF(DB_Inputs!FJ19=0,DB_Inputs!FJ110,DB_Inputs!FJ109)","v":0},{"$f":"IF(DB_Inputs!FK19=0,DB_Inputs!FK110,DB_Inputs!FK109)","v":0},{"$f":"SUM(EZ189:FK189)","v":0},null,{"$f":"IF(DB_Inputs!FN19=0,DB_Inputs!FN110,DB_Inputs!FN109)","v":0},{"$f":"IF(DB_Inputs!FO19=0,DB_Inputs!FO110,DB_Inputs!FO109)","v":0},{"$f":"IF(DB_Inputs!FP19=0,DB_Inputs!FP110,DB_Inputs!FP109)","v":0},{"$f":"IF(DB_Inputs!FQ19=0,DB_Inputs!FQ110,DB_Inputs!FQ109)","v":0},{"$f":"IF(DB_Inputs!FR19=0,DB_Inputs!FR110,DB_Inputs!FR109)","v":0},{"$f":"IF(DB_Inputs!FS19=0,DB_Inputs!FS110,DB_Inputs!FS109)","v":0},{"$f":"IF(DB_Inputs!FT19=0,DB_Inputs!FT110,DB_Inputs!FT109)","v":0},{"$f":"IF(DB_Inputs!FU19=0,DB_Inputs!FU110,DB_Inputs!FU109)","v":0},{"$f":"IF(DB_Inputs!FV19=0,DB_Inputs!FV110,DB_Inputs!FV109)","v":0},{"$f":"IF(DB_Inputs!FW19=0,DB_Inputs!FW110,DB_Inputs!FW109)","v":0},{"$f":"IF(DB_Inputs!FX19=0,DB_Inputs!FX110,DB_Inputs!FX109)","v":0},{"$f":"IF(DB_Inputs!FY19=0,DB_Inputs!FY110,DB_Inputs!FY109)","v":0},{"$f":"SUM(FN189:FY189)","v":0},null,{"$f":"IF(DB_Inputs!GB19=0,DB_Inputs!GB110,DB_Inputs!GB109)","v":0},{"$f":"IF(DB_Inputs!GC19=0,DB_Inputs!GC110,DB_Inputs!GC109)","v":0},{"$f":"IF(DB_Inputs!GD19=0,DB_Inputs!GD110,DB_Inputs!GD109)","v":0},{"$f":"IF(DB_Inputs!GE19=0,DB_Inputs!GE110,DB_Inputs!GE109)","v":0},{"$f":"IF(DB_Inputs!GF19=0,DB_Inputs!GF110,DB_Inputs!GF109)","v":0},{"$f":"IF(DB_Inputs!GG19=0,DB_Inputs!GG110,DB_Inputs!GG109)","v":0},{"$f":"IF(DB_Inputs!GH19=0,DB_Inputs!GH110,DB_Inputs!GH109)","v":0},{"$f":"IF(DB_Inputs!GI19=0,DB_Inputs!GI110,DB_Inputs!GI109)","v":0},{"$f":"IF(DB_Inputs!GJ19=0,DB_Inputs!GJ110,DB_Inputs!GJ109)","v":0},{"$f":"IF(DB_Inputs!GK19=0,DB_Inputs!GK110,DB_Inputs!GK109)","v":0},{"$f":"IF(DB_Inputs!GL19=0,DB_Inputs!GL110,DB_Inputs!GL109)","v":0},{"$f":"IF(DB_Inputs!GM19=0,DB_Inputs!GM110,DB_Inputs!GM109)","v":0},{"$f":"SUM(GB189:GM189)","v":0},null,{"$f":"IF(DB_Inputs!GP19=0,DB_Inputs!GP110,DB_Inputs!GP109)","v":0},{"$f":"IF(DB_Inputs!GQ19=0,DB_Inputs!GQ110,DB_Inputs!GQ109)","v":0},{"$f":"IF(DB_Inputs!GR19=0,DB_Inputs!GR110,DB_Inputs!GR109)","v":0},{"$f":"IF(DB_Inputs!GS19=0,DB_Inputs!GS110,DB_Inputs!GS109)","v":0},{"$f":"IF(DB_Inputs!GT19=0,DB_Inputs!GT110,DB_Inputs!GT109)","v":0},{"$f":"IF(DB_Inputs!GU19=0,DB_Inputs!GU110,DB_Inputs!GU109)","v":0},{"$f":"IF(DB_Inputs!GV19=0,DB_Inputs!GV110,DB_Inputs!GV109)","v":0},{"$f":"IF(DB_Inputs!GW19=0,DB_Inputs!GW110,DB_Inputs!GW109)","v":0},{"$f":"IF(DB_Inputs!GX19=0,DB_Inputs!GX110,DB_Inputs!GX109)","v":0},{"$f":"IF(DB_Inputs!GY19=0,DB_Inputs!GY110,DB_Inputs!GY109)","v":0},{"$f":"IF(DB_Inputs!GZ19=0,DB_Inputs!GZ110,DB_Inputs!GZ109)","v":0},{"$f":"IF(DB_Inputs!HA19=0,DB_Inputs!HA110,DB_Inputs!HA109)","v":0},{"$f":"SUM(GP189:HA189)","v":0}]
["Variable Transmission Expense",{"$f":"DB_Inputs!B114","v":6120.5130230000004},{"$f":"DB_Inputs!C114","v":6120.5130230000004},{"$f":"DB_Inputs!D114","v":6120.5130230000004},{"$f":"DB_Inputs!E114","v":6120.5130230000004},{"$f":"DB_Inputs!F114","v":6120.5130230000004},{"$f":"DB_Inputs!G114","v":6120.5130230000004},{"$f":"DB_Inputs!H114","v":6120.5130230000004},{"$f":"DB_Inputs!I114","v":14189.098019999999},{"$f":"DB_Inputs!J114","v":14791.55802},{"$f":"DB_Inputs!K114","v":6120.5080230000003},{"$f":"DB_Inputs!L114","v":6082.8043509999998},{"$f":"DB_Inputs!M114","v":6082.8043509999998},90110.363926000005,null,{"$f":"DB_Inputs!P114","v":6082.8093509999999},{"$f":"DB_Inputs!Q114","v":6082.8093509999999},{"$f":"DB_Inputs!R114","v":6082.8093509999999},{"$f":"DB_Inputs!S114","v":6082.8093509999999},{"$f":"DB_Inputs!T114","v":6082.8093509999999},{"$f":"DB_Inputs!U114","v":8471.9593509999995},{"$f":"DB_Inputs!V114","v":14782.459349999999},{"$f":"DB_Inputs!W114","v":16057.46435},{"$f":"DB_Inputs!X114","v":11163.504349999999},{"$f":"DB_Inputs!Y114","v":11666.04435},{"$f":"DB_Inputs!Z114","v":6018.2178169999997},{"$f":"DB_Inputs!AA114","v":5804.9878170000002},104378.68414,null,{"$f":"DB_Inputs!AD114","v":6584.8758983820007},{"$f":"DB_Inputs!AE114","v":6434.5842304920006},{"$f":"DB_Inputs!AF114","v":6434.5842304920006},{"$f":"DB_Inputs!AG114","v":6434.5842304920006},{"$f":"DB_Inputs!AH114","v":6434.5842304920006},{"$f":"DB_Inputs!AI114","v":6434.5842304920006},{"$f":"DB_Inputs!AJ114","v":6257.0842304920006},{"$f":"DB_Inputs!AK114","v":8898.2258983819993},{"$f":"DB_Inputs!AL114","v":5730.5458983820008},{"$f":"DB_Inputs!AM114","v":6974.9758983820002},{"$f":"DB_Inputs!AN114","v":5730.5458983820008},{"$f":"DB_Inputs!AO114","v":5875.9658983820009},78225.140773243998,null,{"$f":"DB_Inputs!AR114","v":6584.8758983820007},{"$f":"DB_Inputs!AS114","v":6434.5842304920006},{"$f":"DB_Inputs!AT114","v":6434.5842304920006},{"$f":"DB_Inputs!AU114","v":6434.5842304920006},{"$f":"DB_Inputs!AV114","v":6434.5842304920006},{"$f":"DB_Inputs!AW114","v":6434.5842304920006},{"$f":"DB_Inputs!AX114","v":6257.0842304920006},{"$f":"DB_Inputs!AY114","v":8898.2258983819993},{"$f":"DB_Inputs!AZ114","v":5730.5458983820008},{"$f":"DB_Inputs!BA114","v":6974.9758983820002},{"$f":"DB_Inputs!BB114","v":5730.5458983820008},{"$f":"DB_Inputs!BC114","v":5875.9658983820009},78225.140773243998,null,{"$f":"DB_Inputs!BF114","v":6010.5836658010994},{"$f":"DB_Inputs!BG114","v":5852.7774145166004},{"$f":"DB_Inputs!BH114","v":5852.7774145166004},{"$f":"DB_Inputs!BI114","v":5852.7774145166004},{"$f":"DB_Inputs!BJ114","v":5852.7774145166004},{"$f":"DB_Inputs!BK114","v":5852.7774145166004},{"$f":"DB_Inputs!BL114","v":6102.6974145166005},{"$f":"DB_Inputs!BM114","v":12089.7453307551},{"$f":"DB_Inputs!BN114","v":9705.6953307551012},{"$f":"DB_Inputs!BO114","v":5703.9253307551007},{"$f":"DB_Inputs!BP114","v":5621.4553307551005},{"$f":"DB_Inputs!BQ114","v":5621.4553307551005},80119.444806676198,null,{"$f":"DB_Inputs!BT114","v":5621.4553307551005},{"$f":"DB_Inputs!BU114","v":5621.4553307551005},{"$f":"DB_Inputs!BV114","v":5621.4553307551005},{"$f":"DB_Inputs!BW114","v":5621.4553307551005},{"$f":"DB_Inputs!BX114","v":5621.4553307551005},{"$f":"DB_Inputs!BY114","v":5621.4553307551005},{"$f":"DB_Inputs!BZ114","v":5621.4553307551005},{"$f":"DB_Inputs!CA114","v":6432.7253307551},{"$f":"DB_Inputs!CB114","v":5621.4553307551005},{"$f":"DB_Inputs!CC114","v":5621.4553307551005},{"$f":"DB_Inputs!CD114","v":5621.4553307551005},{"$f":"DB_Inputs!CE114","v":5621.4553307551005},68268.733969061213,null,{"$f":"DB_Inputs!CH114","v":0},{"$f":"DB_Inputs!CI114","v":0},{"$f":"DB_Inputs!CJ114","v":0},{"$f":"DB_Inputs!CK114","v":0},{"$f":"DB_Inputs!CL114","v":0},{"$f":"DB_Inputs!CM114","v":0},{"$f":"DB_Inputs!CN114","v":0},{"$f":"DB_Inputs!CO114","v":0},{"$f":"DB_Inputs!CP114","v":0},{"$f":"DB_Inputs!CQ114","v":0},{"$f":"DB_Inputs!CR114","v":0},{"$f":"DB_Inputs!CS114","v":0},0,null,{"$f":"DB_Inputs!CV114","v":0},{"$f":"DB_Inputs!CW114","v":0},{"$f":"DB_Inputs!CX114","v":0},{"$f":"DB_Inputs!CY114","v":0},{"$f":"DB_Inputs!CZ114","v":0},{"$f":"DB_Inputs!DA114","v":0},{"$f":"DB_Inputs!DB114","v":0},{"$f":"DB_Inputs!DC114","v":0},{"$f":"DB_Inputs!DD114","v":0},{"$f":"DB_Inputs!DE114","v":0},{"$f":"DB_Inputs!DF114","v":0},{"$f":"DB_Inputs!DG114","v":0},0,null,{"$f":"DB_Inputs!DJ114","v":0},{"$f":"DB_Inputs!DK114","v":0},{"$f":"DB_Inputs!DL114","v":0},{"$f":"DB_Inputs!DM114","v":0},{"$f":"DB_Inputs!DN114","v":0},{"$f":"DB_Inputs!DO114","v":0},{"$f":"DB_Inputs!DP114","v":0},{"$f":"DB_Inputs!DQ114","v":0},{"$f":"DB_Inputs!DR114","v":0},{"$f":"DB_Inputs!DS114","v":0},{"$f":"DB_Inputs!DT114","v":0},{"$f":"DB_Inputs!DU114","v":0},0,null,{"$f":"DB_Inputs!DX114","v":0},{"$f":"DB_Inputs!DY114","v":0},{"$f":"DB_Inputs!DZ114","v":0},{"$f":"DB_Inputs!EA114","v":0},{"$f":"DB_Inputs!EB114","v":0},{"$f":"DB_Inputs!EC114","v":0},{"$f":"DB_Inputs!ED114","v":0},{"$f":"DB_Inputs!EE114","v":0},{"$f":"DB_Inputs!EF114","v":0},{"$f":"DB_Inputs!EG114","v":0},{"$f":"DB_Inputs!EH114","v":0},{"$f":"DB_Inputs!EI114","v":0},0,null,{"$f":"DB_Inputs!EL114","v":0},{"$f":"DB_Inputs!EM114","v":0},{"$f":"DB_Inputs!EN114","v":0},{"$f":"DB_Inputs!EO114","v":0},{"$f":"DB_Inputs!EP114","v":0},{"$f":"DB_Inputs!EQ114","v":0},{"$f":"DB_Inputs!ER114","v":0},{"$f":"DB_Inputs!ES114","v":0},{"$f":"DB_Inputs!ET114","v":0},{"$f":"DB_Inputs!EU114","v":0},{"$f":"DB_Inputs!EV114","v":0},{"$f":"DB_Inputs!EW114","v":0},0,null,{"$f":"DB_Inputs!EZ114","v":0},{"$f":"DB_Inputs!FA114","v":0},{"$f":"DB_Inputs!FB114","v":0},{"$f":"DB_Inputs!FC114","v":0},{"$f":"DB_Inputs!FD114","v":0},{"$f":"DB_Inputs!FE114","v":0},{"$f":"DB_Inputs!FF114","v":0},{"$f":"DB_Inputs!FG114","v":0},{"$f":"DB_Inputs!FH114","v":0},{"$f":"DB_Inputs!FI114","v":0},{"$f":"DB_Inputs!FJ114","v":0},{"$f":"DB_Inputs!FK114","v":0},0,null,{"$f":"DB_Inputs!FN114","v":0},{"$f":"DB_Inputs!FO114","v":0},{"$f":"DB_Inputs!FP114","v":0},{"$f":"DB_Inputs!FQ114","v":0},{"$f":"DB_Inputs!FR114","v":0},{"$f":"DB_Inputs!FS114","v":0},{"$f":"DB_Inputs!FT114","v":0},{"$f":"DB_Inputs!FU114","v":0},{"$f":"DB_Inputs!FV114","v":0},{"$f":"DB_Inputs!FW114","v":0},{"$f":"DB_Inputs!FX114","v":0},{"$f":"DB_Inputs!FY114","v":0},0,null,{"$f":"DB_Inputs!GB114","v":0},{"$f":"DB_Inputs!GC114","v":0},{"$f":"DB_Inputs!GD114","v":0},{"$f":"DB_Inputs!GE114","v":0},{"$f":"DB_Inputs!GF114","v":0},{"$f":"DB_Inputs!GG114","v":0},{"$f":"DB_Inputs!GH114","v":0},{"$f":"DB_Inputs!GI114","v":0},{"$f":"DB_Inputs!GJ114","v":0},{"$f":"DB_Inputs!GK114","v":0},{"$f":"DB_Inputs!GL114","v":0},{"$f":"DB_Inputs!GM114","v":0},0,null,{"$f":"DB_Inputs!GP114","v":0},{"$f":"DB_Inputs!GQ114","v":0},{"$f":"DB_Inputs!GR114","v":0},{"$f":"DB_Inputs!GS114","v":0},{"$f":"DB_Inputs!GT114","v":0},{"$f":"DB_Inputs!GU114","v":0},{"$f":"DB_Inputs!GV114","v":0},{"$f":"DB_Inputs!GW114","v":0},{"$f":"DB_Inputs!GX114","v":0},{"$f":"DB_Inputs!GY114","v":0},{"$f":"DB_Inputs!GZ114","v":0},{"$f":"DB_Inputs!HA114","v":0},0]
["Augmenation Expense Critical",{"$f":"IF(Switch_Augm = 1,DB_Inputs!B51*DB_Inputs!B10*DB_Inputs!B47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!C51*DB_Inputs!C10*DB_Inputs!C47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!D51*DB_Inputs!D10*DB_Inputs!D47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!E51*DB_Inputs!E10*DB_Inputs!E47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!F51*DB_Inputs!F10*DB_Inputs!F47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!G51*DB_Inputs!G10*DB_Inputs!G47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!H51*DB_Inputs!H10*DB_Inputs!H47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!I51*DB_Inputs!I10*DB_Inputs!I47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!J51*DB_Inputs!J10*DB_Inputs!J47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!K51*DB_Inputs!K10*DB_Inputs!K47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!L51*DB_Inputs!L10*DB_Inputs!L47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!M51*DB_Inputs!M10*DB_Inputs!M47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!P51*DB_Inputs!P10*DB_Inputs!P47/1000, 0)","v":1008.513593822477},{"$f":"IF(Switch_Augm = 1,DB_Inputs!Q51*DB_Inputs!Q10*DB_Inputs!Q47/1000, 0)","v":1219.7834178442529},{"$f":"IF(Switch_Augm = 1,DB_Inputs!R51*DB_Inputs!R10*DB_Inputs!R47/1000, 0)","v":1230.5575138164381},{"$f":"IF(Switch_Augm = 1,DB_Inputs!S51*DB_Inputs!S10*DB_Inputs!S47/1000, 0)","v":1542.2443021534025},{"$f":"IF(Switch_Augm = 1,DB_Inputs!T51*DB_Inputs!T10*DB_Inputs!T47/1000, 0)","v":1068.6913150125993},{"$f":"IF(Switch_Augm = 1,DB_Inputs!U51*DB_Inputs!U10*DB_Inputs!U47/1000, 0)","v":939.69604113997889},{"$f":"IF(Switch_Augm = 1,DB_Inputs!V51*DB_Inputs!V10*DB_Inputs!V47/1000, 0)","v":872.58612138298031},{"$f":"IF(Switch_Augm = 1,DB_Inputs!W51*DB_Inputs!W10*DB_Inputs!W47/1000, 0)","v":502.34963666178555},{"$f":"IF(Switch_Augm = 1,DB_Inputs!X51*DB_Inputs!X10*DB_Inputs!X47/1000, 0)","v":684.95473078706539},{"$f":"IF(Switch_Augm = 1,DB_Inputs!Y51*DB_Inputs!Y10*DB_Inputs!Y47/1000, 0)","v":806.08851975196148},{"$f":"IF(Switch_Augm = 1,DB_Inputs!Z51*DB_Inputs!Z10*DB_Inputs!Z47/1000, 0)","v":927.73451971339568},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AA51*DB_Inputs!AA10*DB_Inputs!AA47/1000, 0)","v":913.14282790163304},11716.342539987971,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!AD51*DB_Inputs!AD10*DB_Inputs!AD47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AE51*DB_Inputs!AE10*DB_Inputs!AE47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AF51*DB_Inputs!AF10*DB_Inputs!AF47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AG51*DB_Inputs!AG10*DB_Inputs!AG47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AH51*DB_Inputs!AH10*DB_Inputs!AH47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AI51*DB_Inputs!AI10*DB_Inputs!AI47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AJ51*DB_Inputs!AJ10*DB_Inputs!AJ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AK51*DB_Inputs!AK10*DB_Inputs!AK47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AL51*DB_Inputs!AL10*DB_Inputs!AL47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AM51*DB_Inputs!AM10*DB_Inputs!AM47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AN51*DB_Inputs!AN10*DB_Inputs!AN47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AO51*DB_Inputs!AO10*DB_Inputs!AO47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!AR51*DB_Inputs!AR10*DB_Inputs!AR47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AS51*DB_Inputs!AS10*DB_Inputs!AS47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AT51*DB_Inputs!AT10*DB_Inputs!AT47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AU51*DB_Inputs!AU10*DB_Inputs!AU47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AV51*DB_Inputs!AV10*DB_Inputs!AV47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AW51*DB_Inputs!AW10*DB_Inputs!AW47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AX51*DB_Inputs!AX10*DB_Inputs!AX47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AY51*DB_Inputs!AY10*DB_Inputs!AY47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!AZ51*DB_Inputs!AZ10*DB_Inputs!AZ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BA51*DB_Inputs!BA10*DB_Inputs!BA47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BB51*DB_Inputs!BB10*DB_Inputs!BB47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BC51*DB_Inputs!BC10*DB_Inputs!BC47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!BF51*DB_Inputs!BF10*DB_Inputs!BF47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BG51*DB_Inputs!BG10*DB_Inputs!BG47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BH51*DB_Inputs!BH10*DB_Inputs!BH47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BI51*DB_Inputs!BI10*DB_Inputs!BI47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BJ51*DB_Inputs!BJ10*DB_Inputs!BJ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BK51*DB_Inputs!BK10*DB_Inputs!BK47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BL51*DB_Inputs!BL10*DB_Inputs!BL47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BM51*DB_Inputs!BM10*DB_Inputs!BM47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BN51*DB_Inputs!BN10*DB_Inputs!BN47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BO51*DB_Inputs!BO10*DB_Inputs!BO47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BP51*DB_Inputs!BP10*DB_Inputs!BP47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BQ51*DB_Inputs!BQ10*DB_Inputs!BQ47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!BT51*DB_Inputs!BT10*DB_Inputs!BT47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BU51*DB_Inputs!BU10*DB_Inputs!BU47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BV51*DB_Inputs!BV10*DB_Inputs!BV47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BW51*DB_Inputs!BW10*DB_Inputs!BW47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BX51*DB_Inputs!BX10*DB_Inputs!BX47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BY51*DB_Inputs!BY10*DB_Inputs!BY47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!BZ51*DB_Inputs!BZ10*DB_Inputs!BZ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CA51*DB_Inputs!CA10*DB_Inputs!CA47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CB51*DB_Inputs!CB10*DB_Inputs!CB47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CC51*DB_Inputs!CC10*DB_Inputs!CC47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CD51*DB_Inputs!CD10*DB_Inputs!CD47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CE51*DB_Inputs!CE10*DB_Inputs!CE47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!CH51*DB_Inputs!CH10*DB_Inputs!CH47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CI51*DB_Inputs!CI10*DB_Inputs!CI47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CJ51*DB_Inputs!CJ10*DB_Inputs!CJ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CK51*DB_Inputs!CK10*DB_Inputs!CK47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CL51*DB_Inputs!CL10*DB_Inputs!CL47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CM51*DB_Inputs!CM10*DB_Inputs!CM47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CN51*DB_Inputs!CN10*DB_Inputs!CN47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CO51*DB_Inputs!CO10*DB_Inputs!CO47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CP51*DB_Inputs!CP10*DB_Inputs!CP47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CQ51*DB_Inputs!CQ10*DB_Inputs!CQ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CR51*DB_Inputs!CR10*DB_Inputs!CR47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CS51*DB_Inputs!CS10*DB_Inputs!CS47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!CV51*DB_Inputs!CV10*DB_Inputs!CV47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CW51*DB_Inputs!CW10*DB_Inputs!CW47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CX51*DB_Inputs!CX10*DB_Inputs!CX47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CY51*DB_Inputs!CY10*DB_Inputs!CY47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!CZ51*DB_Inputs!CZ10*DB_Inputs!CZ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DA51*DB_Inputs!DA10*DB_Inputs!DA47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DB51*DB_Inputs!DB10*DB_Inputs!DB47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DC51*DB_Inputs!DC10*DB_Inputs!DC47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DD51*DB_Inputs!DD10*DB_Inputs!DD47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DE51*DB_Inputs!DE10*DB_Inputs!DE47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DF51*DB_Inputs!DF10*DB_Inputs!DF47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DG51*DB_Inputs!DG10*DB_Inputs!DG47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!DJ51*DB_Inputs!DJ10*DB_Inputs!DJ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DK51*DB_Inputs!DK10*DB_Inputs!DK47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DL51*DB_Inputs!DL10*DB_Inputs!DL47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DM51*DB_Inputs!DM10*DB_Inputs!DM47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DN51*DB_Inputs!DN10*DB_Inputs!DN47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DO51*DB_Inputs!DO10*DB_Inputs!DO47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DP51*DB_Inputs!DP10*DB_Inputs!DP47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DQ51*DB_Inputs!DQ10*DB_Inputs!DQ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DR51*DB_Inputs!DR10*DB_Inputs!DR47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DS51*DB_Inputs!DS10*DB_Inputs!DS47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DT51*DB_Inputs!DT10*DB_Inputs!DT47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DU51*DB_Inputs!DU10*DB_Inputs!DU47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!DX51*DB_Inputs!DX10*DB_Inputs!DX47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DY51*DB_Inputs!DY10*DB_Inputs!DY47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!DZ51*DB_Inputs!DZ10*DB_Inputs!DZ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EA51*DB_Inputs!EA10*DB_Inputs!EA47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EB51*DB_Inputs!EB10*DB_Inputs!EB47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EC51*DB_Inputs!EC10*DB_Inputs!EC47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!ED51*DB_Inputs!ED10*DB_Inputs!ED47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EE51*DB_Inputs!EE10*DB_Inputs!EE47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EF51*DB_Inputs!EF10*DB_Inputs!EF47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EG51*DB_Inputs!EG10*DB_Inputs!EG47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EH51*DB_Inputs!EH10*DB_Inputs!EH47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EI51*DB_Inputs!EI10*DB_Inputs!EI47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!EL51*DB_Inputs!EL10*DB_Inputs!EL47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EM51*DB_Inputs!EM10*DB_Inputs!EM47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EN51*DB_Inputs!EN10*DB_Inputs!EN47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EO51*DB_Inputs!EO10*DB_Inputs!EO47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EP51*DB_Inputs!EP10*DB_Inputs!EP47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EQ51*DB_Inputs!EQ10*DB_Inputs!EQ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!ER51*DB_Inputs!ER10*DB_Inputs!ER47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!ES51*DB_Inputs!ES10*DB_Inputs!ES47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!ET51*DB_Inputs!ET10*DB_Inputs!ET47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EU51*DB_Inputs!EU10*DB_Inputs!EU47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EV51*DB_Inputs!EV10*DB_Inputs!EV47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!EW51*DB_Inputs!EW10*DB_Inputs!EW47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!EZ51*DB_Inputs!EZ10*DB_Inputs!EZ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FA51*DB_Inputs!FA10*DB_Inputs!FA47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FB51*DB_Inputs!FB10*DB_Inputs!FB47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FC51*DB_Inputs!FC10*DB_Inputs!FC47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FD51*DB_Inputs!FD10*DB_Inputs!FD47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FE51*DB_Inputs!FE10*DB_Inputs!FE47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FF51*DB_Inputs!FF10*DB_Inputs!FF47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FG51*DB_Inputs!FG10*DB_Inputs!FG47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FH51*DB_Inputs!FH10*DB_Inputs!FH47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FI51*DB_Inputs!FI10*DB_Inputs!FI47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FJ51*DB_Inputs!FJ10*DB_Inputs!FJ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FK51*DB_Inputs!FK10*DB_Inputs!FK47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!FN51*DB_Inputs!FN10*DB_Inputs!FN47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FO51*DB_Inputs!FO10*DB_Inputs!FO47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FP51*DB_Inputs!FP10*DB_Inputs!FP47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FQ51*DB_Inputs!FQ10*DB_Inputs!FQ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FR51*DB_Inputs!FR10*DB_Inputs!FR47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FS51*DB_Inputs!FS10*DB_Inputs!FS47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FT51*DB_Inputs!FT10*DB_Inputs!FT47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FU51*DB_Inputs!FU10*DB_Inputs!FU47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FV51*DB_Inputs!FV10*DB_Inputs!FV47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FW51*DB_Inputs!FW10*DB_Inputs!FW47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FX51*DB_Inputs!FX10*DB_Inputs!FX47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!FY51*DB_Inputs!FY10*DB_Inputs!FY47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!GB51*DB_Inputs!GB10*DB_Inputs!GB47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GC51*DB_Inputs!GC10*DB_Inputs!GC47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GD51*DB_Inputs!GD10*DB_Inputs!GD47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GE51*DB_Inputs!GE10*DB_Inputs!GE47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GF51*DB_Inputs!GF10*DB_Inputs!GF47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GG51*DB_Inputs!GG10*DB_Inputs!GG47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GH51*DB_Inputs!GH10*DB_Inputs!GH47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GI51*DB_Inputs!GI10*DB_Inputs!GI47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GJ51*DB_Inputs!GJ10*DB_Inputs!GJ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GK51*DB_Inputs!GK10*DB_Inputs!GK47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GL51*DB_Inputs!GL10*DB_Inputs!GL47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GM51*DB_Inputs!GM10*DB_Inputs!GM47/1000, 0)","v":0},0,null,{"$f":"IF(Switch_Augm = 1,DB_Inputs!GP51*DB_Inputs!GP10*DB_Inputs!GP47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GQ51*DB_Inputs!GQ10*DB_Inputs!GQ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GR51*DB_Inputs!GR10*DB_Inputs!GR47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GS51*DB_Inputs!GS10*DB_Inputs!GS47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GT51*DB_Inputs!GT10*DB_Inputs!GT47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GU51*DB_Inputs!GU10*DB_Inputs!GU47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GV51*DB_Inputs!GV10*DB_Inputs!GV47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GW51*DB_Inputs!GW10*DB_Inputs!GW47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GX51*DB_Inputs!GX10*DB_Inputs!GX47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GY51*DB_Inputs!GY10*DB_Inputs!GY47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!GZ51*DB_Inputs!GZ10*DB_Inputs!GZ47/1000, 0)","v":0},{"$f":"IF(Switch_Augm = 1,DB_Inputs!HA51*DB_Inputs!HA10*DB_Inputs!HA47/1000, 0)","v":0},0]
["Augmenation Expense Market",{"$f":"IF(Switch_Augm = 1, DB_Inputs!B55*DB_Inputs!B10*DB_Inputs!B41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!C55*DB_Inputs!C10*DB_Inputs!C41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!D55*DB_Inputs!D10*DB_Inputs!D41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!E55*DB_Inputs!E10*DB_Inputs!E41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!F55*DB_Inputs!F10*DB_Inputs!F41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!G55*DB_Inputs!G10*DB_Inputs!G41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!H55*DB_Inputs!H10*DB_Inputs!H41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!I55*DB_Inputs!I10*DB_Inputs!I41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!J55*DB_Inputs!J10*DB_Inputs!J41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!K55*DB_Inputs!K10*DB_Inputs!K41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!L55*DB_Inputs!L10*DB_Inputs!L41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!M55*DB_Inputs!M10*DB_Inputs!M41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!P55*DB_Inputs!P10*DB_Inputs!P41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!Q55*DB_Inputs!Q10*DB_Inputs!Q41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!R55*DB_Inputs!R10*DB_Inputs!R41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!S55*DB_Inputs!S10*DB_Inputs!S41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!T55*DB_Inputs!T10*DB_Inputs!T41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!U55*DB_Inputs!U10*DB_Inputs!U41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!V55*DB_Inputs!V10*DB_Inputs!V41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!W55*DB_Inputs!W10*DB_Inputs!W41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!X55*DB_Inputs!X10*DB_Inputs!X41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!Y55*DB_Inputs!Y10*DB_Inputs!Y41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!Z55*DB_Inputs!Z10*DB_Inputs!Z41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AA55*DB_Inputs!AA10*DB_Inputs!AA41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!AD55*DB_Inputs!AD10*DB_Inputs!AD41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AE55*DB_Inputs!AE10*DB_Inputs!AE41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AF55*DB_Inputs!AF10*DB_Inputs!AF41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AG55*DB_Inputs!AG10*DB_Inputs!AG41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AH55*DB_Inputs!AH10*DB_Inputs!AH41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AI55*DB_Inputs!AI10*DB_Inputs!AI41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AJ55*DB_Inputs!AJ10*DB_Inputs!AJ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AK55*DB_Inputs!AK10*DB_Inputs!AK41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AL55*DB_Inputs!AL10*DB_Inputs!AL41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AM55*DB_Inputs!AM10*DB_Inputs!AM41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AN55*DB_Inputs!AN10*DB_Inputs!AN41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AO55*DB_Inputs!AO10*DB_Inputs!AO41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!AR55*DB_Inputs!AR10*DB_Inputs!AR41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AS55*DB_Inputs!AS10*DB_Inputs!AS41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AT55*DB_Inputs!AT10*DB_Inputs!AT41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AU55*DB_Inputs!AU10*DB_Inputs!AU41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AV55*DB_Inputs!AV10*DB_Inputs!AV41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AW55*DB_Inputs!AW10*DB_Inputs!AW41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AX55*DB_Inputs!AX10*DB_Inputs!AX41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AY55*DB_Inputs!AY10*DB_Inputs!AY41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!AZ55*DB_Inputs!AZ10*DB_Inputs!AZ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BA55*DB_Inputs!BA10*DB_Inputs!BA41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BB55*DB_Inputs!BB10*DB_Inputs!BB41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BC55*DB_Inputs!BC10*DB_Inputs!BC41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!BF55*DB_Inputs!BF10*DB_Inputs!BF41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BG55*DB_Inputs!BG10*DB_Inputs!BG41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BH55*DB_Inputs!BH10*DB_Inputs!BH41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BI55*DB_Inputs!BI10*DB_Inputs!BI41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BJ55*DB_Inputs!BJ10*DB_Inputs!BJ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BK55*DB_Inputs!BK10*DB_Inputs!BK41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BL55*DB_Inputs!BL10*DB_Inputs!BL41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BM55*DB_Inputs!BM10*DB_Inputs!BM41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BN55*DB_Inputs!BN10*DB_Inputs!BN41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BO55*DB_Inputs!BO10*DB_Inputs!BO41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BP55*DB_Inputs!BP10*DB_Inputs!BP41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BQ55*DB_Inputs!BQ10*DB_Inputs!BQ41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!BT55*DB_Inputs!BT10*DB_Inputs!BT41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BU55*DB_Inputs!BU10*DB_Inputs!BU41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BV55*DB_Inputs!BV10*DB_Inputs!BV41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BW55*DB_Inputs!BW10*DB_Inputs!BW41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BX55*DB_Inputs!BX10*DB_Inputs!BX41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BY55*DB_Inputs!BY10*DB_Inputs!BY41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!BZ55*DB_Inputs!BZ10*DB_Inputs!BZ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CA55*DB_Inputs!CA10*DB_Inputs!CA41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CB55*DB_Inputs!CB10*DB_Inputs!CB41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CC55*DB_Inputs!CC10*DB_Inputs!CC41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CD55*DB_Inputs!CD10*DB_Inputs!CD41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CE55*DB_Inputs!CE10*DB_Inputs!CE41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!CH55*DB_Inputs!CH10*DB_Inputs!CH41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CI55*DB_Inputs!CI10*DB_Inputs!CI41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CJ55*DB_Inputs!CJ10*DB_Inputs!CJ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CK55*DB_Inputs!CK10*DB_Inputs!CK41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CL55*DB_Inputs!CL10*DB_Inputs!CL41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CM55*DB_Inputs!CM10*DB_Inputs!CM41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CN55*DB_Inputs!CN10*DB_Inputs!CN41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CO55*DB_Inputs!CO10*DB_Inputs!CO41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CP55*DB_Inputs!CP10*DB_Inputs!CP41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CQ55*DB_Inputs!CQ10*DB_Inputs!CQ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CR55*DB_Inputs!CR10*DB_Inputs!CR41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CS55*DB_Inputs!CS10*DB_Inputs!CS41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!CV55*DB_Inputs!CV10*DB_Inputs!CV41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CW55*DB_Inputs!CW10*DB_Inputs!CW41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CX55*DB_Inputs!CX10*DB_Inputs!CX41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CY55*DB_Inputs!CY10*DB_Inputs!CY41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!CZ55*DB_Inputs!CZ10*DB_Inputs!CZ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DA55*DB_Inputs!DA10*DB_Inputs!DA41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DB55*DB_Inputs!DB10*DB_Inputs!DB41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DC55*DB_Inputs!DC10*DB_Inputs!DC41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DD55*DB_Inputs!DD10*DB_Inputs!DD41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DE55*DB_Inputs!DE10*DB_Inputs!DE41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DF55*DB_Inputs!DF10*DB_Inputs!DF41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DG55*DB_Inputs!DG10*DB_Inputs!DG41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!DJ55*DB_Inputs!DJ10*DB_Inputs!DJ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DK55*DB_Inputs!DK10*DB_Inputs!DK41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DL55*DB_Inputs!DL10*DB_Inputs!DL41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DM55*DB_Inputs!DM10*DB_Inputs!DM41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DN55*DB_Inputs!DN10*DB_Inputs!DN41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DO55*DB_Inputs!DO10*DB_Inputs!DO41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DP55*DB_Inputs!DP10*DB_Inputs!DP41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DQ55*DB_Inputs!DQ10*DB_Inputs!DQ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DR55*DB_Inputs!DR10*DB_Inputs!DR41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DS55*DB_Inputs!DS10*DB_Inputs!DS41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DT55*DB_Inputs!DT10*DB_Inputs!DT41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DU55*DB_Inputs!DU10*DB_Inputs!DU41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!DX55*DB_Inputs!DX10*DB_Inputs!DX41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DY55*DB_Inputs!DY10*DB_Inputs!DY41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!DZ55*DB_Inputs!DZ10*DB_Inputs!DZ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EA55*DB_Inputs!EA10*DB_Inputs!EA41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EB55*DB_Inputs!EB10*DB_Inputs!EB41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EC55*DB_Inputs!EC10*DB_Inputs!EC41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!ED55*DB_Inputs!ED10*DB_Inputs!ED41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EE55*DB_Inputs!EE10*DB_Inputs!EE41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EF55*DB_Inputs!EF10*DB_Inputs!EF41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EG55*DB_Inputs!EG10*DB_Inputs!EG41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EH55*DB_Inputs!EH10*DB_Inputs!EH41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EI55*DB_Inputs!EI10*DB_Inputs!EI41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!EL55*DB_Inputs!EL10*DB_Inputs!EL41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EM55*DB_Inputs!EM10*DB_Inputs!EM41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EN55*DB_Inputs!EN10*DB_Inputs!EN41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EO55*DB_Inputs!EO10*DB_Inputs!EO41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EP55*DB_Inputs!EP10*DB_Inputs!EP41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EQ55*DB_Inputs!EQ10*DB_Inputs!EQ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!ER55*DB_Inputs!ER10*DB_Inputs!ER41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!ES55*DB_Inputs!ES10*DB_Inputs!ES41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!ET55*DB_Inputs!ET10*DB_Inputs!ET41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EU55*DB_Inputs!EU10*DB_Inputs!EU41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EV55*DB_Inputs!EV10*DB_Inputs!EV41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!EW55*DB_Inputs!EW10*DB_Inputs!EW41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!EZ55*DB_Inputs!EZ10*DB_Inputs!EZ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FA55*DB_Inputs!FA10*DB_Inputs!FA41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FB55*DB_Inputs!FB10*DB_Inputs!FB41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FC55*DB_Inputs!FC10*DB_Inputs!FC41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FD55*DB_Inputs!FD10*DB_Inputs!FD41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FE55*DB_Inputs!FE10*DB_Inputs!FE41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FF55*DB_Inputs!FF10*DB_Inputs!FF41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FG55*DB_Inputs!FG10*DB_Inputs!FG41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FH55*DB_Inputs!FH10*DB_Inputs!FH41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FI55*DB_Inputs!FI10*DB_Inputs!FI41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FJ55*DB_Inputs!FJ10*DB_Inputs!FJ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FK55*DB_Inputs!FK10*DB_Inputs!FK41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!FN55*DB_Inputs!FN10*DB_Inputs!FN41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FO55*DB_Inputs!FO10*DB_Inputs!FO41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FP55*DB_Inputs!FP10*DB_Inputs!FP41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FQ55*DB_Inputs!FQ10*DB_Inputs!FQ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FR55*DB_Inputs!FR10*DB_Inputs!FR41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FS55*DB_Inputs!FS10*DB_Inputs!FS41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FT55*DB_Inputs!FT10*DB_Inputs!FT41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FU55*DB_Inputs!FU10*DB_Inputs!FU41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FV55*DB_Inputs!FV10*DB_Inputs!FV41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FW55*DB_Inputs!FW10*DB_Inputs!FW41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FX55*DB_Inputs!FX10*DB_Inputs!FX41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!FY55*DB_Inputs!FY10*DB_Inputs!FY41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!GB55*DB_Inputs!GB10*DB_Inputs!GB41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GC55*DB_Inputs!GC10*DB_Inputs!GC41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GD55*DB_Inputs!GD10*DB_Inputs!GD41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GE55*DB_Inputs!GE10*DB_Inputs!GE41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GF55*DB_Inputs!GF10*DB_Inputs!GF41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GG55*DB_Inputs!GG10*DB_Inputs!GG41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GH55*DB_Inputs!GH10*DB_Inputs!GH41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GI55*DB_Inputs!GI10*DB_Inputs!GI41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GJ55*DB_Inputs!GJ10*DB_Inputs!GJ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GK55*DB_Inputs!GK10*DB_Inputs!GK41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GL55*DB_Inputs!GL10*DB_Inputs!GL41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GM55*DB_Inputs!GM10*DB_Inputs!GM41/1000, 0 )","v":0},0,null,{"$f":"IF(Switch_Augm = 1, DB_Inputs!GP55*DB_Inputs!GP10*DB_Inputs!GP41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GQ55*DB_Inputs!GQ10*DB_Inputs!GQ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GR55*DB_Inputs!GR10*DB_Inputs!GR41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GS55*DB_Inputs!GS10*DB_Inputs!GS41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GT55*DB_Inputs!GT10*DB_Inputs!GT41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GU55*DB_Inputs!GU10*DB_Inputs!GU41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GV55*DB_Inputs!GV10*DB_Inputs!GV41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GW55*DB_Inputs!GW10*DB_Inputs!GW41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GX55*DB_Inputs!GX10*DB_Inputs!GX41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GY55*DB_Inputs!GY10*DB_Inputs!GY41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!GZ55*DB_Inputs!GZ10*DB_Inputs!GZ41/1000, 0 )","v":0},{"$f":"IF(Switch_Augm = 1, DB_Inputs!HA55*DB_Inputs!HA10*DB_Inputs!HA41/1000, 0 )","v":0},0]
["Adjusted PS Expense",{"$f":"Rev.Inputs!B54","v":210371.91983502262},{"$f":"Rev.Inputs!C54","v":211356.15746880014},{"$f":"Rev.Inputs!D54","v":208458.89802279862},{"$f":"Rev.Inputs!E54","v":209060.00009401771},{"$f":"Rev.Inputs!F54","v":209953.19558448167},{"$f":"Rev.Inputs!G54","v":210442.56383224225},{"$f":"Rev.Inputs!H54","v":209381.96089169374},{"$f":"Rev.Inputs!I54","v":205139.97298505998},{"$f":"Rev.Inputs!J54","v":205514.58445732584},{"$f":"Rev.Inputs!K54","v":209898.18509241237},{"$f":"Rev.Inputs!L54","v":211762.70633265853},{"$f":"Rev.Inputs!M54","v":210677.99752707643},2512018.1421235898,null,{"$f":"Rev.Inputs!P54","v":215845.24376656298},{"$f":"Rev.Inputs!Q54","v":216877.73197624701},{"$f":"Rev.Inputs!R54","v":212986.78677507292},{"$f":"Rev.Inputs!S54","v":213194.34894307307},{"$f":"Rev.Inputs!T54","v":214541.36722338057},{"$f":"Rev.Inputs!U54","v":214083.91886250614},{"$f":"Rev.Inputs!V54","v":214388.62121950934},{"$f":"Rev.Inputs!W54","v":211249.50573018246},{"$f":"Rev.Inputs!X54","v":211395.94374879537},{"$f":"Rev.Inputs!Y54","v":214806.02412603764},{"$f":"Rev.Inputs!Z54","v":216704.32590843257},{"$f":"Rev.Inputs!AA54","v":216420.47427394753},2572494.2925537475,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"$N$194/12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$N$194/12","v":0},null,null,{"$f":"$N$194/12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$N$194/12","v":0}]
["Total Expenses",{"$f":"SUM(B186:B194)","v":224405.9620830082},{"$f":"SUM(C186:C194)","v":226077.54993943032},228621.32493171594,249172.74232776725,237992.19025209872,229163.00396817471,245121.27481961733,225247.94417596736,226994.22418564104,227795.26004740948,226039.7740554245,225654.03276919507,2772285.2835554499,null,{"$f":"SUM(P186:P194)","v":229532.50361489024},{"$f":"SUM(Q186:Q194)","v":230734.69991857134},228545.99699710161,226864.66416948615,225781.74192998654,230942.46023188473,235187.39660555025,233075.10836446832,229987.6323494956,232087.56142881518,228337.74820691891,229174.0046685611,2760251.51848573,null,{"$f":"SUM(AD186:AD193)","v":{"$error":"#N/A"}},{"$f":"SUM(AE186:AE193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD195:AO195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(AR186:AR193)","v":{"$error":"#N/A"}},{"$f":"SUM(AS186:AS193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR195:BC195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BF186:BF193)","v":{"$error":"#N/A"}},{"$f":"SUM(BG186:BG193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF195:BQ195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(BT186:BT193)","v":{"$error":"#N/A"}},{"$f":"SUM(BU186:BU193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT195:CE195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CH186:CH193)","v":{"$error":"#N/A"}},{"$f":"SUM(CI186:CI193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH195:CS195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(CV186:CV193)","v":{"$error":"#N/A"}},{"$f":"SUM(CW186:CW193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV195:DG195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DJ186:DJ193)","v":{"$error":"#N/A"}},{"$f":"SUM(DK186:DK193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ195:DU195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(DX186:DX193)","v":{"$error":"#N/A"}},{"$f":"SUM(DY186:DY193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX195:EI195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EL186:EL193)","v":{"$error":"#N/A"}},{"$f":"SUM(EM186:EM193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL195:EW195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(EZ186:EZ193)","v":{"$error":"#N/A"}},{"$f":"SUM(FA186:FA193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ195:FK195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FN186:FN193)","v":{"$error":"#N/A"}},{"$f":"SUM(FO186:FO193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN195:FY195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GB186:GB193)","v":{"$error":"#N/A"}},{"$f":"SUM(GC186:GC193)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB195:GM195)","v":{"$error":"#N/A"}},null,{"$f":"SUM(GP186:GP193)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ186:GQ193)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(GP195:HA195)","v":{"$error":"#DIV/0!"}}]
[]
["Net Revenue",{"$f":"B183-B195","v":-9872.0269145224884},{"$f":"C183-C195","v":-10757.977846589492},{"$f":"D183-D195","v":8441.2348127095611},12107.867306282948,16020.562450792931,5403.9989046085102,-28431.354699289368,12957.355948641256,50356.393959267472,-10116.896965683816,-14790.600679590221,{"$f":"M183-M195","v":-43573.296125276625},{"$f":"SUM(B197:M197)","v":-12254.739848649333},null,{"$f":"P183-P195","v":-13863.067261859862},{"$f":"Q183-Q195","v":-11004.141313590226},{"$f":"R183-R195","v":21171.092529476708},51322.512522951816,37178.56354690899,32667.944297102978,63581.312349341868,-21651.116903077927,-1992.0305644326436,29119.401606858592,1487.3683667103178,{"$f":"AA183-AA195","v":-6968.5089144928206},{"$f":"SUM(P197:AA197)","v":181049.33026189779},null,{"$f":"AD183-AD195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AD197:AO197)","v":{"$error":"#N/A"}},null,{"$f":"AR183-AR195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AR197:BC197)","v":{"$error":"#N/A"}},null,{"$f":"BF183-BF195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BF197:BQ197)","v":{"$error":"#N/A"}},null,{"$f":"BT183-BT195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT197:CE197)","v":{"$error":"#N/A"}},null,{"$f":"CH183-CH195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CH197:CS197)","v":{"$error":"#N/A"}},null,{"$f":"CV183-CV195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CV197:DG197)","v":{"$error":"#N/A"}},null,{"$f":"DJ183-DJ195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DJ197:DU197)","v":{"$error":"#N/A"}},null,{"$f":"DX183-DX195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DX197:EI197)","v":{"$error":"#N/A"}},null,{"$f":"EL183-EL195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EL197:EW197)","v":{"$error":"#N/A"}},null,{"$f":"EZ183-EZ195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EZ197:FK197)","v":{"$error":"#N/A"}},null,{"$f":"FN183-FN195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FN197:FY197)","v":{"$error":"#N/A"}},null,{"$f":"GB183-GB195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GB197:GM197)","v":{"$error":"#N/A"}},null,{"$f":"GP183-GP195","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GP197:HA197)","v":{"$error":"#N/A"}}]

{"sheet":"DB_Outputs","index":6,"n_rows":76,"n_cols":212,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
["Database Interface Outputs"]
[]
[{"$f":"WBLocation","v":"RM_FY17_H17Q2_ID282__BP18FP_ID284_FY18-19_Final06-20-2017.xlsx"}]
["TOC"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212]
[null,null,{"$f":"\"FY \" &StartFY","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+1","v":"FY 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+2","v":"FY 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+3","v":"FY 2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+4","v":"FY 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+5","v":"FY 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+6","v":"FY 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+7","v":"FY 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+8","v":"FY 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+9","v":"FY 2027"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+10","v":"FY 2028"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+11","v":"FY 2029"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+12","v":"FY 2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+13","v":"FY 2031"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+14","v":"FY 2032"}]
["Cat\nID","Month/Year",{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"},"Total","WY",{"$f":"FedRev!P7","v":"2018-10-01"},{"$f":"FedRev!Q7","v":"2018-11-01"},{"$f":"FedRev!R7","v":"2018-12-01"},{"$f":"FedRev!S7","v":"2019-01-01"},{"$f":"FedRev!T7","v":"2019-02-01"},{"$f":"FedRev!U7","v":"2019-03-01"},{"$f":"FedRev!V7","v":"2019-04-01"},{"$f":"FedRev!W7","v":"2019-05-01"},{"$f":"FedRev!X7","v":"2019-06-01"},{"$f":"FedRev!Y7","v":"2019-07-01"},{"$f":"FedRev!Z7","v":"2019-08-01"},{"$f":"FedRev!AA7","v":"2019-09-01"},"Total","WY",{"$f":"FedRev!AD7","v":"2019-10-01"},{"$f":"FedRev!AE7","v":"2019-11-01"},{"$f":"FedRev!AF7","v":"2019-12-01"},{"$f":"FedRev!AG7","v":"2020-01-01"},{"$f":"FedRev!AH7","v":"2020-02-01"},{"$f":"FedRev!AI7","v":"2020-03-01"},{"$f":"FedRev!AJ7","v":"2020-04-01"},{"$f":"FedRev!AK7","v":"2020-05-01"},{"$f":"FedRev!AL7","v":"2020-06-01"},{"$f":"FedRev!AM7","v":"2020-07-01"},{"$f":"FedRev!AN7","v":"2020-08-01"},{"$f":"FedRev!AO7","v":"2020-09-01"},"Total","WY",{"$f":"FedRev!AR7","v":"2020-10-01"},{"$f":"FedRev!AS7","v":"2020-11-01"},{"$f":"FedRev!AT7","v":"2020-12-01"},{"$f":"FedRev!AU7","v":"2021-01-01"},{"$f":"FedRev!AV7","v":"2021-02-01"},{"$f":"FedRev!AW7","v":"2021-03-01"},{"$f":"FedRev!AX7","v":"2021-04-01"},{"$f":"FedRev!AY7","v":"2021-05-01"},{"$f":"FedRev!AZ7","v":"2021-06-01"},{"$f":"FedRev!BA7","v":"2021-07-01"},{"$f":"FedRev!BB7","v":"2021-08-01"},{"$f":"FedRev!BC7","v":"2021-09-01"},"Total","WY",{"$f":"FedRev!BF7","v":"2021-10-01"},{"$f":"FedRev!BG7","v":"2021-11-01"},{"$f":"FedRev!BH7","v":"2021-12-01"},{"$f":"FedRev!BI7","v":"2022-01-01"},{"$f":"FedRev!BJ7","v":"2022-02-01"},{"$f":"FedRev!BK7","v":"2022-03-01"},{"$f":"FedRev!BL7","v":"2022-04-01"},{"$f":"FedRev!BM7","v":"2022-05-01"},{"$f":"FedRev!BN7","v":"2022-06-01"},{"$f":"FedRev!BO7","v":"2022-07-01"},{"$f":"FedRev!BP7","v":"2022-08-01"},{"$f":"FedRev!BQ7","v":"2022-09-01"},"Total","WY",{"$f":"FedRev!BT7","v":"2022-10-01"},{"$f":"FedRev!BU7","v":"2022-11-01"},{"$f":"FedRev!BV7","v":"2022-12-01"},{"$f":"FedRev!BW7","v":"2023-01-01"},{"$f":"FedRev!BX7","v":"2023-02-01"},{"$f":"FedRev!BY7","v":"2023-03-01"},{"$f":"FedRev!BZ7","v":"2023-04-01"},{"$f":"FedRev!CA7","v":"2023-05-01"},{"$f":"FedRev!CB7","v":"2023-06-01"},{"$f":"FedRev!CC7","v":"2023-07-01"},{"$f":"FedRev!CD7","v":"2023-08-01"},{"$f":"FedRev!CE7","v":"2023-09-01"},"Total","WY",{"$f":"FedRev!CH7","v":"2023-10-01"},{"$f":"FedRev!CI7","v":"2023-11-01"},{"$f":"FedRev!CJ7","v":"2023-12-01"},{"$f":"FedRev!CK7","v":"2024-01-01"},{"$f":"FedRev!CL7","v":"2024-02-01"},{"$f":"FedRev!CM7","v":"2024-03-01"},{"$f":"FedRev!CN7","v":"2024-04-01"},{"$f":"FedRev!CO7","v":"2024-05-01"},{"$f":"FedRev!CP7","v":"2024-06-01"},{"$f":"FedRev!CQ7","v":"2024-07-01"},{"$f":"FedRev!CR7","v":"2024-08-01"},{"$f":"FedRev!CS7","v":"2024-09-01"},"Total","WY",{"$f":"FedRev!CV7","v":"2024-10-01"},{"$f":"FedRev!CW7","v":"2024-11-01"},{"$f":"FedRev!CX7","v":"2024-12-01"},{"$f":"FedRev!CY7","v":"2025-01-01"},{"$f":"FedRev!CZ7","v":"2025-02-01"},{"$f":"FedRev!DA7","v":"2025-03-01"},{"$f":"FedRev!DB7","v":"2025-04-01"},{"$f":"FedRev!DC7","v":"2025-05-01"},{"$f":"FedRev!DD7","v":"2025-06-01"},{"$f":"FedRev!DE7","v":"2025-07-01"},{"$f":"FedRev!DF7","v":"2025-08-01"},{"$f":"FedRev!DG7","v":"2025-09-01"},"Total","WY",{"$f":"FedRev!DJ7","v":"2025-10-01"},{"$f":"FedRev!DK7","v":"2025-11-01"},{"$f":"FedRev!DL7","v":"2025-12-01"},{"$f":"FedRev!DM7","v":"2026-01-01"},{"$f":"FedRev!DN7","v":"2026-02-01"},{"$f":"FedRev!DO7","v":"2026-03-01"},{"$f":"FedRev!DP7","v":"2026-04-01"},{"$f":"FedRev!DQ7","v":"2026-05-01"},{"$f":"FedRev!DR7","v":"2026-06-01"},{"$f":"FedRev!DS7","v":"2026-07-01"},{"$f":"FedRev!DT7","v":"2026-08-01"},{"$f":"FedRev!DU7","v":"2026-09-01"},"Total","WY",{"$f":"FedRev!DX7","v":"2026-10-01"},{"$f":"FedRev!DY7","v":"2026-11-01"},{"$f":"FedRev!DZ7","v":"2026-12-01"},{"$f":"FedRev!EA7","v":"2027-01-01"},{"$f":"FedRev!EB7","v":"2027-02-01"},{"$f":"FedRev!EC7","v":"2027-03-01"},{"$f":"FedRev!ED7","v":"2027-04-01"},{"$f":"FedRev!EE7","v":"2027-05-01"},{"$f":"FedRev!EF7","v":"2027-06-01"},{"$f":"FedRev!EG7","v":"2027-07-01"},{"$f":"FedRev!EH7","v":"2027-08-01"},{"$f":"FedRev!EI7","v":"2027-09-01"},"Total","WY",{"$f":"FedRev!EL7","v":"2027-10-01"},{"$f":"FedRev!EM7","v":"2027-11-01"},{"$f":"FedRev!EN7","v":"2027-12-01"},{"$f":"FedRev!EO7","v":"2028-01-01"},{"$f":"FedRev!EP7","v":"2028-02-01"},{"$f":"FedRev!EQ7","v":"2028-03-01"},{"$f":"FedRev!ER7","v":"2028-04-01"},{"$f":"FedRev!ES7","v":"2028-05-01"},{"$f":"FedRev!ET7","v":"2028-06-01"},{"$f":"FedRev!EU7","v":"2028-07-01"},{"$f":"FedRev!EV7","v":"2028-08-01"},{"$f":"FedRev!EW7","v":"2028-09-01"},"Total","WY",{"$f":"FedRev!EZ7","v":"2028-10-01"},{"$f":"FedRev!FA7","v":"2028-11-01"},{"$f":"FedRev!FB7","v":"2028-12-01"},{"$f":"FedRev!FC7","v":"2029-01-01"},{"$f":"FedRev!FD7","v":"2029-02-01"},{"$f":"FedRev!FE7","v":"2029-03-01"},{"$f":"FedRev!FF7","v":"2029-04-01"},{"$f":"FedRev!FG7","v":"2029-05-01"},{"$f":"FedRev!FH7","v":"2029-06-01"},{"$f":"FedRev!FI7","v":"2029-07-01"},{"$f":"FedRev!FJ7","v":"2029-08-01"},{"$f":"FedRev!FK7","v":"2029-09-01"},"Total","WY",{"$f":"FedRev!FN7","v":"2029-10-01"},{"$f":"FedRev!FO7","v":"2029-11-01"},{"$f":"FedRev!FP7","v":"2029-12-01"},{"$f":"FedRev!FQ7","v":"2030-01-01"},{"$f":"FedRev!FR7","v":"2030-02-01"},{"$f":"FedRev!FS7","v":"2030-03-01"},{"$f":"FedRev!FT7","v":"2030-04-01"},{"$f":"FedRev!FU7","v":"2030-05-01"},{"$f":"FedRev!FV7","v":"2030-06-01"},{"$f":"FedRev!FW7","v":"2030-07-01"},{"$f":"FedRev!FX7","v":"2030-08-01"},{"$f":"FedRev!FY7","v":"2030-09-01"},"Total","WY",{"$f":"FedRev!GB7","v":"2030-10-01"},{"$f":"FedRev!GC7","v":"2030-11-01"},{"$f":"FedRev!GD7","v":"2030-12-01"},{"$f":"FedRev!GE7","v":"2031-01-01"},{"$f":"FedRev!GF7","v":"2031-02-01"},{"$f":"FedRev!GG7","v":"2031-03-01"},{"$f":"FedRev!GH7","v":"2031-04-01"},{"$f":"FedRev!GI7","v":"2031-05-01"},{"$f":"FedRev!GJ7","v":"2031-06-01"},{"$f":"FedRev!GK7","v":"2031-07-01"},{"$f":"FedRev!GL7","v":"2031-08-01"},{"$f":"FedRev!GM7","v":"2031-09-01"},"Total","WY",{"$f":"FedRev!GP7","v":"2031-10-01"},{"$f":"FedRev!GQ7","v":"2031-11-01"},{"$f":"FedRev!GR7","v":"2031-12-01"},{"$f":"FedRev!GS7","v":"2032-01-01"},{"$f":"FedRev!GT7","v":"2032-02-01"},{"$f":"FedRev!GU7","v":"2032-03-01"},{"$f":"FedRev!GV7","v":"2032-04-01"},{"$f":"FedRev!GW7","v":"2032-05-01"},{"$f":"FedRev!GX7","v":"2032-06-01"},{"$f":"FedRev!GY7","v":"2032-07-01"},{"$f":"FedRev!GZ7","v":"2032-08-01"},{"$f":"FedRev!HA7","v":"2032-09-01"},"Total","WY"]
[1,"Net Revenue",{"$f":"FedRev!B197+C76","v":-9872.0269145224884},{"$f":"FedRev!C197+D76","v":-10757.977846589492},{"$f":"FedRev!D197+E76","v":8441.2348127095611},{"$f":"FedRev!E197+F76","v":12107.867306282948},{"$f":"FedRev!F197+G76","v":16020.562450792931},{"$f":"FedRev!G197+H76","v":5403.9989046085102},{"$f":"FedRev!H197+I76","v":-28431.354699289368},{"$f":"FedRev!I197+J76","v":12957.355948641256},{"$f":"FedRev!J197+K76","v":50356.393959267472},{"$f":"FedRev!K197+L76","v":-10116.896965683816},{"$f":"FedRev!L197+M76","v":-14790.600679590221},{"$f":"FedRev!M197+N76","v":-43573.296125276625},{"$f":"SUM(C8:N8)","v":-12254.739848649333},{"$f":"DB_Inputs!N81","v":1945},{"$f":"FedRev!P197+Q76","v":-13863.067261859862},{"$f":"FedRev!Q197+R76","v":-11004.141313590226},{"$f":"FedRev!R197+S76","v":21171.092529476708},{"$f":"FedRev!S197+T76","v":51322.512522951816},{"$f":"FedRev!T197+U76","v":37178.56354690899},{"$f":"FedRev!U197+V76","v":32667.944297102978},{"$f":"FedRev!V197+W76","v":63581.312349341868},{"$f":"FedRev!W197+X76","v":-21651.116903077927},{"$f":"FedRev!X197+Y76","v":-1992.0305644326436},{"$f":"FedRev!Y197+Z76","v":29119.401606858592},{"$f":"FedRev!Z197+AA76","v":1487.3683667103178},{"$f":"FedRev!AA197+AB76","v":-6968.5089144928206},{"$f":"SUM(Q8:AB8)","v":181049.33026189779},{"$f":"DB_Inputs!AB81","v":1946},{"$f":"FedRev!AD197+AE76","v":{"$error":"#N/A"}},{"$f":"FedRev!AE197+AF76","v":{"$error":"#N/A"}},{"$f":"FedRev!AF197+AG76","v":{"$error":"#N/A"}},{"$f":"FedRev!AG197+AH76","v":{"$error":"#N/A"}},{"$f":"FedRev!AH197+AI76","v":{"$error":"#N/A"}},{"$f":"FedRev!AI197+AJ76","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ197+AK76","v":{"$error":"#N/A"}},{"$f":"FedRev!AK197+AL76","v":{"$error":"#N/A"}},{"$f":"FedRev!AL197+AM76","v":{"$error":"#N/A"}},{"$f":"FedRev!AM197+AN76","v":{"$error":"#N/A"}},{"$f":"FedRev!AN197+AO76","v":{"$error":"#N/A"}},{"$f":"FedRev!AO197+AP76","v":{"$error":"#N/A"}},{"$f":"SUM(AE8:AP8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!AP81","v":0},{"$f":"FedRev!AR197+AS76","v":{"$error":"#N/A"}},{"$f":"FedRev!AS197+AT76","v":{"$error":"#N/A"}},{"$f":"FedRev!AT197+AU76","v":{"$error":"#N/A"}},{"$f":"FedRev!AU197+AV76","v":{"$error":"#N/A"}},{"$f":"FedRev!AV197+AW76","v":{"$error":"#N/A"}},{"$f":"FedRev!AW197+AX76","v":{"$error":"#N/A"}},{"$f":"FedRev!AX197+AY76","v":{"$error":"#N/A"}},{"$f":"FedRev!AY197+AZ76","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ197+BA76","v":{"$error":"#N/A"}},{"$f":"FedRev!BA197+BB76","v":{"$error":"#N/A"}},{"$f":"FedRev!BB197+BC76","v":{"$error":"#N/A"}},{"$f":"FedRev!BC197+BD76","v":{"$error":"#N/A"}},{"$f":"SUM(AS8:BD8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!BD81","v":0},{"$f":"FedRev!BF197+BG76","v":{"$error":"#N/A"}},{"$f":"FedRev!BG197+BH76","v":{"$error":"#N/A"}},{"$f":"FedRev!BH197+BI76","v":{"$error":"#N/A"}},{"$f":"FedRev!BI197+BJ76","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ197+BK76","v":{"$error":"#N/A"}},{"$f":"FedRev!BK197+BL76","v":{"$error":"#N/A"}},{"$f":"FedRev!BL197+BM76","v":{"$error":"#N/A"}},{"$f":"FedRev!BM197+BN76","v":{"$error":"#N/A"}},{"$f":"FedRev!BN197+BO76","v":{"$error":"#N/A"}},{"$f":"FedRev!BO197+BP76","v":{"$error":"#N/A"}},{"$f":"FedRev!BP197+BQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ197+BR76","v":{"$error":"#N/A"}},{"$f":"SUM(BG8:BR8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!BR81","v":0},{"$f":"FedRev!BT197+BU76","v":{"$error":"#N/A"}},{"$f":"FedRev!BU197+BV76","v":{"$error":"#N/A"}},{"$f":"FedRev!BV197+BW76","v":{"$error":"#N/A"}},{"$f":"FedRev!BW197+BX76","v":{"$error":"#N/A"}},{"$f":"FedRev!BX197+BY76","v":{"$error":"#N/A"}},{"$f":"FedRev!BY197+BZ76","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ197+CA76","v":{"$error":"#N/A"}},{"$f":"FedRev!CA197+CB76","v":{"$error":"#N/A"}},{"$f":"FedRev!CB197+CC76","v":{"$error":"#N/A"}},{"$f":"FedRev!CC197+CD76","v":{"$error":"#N/A"}},{"$f":"FedRev!CD197+CE76","v":{"$error":"#N/A"}},{"$f":"FedRev!CE197+CF76","v":{"$error":"#N/A"}},{"$f":"SUM(BU8:CF8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!CF81","v":0},{"$f":"FedRev!CH197+CI76","v":{"$error":"#N/A"}},{"$f":"FedRev!CI197+CJ76","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ197+CK76","v":{"$error":"#N/A"}},{"$f":"FedRev!CK197+CL76","v":{"$error":"#N/A"}},{"$f":"FedRev!CL197+CM76","v":{"$error":"#N/A"}},{"$f":"FedRev!CM197+CN76","v":{"$error":"#N/A"}},{"$f":"FedRev!CN197+CO76","v":{"$error":"#N/A"}},{"$f":"FedRev!CO197+CP76","v":{"$error":"#N/A"}},{"$f":"FedRev!CP197+CQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ197+CR76","v":{"$error":"#N/A"}},{"$f":"FedRev!CR197+CS76","v":{"$error":"#N/A"}},{"$f":"FedRev!CS197+CT76","v":{"$error":"#N/A"}},{"$f":"SUM(CI8:CT8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!CT74","v":0},{"$f":"FedRev!CV197+CW76","v":{"$error":"#N/A"}},{"$f":"FedRev!CW197+CX76","v":{"$error":"#N/A"}},{"$f":"FedRev!CX197+CY76","v":{"$error":"#N/A"}},{"$f":"FedRev!CY197+CZ76","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ197+DA76","v":{"$error":"#N/A"}},{"$f":"FedRev!DA197+DB76","v":{"$error":"#N/A"}},{"$f":"FedRev!DB197+DC76","v":{"$error":"#N/A"}},{"$f":"FedRev!DC197+DD76","v":{"$error":"#N/A"}},{"$f":"FedRev!DD197+DE76","v":{"$error":"#N/A"}},{"$f":"FedRev!DE197+DF76","v":{"$error":"#N/A"}},{"$f":"FedRev!DF197+DG76","v":{"$error":"#N/A"}},{"$f":"FedRev!DG197+DH76","v":{"$error":"#N/A"}},{"$f":"SUM(CW8:DH8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!DH74","v":0},{"$f":"FedRev!DJ197+DK76","v":{"$error":"#N/A"}},{"$f":"FedRev!DK197+DL76","v":{"$error":"#N/A"}},{"$f":"FedRev!DL197+DM76","v":{"$error":"#N/A"}},{"$f":"FedRev!DM197+DN76","v":{"$error":"#N/A"}},{"$f":"FedRev!DN197+DO76","v":{"$error":"#N/A"}},{"$f":"FedRev!DO197+DP76","v":{"$error":"#N/A"}},{"$f":"FedRev!DP197+DQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ197+DR76","v":{"$error":"#N/A"}},{"$f":"FedRev!DR197+DS76","v":{"$error":"#N/A"}},{"$f":"FedRev!DS197+DT76","v":{"$error":"#N/A"}},{"$f":"FedRev!DT197+DU76","v":{"$error":"#N/A"}},{"$f":"FedRev!DU197+DV76","v":{"$error":"#N/A"}},{"$f":"SUM(DK8:DV8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!DV74","v":0},{"$f":"FedRev!DX197+DY76","v":{"$error":"#N/A"}},{"$f":"FedRev!DY197+DZ76","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ197+EA76","v":{"$error":"#N/A"}},{"$f":"FedRev!EA197+EB76","v":{"$error":"#N/A"}},{"$f":"FedRev!EB197+EC76","v":{"$error":"#N/A"}},{"$f":"FedRev!EC197+ED76","v":{"$error":"#N/A"}},{"$f":"FedRev!ED197+EE76","v":{"$error":"#N/A"}},{"$f":"FedRev!EE197+EF76","v":{"$error":"#N/A"}},{"$f":"FedRev!EF197+EG76","v":{"$error":"#N/A"}},{"$f":"FedRev!EG197+EH76","v":{"$error":"#N/A"}},{"$f":"FedRev!EH197+EI76","v":{"$error":"#N/A"}},{"$f":"FedRev!EI197+EJ76","v":{"$error":"#N/A"}},{"$f":"SUM(DY8:EJ8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!EJ74","v":0},{"$f":"FedRev!EL197+EM76","v":{"$error":"#N/A"}},{"$f":"FedRev!EM197+EN76","v":{"$error":"#N/A"}},{"$f":"FedRev!EN197+EO76","v":{"$error":"#N/A"}},{"$f":"FedRev!EO197+EP76","v":{"$error":"#N/A"}},{"$f":"FedRev!EP197+EQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ197+ER76","v":{"$error":"#N/A"}},{"$f":"FedRev!ER197+ES76","v":{"$error":"#N/A"}},{"$f":"FedRev!ES197+ET76","v":{"$error":"#N/A"}},{"$f":"FedRev!ET197+EU76","v":{"$error":"#N/A"}},{"$f":"FedRev!EU197+EV76","v":{"$error":"#N/A"}},{"$f":"FedRev!EV197+EW76","v":{"$error":"#N/A"}},{"$f":"FedRev!EW197+EX76","v":{"$error":"#N/A"}},{"$f":"SUM(EM8:EX8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!EX74","v":0},{"$f":"FedRev!EZ197+FA76","v":{"$error":"#N/A"}},{"$f":"FedRev!FA197+FB76","v":{"$error":"#N/A"}},{"$f":"FedRev!FB197+FC76","v":{"$error":"#N/A"}},{"$f":"FedRev!FC197+FD76","v":{"$error":"#N/A"}},{"$f":"FedRev!FD197+FE76","v":{"$error":"#N/A"}},{"$f":"FedRev!FE197+FF76","v":{"$error":"#N/A"}},{"$f":"FedRev!FF197+FG76","v":{"$error":"#N/A"}},{"$f":"FedRev!FG197+FH76","v":{"$error":"#N/A"}},{"$f":"FedRev!FH197+FI76","v":{"$error":"#N/A"}},{"$f":"FedRev!FI197+FJ76","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ197+FK76","v":{"$error":"#N/A"}},{"$f":"FedRev!FK197+FL76","v":{"$error":"#N/A"}},{"$f":"SUM(FA8:FL8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!FL74","v":0},{"$f":"FedRev!FN197+FO76","v":{"$error":"#N/A"}},{"$f":"FedRev!FO197+FP76","v":{"$error":"#N/A"}},{"$f":"FedRev!FP197+FQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ197+FR76","v":{"$error":"#N/A"}},{"$f":"FedRev!FR197+FS76","v":{"$error":"#N/A"}},{"$f":"FedRev!FS197+FT76","v":{"$error":"#N/A"}},{"$f":"FedRev!FT197+FU76","v":{"$error":"#N/A"}},{"$f":"FedRev!FU197+FV76","v":{"$error":"#N/A"}},{"$f":"FedRev!FV197+FW76","v":{"$error":"#N/A"}},{"$f":"FedRev!FW197+FX76","v":{"$error":"#N/A"}},{"$f":"FedRev!FX197+FY76","v":{"$error":"#N/A"}},{"$f":"FedRev!FY197+FZ76","v":{"$error":"#N/A"}},{"$f":"SUM(FO8:FZ8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!FZ74","v":0},{"$f":"FedRev!GB197+GC76","v":{"$error":"#N/A"}},{"$f":"FedRev!GC197+GD76","v":{"$error":"#N/A"}},{"$f":"FedRev!GD197+GE76","v":{"$error":"#N/A"}},{"$f":"FedRev!GE197+GF76","v":{"$error":"#N/A"}},{"$f":"FedRev!GF197+GG76","v":{"$error":"#N/A"}},{"$f":"FedRev!GG197+GH76","v":{"$error":"#N/A"}},{"$f":"FedRev!GH197+GI76","v":{"$error":"#N/A"}},{"$f":"FedRev!GI197+GJ76","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ197+GK76","v":{"$error":"#N/A"}},{"$f":"FedRev!GK197+GL76","v":{"$error":"#N/A"}},{"$f":"FedRev!GL197+GM76","v":{"$error":"#N/A"}},{"$f":"FedRev!GM197+GN76","v":{"$error":"#N/A"}},{"$f":"SUM(GC8:GN8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!GN74","v":0},{"$f":"FedRev!GP197+GQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!GQ197+GR76","v":{"$error":"#N/A"}},{"$f":"FedRev!GR197+GS76","v":{"$error":"#N/A"}},{"$f":"FedRev!GS197+GT76","v":{"$error":"#N/A"}},{"$f":"FedRev!GT197+GU76","v":{"$error":"#N/A"}},{"$f":"FedRev!GU197+GV76","v":{"$error":"#N/A"}},{"$f":"FedRev!GV197+GW76","v":{"$error":"#N/A"}},{"$f":"FedRev!GW197+GX76","v":{"$error":"#N/A"}},{"$f":"FedRev!GX197+GY76","v":{"$error":"#N/A"}},{"$f":"FedRev!GY197+GZ76","v":{"$error":"#N/A"}},{"$f":"FedRev!GZ197+HA76","v":{"$error":"#N/A"}},{"$f":"FedRev!HA197+HB76","v":{"$error":"#N/A"}},{"$f":"SUM(GQ8:HB8)","v":{"$error":"#N/A"}},{"$f":"DB_Inputs!HB81","v":0}]
[2,"PF customers (CHWM) Sub-Total",{"$f":"SUM(FedRev!B169,FedRev!B171,FedRev!B173)","v":185652.30160359075},{"$f":"SUM(FedRev!C169,FedRev!C171,FedRev!C173)","v":182239.6073696207},{"$f":"SUM(FedRev!D169,FedRev!D171,FedRev!D173)","v":202691.4988645222},{"$f":"SUM(FedRev!E169,FedRev!E171,FedRev!E173)","v":217835.85062371966},{"$f":"SUM(FedRev!F169,FedRev!F171,FedRev!F173)","v":212907.02468605302},{"$f":"SUM(FedRev!G169,FedRev!G171,FedRev!G173)","v":197974.69936167248},{"$f":"SUM(FedRev!H169,FedRev!H171,FedRev!H173)","v":186021.88231213726},{"$f":"SUM(FedRev!I169,FedRev!I171,FedRev!I173)","v":155411.8624730864},{"$f":"SUM(FedRev!J169,FedRev!J171,FedRev!J173)","v":166437.72322365758},{"$f":"SUM(FedRev!K169,FedRev!K171,FedRev!K173)","v":182357.67229729626},{"$f":"SUM(FedRev!L169,FedRev!L171,FedRev!L173)","v":176929.25914918547},{"$f":"SUM(FedRev!M169,FedRev!M171,FedRev!M173)","v":179579.8109929598},2246039.1929575014,null,{"$f":"SUM(FedRev!P169,FedRev!P171,FedRev!P173)","v":186768.23126792119},{"$f":"SUM(FedRev!Q169,FedRev!Q171,FedRev!Q173)","v":182928.68199255422},{"$f":"SUM(FedRev!R169,FedRev!R171,FedRev!R173)","v":203864.09611068264},{"$f":"SUM(FedRev!S169,FedRev!S171,FedRev!S173)","v":221286.96849550886},{"$f":"SUM(FedRev!T169,FedRev!T171,FedRev!T173)","v":215802.57323937278},{"$f":"SUM(FedRev!U169,FedRev!U171,FedRev!U173)","v":199135.3306607625},{"$f":"SUM(FedRev!V169,FedRev!V171,FedRev!V173)","v":189698.0539434863},{"$f":"SUM(FedRev!W169,FedRev!W171,FedRev!W173)","v":156668.92840209068},{"$f":"SUM(FedRev!X169,FedRev!X171,FedRev!X173)","v":170085.83586155422},{"$f":"SUM(FedRev!Y169,FedRev!Y171,FedRev!Y173)","v":185975.43100006221},{"$f":"SUM(FedRev!Z169,FedRev!Z171,FedRev!Z173)","v":180725.14269731147},{"$f":"SUM(FedRev!AA169,FedRev!AA171,FedRev!AA173)","v":184375.6312738086},2277314.9049451156,null,{"$f":"SUM(FedRev!AD169,FedRev!AD171,FedRev!AD173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AE169,FedRev!AE171,FedRev!AE173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AF169,FedRev!AF171,FedRev!AF173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AG169,FedRev!AG171,FedRev!AG173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AH169,FedRev!AH171,FedRev!AH173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AI169,FedRev!AI171,FedRev!AI173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AJ169,FedRev!AJ171,FedRev!AJ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AK169,FedRev!AK171,FedRev!AK173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AL169,FedRev!AL171,FedRev!AL173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AM169,FedRev!AM171,FedRev!AM173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AN169,FedRev!AN171,FedRev!AN173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AO169,FedRev!AO171,FedRev!AO173)","v":{"$error":"#N/A"}},{"$f":"SUM(AE9:AP9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!AR169,FedRev!AR171,FedRev!AR173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AS169,FedRev!AS171,FedRev!AS173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AT169,FedRev!AT171,FedRev!AT173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AU169,FedRev!AU171,FedRev!AU173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AV169,FedRev!AV171,FedRev!AV173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AW169,FedRev!AW171,FedRev!AW173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AX169,FedRev!AX171,FedRev!AX173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AY169,FedRev!AY171,FedRev!AY173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!AZ169,FedRev!AZ171,FedRev!AZ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BA169,FedRev!BA171,FedRev!BA173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BB169,FedRev!BB171,FedRev!BB173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BC169,FedRev!BC171,FedRev!BC173)","v":{"$error":"#N/A"}},{"$f":"SUM(AS9:BD9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!BF169,FedRev!BF171,FedRev!BF173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BG169,FedRev!BG171,FedRev!BG173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BH169,FedRev!BH171,FedRev!BH173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BI169,FedRev!BI171,FedRev!BI173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BJ169,FedRev!BJ171,FedRev!BJ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BK169,FedRev!BK171,FedRev!BK173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BL169,FedRev!BL171,FedRev!BL173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BM169,FedRev!BM171,FedRev!BM173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BN169,FedRev!BN171,FedRev!BN173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BO169,FedRev!BO171,FedRev!BO173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BP169,FedRev!BP171,FedRev!BP173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BQ169,FedRev!BQ171,FedRev!BQ173)","v":{"$error":"#N/A"}},{"$f":"SUM(BG9:BR9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!BT169,FedRev!BT171,FedRev!BT173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BU169,FedRev!BU171,FedRev!BU173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BV169,FedRev!BV171,FedRev!BV173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BW169,FedRev!BW171,FedRev!BW173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BX169,FedRev!BX171,FedRev!BX173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BY169,FedRev!BY171,FedRev!BY173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!BZ169,FedRev!BZ171,FedRev!BZ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CA169,FedRev!CA171,FedRev!CA173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CB169,FedRev!CB171,FedRev!CB173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CC169,FedRev!CC171,FedRev!CC173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CD169,FedRev!CD171,FedRev!CD173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CE169,FedRev!CE171,FedRev!CE173)","v":{"$error":"#N/A"}},{"$f":"SUM(BU9:CF9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!CH169,FedRev!CH171,FedRev!CH173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CI169,FedRev!CI171,FedRev!CI173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CJ169,FedRev!CJ171,FedRev!CJ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CK169,FedRev!CK171,FedRev!CK173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CL169,FedRev!CL171,FedRev!CL173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CM169,FedRev!CM171,FedRev!CM173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CN169,FedRev!CN171,FedRev!CN173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CO169,FedRev!CO171,FedRev!CO173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CP169,FedRev!CP171,FedRev!CP173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CQ169,FedRev!CQ171,FedRev!CQ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CR169,FedRev!CR171,FedRev!CR173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CS169,FedRev!CS171,FedRev!CS173)","v":{"$error":"#N/A"}},{"$f":"SUM(CI9:CT9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!CV169,FedRev!CV171,FedRev!CV173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CW169,FedRev!CW171,FedRev!CW173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CX169,FedRev!CX171,FedRev!CX173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CY169,FedRev!CY171,FedRev!CY173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!CZ169,FedRev!CZ171,FedRev!CZ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DA169,FedRev!DA171,FedRev!DA173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DB169,FedRev!DB171,FedRev!DB173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DC169,FedRev!DC171,FedRev!DC173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DD169,FedRev!DD171,FedRev!DD173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DE169,FedRev!DE171,FedRev!DE173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DF169,FedRev!DF171,FedRev!DF173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DG169,FedRev!DG171,FedRev!DG173)","v":{"$error":"#N/A"}},{"$f":"SUM(CW9:DH9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!DJ169,FedRev!DJ171,FedRev!DJ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DK169,FedRev!DK171,FedRev!DK173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DL169,FedRev!DL171,FedRev!DL173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DM169,FedRev!DM171,FedRev!DM173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DN169,FedRev!DN171,FedRev!DN173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DO169,FedRev!DO171,FedRev!DO173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DP169,FedRev!DP171,FedRev!DP173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DQ169,FedRev!DQ171,FedRev!DQ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DR169,FedRev!DR171,FedRev!DR173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DS169,FedRev!DS171,FedRev!DS173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DT169,FedRev!DT171,FedRev!DT173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DU169,FedRev!DU171,FedRev!DU173)","v":{"$error":"#N/A"}},{"$f":"SUM(DK9:DV9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!DX169,FedRev!DX171,FedRev!DX173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DY169,FedRev!DY171,FedRev!DY173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!DZ169,FedRev!DZ171,FedRev!DZ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EA169,FedRev!EA171,FedRev!EA173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EB169,FedRev!EB171,FedRev!EB173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EC169,FedRev!EC171,FedRev!EC173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!ED169,FedRev!ED171,FedRev!ED173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EE169,FedRev!EE171,FedRev!EE173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EF169,FedRev!EF171,FedRev!EF173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EG169,FedRev!EG171,FedRev!EG173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EH169,FedRev!EH171,FedRev!EH173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EI169,FedRev!EI171,FedRev!EI173)","v":{"$error":"#N/A"}},{"$f":"SUM(DY9:EJ9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!EL169,FedRev!EL171,FedRev!EL173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EM169,FedRev!EM171,FedRev!EM173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EN169,FedRev!EN171,FedRev!EN173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EO169,FedRev!EO171,FedRev!EO173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EP169,FedRev!EP171,FedRev!EP173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EQ169,FedRev!EQ171,FedRev!EQ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!ER169,FedRev!ER171,FedRev!ER173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!ES169,FedRev!ES171,FedRev!ES173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!ET169,FedRev!ET171,FedRev!ET173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EU169,FedRev!EU171,FedRev!EU173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EV169,FedRev!EV171,FedRev!EV173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!EW169,FedRev!EW171,FedRev!EW173)","v":{"$error":"#N/A"}},{"$f":"SUM(EM9:EX9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!EZ169,FedRev!EZ171,FedRev!EZ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FA169,FedRev!FA171,FedRev!FA173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FB169,FedRev!FB171,FedRev!FB173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FC169,FedRev!FC171,FedRev!FC173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FD169,FedRev!FD171,FedRev!FD173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FE169,FedRev!FE171,FedRev!FE173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FF169,FedRev!FF171,FedRev!FF173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FG169,FedRev!FG171,FedRev!FG173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FH169,FedRev!FH171,FedRev!FH173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FI169,FedRev!FI171,FedRev!FI173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FJ169,FedRev!FJ171,FedRev!FJ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FK169,FedRev!FK171,FedRev!FK173)","v":{"$error":"#N/A"}},{"$f":"SUM(FA9:FL9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!FN169,FedRev!FN171,FedRev!FN173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FO169,FedRev!FO171,FedRev!FO173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FP169,FedRev!FP171,FedRev!FP173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FQ169,FedRev!FQ171,FedRev!FQ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FR169,FedRev!FR171,FedRev!FR173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FS169,FedRev!FS171,FedRev!FS173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FT169,FedRev!FT171,FedRev!FT173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FU169,FedRev!FU171,FedRev!FU173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FV169,FedRev!FV171,FedRev!FV173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FW169,FedRev!FW171,FedRev!FW173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FX169,FedRev!FX171,FedRev!FX173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!FY169,FedRev!FY171,FedRev!FY173)","v":{"$error":"#N/A"}},{"$f":"SUM(FO9:FZ9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!GB169,FedRev!GB171,FedRev!GB173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GC169,FedRev!GC171,FedRev!GC173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GD169,FedRev!GD171,FedRev!GD173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GE169,FedRev!GE171,FedRev!GE173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GF169,FedRev!GF171,FedRev!GF173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GG169,FedRev!GG171,FedRev!GG173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GH169,FedRev!GH171,FedRev!GH173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GI169,FedRev!GI171,FedRev!GI173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GJ169,FedRev!GJ171,FedRev!GJ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GK169,FedRev!GK171,FedRev!GK173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GL169,FedRev!GL171,FedRev!GL173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GM169,FedRev!GM171,FedRev!GM173)","v":{"$error":"#N/A"}},{"$f":"SUM(GC9:GN9)","v":{"$error":"#N/A"}},null,{"$f":"SUM(FedRev!GP169,FedRev!GP171,FedRev!GP173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GQ169,FedRev!GQ171,FedRev!GQ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GR169,FedRev!GR171,FedRev!GR173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GS169,FedRev!GS171,FedRev!GS173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GT169,FedRev!GT171,FedRev!GT173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GU169,FedRev!GU171,FedRev!GU173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GV169,FedRev!GV171,FedRev!GV173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GW169,FedRev!GW171,FedRev!GW173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GX169,FedRev!GX171,FedRev!GX173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GY169,FedRev!GY171,FedRev!GY173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!GZ169,FedRev!GZ171,FedRev!GZ173)","v":{"$error":"#N/A"}},{"$f":"SUM(FedRev!HA169,FedRev!HA171,FedRev!HA173)","v":{"$error":"#N/A"}},{"$f":"SUM(GQ9:HB9)","v":{"$error":"#N/A"}}]
[3,"Load Shaping Revenue",{"$f":"FedRev!B171","v":-738.28686419246083},{"$f":"FedRev!C171","v":-4289.4178497451012},{"$f":"FedRev!D171","v":13495.441389345291},{"$f":"FedRev!E171","v":28444.92833432123},{"$f":"FedRev!F171","v":26546.389435782763},{"$f":"FedRev!G171","v":9786.3663255786159},{"$f":"FedRev!H171","v":63.755218448318374},{"$f":"FedRev!I171","v":-26915.239771573528},{"$f":"FedRev!J171","v":-14016.339576364187},{"$f":"FedRev!K171","v":2129.1283427328217},{"$f":"FedRev!L171","v":-6718.5504914062776},{"$f":"FedRev!M171","v":-4112.7492714094933},23675.425221518002,null,{"$f":"FedRev!P171","v":-1443.9376023175628},{"$f":"FedRev!Q171","v":-5136.5713078960162},{"$f":"FedRev!R171","v":13456.238157357266},{"$f":"FedRev!S171","v":29989.282222736067},{"$f":"FedRev!T171","v":27816.851378642405},{"$f":"FedRev!U171","v":10278.633363382658},{"$f":"FedRev!V171","v":1851.4682769604694},{"$f":"FedRev!W171","v":-26916.63430467248},{"$f":"FedRev!X171","v":-11624.303052936088},{"$f":"FedRev!Y171","v":3855.1561277935025},{"$f":"FedRev!Z171","v":-4071.3384086000078},{"$f":"FedRev!AA171","v":-688.51827644894252},37366.326574001272,null,{"$f":"FedRev!AD171","v":{"$error":"#N/A"}},{"$f":"FedRev!AE171","v":{"$error":"#N/A"}},{"$f":"FedRev!AF171","v":{"$error":"#N/A"}},{"$f":"FedRev!AG171","v":{"$error":"#N/A"}},{"$f":"FedRev!AH171","v":{"$error":"#N/A"}},{"$f":"FedRev!AI171","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ171","v":{"$error":"#N/A"}},{"$f":"FedRev!AK171","v":{"$error":"#N/A"}},{"$f":"FedRev!AL171","v":{"$error":"#N/A"}},{"$f":"FedRev!AM171","v":{"$error":"#N/A"}},{"$f":"FedRev!AN171","v":{"$error":"#N/A"}},{"$f":"FedRev!AO171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!AR171","v":{"$error":"#N/A"}},{"$f":"FedRev!AS171","v":{"$error":"#N/A"}},{"$f":"FedRev!AT171","v":{"$error":"#N/A"}},{"$f":"FedRev!AU171","v":{"$error":"#N/A"}},{"$f":"FedRev!AV171","v":{"$error":"#N/A"}},{"$f":"FedRev!AW171","v":{"$error":"#N/A"}},{"$f":"FedRev!AX171","v":{"$error":"#N/A"}},{"$f":"FedRev!AY171","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ171","v":{"$error":"#N/A"}},{"$f":"FedRev!BA171","v":{"$error":"#N/A"}},{"$f":"FedRev!BB171","v":{"$error":"#N/A"}},{"$f":"FedRev!BC171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BF171","v":{"$error":"#N/A"}},{"$f":"FedRev!BG171","v":{"$error":"#N/A"}},{"$f":"FedRev!BH171","v":{"$error":"#N/A"}},{"$f":"FedRev!BI171","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ171","v":{"$error":"#N/A"}},{"$f":"FedRev!BK171","v":{"$error":"#N/A"}},{"$f":"FedRev!BL171","v":{"$error":"#N/A"}},{"$f":"FedRev!BM171","v":{"$error":"#N/A"}},{"$f":"FedRev!BN171","v":{"$error":"#N/A"}},{"$f":"FedRev!BO171","v":{"$error":"#N/A"}},{"$f":"FedRev!BP171","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BT171","v":{"$error":"#N/A"}},{"$f":"FedRev!BU171","v":{"$error":"#N/A"}},{"$f":"FedRev!BV171","v":{"$error":"#N/A"}},{"$f":"FedRev!BW171","v":{"$error":"#N/A"}},{"$f":"FedRev!BX171","v":{"$error":"#N/A"}},{"$f":"FedRev!BY171","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ171","v":{"$error":"#N/A"}},{"$f":"FedRev!CA171","v":{"$error":"#N/A"}},{"$f":"FedRev!CB171","v":{"$error":"#N/A"}},{"$f":"FedRev!CC171","v":{"$error":"#N/A"}},{"$f":"FedRev!CD171","v":{"$error":"#N/A"}},{"$f":"FedRev!CE171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CH171","v":{"$error":"#N/A"}},{"$f":"FedRev!CI171","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ171","v":{"$error":"#N/A"}},{"$f":"FedRev!CK171","v":{"$error":"#N/A"}},{"$f":"FedRev!CL171","v":{"$error":"#N/A"}},{"$f":"FedRev!CM171","v":{"$error":"#N/A"}},{"$f":"FedRev!CN171","v":{"$error":"#N/A"}},{"$f":"FedRev!CO171","v":{"$error":"#N/A"}},{"$f":"FedRev!CP171","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ171","v":{"$error":"#N/A"}},{"$f":"FedRev!CR171","v":{"$error":"#N/A"}},{"$f":"FedRev!CS171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CV171","v":{"$error":"#N/A"}},{"$f":"FedRev!CW171","v":{"$error":"#N/A"}},{"$f":"FedRev!CX171","v":{"$error":"#N/A"}},{"$f":"FedRev!CY171","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ171","v":{"$error":"#N/A"}},{"$f":"FedRev!DA171","v":{"$error":"#N/A"}},{"$f":"FedRev!DB171","v":{"$error":"#N/A"}},{"$f":"FedRev!DC171","v":{"$error":"#N/A"}},{"$f":"FedRev!DD171","v":{"$error":"#N/A"}},{"$f":"FedRev!DE171","v":{"$error":"#N/A"}},{"$f":"FedRev!DF171","v":{"$error":"#N/A"}},{"$f":"FedRev!DG171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DJ171","v":{"$error":"#N/A"}},{"$f":"FedRev!DK171","v":{"$error":"#N/A"}},{"$f":"FedRev!DL171","v":{"$error":"#N/A"}},{"$f":"FedRev!DM171","v":{"$error":"#N/A"}},{"$f":"FedRev!DN171","v":{"$error":"#N/A"}},{"$f":"FedRev!DO171","v":{"$error":"#N/A"}},{"$f":"FedRev!DP171","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ171","v":{"$error":"#N/A"}},{"$f":"FedRev!DR171","v":{"$error":"#N/A"}},{"$f":"FedRev!DS171","v":{"$error":"#N/A"}},{"$f":"FedRev!DT171","v":{"$error":"#N/A"}},{"$f":"FedRev!DU171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DX171","v":{"$error":"#N/A"}},{"$f":"FedRev!DY171","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ171","v":{"$error":"#N/A"}},{"$f":"FedRev!EA171","v":{"$error":"#N/A"}},{"$f":"FedRev!EB171","v":{"$error":"#N/A"}},{"$f":"FedRev!EC171","v":{"$error":"#N/A"}},{"$f":"FedRev!ED171","v":{"$error":"#N/A"}},{"$f":"FedRev!EE171","v":{"$error":"#N/A"}},{"$f":"FedRev!EF171","v":{"$error":"#N/A"}},{"$f":"FedRev!EG171","v":{"$error":"#N/A"}},{"$f":"FedRev!EH171","v":{"$error":"#N/A"}},{"$f":"FedRev!EI171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EL171","v":{"$error":"#N/A"}},{"$f":"FedRev!EM171","v":{"$error":"#N/A"}},{"$f":"FedRev!EN171","v":{"$error":"#N/A"}},{"$f":"FedRev!EO171","v":{"$error":"#N/A"}},{"$f":"FedRev!EP171","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ171","v":{"$error":"#N/A"}},{"$f":"FedRev!ER171","v":{"$error":"#N/A"}},{"$f":"FedRev!ES171","v":{"$error":"#N/A"}},{"$f":"FedRev!ET171","v":{"$error":"#N/A"}},{"$f":"FedRev!EU171","v":{"$error":"#N/A"}},{"$f":"FedRev!EV171","v":{"$error":"#N/A"}},{"$f":"FedRev!EW171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EZ171","v":{"$error":"#N/A"}},{"$f":"FedRev!FA171","v":{"$error":"#N/A"}},{"$f":"FedRev!FB171","v":{"$error":"#N/A"}},{"$f":"FedRev!FC171","v":{"$error":"#N/A"}},{"$f":"FedRev!FD171","v":{"$error":"#N/A"}},{"$f":"FedRev!FE171","v":{"$error":"#N/A"}},{"$f":"FedRev!FF171","v":{"$error":"#N/A"}},{"$f":"FedRev!FG171","v":{"$error":"#N/A"}},{"$f":"FedRev!FH171","v":{"$error":"#N/A"}},{"$f":"FedRev!FI171","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ171","v":{"$error":"#N/A"}},{"$f":"FedRev!FK171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!FN171","v":{"$error":"#N/A"}},{"$f":"FedRev!FO171","v":{"$error":"#N/A"}},{"$f":"FedRev!FP171","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ171","v":{"$error":"#N/A"}},{"$f":"FedRev!FR171","v":{"$error":"#N/A"}},{"$f":"FedRev!FS171","v":{"$error":"#N/A"}},{"$f":"FedRev!FT171","v":{"$error":"#N/A"}},{"$f":"FedRev!FU171","v":{"$error":"#N/A"}},{"$f":"FedRev!FV171","v":{"$error":"#N/A"}},{"$f":"FedRev!FW171","v":{"$error":"#N/A"}},{"$f":"FedRev!FX171","v":{"$error":"#N/A"}},{"$f":"FedRev!FY171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GB171","v":{"$error":"#N/A"}},{"$f":"FedRev!GC171","v":{"$error":"#N/A"}},{"$f":"FedRev!GD171","v":{"$error":"#N/A"}},{"$f":"FedRev!GE171","v":{"$error":"#N/A"}},{"$f":"FedRev!GF171","v":{"$error":"#N/A"}},{"$f":"FedRev!GG171","v":{"$error":"#N/A"}},{"$f":"FedRev!GH171","v":{"$error":"#N/A"}},{"$f":"FedRev!GI171","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ171","v":{"$error":"#N/A"}},{"$f":"FedRev!GK171","v":{"$error":"#N/A"}},{"$f":"FedRev!GL171","v":{"$error":"#N/A"}},{"$f":"FedRev!GM171","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GP171","v":{"$error":"#N/A"}},{"$f":"FedRev!GQ171","v":{"$error":"#N/A"}},{"$f":"FedRev!GR171","v":{"$error":"#N/A"}},{"$f":"FedRev!GS171","v":{"$error":"#N/A"}},{"$f":"FedRev!GT171","v":{"$error":"#N/A"}},{"$f":"FedRev!GU171","v":{"$error":"#N/A"}},{"$f":"FedRev!GV171","v":{"$error":"#N/A"}},{"$f":"FedRev!GW171","v":{"$error":"#N/A"}},{"$f":"FedRev!GX171","v":{"$error":"#N/A"}},{"$f":"FedRev!GY171","v":{"$error":"#N/A"}},{"$f":"FedRev!GZ171","v":{"$error":"#N/A"}},{"$f":"FedRev!HA171","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[4,"Demand Revenue",{"$f":"FedRev!B173","v":3141.6148047578081},{"$f":"FedRev!C173","v":3079.129976045404},{"$f":"FedRev!D173","v":6372.8052510399966},{"$f":"FedRev!E173","v":6890.9398984617228},{"$f":"FedRev!F173","v":3711.2121473559296},{"$f":"FedRev!G173","v":5156.5174332357874},{"$f":"FedRev!H173","v":2841.8368779344059},{"$f":"FedRev!I173","v":2112.3024032310227},{"$f":"FedRev!J173","v":2378.3997053680305},{"$f":"FedRev!K173","v":3478.7386944827031},{"$f":"FedRev!L173","v":5688.5063222437684},{"$f":"FedRev!M173","v":3535.3963549955852},48387.399869152163,null,{"$f":"FedRev!P173","v":3550.6596721416172},{"$f":"FedRev!Q173","v":3166.1842599593915},{"$f":"FedRev!R173","v":6143.4904267087231},{"$f":"FedRev!S173","v":7367.9956678094322},{"$f":"FedRev!T173","v":3914.5173540609912},{"$f":"FedRev!U173","v":4349.4114314127446},{"$f":"FedRev!V173","v":3306.3220828563635},{"$f":"FedRev!W173","v":1920.2431324235731},{"$f":"FedRev!X173","v":2163.4589121765243},{"$f":"FedRev!Y173","v":3981.2640025896676},{"$f":"FedRev!Z173","v":5398.4605785940412},{"$f":"FedRev!AA173","v":3464.7999854363334},48726.807506169396,null,{"$f":"FedRev!AD173","v":{"$error":"#N/A"}},{"$f":"FedRev!AE173","v":{"$error":"#N/A"}},{"$f":"FedRev!AF173","v":{"$error":"#N/A"}},{"$f":"FedRev!AG173","v":{"$error":"#N/A"}},{"$f":"FedRev!AH173","v":{"$error":"#N/A"}},{"$f":"FedRev!AI173","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ173","v":{"$error":"#N/A"}},{"$f":"FedRev!AK173","v":{"$error":"#N/A"}},{"$f":"FedRev!AL173","v":{"$error":"#N/A"}},{"$f":"FedRev!AM173","v":{"$error":"#N/A"}},{"$f":"FedRev!AN173","v":{"$error":"#N/A"}},{"$f":"FedRev!AO173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!AR173","v":{"$error":"#N/A"}},{"$f":"FedRev!AS173","v":{"$error":"#N/A"}},{"$f":"FedRev!AT173","v":{"$error":"#N/A"}},{"$f":"FedRev!AU173","v":{"$error":"#N/A"}},{"$f":"FedRev!AV173","v":{"$error":"#N/A"}},{"$f":"FedRev!AW173","v":{"$error":"#N/A"}},{"$f":"FedRev!AX173","v":{"$error":"#N/A"}},{"$f":"FedRev!AY173","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ173","v":{"$error":"#N/A"}},{"$f":"FedRev!BA173","v":{"$error":"#N/A"}},{"$f":"FedRev!BB173","v":{"$error":"#N/A"}},{"$f":"FedRev!BC173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BF173","v":{"$error":"#N/A"}},{"$f":"FedRev!BG173","v":{"$error":"#N/A"}},{"$f":"FedRev!BH173","v":{"$error":"#N/A"}},{"$f":"FedRev!BI173","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ173","v":{"$error":"#N/A"}},{"$f":"FedRev!BK173","v":{"$error":"#N/A"}},{"$f":"FedRev!BL173","v":{"$error":"#N/A"}},{"$f":"FedRev!BM173","v":{"$error":"#N/A"}},{"$f":"FedRev!BN173","v":{"$error":"#N/A"}},{"$f":"FedRev!BO173","v":{"$error":"#N/A"}},{"$f":"FedRev!BP173","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BT173","v":{"$error":"#N/A"}},{"$f":"FedRev!BU173","v":{"$error":"#N/A"}},{"$f":"FedRev!BV173","v":{"$error":"#N/A"}},{"$f":"FedRev!BW173","v":{"$error":"#N/A"}},{"$f":"FedRev!BX173","v":{"$error":"#N/A"}},{"$f":"FedRev!BY173","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ173","v":{"$error":"#N/A"}},{"$f":"FedRev!CA173","v":{"$error":"#N/A"}},{"$f":"FedRev!CB173","v":{"$error":"#N/A"}},{"$f":"FedRev!CC173","v":{"$error":"#N/A"}},{"$f":"FedRev!CD173","v":{"$error":"#N/A"}},{"$f":"FedRev!CE173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CH173","v":{"$error":"#N/A"}},{"$f":"FedRev!CI173","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ173","v":{"$error":"#N/A"}},{"$f":"FedRev!CK173","v":{"$error":"#N/A"}},{"$f":"FedRev!CL173","v":{"$error":"#N/A"}},{"$f":"FedRev!CM173","v":{"$error":"#N/A"}},{"$f":"FedRev!CN173","v":{"$error":"#N/A"}},{"$f":"FedRev!CO173","v":{"$error":"#N/A"}},{"$f":"FedRev!CP173","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ173","v":{"$error":"#N/A"}},{"$f":"FedRev!CR173","v":{"$error":"#N/A"}},{"$f":"FedRev!CS173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CV173","v":{"$error":"#N/A"}},{"$f":"FedRev!CW173","v":{"$error":"#N/A"}},{"$f":"FedRev!CX173","v":{"$error":"#N/A"}},{"$f":"FedRev!CY173","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ173","v":{"$error":"#N/A"}},{"$f":"FedRev!DA173","v":{"$error":"#N/A"}},{"$f":"FedRev!DB173","v":{"$error":"#N/A"}},{"$f":"FedRev!DC173","v":{"$error":"#N/A"}},{"$f":"FedRev!DD173","v":{"$error":"#N/A"}},{"$f":"FedRev!DE173","v":{"$error":"#N/A"}},{"$f":"FedRev!DF173","v":{"$error":"#N/A"}},{"$f":"FedRev!DG173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DJ173","v":{"$error":"#N/A"}},{"$f":"FedRev!DK173","v":{"$error":"#N/A"}},{"$f":"FedRev!DL173","v":{"$error":"#N/A"}},{"$f":"FedRev!DM173","v":{"$error":"#N/A"}},{"$f":"FedRev!DN173","v":{"$error":"#N/A"}},{"$f":"FedRev!DO173","v":{"$error":"#N/A"}},{"$f":"FedRev!DP173","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ173","v":{"$error":"#N/A"}},{"$f":"FedRev!DR173","v":{"$error":"#N/A"}},{"$f":"FedRev!DS173","v":{"$error":"#N/A"}},{"$f":"FedRev!DT173","v":{"$error":"#N/A"}},{"$f":"FedRev!DU173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DX173","v":{"$error":"#N/A"}},{"$f":"FedRev!DY173","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ173","v":{"$error":"#N/A"}},{"$f":"FedRev!EA173","v":{"$error":"#N/A"}},{"$f":"FedRev!EB173","v":{"$error":"#N/A"}},{"$f":"FedRev!EC173","v":{"$error":"#N/A"}},{"$f":"FedRev!ED173","v":{"$error":"#N/A"}},{"$f":"FedRev!EE173","v":{"$error":"#N/A"}},{"$f":"FedRev!EF173","v":{"$error":"#N/A"}},{"$f":"FedRev!EG173","v":{"$error":"#N/A"}},{"$f":"FedRev!EH173","v":{"$error":"#N/A"}},{"$f":"FedRev!EI173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EL173","v":{"$error":"#N/A"}},{"$f":"FedRev!EM173","v":{"$error":"#N/A"}},{"$f":"FedRev!EN173","v":{"$error":"#N/A"}},{"$f":"FedRev!EO173","v":{"$error":"#N/A"}},{"$f":"FedRev!EP173","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ173","v":{"$error":"#N/A"}},{"$f":"FedRev!ER173","v":{"$error":"#N/A"}},{"$f":"FedRev!ES173","v":{"$error":"#N/A"}},{"$f":"FedRev!ET173","v":{"$error":"#N/A"}},{"$f":"FedRev!EU173","v":{"$error":"#N/A"}},{"$f":"FedRev!EV173","v":{"$error":"#N/A"}},{"$f":"FedRev!EW173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EZ173","v":{"$error":"#N/A"}},{"$f":"FedRev!FA173","v":{"$error":"#N/A"}},{"$f":"FedRev!FB173","v":{"$error":"#N/A"}},{"$f":"FedRev!FC173","v":{"$error":"#N/A"}},{"$f":"FedRev!FD173","v":{"$error":"#N/A"}},{"$f":"FedRev!FE173","v":{"$error":"#N/A"}},{"$f":"FedRev!FF173","v":{"$error":"#N/A"}},{"$f":"FedRev!FG173","v":{"$error":"#N/A"}},{"$f":"FedRev!FH173","v":{"$error":"#N/A"}},{"$f":"FedRev!FI173","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ173","v":{"$error":"#N/A"}},{"$f":"FedRev!FK173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!FN173","v":{"$error":"#N/A"}},{"$f":"FedRev!FO173","v":{"$error":"#N/A"}},{"$f":"FedRev!FP173","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ173","v":{"$error":"#N/A"}},{"$f":"FedRev!FR173","v":{"$error":"#N/A"}},{"$f":"FedRev!FS173","v":{"$error":"#N/A"}},{"$f":"FedRev!FT173","v":{"$error":"#N/A"}},{"$f":"FedRev!FU173","v":{"$error":"#N/A"}},{"$f":"FedRev!FV173","v":{"$error":"#N/A"}},{"$f":"FedRev!FW173","v":{"$error":"#N/A"}},{"$f":"FedRev!FX173","v":{"$error":"#N/A"}},{"$f":"FedRev!FY173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GB173","v":{"$error":"#N/A"}},{"$f":"FedRev!GC173","v":{"$error":"#N/A"}},{"$f":"FedRev!GD173","v":{"$error":"#N/A"}},{"$f":"FedRev!GE173","v":{"$error":"#N/A"}},{"$f":"FedRev!GF173","v":{"$error":"#N/A"}},{"$f":"FedRev!GG173","v":{"$error":"#N/A"}},{"$f":"FedRev!GH173","v":{"$error":"#N/A"}},{"$f":"FedRev!GI173","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ173","v":{"$error":"#N/A"}},{"$f":"FedRev!GK173","v":{"$error":"#N/A"}},{"$f":"FedRev!GL173","v":{"$error":"#N/A"}},{"$f":"FedRev!GM173","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GP173","v":{"$error":"#N/A"}},{"$f":"FedRev!GQ173","v":{"$error":"#N/A"}},{"$f":"FedRev!GR173","v":{"$error":"#N/A"}},{"$f":"FedRev!GS173","v":{"$error":"#N/A"}},{"$f":"FedRev!GT173","v":{"$error":"#N/A"}},{"$f":"FedRev!GU173","v":{"$error":"#N/A"}},{"$f":"FedRev!GV173","v":{"$error":"#N/A"}},{"$f":"FedRev!GW173","v":{"$error":"#N/A"}},{"$f":"FedRev!GX173","v":{"$error":"#N/A"}},{"$f":"FedRev!GY173","v":{"$error":"#N/A"}},{"$f":"FedRev!GZ173","v":{"$error":"#N/A"}},{"$f":"FedRev!HA173","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[5,"Total Revenue",{"$f":"FedRev!B183+DB_Outputs!C76","v":214533.93516848571},{"$f":"FedRev!C183+DB_Outputs!D76","v":215319.57209284083},{"$f":"FedRev!D183+DB_Outputs!E76","v":237062.5597444255},{"$f":"FedRev!E183+DB_Outputs!F76","v":261280.6096340502},{"$f":"FedRev!F183+DB_Outputs!G76","v":254012.75270289165},{"$f":"FedRev!G183+DB_Outputs!H76","v":234567.00287278323},{"$f":"FedRev!H183+DB_Outputs!I76","v":216689.92012032797},{"$f":"FedRev!I183+DB_Outputs!J76","v":238205.30012460862},{"$f":"FedRev!J183+DB_Outputs!K76","v":277350.61814490851},{"$f":"FedRev!K183+DB_Outputs!L76","v":217678.36308172566},{"$f":"FedRev!L183+DB_Outputs!M76","v":211249.17337583427},{"$f":"FedRev!M183+DB_Outputs!N76","v":182080.73664391844},2760030.5437068008,null,{"$f":"FedRev!P183+DB_Outputs!Q76","v":215669.43635303038},{"$f":"FedRev!Q183+DB_Outputs!R76","v":219730.55860498111},{"$f":"FedRev!R183+DB_Outputs!S76","v":249717.08952657832},{"$f":"FedRev!S183+DB_Outputs!T76","v":278187.17669243796},{"$f":"FedRev!T183+DB_Outputs!U76","v":262960.30547689553},{"$f":"FedRev!U183+DB_Outputs!V76","v":263610.40452898771},{"$f":"FedRev!V183+DB_Outputs!W76","v":298768.70895489212},{"$f":"FedRev!W183+DB_Outputs!X76","v":211423.9914613904},{"$f":"FedRev!X183+DB_Outputs!Y76","v":227995.60178506296},{"$f":"FedRev!Y183+DB_Outputs!Z76","v":261206.96303567378},{"$f":"FedRev!Z183+DB_Outputs!AA76","v":229825.11657362923},{"$f":"FedRev!AA183+DB_Outputs!AB76","v":222205.49575406828},2941300.8487476278,null,{"$f":"FedRev!AD183+DB_Outputs!AE76","v":{"$error":"#N/A"}},{"$f":"FedRev!AE183+DB_Outputs!AF76","v":{"$error":"#N/A"}},{"$f":"FedRev!AF183+DB_Outputs!AG76","v":{"$error":"#N/A"}},{"$f":"FedRev!AG183+DB_Outputs!AH76","v":{"$error":"#N/A"}},{"$f":"FedRev!AH183+DB_Outputs!AI76","v":{"$error":"#N/A"}},{"$f":"FedRev!AI183+DB_Outputs!AJ76","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ183+DB_Outputs!AK76","v":{"$error":"#N/A"}},{"$f":"FedRev!AK183+DB_Outputs!AL76","v":{"$error":"#N/A"}},{"$f":"FedRev!AL183+DB_Outputs!AM76","v":{"$error":"#N/A"}},{"$f":"FedRev!AM183+DB_Outputs!AN76","v":{"$error":"#N/A"}},{"$f":"FedRev!AN183+DB_Outputs!AO76","v":{"$error":"#N/A"}},{"$f":"FedRev!AO183+DB_Outputs!AP76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!AR183+DB_Outputs!AS76","v":{"$error":"#N/A"}},{"$f":"FedRev!AS183+DB_Outputs!AT76","v":{"$error":"#N/A"}},{"$f":"FedRev!AT183+DB_Outputs!AU76","v":{"$error":"#N/A"}},{"$f":"FedRev!AU183+DB_Outputs!AV76","v":{"$error":"#N/A"}},{"$f":"FedRev!AV183+DB_Outputs!AW76","v":{"$error":"#N/A"}},{"$f":"FedRev!AW183+DB_Outputs!AX76","v":{"$error":"#N/A"}},{"$f":"FedRev!AX183+DB_Outputs!AY76","v":{"$error":"#N/A"}},{"$f":"FedRev!AY183+DB_Outputs!AZ76","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ183+DB_Outputs!BA76","v":{"$error":"#N/A"}},{"$f":"FedRev!BA183+DB_Outputs!BB76","v":{"$error":"#N/A"}},{"$f":"FedRev!BB183+DB_Outputs!BC76","v":{"$error":"#N/A"}},{"$f":"FedRev!BC183+DB_Outputs!BD76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BF183+DB_Outputs!BG76","v":{"$error":"#N/A"}},{"$f":"FedRev!BG183+DB_Outputs!BH76","v":{"$error":"#N/A"}},{"$f":"FedRev!BH183+DB_Outputs!BI76","v":{"$error":"#N/A"}},{"$f":"FedRev!BI183+DB_Outputs!BJ76","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ183+DB_Outputs!BK76","v":{"$error":"#N/A"}},{"$f":"FedRev!BK183+DB_Outputs!BL76","v":{"$error":"#N/A"}},{"$f":"FedRev!BL183+DB_Outputs!BM76","v":{"$error":"#N/A"}},{"$f":"FedRev!BM183+DB_Outputs!BN76","v":{"$error":"#N/A"}},{"$f":"FedRev!BN183+DB_Outputs!BO76","v":{"$error":"#N/A"}},{"$f":"FedRev!BO183+DB_Outputs!BP76","v":{"$error":"#N/A"}},{"$f":"FedRev!BP183+DB_Outputs!BQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ183+DB_Outputs!BR76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BT183+DB_Outputs!BU76","v":{"$error":"#N/A"}},{"$f":"FedRev!BU183+DB_Outputs!BV76","v":{"$error":"#N/A"}},{"$f":"FedRev!BV183+DB_Outputs!BW76","v":{"$error":"#N/A"}},{"$f":"FedRev!BW183+DB_Outputs!BX76","v":{"$error":"#N/A"}},{"$f":"FedRev!BX183+DB_Outputs!BY76","v":{"$error":"#N/A"}},{"$f":"FedRev!BY183+DB_Outputs!BZ76","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ183+DB_Outputs!CA76","v":{"$error":"#N/A"}},{"$f":"FedRev!CA183+DB_Outputs!CB76","v":{"$error":"#N/A"}},{"$f":"FedRev!CB183+DB_Outputs!CC76","v":{"$error":"#N/A"}},{"$f":"FedRev!CC183+DB_Outputs!CD76","v":{"$error":"#N/A"}},{"$f":"FedRev!CD183+DB_Outputs!CE76","v":{"$error":"#N/A"}},{"$f":"FedRev!CE183+DB_Outputs!CF76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CH183+DB_Outputs!CI76","v":{"$error":"#N/A"}},{"$f":"FedRev!CI183+DB_Outputs!CJ76","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ183+DB_Outputs!CK76","v":{"$error":"#N/A"}},{"$f":"FedRev!CK183+DB_Outputs!CL76","v":{"$error":"#N/A"}},{"$f":"FedRev!CL183+DB_Outputs!CM76","v":{"$error":"#N/A"}},{"$f":"FedRev!CM183+DB_Outputs!CN76","v":{"$error":"#N/A"}},{"$f":"FedRev!CN183+DB_Outputs!CO76","v":{"$error":"#N/A"}},{"$f":"FedRev!CO183+DB_Outputs!CP76","v":{"$error":"#N/A"}},{"$f":"FedRev!CP183+DB_Outputs!CQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ183+DB_Outputs!CR76","v":{"$error":"#N/A"}},{"$f":"FedRev!CR183+DB_Outputs!CS76","v":{"$error":"#N/A"}},{"$f":"FedRev!CS183+DB_Outputs!CT76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CV183+DB_Outputs!CW76","v":{"$error":"#N/A"}},{"$f":"FedRev!CW183+DB_Outputs!CX76","v":{"$error":"#N/A"}},{"$f":"FedRev!CX183+DB_Outputs!CY76","v":{"$error":"#N/A"}},{"$f":"FedRev!CY183+DB_Outputs!CZ76","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ183+DB_Outputs!DA76","v":{"$error":"#N/A"}},{"$f":"FedRev!DA183+DB_Outputs!DB76","v":{"$error":"#N/A"}},{"$f":"FedRev!DB183+DB_Outputs!DC76","v":{"$error":"#N/A"}},{"$f":"FedRev!DC183+DB_Outputs!DD76","v":{"$error":"#N/A"}},{"$f":"FedRev!DD183+DB_Outputs!DE76","v":{"$error":"#N/A"}},{"$f":"FedRev!DE183+DB_Outputs!DF76","v":{"$error":"#N/A"}},{"$f":"FedRev!DF183+DB_Outputs!DG76","v":{"$error":"#N/A"}},{"$f":"FedRev!DG183+DB_Outputs!DH76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DJ183+DB_Outputs!DK76","v":{"$error":"#N/A"}},{"$f":"FedRev!DK183+DB_Outputs!DL76","v":{"$error":"#N/A"}},{"$f":"FedRev!DL183+DB_Outputs!DM76","v":{"$error":"#N/A"}},{"$f":"FedRev!DM183+DB_Outputs!DN76","v":{"$error":"#N/A"}},{"$f":"FedRev!DN183+DB_Outputs!DO76","v":{"$error":"#N/A"}},{"$f":"FedRev!DO183+DB_Outputs!DP76","v":{"$error":"#N/A"}},{"$f":"FedRev!DP183+DB_Outputs!DQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ183+DB_Outputs!DR76","v":{"$error":"#N/A"}},{"$f":"FedRev!DR183+DB_Outputs!DS76","v":{"$error":"#N/A"}},{"$f":"FedRev!DS183+DB_Outputs!DT76","v":{"$error":"#N/A"}},{"$f":"FedRev!DT183+DB_Outputs!DU76","v":{"$error":"#N/A"}},{"$f":"FedRev!DU183+DB_Outputs!DV76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DX183+DB_Outputs!DY76","v":{"$error":"#N/A"}},{"$f":"FedRev!DY183+DB_Outputs!DZ76","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ183+DB_Outputs!EA76","v":{"$error":"#N/A"}},{"$f":"FedRev!EA183+DB_Outputs!EB76","v":{"$error":"#N/A"}},{"$f":"FedRev!EB183+DB_Outputs!EC76","v":{"$error":"#N/A"}},{"$f":"FedRev!EC183+DB_Outputs!ED76","v":{"$error":"#N/A"}},{"$f":"FedRev!ED183+DB_Outputs!EE76","v":{"$error":"#N/A"}},{"$f":"FedRev!EE183+DB_Outputs!EF76","v":{"$error":"#N/A"}},{"$f":"FedRev!EF183+DB_Outputs!EG76","v":{"$error":"#N/A"}},{"$f":"FedRev!EG183+DB_Outputs!EH76","v":{"$error":"#N/A"}},{"$f":"FedRev!EH183+DB_Outputs!EI76","v":{"$error":"#N/A"}},{"$f":"FedRev!EI183+DB_Outputs!EJ76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EL183+DB_Outputs!EM76","v":{"$error":"#N/A"}},{"$f":"FedRev!EM183+DB_Outputs!EN76","v":{"$error":"#N/A"}},{"$f":"FedRev!EN183+DB_Outputs!EO76","v":{"$error":"#N/A"}},{"$f":"FedRev!EO183+DB_Outputs!EP76","v":{"$error":"#N/A"}},{"$f":"FedRev!EP183+DB_Outputs!EQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ183+DB_Outputs!ER76","v":{"$error":"#N/A"}},{"$f":"FedRev!ER183+DB_Outputs!ES76","v":{"$error":"#N/A"}},{"$f":"FedRev!ES183+DB_Outputs!ET76","v":{"$error":"#N/A"}},{"$f":"FedRev!ET183+DB_Outputs!EU76","v":{"$error":"#N/A"}},{"$f":"FedRev!EU183+DB_Outputs!EV76","v":{"$error":"#N/A"}},{"$f":"FedRev!EV183+DB_Outputs!EW76","v":{"$error":"#N/A"}},{"$f":"FedRev!EW183+DB_Outputs!EX76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EZ183+DB_Outputs!FA76","v":{"$error":"#N/A"}},{"$f":"FedRev!FA183+DB_Outputs!FB76","v":{"$error":"#N/A"}},{"$f":"FedRev!FB183+DB_Outputs!FC76","v":{"$error":"#N/A"}},{"$f":"FedRev!FC183+DB_Outputs!FD76","v":{"$error":"#N/A"}},{"$f":"FedRev!FD183+DB_Outputs!FE76","v":{"$error":"#N/A"}},{"$f":"FedRev!FE183+DB_Outputs!FF76","v":{"$error":"#N/A"}},{"$f":"FedRev!FF183+DB_Outputs!FG76","v":{"$error":"#N/A"}},{"$f":"FedRev!FG183+DB_Outputs!FH76","v":{"$error":"#N/A"}},{"$f":"FedRev!FH183+DB_Outputs!FI76","v":{"$error":"#N/A"}},{"$f":"FedRev!FI183+DB_Outputs!FJ76","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ183+DB_Outputs!FK76","v":{"$error":"#N/A"}},{"$f":"FedRev!FK183+DB_Outputs!FL76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!FN183+DB_Outputs!FO76","v":{"$error":"#N/A"}},{"$f":"FedRev!FO183+DB_Outputs!FP76","v":{"$error":"#N/A"}},{"$f":"FedRev!FP183+DB_Outputs!FQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ183+DB_Outputs!FR76","v":{"$error":"#N/A"}},{"$f":"FedRev!FR183+DB_Outputs!FS76","v":{"$error":"#N/A"}},{"$f":"FedRev!FS183+DB_Outputs!FT76","v":{"$error":"#N/A"}},{"$f":"FedRev!FT183+DB_Outputs!FU76","v":{"$error":"#N/A"}},{"$f":"FedRev!FU183+DB_Outputs!FV76","v":{"$error":"#N/A"}},{"$f":"FedRev!FV183+DB_Outputs!FW76","v":{"$error":"#N/A"}},{"$f":"FedRev!FW183+DB_Outputs!FX76","v":{"$error":"#N/A"}},{"$f":"FedRev!FX183+DB_Outputs!FY76","v":{"$error":"#N/A"}},{"$f":"FedRev!FY183+DB_Outputs!FZ76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GB183+DB_Outputs!GC76","v":{"$error":"#N/A"}},{"$f":"FedRev!GC183+DB_Outputs!GD76","v":{"$error":"#N/A"}},{"$f":"FedRev!GD183+DB_Outputs!GE76","v":{"$error":"#N/A"}},{"$f":"FedRev!GE183+DB_Outputs!GF76","v":{"$error":"#N/A"}},{"$f":"FedRev!GF183+DB_Outputs!GG76","v":{"$error":"#N/A"}},{"$f":"FedRev!GG183+DB_Outputs!GH76","v":{"$error":"#N/A"}},{"$f":"FedRev!GH183+DB_Outputs!GI76","v":{"$error":"#N/A"}},{"$f":"FedRev!GI183+DB_Outputs!GJ76","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ183+DB_Outputs!GK76","v":{"$error":"#N/A"}},{"$f":"FedRev!GK183+DB_Outputs!GL76","v":{"$error":"#N/A"}},{"$f":"FedRev!GL183+DB_Outputs!GM76","v":{"$error":"#N/A"}},{"$f":"FedRev!GM183+DB_Outputs!GN76","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GP183+DB_Outputs!GQ76","v":{"$error":"#N/A"}},{"$f":"FedRev!GQ183+DB_Outputs!GR76","v":{"$error":"#N/A"}},{"$f":"FedRev!GR183+DB_Outputs!GS76","v":{"$error":"#N/A"}},{"$f":"FedRev!GS183+DB_Outputs!GT76","v":{"$error":"#N/A"}},{"$f":"FedRev!GT183+DB_Outputs!GU76","v":{"$error":"#N/A"}},{"$f":"FedRev!GU183+DB_Outputs!GV76","v":{"$error":"#N/A"}},{"$f":"FedRev!GV183+DB_Outputs!GW76","v":{"$error":"#N/A"}},{"$f":"FedRev!GW183+DB_Outputs!GX76","v":{"$error":"#N/A"}},{"$f":"FedRev!GX183+DB_Outputs!GY76","v":{"$error":"#N/A"}},{"$f":"FedRev!GY183+DB_Outputs!GZ76","v":{"$error":"#N/A"}},{"$f":"FedRev!GZ183+DB_Outputs!HA76","v":{"$error":"#N/A"}},{"$f":"FedRev!HA183+DB_Outputs!HB76","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[6,"DSI Revenue",{"$f":"FedRev!B176","v":790.9450066899999},{"$f":"FedRev!C176","v":779.91080498999997},{"$f":"FedRev!D176","v":844.28572347999989},{"$f":"FedRev!E176","v":821.24938192000002},{"$f":"FedRev!F176","v":725.07556700000009},{"$f":"FedRev!G176","v":2849.31272734},{"$f":"FedRev!H176","v":2539.4949244200002},{"$f":"FedRev!I176","v":2313.8389387299999},{"$f":"FedRev!J176","v":2220.6963052499996},{"$f":"FedRev!K176","v":2821.15659753},{"$f":"FedRev!L176","v":3070.1364485500003},{"$f":"FedRev!M176","v":2932.3765383200002},22708.478964220001,null,{"$f":"FedRev!P176","v":3029.2728708300006},{"$f":"FedRev!Q176","v":3005.04604488},{"$f":"FedRev!R176","v":3257.2942275400005},{"$f":"FedRev!S176","v":3155.9793076799997},{"$f":"FedRev!T176","v":2817.9620635599995},{"$f":"FedRev!U176","v":2849.31272734},{"$f":"FedRev!V176","v":2539.4949244200002},{"$f":"FedRev!W176","v":2313.8389387299999},{"$f":"FedRev!X176","v":2220.6963052499996},{"$f":"FedRev!Y176","v":2821.15659753},{"$f":"FedRev!Z176","v":3070.1364485500003},{"$f":"FedRev!AA176","v":2932.3765383200002},34012.566994629997,null,{"$f":"FedRev!AD176","v":0},{"$f":"FedRev!AE176","v":0},{"$f":"FedRev!AF176","v":0},{"$f":"FedRev!AG176","v":0},{"$f":"FedRev!AH176","v":0},{"$f":"FedRev!AI176","v":0},{"$f":"FedRev!AJ176","v":0},{"$f":"FedRev!AK176","v":0},{"$f":"FedRev!AL176","v":0},{"$f":"FedRev!AM176","v":0},{"$f":"FedRev!AN176","v":0},{"$f":"FedRev!AO176","v":0},0,null,{"$f":"FedRev!AR176","v":0},{"$f":"FedRev!AS176","v":0},{"$f":"FedRev!AT176","v":0},{"$f":"FedRev!AU176","v":0},{"$f":"FedRev!AV176","v":0},{"$f":"FedRev!AW176","v":0},{"$f":"FedRev!AX176","v":0},{"$f":"FedRev!AY176","v":0},{"$f":"FedRev!AZ176","v":0},{"$f":"FedRev!BA176","v":0},{"$f":"FedRev!BB176","v":0},{"$f":"FedRev!BC176","v":0},0,null,{"$f":"FedRev!BF176","v":0},{"$f":"FedRev!BG176","v":0},{"$f":"FedRev!BH176","v":0},{"$f":"FedRev!BI176","v":0},{"$f":"FedRev!BJ176","v":0},{"$f":"FedRev!BK176","v":0},{"$f":"FedRev!BL176","v":0},{"$f":"FedRev!BM176","v":0},{"$f":"FedRev!BN176","v":0},{"$f":"FedRev!BO176","v":0},{"$f":"FedRev!BP176","v":0},{"$f":"FedRev!BQ176","v":0},0,null,{"$f":"FedRev!BT176","v":0},{"$f":"FedRev!BU176","v":0},{"$f":"FedRev!BV176","v":0},{"$f":"FedRev!BW176","v":0},{"$f":"FedRev!BX176","v":0},{"$f":"FedRev!BY176","v":0},{"$f":"FedRev!BZ176","v":0},{"$f":"FedRev!CA176","v":0},{"$f":"FedRev!CB176","v":0},{"$f":"FedRev!CC176","v":0},{"$f":"FedRev!CD176","v":0},{"$f":"FedRev!CE176","v":0},0,null,{"$f":"FedRev!CH176","v":0},{"$f":"FedRev!CI176","v":0},{"$f":"FedRev!CJ176","v":0},{"$f":"FedRev!CK176","v":0},{"$f":"FedRev!CL176","v":0},{"$f":"FedRev!CM176","v":0},{"$f":"FedRev!CN176","v":0},{"$f":"FedRev!CO176","v":0},{"$f":"FedRev!CP176","v":0},{"$f":"FedRev!CQ176","v":0},{"$f":"FedRev!CR176","v":0},{"$f":"FedRev!CS176","v":0},0,null,{"$f":"FedRev!CV176","v":0},{"$f":"FedRev!CW176","v":0},{"$f":"FedRev!CX176","v":0},{"$f":"FedRev!CY176","v":0},{"$f":"FedRev!CZ176","v":0},{"$f":"FedRev!DA176","v":0},{"$f":"FedRev!DB176","v":0},{"$f":"FedRev!DC176","v":0},{"$f":"FedRev!DD176","v":0},{"$f":"FedRev!DE176","v":0},{"$f":"FedRev!DF176","v":0},{"$f":"FedRev!DG176","v":0},0,null,{"$f":"FedRev!DJ176","v":0},{"$f":"FedRev!DK176","v":0},{"$f":"FedRev!DL176","v":0},{"$f":"FedRev!DM176","v":0},{"$f":"FedRev!DN176","v":0},{"$f":"FedRev!DO176","v":0},{"$f":"FedRev!DP176","v":0},{"$f":"FedRev!DQ176","v":0},{"$f":"FedRev!DR176","v":0},{"$f":"FedRev!DS176","v":0},{"$f":"FedRev!DT176","v":0},{"$f":"FedRev!DU176","v":0},0,null,{"$f":"FedRev!DX176","v":0},{"$f":"FedRev!DY176","v":0},{"$f":"FedRev!DZ176","v":0},{"$f":"FedRev!EA176","v":0},{"$f":"FedRev!EB176","v":0},{"$f":"FedRev!EC176","v":0},{"$f":"FedRev!ED176","v":0},{"$f":"FedRev!EE176","v":0},{"$f":"FedRev!EF176","v":0},{"$f":"FedRev!EG176","v":0},{"$f":"FedRev!EH176","v":0},{"$f":"FedRev!EI176","v":0},0,null,{"$f":"FedRev!EL176","v":0},{"$f":"FedRev!EM176","v":0},{"$f":"FedRev!EN176","v":0},{"$f":"FedRev!EO176","v":0},{"$f":"FedRev!EP176","v":0},{"$f":"FedRev!EQ176","v":0},{"$f":"FedRev!ER176","v":0},{"$f":"FedRev!ES176","v":0},{"$f":"FedRev!ET176","v":0},{"$f":"FedRev!EU176","v":0},{"$f":"FedRev!EV176","v":0},{"$f":"FedRev!EW176","v":0},0,null,{"$f":"FedRev!EZ176","v":0},{"$f":"FedRev!FA176","v":0},{"$f":"FedRev!FB176","v":0},{"$f":"FedRev!FC176","v":0},{"$f":"FedRev!FD176","v":0},{"$f":"FedRev!FE176","v":0},{"$f":"FedRev!FF176","v":0},{"$f":"FedRev!FG176","v":0},{"$f":"FedRev!FH176","v":0},{"$f":"FedRev!FI176","v":0},{"$f":"FedRev!FJ176","v":0},{"$f":"FedRev!FK176","v":0},0,null,{"$f":"FedRev!FN176","v":0},{"$f":"FedRev!FO176","v":0},{"$f":"FedRev!FP176","v":0},{"$f":"FedRev!FQ176","v":0},{"$f":"FedRev!FR176","v":0},{"$f":"FedRev!FS176","v":0},{"$f":"FedRev!FT176","v":0},{"$f":"FedRev!FU176","v":0},{"$f":"FedRev!FV176","v":0},{"$f":"FedRev!FW176","v":0},{"$f":"FedRev!FX176","v":0},{"$f":"FedRev!FY176","v":0},0,null,{"$f":"FedRev!GB176","v":0},{"$f":"FedRev!GC176","v":0},{"$f":"FedRev!GD176","v":0},{"$f":"FedRev!GE176","v":0},{"$f":"FedRev!GF176","v":0},{"$f":"FedRev!GG176","v":0},{"$f":"FedRev!GH176","v":0},{"$f":"FedRev!GI176","v":0},{"$f":"FedRev!GJ176","v":0},{"$f":"FedRev!GK176","v":0},{"$f":"FedRev!GL176","v":0},{"$f":"FedRev!GM176","v":0},0,null,{"$f":"FedRev!GP176","v":0},{"$f":"FedRev!GQ176","v":0},{"$f":"FedRev!GR176","v":0},{"$f":"FedRev!GS176","v":0},{"$f":"FedRev!GT176","v":0},{"$f":"FedRev!GU176","v":0},{"$f":"FedRev!GV176","v":0},{"$f":"FedRev!GW176","v":0},{"$f":"FedRev!GX176","v":0},{"$f":"FedRev!GY176","v":0},{"$f":"FedRev!GZ176","v":0},{"$f":"FedRev!HA176","v":0},0]
[7,"Miscellaneous Revenue",{"$f":"FedRev!B181","v":15482.075730426868},{"$f":"FedRev!C181","v":19031.706697169233},{"$f":"FedRev!D181","v":19846.535691169229},{"$f":"FedRev!E181","v":19247.240929169231},{"$f":"FedRev!F181","v":17722.36333716923},{"$f":"FedRev!G181","v":17181.424780426874},{"$f":"FedRev!H181","v":16462.593080426868},{"$f":"FedRev!I181","v":15412.522736426869},{"$f":"FedRev!J181","v":15271.108180426869},{"$f":"FedRev!K181","v":15177.793224426869},{"$f":"FedRev!L181","v":15046.071372426868},{"$f":"FedRev!M181","v":-12262.064195202516},173619.37156446249,null,{"$f":"FedRev!P181","v":11227.706273333333},{"$f":"FedRev!Q181","v":14853.664740141683},{"$f":"FedRev!R181","v":15648.944058141682},{"$f":"FedRev!S181","v":15768.918426141681},{"$f":"FedRev!T181","v":14365.237102141682},{"$f":"FedRev!U181","v":13740.778233333333},{"$f":"FedRev!V181","v":13066.281553333334},{"$f":"FedRev!W181","v":11952.084277333333},{"$f":"FedRev!X181","v":12006.205673333332},{"$f":"FedRev!Y181","v":11861.573621333335},{"$f":"FedRev!Z181","v":11254.557673333335},{"$f":"FedRev!AA181","v":13918.546174082148},159664.49780598219,null,{"$f":"FedRev!AD181","v":0},{"$f":"FedRev!AE181","v":0},{"$f":"FedRev!AF181","v":0},{"$f":"FedRev!AG181","v":0},{"$f":"FedRev!AH181","v":0},{"$f":"FedRev!AI181","v":0},{"$f":"FedRev!AJ181","v":0},{"$f":"FedRev!AK181","v":0},{"$f":"FedRev!AL181","v":0},{"$f":"FedRev!AM181","v":0},{"$f":"FedRev!AN181","v":0},{"$f":"FedRev!AO181","v":0},0,null,{"$f":"FedRev!AR181","v":0},{"$f":"FedRev!AS181","v":0},{"$f":"FedRev!AT181","v":0},{"$f":"FedRev!AU181","v":0},{"$f":"FedRev!AV181","v":0},{"$f":"FedRev!AW181","v":0},{"$f":"FedRev!AX181","v":0},{"$f":"FedRev!AY181","v":0},{"$f":"FedRev!AZ181","v":0},{"$f":"FedRev!BA181","v":0},{"$f":"FedRev!BB181","v":0},{"$f":"FedRev!BC181","v":0},0,null,{"$f":"FedRev!BF181","v":0},{"$f":"FedRev!BG181","v":0},{"$f":"FedRev!BH181","v":0},{"$f":"FedRev!BI181","v":0},{"$f":"FedRev!BJ181","v":0},{"$f":"FedRev!BK181","v":0},{"$f":"FedRev!BL181","v":0},{"$f":"FedRev!BM181","v":0},{"$f":"FedRev!BN181","v":0},{"$f":"FedRev!BO181","v":0},{"$f":"FedRev!BP181","v":0},{"$f":"FedRev!BQ181","v":0},0,null,{"$f":"FedRev!BT181","v":0},{"$f":"FedRev!BU181","v":0},{"$f":"FedRev!BV181","v":0},{"$f":"FedRev!BW181","v":0},{"$f":"FedRev!BX181","v":0},{"$f":"FedRev!BY181","v":0},{"$f":"FedRev!BZ181","v":0},{"$f":"FedRev!CA181","v":0},{"$f":"FedRev!CB181","v":0},{"$f":"FedRev!CC181","v":0},{"$f":"FedRev!CD181","v":0},{"$f":"FedRev!CE181","v":0},0,null,{"$f":"FedRev!CH181","v":0},{"$f":"FedRev!CI181","v":0},{"$f":"FedRev!CJ181","v":0},{"$f":"FedRev!CK181","v":0},{"$f":"FedRev!CL181","v":0},{"$f":"FedRev!CM181","v":0},{"$f":"FedRev!CN181","v":0},{"$f":"FedRev!CO181","v":0},{"$f":"FedRev!CP181","v":0},{"$f":"FedRev!CQ181","v":0},{"$f":"FedRev!CR181","v":0},{"$f":"FedRev!CS181","v":0},0,null,{"$f":"FedRev!CV181","v":0},{"$f":"FedRev!CW181","v":0},{"$f":"FedRev!CX181","v":0},{"$f":"FedRev!CY181","v":0},{"$f":"FedRev!CZ181","v":0},{"$f":"FedRev!DA181","v":0},{"$f":"FedRev!DB181","v":0},{"$f":"FedRev!DC181","v":0},{"$f":"FedRev!DD181","v":0},{"$f":"FedRev!DE181","v":0},{"$f":"FedRev!DF181","v":0},{"$f":"FedRev!DG181","v":0},0,null,{"$f":"FedRev!DJ181","v":0},{"$f":"FedRev!DK181","v":0},{"$f":"FedRev!DL181","v":0},{"$f":"FedRev!DM181","v":0},{"$f":"FedRev!DN181","v":0},{"$f":"FedRev!DO181","v":0},{"$f":"FedRev!DP181","v":0},{"$f":"FedRev!DQ181","v":0},{"$f":"FedRev!DR181","v":0},{"$f":"FedRev!DS181","v":0},{"$f":"FedRev!DT181","v":0},{"$f":"FedRev!DU181","v":0},0,null,{"$f":"FedRev!DX181","v":0},{"$f":"FedRev!DY181","v":0},{"$f":"FedRev!DZ181","v":0},{"$f":"FedRev!EA181","v":0},{"$f":"FedRev!EB181","v":0},{"$f":"FedRev!EC181","v":0},{"$f":"FedRev!ED181","v":0},{"$f":"FedRev!EE181","v":0},{"$f":"FedRev!EF181","v":0},{"$f":"FedRev!EG181","v":0},{"$f":"FedRev!EH181","v":0},{"$f":"FedRev!EI181","v":0},0,null,{"$f":"FedRev!EL181","v":0},{"$f":"FedRev!EM181","v":0},{"$f":"FedRev!EN181","v":0},{"$f":"FedRev!EO181","v":0},{"$f":"FedRev!EP181","v":0},{"$f":"FedRev!EQ181","v":0},{"$f":"FedRev!ER181","v":0},{"$f":"FedRev!ES181","v":0},{"$f":"FedRev!ET181","v":0},{"$f":"FedRev!EU181","v":0},{"$f":"FedRev!EV181","v":0},{"$f":"FedRev!EW181","v":0},0,null,{"$f":"FedRev!EZ181","v":0},{"$f":"FedRev!FA181","v":0},{"$f":"FedRev!FB181","v":0},{"$f":"FedRev!FC181","v":0},{"$f":"FedRev!FD181","v":0},{"$f":"FedRev!FE181","v":0},{"$f":"FedRev!FF181","v":0},{"$f":"FedRev!FG181","v":0},{"$f":"FedRev!FH181","v":0},{"$f":"FedRev!FI181","v":0},{"$f":"FedRev!FJ181","v":0},{"$f":"FedRev!FK181","v":0},0,null,{"$f":"FedRev!FN181","v":0},{"$f":"FedRev!FO181","v":0},{"$f":"FedRev!FP181","v":0},{"$f":"FedRev!FQ181","v":0},{"$f":"FedRev!FR181","v":0},{"$f":"FedRev!FS181","v":0},{"$f":"FedRev!FT181","v":0},{"$f":"FedRev!FU181","v":0},{"$f":"FedRev!FV181","v":0},{"$f":"FedRev!FW181","v":0},{"$f":"FedRev!FX181","v":0},{"$f":"FedRev!FY181","v":0},0,null,{"$f":"FedRev!GB181","v":0},{"$f":"FedRev!GC181","v":0},{"$f":"FedRev!GD181","v":0},{"$f":"FedRev!GE181","v":0},{"$f":"FedRev!GF181","v":0},{"$f":"FedRev!GG181","v":0},{"$f":"FedRev!GH181","v":0},{"$f":"FedRev!GI181","v":0},{"$f":"FedRev!GJ181","v":0},{"$f":"FedRev!GK181","v":0},{"$f":"FedRev!GL181","v":0},{"$f":"FedRev!GM181","v":0},0,null,{"$f":"FedRev!GP181","v":0},{"$f":"FedRev!GQ181","v":0},{"$f":"FedRev!GR181","v":0},{"$f":"FedRev!GS181","v":0},{"$f":"FedRev!GT181","v":0},{"$f":"FedRev!GU181","v":0},{"$f":"FedRev!GV181","v":0},{"$f":"FedRev!GW181","v":0},{"$f":"FedRev!GX181","v":0},{"$f":"FedRev!GY181","v":0},{"$f":"FedRev!GZ181","v":0},{"$f":"FedRev!HA181","v":0},0]
[9,"TF Committed Rev Sales",{"$f":"FedRev!B177","v":1987.311779498868},{"$f":"FedRev!C177","v":1971.240067248661},{"$f":"FedRev!D177","v":2045.4306652540615},{"$f":"FedRev!E177","v":1237.0215992413027},{"$f":"FedRev!F177","v":943.49181266940673},{"$f":"FedRev!G177","v":713.74660334385896},{"$f":"FedRev!H177","v":713.74660334385896},{"$f":"FedRev!I177","v":713.74660334385896},{"$f":"FedRev!J177","v":713.74660334385896},{"$f":"FedRev!K177","v":713.74660334385896},{"$f":"FedRev!L177","v":713.74660334385896},{"$f":"FedRev!M177","v":713.74660334385896},{"$f":"SUM(C15:N15)","v":13180.722147319317},null,{"$f":"FedRev!P177","v":804.1570604082857},{"$f":"FedRev!Q177","v":804.1570604082857},{"$f":"FedRev!R177","v":804.1570604082857},{"$f":"FedRev!S177","v":804.1570604082857},{"$f":"FedRev!T177","v":804.1570604082857},{"$f":"FedRev!U177","v":804.1570604082857},{"$f":"FedRev!V177","v":804.1570604082857},{"$f":"FedRev!W177","v":804.1570604082857},{"$f":"FedRev!X177","v":804.1570604082857},{"$f":"FedRev!Y177","v":804.1570604082857},{"$f":"FedRev!Z177","v":804.1570604082857},{"$f":"FedRev!AA177","v":804.1570604082857},{"$f":"SUM(Q15:AB15)","v":9649.884724899428},null,{"$f":"FedRev!AD177","v":0},{"$f":"FedRev!AE177","v":0},{"$f":"FedRev!AF177","v":0},{"$f":"FedRev!AG177","v":0},{"$f":"FedRev!AH177","v":0},{"$f":"FedRev!AI177","v":0},{"$f":"FedRev!AJ177","v":0},{"$f":"FedRev!AK177","v":0},{"$f":"FedRev!AL177","v":0},{"$f":"FedRev!AM177","v":0},{"$f":"FedRev!AN177","v":0},{"$f":"FedRev!AO177","v":0},{"$f":"SUM(AE15:AP15)","v":0},null,{"$f":"FedRev!AR177","v":0},{"$f":"FedRev!AS177","v":0},{"$f":"FedRev!AT177","v":0},{"$f":"FedRev!AU177","v":0},{"$f":"FedRev!AV177","v":0},{"$f":"FedRev!AW177","v":0},{"$f":"FedRev!AX177","v":0},{"$f":"FedRev!AY177","v":0},{"$f":"FedRev!AZ177","v":0},{"$f":"FedRev!BA177","v":0},{"$f":"FedRev!BB177","v":0},{"$f":"FedRev!BC177","v":0},{"$f":"SUM(AS15:BD15)","v":0},null,{"$f":"FedRev!BF177","v":0},{"$f":"FedRev!BG177","v":0},{"$f":"FedRev!BH177","v":0},{"$f":"FedRev!BI177","v":0},{"$f":"FedRev!BJ177","v":0},{"$f":"FedRev!BK177","v":0},{"$f":"FedRev!BL177","v":0},{"$f":"FedRev!BM177","v":0},{"$f":"FedRev!BN177","v":0},{"$f":"FedRev!BO177","v":0},{"$f":"FedRev!BP177","v":0},{"$f":"FedRev!BQ177","v":0},{"$f":"SUM(BG15:BR15)","v":0},null,{"$f":"FedRev!BT177","v":0},{"$f":"FedRev!BU177","v":0},{"$f":"FedRev!BV177","v":0},{"$f":"FedRev!BW177","v":0},{"$f":"FedRev!BX177","v":0},{"$f":"FedRev!BY177","v":0},{"$f":"FedRev!BZ177","v":0},{"$f":"FedRev!CA177","v":0},{"$f":"FedRev!CB177","v":0},{"$f":"FedRev!CC177","v":0},{"$f":"FedRev!CD177","v":0},{"$f":"FedRev!CE177","v":0},{"$f":"SUM(BU15:CF15)","v":0},null,{"$f":"FedRev!CH177","v":0},{"$f":"FedRev!CI177","v":0},{"$f":"FedRev!CJ177","v":0},{"$f":"FedRev!CK177","v":0},{"$f":"FedRev!CL177","v":0},{"$f":"FedRev!CM177","v":0},{"$f":"FedRev!CN177","v":0},{"$f":"FedRev!CO177","v":0},{"$f":"FedRev!CP177","v":0},{"$f":"FedRev!CQ177","v":0},{"$f":"FedRev!CR177","v":0},{"$f":"FedRev!CS177","v":0},{"$f":"SUM(CI15:CT15)","v":0},null,{"$f":"FedRev!CV177","v":0},{"$f":"FedRev!CW177","v":0},{"$f":"FedRev!CX177","v":0},{"$f":"FedRev!CY177","v":0},{"$f":"FedRev!CZ177","v":0},{"$f":"FedRev!DA177","v":0},{"$f":"FedRev!DB177","v":0},{"$f":"FedRev!DC177","v":0},{"$f":"FedRev!DD177","v":0},{"$f":"FedRev!DE177","v":0},{"$f":"FedRev!DF177","v":0},{"$f":"FedRev!DG177","v":0},{"$f":"SUM(CW15:DH15)","v":0},null,{"$f":"FedRev!DJ177","v":0},{"$f":"FedRev!DK177","v":0},{"$f":"FedRev!DL177","v":0},{"$f":"FedRev!DM177","v":0},{"$f":"FedRev!DN177","v":0},{"$f":"FedRev!DO177","v":0},{"$f":"FedRev!DP177","v":0},{"$f":"FedRev!DQ177","v":0},{"$f":"FedRev!DR177","v":0},{"$f":"FedRev!DS177","v":0},{"$f":"FedRev!DT177","v":0},{"$f":"FedRev!DU177","v":0},{"$f":"SUM(DK15:DV15)","v":0},null,{"$f":"FedRev!DX177","v":0},{"$f":"FedRev!DY177","v":0},{"$f":"FedRev!DZ177","v":0},{"$f":"FedRev!EA177","v":0},{"$f":"FedRev!EB177","v":0},{"$f":"FedRev!EC177","v":0},{"$f":"FedRev!ED177","v":0},{"$f":"FedRev!EE177","v":0},{"$f":"FedRev!EF177","v":0},{"$f":"FedRev!EG177","v":0},{"$f":"FedRev!EH177","v":0},{"$f":"FedRev!EI177","v":0},{"$f":"SUM(DY15:EJ15)","v":0},null,{"$f":"FedRev!EL177","v":0},{"$f":"FedRev!EM177","v":0},{"$f":"FedRev!EN177","v":0},{"$f":"FedRev!EO177","v":0},{"$f":"FedRev!EP177","v":0},{"$f":"FedRev!EQ177","v":0},{"$f":"FedRev!ER177","v":0},{"$f":"FedRev!ES177","v":0},{"$f":"FedRev!ET177","v":0},{"$f":"FedRev!EU177","v":0},{"$f":"FedRev!EV177","v":0},{"$f":"FedRev!EW177","v":0},{"$f":"SUM(EM15:EX15)","v":0},null,{"$f":"FedRev!EZ177","v":0},{"$f":"FedRev!FA177","v":0},{"$f":"FedRev!FB177","v":0},{"$f":"FedRev!FC177","v":0},{"$f":"FedRev!FD177","v":0},{"$f":"FedRev!FE177","v":0},{"$f":"FedRev!FF177","v":0},{"$f":"FedRev!FG177","v":0},{"$f":"FedRev!FH177","v":0},{"$f":"FedRev!FI177","v":0},{"$f":"FedRev!FJ177","v":0},{"$f":"FedRev!FK177","v":0},{"$f":"SUM(FA15:FL15)","v":0},null,{"$f":"FedRev!FN177","v":0},{"$f":"FedRev!FO177","v":0},{"$f":"FedRev!FP177","v":0},{"$f":"FedRev!FQ177","v":0},{"$f":"FedRev!FR177","v":0},{"$f":"FedRev!FS177","v":0},{"$f":"FedRev!FT177","v":0},{"$f":"FedRev!FU177","v":0},{"$f":"FedRev!FV177","v":0},{"$f":"FedRev!FW177","v":0},{"$f":"FedRev!FX177","v":0},{"$f":"FedRev!FY177","v":0},{"$f":"SUM(FO15:FZ15)","v":0},null,{"$f":"FedRev!GB177","v":0},{"$f":"FedRev!GC177","v":0},{"$f":"FedRev!GD177","v":0},{"$f":"FedRev!GE177","v":0},{"$f":"FedRev!GF177","v":0},{"$f":"FedRev!GG177","v":0},{"$f":"FedRev!GH177","v":0},{"$f":"FedRev!GI177","v":0},{"$f":"FedRev!GJ177","v":0},{"$f":"FedRev!GK177","v":0},{"$f":"FedRev!GL177","v":0},{"$f":"FedRev!GM177","v":0},{"$f":"SUM(GC15:GN15)","v":0},null,{"$f":"FedRev!GP177","v":0},{"$f":"FedRev!GQ177","v":0},{"$f":"FedRev!GR177","v":0},{"$f":"FedRev!GS177","v":0},{"$f":"FedRev!GT177","v":0},{"$f":"FedRev!GU177","v":0},{"$f":"FedRev!GV177","v":0},{"$f":"FedRev!GW177","v":0},{"$f":"FedRev!GX177","v":0},{"$f":"FedRev!GY177","v":0},{"$f":"FedRev!GZ177","v":0},{"$f":"FedRev!HA177","v":0},{"$f":"SUM(GQ15:HB15)","v":0}]
[10,"TF Committed Sales aMW",{"$f":"IF(StudyType<2,(LT_Loads!B45),SUM(TF_Summary!C4*730/DB_Inputs!B10))","v":49.999999993548386},{"$f":"IF(StudyType<2,(LT_Loads!C45),SUM(TF_Summary!D4*730/DB_Inputs!C10))","v":50.000000009015253},{"$f":"IF(StudyType<2,(LT_Loads!D45),SUM(TF_Summary!E4*730/DB_Inputs!D10))","v":50},{"$f":"IF(StudyType<2,(LT_Loads!E45),SUM(TF_Summary!F4*730/DB_Inputs!E10))","v":25},{"$f":"IF(StudyType<2,(LT_Loads!F45),SUM(TF_Summary!G4*730/DB_Inputs!F10))","v":12.5},{"$f":"IF(StudyType<2,(LT_Loads!G45),SUM(TF_Summary!H4*730/DB_Inputs!G10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!H45),SUM(TF_Summary!I4*730/DB_Inputs!H10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!I45),SUM(TF_Summary!J4*730/DB_Inputs!I10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!J45),SUM(TF_Summary!K4*730/DB_Inputs!J10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!K45),SUM(TF_Summary!L4*730/DB_Inputs!K10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!L45),SUM(TF_Summary!M4*730/DB_Inputs!L10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!M45),SUM(TF_Summary!N4*730/DB_Inputs!M10))","v":0},{"$f":"SUMPRODUCT(C16:N16,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":15.690639269600458},null,{"$f":"IF(StudyType<2,(LT_Loads!P45),SUM(TF_Summary!Q4*730/DB_Inputs!P10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!Q45),SUM(TF_Summary!R4*730/DB_Inputs!Q10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!R45),SUM(TF_Summary!S4*730/DB_Inputs!R10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!S45),SUM(TF_Summary!T4*730/DB_Inputs!S10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!T45),SUM(TF_Summary!U4*730/DB_Inputs!T10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!U45),SUM(TF_Summary!V4*730/DB_Inputs!U10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!V45),SUM(TF_Summary!W4*730/DB_Inputs!V10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!W45),SUM(TF_Summary!X4*730/DB_Inputs!W10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!X45),SUM(TF_Summary!Y4*730/DB_Inputs!X10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!Y45),SUM(TF_Summary!Z4*730/DB_Inputs!Y10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!Z45),SUM(TF_Summary!AA4*730/DB_Inputs!Z10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AA45),SUM(TF_Summary!AB4*730/DB_Inputs!AA10))","v":0},{"$f":"SUMPRODUCT(Q16:AB16,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!AD45),SUM(TF_Summary!AE4*730/DB_Inputs!AD10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AE45),SUM(TF_Summary!AF4*730/DB_Inputs!AE10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AF45),SUM(TF_Summary!AG4*730/DB_Inputs!AF10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AG45),SUM(TF_Summary!AH4*730/DB_Inputs!AG10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AH45),SUM(TF_Summary!AI4*730/DB_Inputs!AH10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AI45),SUM(TF_Summary!AJ4*730/DB_Inputs!AI10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AJ45),SUM(TF_Summary!AK4*730/DB_Inputs!AJ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AK45),SUM(TF_Summary!AL4*730/DB_Inputs!AK10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AL45),SUM(TF_Summary!AM4*730/DB_Inputs!AL10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AM45),SUM(TF_Summary!AN4*730/DB_Inputs!AM10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AN45),SUM(TF_Summary!AO4*730/DB_Inputs!AN10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AO45),SUM(TF_Summary!AP4*730/DB_Inputs!AO10))","v":0},{"$f":"SUMPRODUCT(AE16:AP16,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!AR45),SUM(TF_Summary!AS4*730/DB_Inputs!AR10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AS45),SUM(TF_Summary!AT4*730/DB_Inputs!AS10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AT45),SUM(TF_Summary!AU4*730/DB_Inputs!AT10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AU45),SUM(TF_Summary!AV4*730/DB_Inputs!AU10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AV45),SUM(TF_Summary!AW4*730/DB_Inputs!AV10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AW45),SUM(TF_Summary!AX4*730/DB_Inputs!AW10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AX45),SUM(TF_Summary!AY4*730/DB_Inputs!AX10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AY45),SUM(TF_Summary!AZ4*730/DB_Inputs!AY10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!AZ45),SUM(TF_Summary!BA4*730/DB_Inputs!AZ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BA45),SUM(TF_Summary!BB4*730/DB_Inputs!BA10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BB45),SUM(TF_Summary!BC4*730/DB_Inputs!BB10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BC45),SUM(TF_Summary!BD4*730/DB_Inputs!BC10))","v":0},{"$f":"SUMPRODUCT(AS16:BD16,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!BF45),SUM(TF_Summary!BG4*730/DB_Inputs!BF10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BG45),SUM(TF_Summary!BH4*730/DB_Inputs!BG10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BH45),SUM(TF_Summary!BI4*730/DB_Inputs!BH10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BI45),SUM(TF_Summary!BJ4*730/DB_Inputs!BI10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BJ45),SUM(TF_Summary!BK4*730/DB_Inputs!BJ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BK45),SUM(TF_Summary!BL4*730/DB_Inputs!BK10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BL45),SUM(TF_Summary!BM4*730/DB_Inputs!BL10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BM45),SUM(TF_Summary!BN4*730/DB_Inputs!BM10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BN45),SUM(TF_Summary!BO4*730/DB_Inputs!BN10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BO45),SUM(TF_Summary!BP4*730/DB_Inputs!BO10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BP45),SUM(TF_Summary!BQ4*730/DB_Inputs!BP10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BQ45),SUM(TF_Summary!BR4*730/DB_Inputs!BQ10))","v":0},{"$f":"SUMPRODUCT(BG16:BR16,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!BT45),SUM(TF_Summary!BU4*730/DB_Inputs!BT10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BU45),SUM(TF_Summary!BV4*730/DB_Inputs!BU10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BV45),SUM(TF_Summary!BW4*730/DB_Inputs!BV10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BW45),SUM(TF_Summary!BX4*730/DB_Inputs!BW10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BX45),SUM(TF_Summary!BY4*730/DB_Inputs!BX10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BY45),SUM(TF_Summary!BZ4*730/DB_Inputs!BY10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!BZ45),SUM(TF_Summary!CA4*730/DB_Inputs!BZ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CA45),SUM(TF_Summary!CB4*730/DB_Inputs!CA10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CB45),SUM(TF_Summary!CC4*730/DB_Inputs!CB10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CC45),SUM(TF_Summary!CD4*730/DB_Inputs!CC10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CD45),SUM(TF_Summary!CE4*730/DB_Inputs!CD10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CE45),SUM(TF_Summary!CF4*730/DB_Inputs!CE10))","v":0},{"$f":"SUMPRODUCT(BU16:CF16,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!CH45),SUM(TF_Summary!CI4*730/DB_Inputs!CH10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CI45),SUM(TF_Summary!CJ4*730/DB_Inputs!CI10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CJ45),SUM(TF_Summary!CK4*730/DB_Inputs!CJ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CK45),SUM(TF_Summary!CL4*730/DB_Inputs!CK10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CL45),SUM(TF_Summary!CM4*730/DB_Inputs!CL10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CM45),SUM(TF_Summary!CN4*730/DB_Inputs!CM10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CN45),SUM(TF_Summary!CO4*730/DB_Inputs!CN10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CO45),SUM(TF_Summary!CP4*730/DB_Inputs!CO10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CP45),SUM(TF_Summary!CQ4*730/DB_Inputs!CP10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CQ45),SUM(TF_Summary!CR4*730/DB_Inputs!CQ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CR45),SUM(TF_Summary!CS4*730/DB_Inputs!CR10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CS45),SUM(TF_Summary!CT4*730/DB_Inputs!CS10))","v":0},{"$f":"SUMPRODUCT(CI16:CT16,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!CV45),SUM(TF_Summary!CW4*730/DB_Inputs!CV10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CW45),SUM(TF_Summary!CX4*730/DB_Inputs!CW10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CX45),SUM(TF_Summary!CY4*730/DB_Inputs!CX10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CY45),SUM(TF_Summary!CZ4*730/DB_Inputs!CY10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!CZ45),SUM(TF_Summary!DA4*730/DB_Inputs!CZ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DA45),SUM(TF_Summary!DB4*730/DB_Inputs!DA10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DB45),SUM(TF_Summary!DC4*730/DB_Inputs!DB10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DC45),SUM(TF_Summary!DD4*730/DB_Inputs!DC10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DD45),SUM(TF_Summary!DE4*730/DB_Inputs!DD10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DE45),SUM(TF_Summary!DF4*730/DB_Inputs!DE10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DF45),SUM(TF_Summary!DG4*730/DB_Inputs!DF10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DG45),SUM(TF_Summary!DH4*730/DB_Inputs!DG10))","v":0},{"$f":"SUMPRODUCT(CW16:DH16,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!DJ45),SUM(TF_Summary!DK4*730/DB_Inputs!DJ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DK45),SUM(TF_Summary!DL4*730/DB_Inputs!DK10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DL45),SUM(TF_Summary!DM4*730/DB_Inputs!DL10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DM45),SUM(TF_Summary!DN4*730/DB_Inputs!DM10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DN45),SUM(TF_Summary!DO4*730/DB_Inputs!DN10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DO45),SUM(TF_Summary!DP4*730/DB_Inputs!DO10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DP45),SUM(TF_Summary!DQ4*730/DB_Inputs!DP10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DQ45),SUM(TF_Summary!DR4*730/DB_Inputs!DQ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DR45),SUM(TF_Summary!DS4*730/DB_Inputs!DR10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DS45),SUM(TF_Summary!DT4*730/DB_Inputs!DS10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DT45),SUM(TF_Summary!DU4*730/DB_Inputs!DT10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DU45),SUM(TF_Summary!DV4*730/DB_Inputs!DU10))","v":0},{"$f":"SUMPRODUCT(DK16:DV16,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!DX45),SUM(TF_Summary!DY4*730/DB_Inputs!DX10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DY45),SUM(TF_Summary!DZ4*730/DB_Inputs!DY10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!DZ45),SUM(TF_Summary!EA4*730/DB_Inputs!DZ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EA45),SUM(TF_Summary!EB4*730/DB_Inputs!EA10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EB45),SUM(TF_Summary!EC4*730/DB_Inputs!EB10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EC45),SUM(TF_Summary!ED4*730/DB_Inputs!EC10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!ED45),SUM(TF_Summary!EE4*730/DB_Inputs!ED10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EE45),SUM(TF_Summary!EF4*730/DB_Inputs!EE10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EF45),SUM(TF_Summary!EG4*730/DB_Inputs!EF10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EG45),SUM(TF_Summary!EH4*730/DB_Inputs!EG10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EH45),SUM(TF_Summary!EI4*730/DB_Inputs!EH10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EI45),SUM(TF_Summary!EJ4*730/DB_Inputs!EI10))","v":0},{"$f":"SUMPRODUCT(DY16:EJ16,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!EL45),SUM(TF_Summary!EM4*730/DB_Inputs!EL10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EM45),SUM(TF_Summary!EN4*730/DB_Inputs!EM10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EN45),SUM(TF_Summary!EO4*730/DB_Inputs!EN10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EO45),SUM(TF_Summary!EP4*730/DB_Inputs!EO10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EP45),SUM(TF_Summary!EQ4*730/DB_Inputs!EP10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EQ45),SUM(TF_Summary!ER4*730/DB_Inputs!EQ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!ER45),SUM(TF_Summary!ES4*730/DB_Inputs!ER10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!ES45),SUM(TF_Summary!ET4*730/DB_Inputs!ES10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!ET45),SUM(TF_Summary!EU4*730/DB_Inputs!ET10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EU45),SUM(TF_Summary!EV4*730/DB_Inputs!EU10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EV45),SUM(TF_Summary!EW4*730/DB_Inputs!EV10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!EW45),SUM(TF_Summary!EX4*730/DB_Inputs!EW10))","v":0},{"$f":"SUMPRODUCT(EM16:EX16,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!EZ45),SUM(TF_Summary!FA4*730/DB_Inputs!EZ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FA45),SUM(TF_Summary!FB4*730/DB_Inputs!FA10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FB45),SUM(TF_Summary!FC4*730/DB_Inputs!FB10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FC45),SUM(TF_Summary!FD4*730/DB_Inputs!FC10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FD45),SUM(TF_Summary!FE4*730/DB_Inputs!FD10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FE45),SUM(TF_Summary!FF4*730/DB_Inputs!FE10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FF45),SUM(TF_Summary!FG4*730/DB_Inputs!FF10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FG45),SUM(TF_Summary!FH4*730/DB_Inputs!FG10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FH45),SUM(TF_Summary!FI4*730/DB_Inputs!FH10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FI45),SUM(TF_Summary!FJ4*730/DB_Inputs!FI10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FJ45),SUM(TF_Summary!FK4*730/DB_Inputs!FJ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FK45),SUM(TF_Summary!FL4*730/DB_Inputs!FK10))","v":0},{"$f":"SUMPRODUCT(FA16:FL16,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!FN45),SUM(TF_Summary!FO4*730/DB_Inputs!FN10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FO45),SUM(TF_Summary!FP4*730/DB_Inputs!FO10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FP45),SUM(TF_Summary!FQ4*730/DB_Inputs!FP10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FQ45),SUM(TF_Summary!FR4*730/DB_Inputs!FQ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FR45),SUM(TF_Summary!FS4*730/DB_Inputs!FR10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FS45),SUM(TF_Summary!FT4*730/DB_Inputs!FS10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FT45),SUM(TF_Summary!FU4*730/DB_Inputs!FT10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FU45),SUM(TF_Summary!FV4*730/DB_Inputs!FU10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FV45),SUM(TF_Summary!FW4*730/DB_Inputs!FV10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FW45),SUM(TF_Summary!FX4*730/DB_Inputs!FW10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FX45),SUM(TF_Summary!FY4*730/DB_Inputs!FX10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!FY45),SUM(TF_Summary!FZ4*730/DB_Inputs!FY10))","v":0},{"$f":"SUMPRODUCT(FO16:FZ16,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!GB45),SUM(TF_Summary!GC4*730/DB_Inputs!GB10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GC45),SUM(TF_Summary!GD4*730/DB_Inputs!GC10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GD45),SUM(TF_Summary!GE4*730/DB_Inputs!GD10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GE45),SUM(TF_Summary!GF4*730/DB_Inputs!GE10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GF45),SUM(TF_Summary!GG4*730/DB_Inputs!GF10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GG45),SUM(TF_Summary!GH4*730/DB_Inputs!GG10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GH45),SUM(TF_Summary!GI4*730/DB_Inputs!GH10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GI45),SUM(TF_Summary!GJ4*730/DB_Inputs!GI10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GJ45),SUM(TF_Summary!GK4*730/DB_Inputs!GJ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GK45),SUM(TF_Summary!GL4*730/DB_Inputs!GK10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GL45),SUM(TF_Summary!GM4*730/DB_Inputs!GL10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GM45),SUM(TF_Summary!GN4*730/DB_Inputs!GM10))","v":0},{"$f":"SUMPRODUCT(GC16:GN16,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Loads!GP45),SUM(TF_Summary!GQ4*730/DB_Inputs!GP10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GQ45),SUM(TF_Summary!GR4*730/DB_Inputs!GQ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GR45),SUM(TF_Summary!GS4*730/DB_Inputs!GR10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GS45),SUM(TF_Summary!GT4*730/DB_Inputs!GS10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GT45),SUM(TF_Summary!GU4*730/DB_Inputs!GT10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GU45),SUM(TF_Summary!GV4*730/DB_Inputs!GU10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GV45),SUM(TF_Summary!GW4*730/DB_Inputs!GV10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GW45),SUM(TF_Summary!GX4*730/DB_Inputs!GW10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GX45),SUM(TF_Summary!GY4*730/DB_Inputs!GX10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GY45),SUM(TF_Summary!GZ4*730/DB_Inputs!GY10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!GZ45),SUM(TF_Summary!HA4*730/DB_Inputs!GZ10))","v":0},{"$f":"IF(StudyType<2,(LT_Loads!HA45),SUM(TF_Summary!HB4*730/DB_Inputs!HA10))","v":0},{"$f":"SUMPRODUCT(GQ16:HB16,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
[11,"4h10c Purchase Expense"]
[12,"4h10c Credit",{"$f":"FedRev!B182","v":8150.2506000000003},{"$f":"FedRev!C182","v":6307.4916000000003},{"$f":"FedRev!D182","v":11634.808800000001},{"$f":"FedRev!E182","v":22139.247100000001},{"$f":"FedRev!F182","v":21714.797299999998},{"$f":"FedRev!G182","v":15847.8194},{"$f":"FedRev!H182","v":10952.2032},{"$f":"FedRev!I182","v":6292.5901999999996},{"$f":"FedRev!J182","v":6292.5901999999996},{"$f":"FedRev!K182","v":8260.0488999999998},{"$f":"FedRev!L182","v":5285.4471000000003},{"$f":"FedRev!M182","v":4902.6679000000004},{"$f":"IF(SUM(C18:N18)=0,\"\",SUM(C18:N18))","v":127779.96230000001},null,{"$f":"FedRev!P182","v":9333.8664000000008},{"$f":"FedRev!Q182","v":7734.6214},{"$f":"FedRev!R182","v":11643.4558},{"$f":"FedRev!S182","v":8386.3078999999998},{"$f":"FedRev!T182","v":6175.8069999999998},{"$f":"FedRev!U182","v":6175.8069999999998},{"$f":"FedRev!V182","v":6175.8069999999998},{"$f":"FedRev!W182","v":6175.8069999999998},{"$f":"FedRev!X182","v":6175.8069999999998},{"$f":"FedRev!Y182","v":6175.8069999999998},{"$f":"FedRev!Z182","v":6175.8069999999998},{"$f":"FedRev!AA182","v":7320.5312999999996},{"$f":"IF(SUM(Q18:AB18)=0,\"\",SUM(Q18:AB18))","v":87649.431800000006},null,{"$f":"FedRev!AD182","v":9788.77},{"$f":"FedRev!AE182","v":9789.6373000000003},{"$f":"FedRev!AF182","v":6532.1688000000004},{"$f":"FedRev!AG182","v":6533.0361000000003},{"$f":"FedRev!AH182","v":11392.5954},{"$f":"FedRev!AI182","v":11393.4627},{"$f":"FedRev!AJ182","v":9633.76},{"$f":"FedRev!AK182","v":9634.6273000000001},{"$f":"FedRev!AL182","v":6191.4835000000003},{"$f":"FedRev!AM182","v":6192.3507},{"$f":"FedRev!AN182","v":6191.4835000000003},{"$f":"FedRev!AO182","v":6192.3507},{"$f":"IF(SUM(AE18:AP18)=0,\"\",SUM(AE18:AP18))","v":99465.725999999995},null,{"$f":"FedRev!AR182","v":6191.4835000000003},{"$f":"FedRev!AS182","v":6192.3507},{"$f":"FedRev!AT182","v":6191.4835000000003},{"$f":"FedRev!AU182","v":6192.3507},{"$f":"FedRev!AV182","v":6191.4835000000003},{"$f":"FedRev!AW182","v":6192.3507},{"$f":"FedRev!AX182","v":6191.4835000000003},{"$f":"FedRev!AY182","v":6192.3507},{"$f":"FedRev!AZ182","v":6191.4835000000003},{"$f":"FedRev!BA182","v":6192.3507},{"$f":"FedRev!BB182","v":8006.3693000000003},{"$f":"FedRev!BC182","v":8007.2366000000002},{"$f":"IF(SUM(AS18:BD18)=0,\"\",SUM(AS18:BD18))","v":77932.776900000012},null,{"$f":"FedRev!BF182","v":8570.1951584562794},{"$f":"FedRev!BG182","v":5977.0938421701685},{"$f":"FedRev!BH182","v":13865.485893920557},{"$f":"FedRev!BI182","v":24085.159533994683},{"$f":"FedRev!BJ182","v":23958.6787757243},{"$f":"FedRev!BK182","v":18071.311715452601},{"$f":"FedRev!BL182","v":12567.413248455439},{"$f":"FedRev!BM182","v":6306.3540911083328},{"$f":"FedRev!BN182","v":6306.3540911083328},{"$f":"FedRev!BO182","v":8651.2699400349065},{"$f":"FedRev!BP182","v":5611.1003327875624},{"$f":"FedRev!BQ182","v":4814.7582471776686},{"$f":"IF(SUM(BG18:BR18)=0,\"\",SUM(BG18:BR18))","v":138785.17487039085},null,{"$f":"FedRev!BT182","v":8570.1951584562794},{"$f":"FedRev!BU182","v":5977.0938421701685},{"$f":"FedRev!BV182","v":13865.485893920557},{"$f":"FedRev!BW182","v":24085.159533994683},{"$f":"FedRev!BX182","v":23958.6787757243},{"$f":"FedRev!BY182","v":18071.311715452601},{"$f":"FedRev!BZ182","v":12567.413248455439},{"$f":"FedRev!CA182","v":6306.3540911083328},{"$f":"FedRev!CB182","v":6306.3540911083328},{"$f":"FedRev!CC182","v":8651.2699400349065},{"$f":"FedRev!CD182","v":5611.1003327875624},{"$f":"FedRev!CE182","v":4814.7582471776686},{"$f":"IF(SUM(BU18:CF18)=0,\"\",SUM(BU18:CF18))","v":138785.17487039085},null,{"$f":"FedRev!CH182","v":8570.1951584562794},{"$f":"FedRev!CI182","v":5977.0938421701685},{"$f":"FedRev!CJ182","v":13865.485893920557},{"$f":"FedRev!CK182","v":24085.159533994683},{"$f":"FedRev!CL182","v":23958.6787757243},{"$f":"FedRev!CM182","v":18071.311715452601},{"$f":"FedRev!CN182","v":12567.413248455439},{"$f":"FedRev!CO182","v":6306.3540911083328},{"$f":"FedRev!CP182","v":6306.3540911083328},{"$f":"FedRev!CQ182","v":8651.2699400349065},{"$f":"FedRev!CR182","v":5611.1003327875624},{"$f":"FedRev!CS182","v":4814.7582471776686},{"$f":"IF(SUM(CI18:CT18)=0,\"\",SUM(CI18:CT18))","v":138785.17487039085},null,{"$f":"FedRev!CV182","v":8570.1951584562794},{"$f":"FedRev!CW182","v":5977.0938421701685},{"$f":"FedRev!CX182","v":13865.485893920557},{"$f":"FedRev!CY182","v":24085.159533994683},{"$f":"FedRev!CZ182","v":23958.6787757243},{"$f":"FedRev!DA182","v":18071.311715452601},{"$f":"FedRev!DB182","v":12567.413248455439},{"$f":"FedRev!DC182","v":6306.3540911083328},{"$f":"FedRev!DD182","v":6306.3540911083328},{"$f":"FedRev!DE182","v":8651.2699400349065},{"$f":"FedRev!DF182","v":5611.1003327875624},{"$f":"FedRev!DG182","v":4814.7582471776686},{"$f":"IF(SUM(CW18:DH18)=0,\"\",SUM(CW18:DH18))","v":138785.17487039085},null,{"$f":"FedRev!DJ182","v":8570.1951584562794},{"$f":"FedRev!DK182","v":5977.0938421701685},{"$f":"FedRev!DL182","v":13865.485893920557},{"$f":"FedRev!DM182","v":24085.159533994683},{"$f":"FedRev!DN182","v":23958.6787757243},{"$f":"FedRev!DO182","v":18071.311715452601},{"$f":"FedRev!DP182","v":12567.413248455439},{"$f":"FedRev!DQ182","v":6306.3540911083328},{"$f":"FedRev!DR182","v":6306.3540911083328},{"$f":"FedRev!DS182","v":8651.2699400349065},{"$f":"FedRev!DT182","v":5611.1003327875624},{"$f":"FedRev!DU182","v":4814.7582471776686},{"$f":"IF(SUM(DK18:DV18)=0,\"\",SUM(DK18:DV18))","v":138785.17487039085},null,{"$f":"FedRev!DX182","v":8570.1951584562794},{"$f":"FedRev!DY182","v":5977.0938421701685},{"$f":"FedRev!DZ182","v":13865.485893920557},{"$f":"FedRev!EA182","v":24085.159533994683},{"$f":"FedRev!EB182","v":23958.6787757243},{"$f":"FedRev!EC182","v":18071.311715452601},{"$f":"FedRev!ED182","v":12567.413248455439},{"$f":"FedRev!EE182","v":6306.3540911083328},{"$f":"FedRev!EF182","v":6306.3540911083328},{"$f":"FedRev!EG182","v":8651.2699400349065},{"$f":"FedRev!EH182","v":5611.1003327875624},{"$f":"FedRev!EI182","v":4814.7582471776686},{"$f":"IF(SUM(DY18:EJ18)=0,\"\",SUM(DY18:EJ18))","v":138785.17487039085},null,{"$f":"FedRev!EL182","v":8570.1951584562794},{"$f":"FedRev!EM182","v":5977.0938421701685},{"$f":"FedRev!EN182","v":13865.485893920557},{"$f":"FedRev!EO182","v":24085.159533994683},{"$f":"FedRev!EP182","v":23958.6787757243},{"$f":"FedRev!EQ182","v":18071.311715452601},{"$f":"FedRev!ER182","v":12567.413248455439},{"$f":"FedRev!ES182","v":6306.3540911083328},{"$f":"FedRev!ET182","v":6306.3540911083328},{"$f":"FedRev!EU182","v":8651.2699400349065},{"$f":"FedRev!EV182","v":5611.1003327875624},{"$f":"FedRev!EW182","v":4814.7582471776686},{"$f":"IF(SUM(EM18:EX18)=0,\"\",SUM(EM18:EX18))","v":138785.17487039085},null,{"$f":"FedRev!EZ182","v":8570.1951584562794},{"$f":"FedRev!FA182","v":5977.0938421701685},{"$f":"FedRev!FB182","v":13865.485893920557},{"$f":"FedRev!FC182","v":24085.159533994683},{"$f":"FedRev!FD182","v":23958.6787757243},{"$f":"FedRev!FE182","v":18071.311715452601},{"$f":"FedRev!FF182","v":12567.413248455439},{"$f":"FedRev!FG182","v":6306.3540911083328},{"$f":"FedRev!FH182","v":6306.3540911083328},{"$f":"FedRev!FI182","v":8651.2699400349065},{"$f":"FedRev!FJ182","v":5611.1003327875624},{"$f":"FedRev!FK182","v":4814.7582471776686},{"$f":"IF(SUM(FA18:FL18)=0,\"\",SUM(FA18:FL18))","v":138785.17487039085},null,{"$f":"FedRev!FN182","v":8570.1951584562794},{"$f":"FedRev!FO182","v":5977.0938421701685},{"$f":"FedRev!FP182","v":13865.485893920557},{"$f":"FedRev!FQ182","v":24085.159533994683},{"$f":"FedRev!FR182","v":23958.6787757243},{"$f":"FedRev!FS182","v":18071.311715452601},{"$f":"FedRev!FT182","v":12567.413248455439},{"$f":"FedRev!FU182","v":6306.3540911083328},{"$f":"FedRev!FV182","v":6306.3540911083328},{"$f":"FedRev!FW182","v":8651.2699400349065},{"$f":"FedRev!FX182","v":5611.1003327875624},{"$f":"FedRev!FY182","v":4814.7582471776686},{"$f":"IF(SUM(FO18:FZ18)=0,\"\",SUM(FO18:FZ18))","v":138785.17487039085},null,{"$f":"FedRev!GB182","v":8570.1951584562794},{"$f":"FedRev!GC182","v":5977.0938421701685},{"$f":"FedRev!GD182","v":13865.485893920557},{"$f":"FedRev!GE182","v":24085.159533994683},{"$f":"FedRev!GF182","v":23958.6787757243},{"$f":"FedRev!GG182","v":18071.311715452601},{"$f":"FedRev!GH182","v":12567.413248455439},{"$f":"FedRev!GI182","v":6306.3540911083328},{"$f":"FedRev!GJ182","v":6306.3540911083328},{"$f":"FedRev!GK182","v":8651.2699400349065},{"$f":"FedRev!GL182","v":5611.1003327875624},{"$f":"FedRev!GM182","v":4814.7582471776686},{"$f":"IF(SUM(GC18:GN18)=0,\"\",SUM(GC18:GN18))","v":138785.17487039085},null,{"$f":"FedRev!GP182","v":8570.1951584562794},{"$f":"FedRev!GQ182","v":5977.0938421701685},{"$f":"FedRev!GR182","v":13865.485893920557},{"$f":"FedRev!GS182","v":24085.159533994683},{"$f":"FedRev!GT182","v":23958.6787757243},{"$f":"FedRev!GU182","v":18071.311715452601},{"$f":"FedRev!GV182","v":12567.413248455439},{"$f":"FedRev!GW182","v":6306.3540911083328},{"$f":"FedRev!GX182","v":6306.3540911083328},{"$f":"FedRev!GY182","v":8651.2699400349065},{"$f":"FedRev!GZ182","v":5611.1003327875624},{"$f":"FedRev!HA182","v":4814.7582471776686},{"$f":"IF(SUM(GQ18:HB18)=0,\"\",SUM(GQ18:HB18))","v":138785.17487039085}]
[13,"Sales HLH",{"$f":"FedRev!B53","v":255.47510083510406},{"$f":"FedRev!C53","v":517.09674973247638},{"$f":"FedRev!D53","v":0},{"$f":"FedRev!E53","v":0},{"$f":"FedRev!F53","v":0},{"$f":"FedRev!G53","v":0},{"$f":"FedRev!H53","v":0},{"$f":"FedRev!I53","v":5052.9504883538375},{"$f":"FedRev!J53","v":5132.7589228882898},{"$f":"FedRev!K53","v":691.9429476073874},{"$f":"FedRev!L53","v":815.24165118471683},{"$f":"FedRev!M53","v":584.52978608965714},{"$f":"SUMPRODUCT(C19:N19,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":1103.7157816851102},null,{"$f":"FedRev!P53","v":366.60096735049592},{"$f":"FedRev!Q53","v":745.26375381151593},{"$f":"FedRev!R53","v":1065.6242829489238},{"$f":"FedRev!S53","v":1776.6342227568639},{"$f":"FedRev!T53","v":1914.1216520324742},{"$f":"FedRev!U53","v":2916.881201225995},{"$f":"FedRev!V53","v":4869.3670621412657},{"$f":"FedRev!W53","v":4712.2181726004201},{"$f":"FedRev!X53","v":4015.2434495720136},{"$f":"FedRev!Y53","v":3644.2292583002236},{"$f":"FedRev!Z53","v":2129.6761227559418},{"$f":"FedRev!AA53","v":1179.3430583436912},{"$f":"SUMPRODUCT(Q19:AB19,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":2453.4153077617498},null,{"$f":"FedRev!AD53","v":{"$error":"#N/A"}},{"$f":"FedRev!AE53","v":{"$error":"#N/A"}},{"$f":"FedRev!AF53","v":{"$error":"#N/A"}},{"$f":"FedRev!AG53","v":{"$error":"#N/A"}},{"$f":"FedRev!AH53","v":{"$error":"#N/A"}},{"$f":"FedRev!AI53","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ53","v":{"$error":"#N/A"}},{"$f":"FedRev!AK53","v":{"$error":"#N/A"}},{"$f":"FedRev!AL53","v":{"$error":"#N/A"}},{"$f":"FedRev!AM53","v":{"$error":"#N/A"}},{"$f":"FedRev!AN53","v":{"$error":"#N/A"}},{"$f":"FedRev!AO53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AE19:AP19,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!AR53","v":{"$error":"#N/A"}},{"$f":"FedRev!AS53","v":{"$error":"#N/A"}},{"$f":"FedRev!AT53","v":{"$error":"#N/A"}},{"$f":"FedRev!AU53","v":{"$error":"#N/A"}},{"$f":"FedRev!AV53","v":{"$error":"#N/A"}},{"$f":"FedRev!AW53","v":{"$error":"#N/A"}},{"$f":"FedRev!AX53","v":{"$error":"#N/A"}},{"$f":"FedRev!AY53","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ53","v":{"$error":"#N/A"}},{"$f":"FedRev!BA53","v":{"$error":"#N/A"}},{"$f":"FedRev!BB53","v":{"$error":"#N/A"}},{"$f":"FedRev!BC53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AS19:BD19,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BF53","v":{"$error":"#N/A"}},{"$f":"FedRev!BG53","v":{"$error":"#N/A"}},{"$f":"FedRev!BH53","v":{"$error":"#N/A"}},{"$f":"FedRev!BI53","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ53","v":{"$error":"#N/A"}},{"$f":"FedRev!BK53","v":{"$error":"#N/A"}},{"$f":"FedRev!BL53","v":{"$error":"#N/A"}},{"$f":"FedRev!BM53","v":{"$error":"#N/A"}},{"$f":"FedRev!BN53","v":{"$error":"#N/A"}},{"$f":"FedRev!BO53","v":{"$error":"#N/A"}},{"$f":"FedRev!BP53","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BG19:BR19,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BT53","v":{"$error":"#N/A"}},{"$f":"FedRev!BU53","v":{"$error":"#N/A"}},{"$f":"FedRev!BV53","v":{"$error":"#N/A"}},{"$f":"FedRev!BW53","v":{"$error":"#N/A"}},{"$f":"FedRev!BX53","v":{"$error":"#N/A"}},{"$f":"FedRev!BY53","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ53","v":{"$error":"#N/A"}},{"$f":"FedRev!CA53","v":{"$error":"#N/A"}},{"$f":"FedRev!CB53","v":{"$error":"#N/A"}},{"$f":"FedRev!CC53","v":{"$error":"#N/A"}},{"$f":"FedRev!CD53","v":{"$error":"#N/A"}},{"$f":"FedRev!CE53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BU19:CF19,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CH53","v":{"$error":"#N/A"}},{"$f":"FedRev!CI53","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ53","v":{"$error":"#N/A"}},{"$f":"FedRev!CK53","v":{"$error":"#N/A"}},{"$f":"FedRev!CL53","v":{"$error":"#N/A"}},{"$f":"FedRev!CM53","v":{"$error":"#N/A"}},{"$f":"FedRev!CN53","v":{"$error":"#N/A"}},{"$f":"FedRev!CO53","v":{"$error":"#N/A"}},{"$f":"FedRev!CP53","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ53","v":{"$error":"#N/A"}},{"$f":"FedRev!CR53","v":{"$error":"#N/A"}},{"$f":"FedRev!CS53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CI19:CT19,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CV53","v":{"$error":"#N/A"}},{"$f":"FedRev!CW53","v":{"$error":"#N/A"}},{"$f":"FedRev!CX53","v":{"$error":"#N/A"}},{"$f":"FedRev!CY53","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ53","v":{"$error":"#N/A"}},{"$f":"FedRev!DA53","v":{"$error":"#N/A"}},{"$f":"FedRev!DB53","v":{"$error":"#N/A"}},{"$f":"FedRev!DC53","v":{"$error":"#N/A"}},{"$f":"FedRev!DD53","v":{"$error":"#N/A"}},{"$f":"FedRev!DE53","v":{"$error":"#N/A"}},{"$f":"FedRev!DF53","v":{"$error":"#N/A"}},{"$f":"FedRev!DG53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CW19:DH19,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DJ53","v":{"$error":"#N/A"}},{"$f":"FedRev!DK53","v":{"$error":"#N/A"}},{"$f":"FedRev!DL53","v":{"$error":"#N/A"}},{"$f":"FedRev!DM53","v":{"$error":"#N/A"}},{"$f":"FedRev!DN53","v":{"$error":"#N/A"}},{"$f":"FedRev!DO53","v":{"$error":"#N/A"}},{"$f":"FedRev!DP53","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ53","v":{"$error":"#N/A"}},{"$f":"FedRev!DR53","v":{"$error":"#N/A"}},{"$f":"FedRev!DS53","v":{"$error":"#N/A"}},{"$f":"FedRev!DT53","v":{"$error":"#N/A"}},{"$f":"FedRev!DU53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DK19:DV19,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DX53","v":{"$error":"#N/A"}},{"$f":"FedRev!DY53","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ53","v":{"$error":"#N/A"}},{"$f":"FedRev!EA53","v":{"$error":"#N/A"}},{"$f":"FedRev!EB53","v":{"$error":"#N/A"}},{"$f":"FedRev!EC53","v":{"$error":"#N/A"}},{"$f":"FedRev!ED53","v":{"$error":"#N/A"}},{"$f":"FedRev!EE53","v":{"$error":"#N/A"}},{"$f":"FedRev!EF53","v":{"$error":"#N/A"}},{"$f":"FedRev!EG53","v":{"$error":"#N/A"}},{"$f":"FedRev!EH53","v":{"$error":"#N/A"}},{"$f":"FedRev!EI53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DY19:EJ19,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EL53","v":{"$error":"#N/A"}},{"$f":"FedRev!EM53","v":{"$error":"#N/A"}},{"$f":"FedRev!EN53","v":{"$error":"#N/A"}},{"$f":"FedRev!EO53","v":{"$error":"#N/A"}},{"$f":"FedRev!EP53","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ53","v":{"$error":"#N/A"}},{"$f":"FedRev!ER53","v":{"$error":"#N/A"}},{"$f":"FedRev!ES53","v":{"$error":"#N/A"}},{"$f":"FedRev!ET53","v":{"$error":"#N/A"}},{"$f":"FedRev!EU53","v":{"$error":"#N/A"}},{"$f":"FedRev!EV53","v":{"$error":"#N/A"}},{"$f":"FedRev!EW53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EM19:EX19,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EZ53","v":{"$error":"#N/A"}},{"$f":"FedRev!FA53","v":{"$error":"#N/A"}},{"$f":"FedRev!FB53","v":{"$error":"#N/A"}},{"$f":"FedRev!FC53","v":{"$error":"#N/A"}},{"$f":"FedRev!FD53","v":{"$error":"#N/A"}},{"$f":"FedRev!FE53","v":{"$error":"#N/A"}},{"$f":"FedRev!FF53","v":{"$error":"#N/A"}},{"$f":"FedRev!FG53","v":{"$error":"#N/A"}},{"$f":"FedRev!FH53","v":{"$error":"#N/A"}},{"$f":"FedRev!FI53","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ53","v":{"$error":"#N/A"}},{"$f":"FedRev!FK53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FA19:FL19,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!FN53","v":{"$error":"#N/A"}},{"$f":"FedRev!FO53","v":{"$error":"#N/A"}},{"$f":"FedRev!FP53","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ53","v":{"$error":"#N/A"}},{"$f":"FedRev!FR53","v":{"$error":"#N/A"}},{"$f":"FedRev!FS53","v":{"$error":"#N/A"}},{"$f":"FedRev!FT53","v":{"$error":"#N/A"}},{"$f":"FedRev!FU53","v":{"$error":"#N/A"}},{"$f":"FedRev!FV53","v":{"$error":"#N/A"}},{"$f":"FedRev!FW53","v":{"$error":"#N/A"}},{"$f":"FedRev!FX53","v":{"$error":"#N/A"}},{"$f":"FedRev!FY53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FO19:FZ19,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GB53","v":{"$error":"#N/A"}},{"$f":"FedRev!GC53","v":{"$error":"#N/A"}},{"$f":"FedRev!GD53","v":{"$error":"#N/A"}},{"$f":"FedRev!GE53","v":{"$error":"#N/A"}},{"$f":"FedRev!GF53","v":{"$error":"#N/A"}},{"$f":"FedRev!GG53","v":{"$error":"#N/A"}},{"$f":"FedRev!GH53","v":{"$error":"#N/A"}},{"$f":"FedRev!GI53","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ53","v":{"$error":"#N/A"}},{"$f":"FedRev!GK53","v":{"$error":"#N/A"}},{"$f":"FedRev!GL53","v":{"$error":"#N/A"}},{"$f":"FedRev!GM53","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GC19:GN19,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GP53","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ53","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR53","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS53","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT53","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU53","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV53","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW53","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX53","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY53","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ53","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA53","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GQ19:HB19,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
[14,"Sales LLH",{"$f":"FedRev!B54","v":0},{"$f":"FedRev!C54","v":0},{"$f":"FedRev!D54","v":0},{"$f":"FedRev!E54","v":0},{"$f":"FedRev!F54","v":0},{"$f":"FedRev!G54","v":0},{"$f":"FedRev!H54","v":0},{"$f":"FedRev!I54","v":3283.9332404927509},{"$f":"FedRev!J54","v":3901.1491323954606},{"$f":"FedRev!K54","v":0},{"$f":"FedRev!L54","v":0},{"$f":"FedRev!M54","v":0},{"$f":"SUMPRODUCT(C20:N20,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":585.68308466093231},null,{"$f":"FedRev!P54","v":0},{"$f":"FedRev!Q54","v":0},{"$f":"FedRev!R54","v":0},{"$f":"FedRev!S54","v":0},{"$f":"FedRev!T54","v":245.40187320892892},{"$f":"FedRev!U54","v":1330.1942569801831},{"$f":"FedRev!V54","v":4707.5080463197519},{"$f":"FedRev!W54","v":5815.9464371469212},{"$f":"FedRev!X54","v":2488.0328336302427},{"$f":"FedRev!Y54","v":3257.0290991016336},{"$f":"FedRev!Z54","v":303.38698794371703},{"$f":"FedRev!AA54","v":0},{"$f":"SUMPRODUCT(Q20:AB20,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":1508.1847532452025},null,{"$f":"FedRev!AD54","v":{"$error":"#N/A"}},{"$f":"FedRev!AE54","v":{"$error":"#N/A"}},{"$f":"FedRev!AF54","v":{"$error":"#N/A"}},{"$f":"FedRev!AG54","v":{"$error":"#N/A"}},{"$f":"FedRev!AH54","v":{"$error":"#N/A"}},{"$f":"FedRev!AI54","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ54","v":{"$error":"#N/A"}},{"$f":"FedRev!AK54","v":{"$error":"#N/A"}},{"$f":"FedRev!AL54","v":{"$error":"#N/A"}},{"$f":"FedRev!AM54","v":{"$error":"#N/A"}},{"$f":"FedRev!AN54","v":{"$error":"#N/A"}},{"$f":"FedRev!AO54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AE20:AP20,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!AR54","v":{"$error":"#N/A"}},{"$f":"FedRev!AS54","v":{"$error":"#N/A"}},{"$f":"FedRev!AT54","v":{"$error":"#N/A"}},{"$f":"FedRev!AU54","v":{"$error":"#N/A"}},{"$f":"FedRev!AV54","v":{"$error":"#N/A"}},{"$f":"FedRev!AW54","v":{"$error":"#N/A"}},{"$f":"FedRev!AX54","v":{"$error":"#N/A"}},{"$f":"FedRev!AY54","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ54","v":{"$error":"#N/A"}},{"$f":"FedRev!BA54","v":{"$error":"#N/A"}},{"$f":"FedRev!BB54","v":{"$error":"#N/A"}},{"$f":"FedRev!BC54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AS20:BD20,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BF54","v":{"$error":"#N/A"}},{"$f":"FedRev!BG54","v":{"$error":"#N/A"}},{"$f":"FedRev!BH54","v":{"$error":"#N/A"}},{"$f":"FedRev!BI54","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ54","v":{"$error":"#N/A"}},{"$f":"FedRev!BK54","v":{"$error":"#N/A"}},{"$f":"FedRev!BL54","v":{"$error":"#N/A"}},{"$f":"FedRev!BM54","v":{"$error":"#N/A"}},{"$f":"FedRev!BN54","v":{"$error":"#N/A"}},{"$f":"FedRev!BO54","v":{"$error":"#N/A"}},{"$f":"FedRev!BP54","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BG20:BR20,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BT54","v":{"$error":"#N/A"}},{"$f":"FedRev!BU54","v":{"$error":"#N/A"}},{"$f":"FedRev!BV54","v":{"$error":"#N/A"}},{"$f":"FedRev!BW54","v":{"$error":"#N/A"}},{"$f":"FedRev!BX54","v":{"$error":"#N/A"}},{"$f":"FedRev!BY54","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ54","v":{"$error":"#N/A"}},{"$f":"FedRev!CA54","v":{"$error":"#N/A"}},{"$f":"FedRev!CB54","v":{"$error":"#N/A"}},{"$f":"FedRev!CC54","v":{"$error":"#N/A"}},{"$f":"FedRev!CD54","v":{"$error":"#N/A"}},{"$f":"FedRev!CE54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BU20:CF20,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CH54","v":{"$error":"#N/A"}},{"$f":"FedRev!CI54","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ54","v":{"$error":"#N/A"}},{"$f":"FedRev!CK54","v":{"$error":"#N/A"}},{"$f":"FedRev!CL54","v":{"$error":"#N/A"}},{"$f":"FedRev!CM54","v":{"$error":"#N/A"}},{"$f":"FedRev!CN54","v":{"$error":"#N/A"}},{"$f":"FedRev!CO54","v":{"$error":"#N/A"}},{"$f":"FedRev!CP54","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ54","v":{"$error":"#N/A"}},{"$f":"FedRev!CR54","v":{"$error":"#N/A"}},{"$f":"FedRev!CS54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CI20:CT20,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CV54","v":{"$error":"#N/A"}},{"$f":"FedRev!CW54","v":{"$error":"#N/A"}},{"$f":"FedRev!CX54","v":{"$error":"#N/A"}},{"$f":"FedRev!CY54","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ54","v":{"$error":"#N/A"}},{"$f":"FedRev!DA54","v":{"$error":"#N/A"}},{"$f":"FedRev!DB54","v":{"$error":"#N/A"}},{"$f":"FedRev!DC54","v":{"$error":"#N/A"}},{"$f":"FedRev!DD54","v":{"$error":"#N/A"}},{"$f":"FedRev!DE54","v":{"$error":"#N/A"}},{"$f":"FedRev!DF54","v":{"$error":"#N/A"}},{"$f":"FedRev!DG54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CW20:DH20,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DJ54","v":{"$error":"#N/A"}},{"$f":"FedRev!DK54","v":{"$error":"#N/A"}},{"$f":"FedRev!DL54","v":{"$error":"#N/A"}},{"$f":"FedRev!DM54","v":{"$error":"#N/A"}},{"$f":"FedRev!DN54","v":{"$error":"#N/A"}},{"$f":"FedRev!DO54","v":{"$error":"#N/A"}},{"$f":"FedRev!DP54","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ54","v":{"$error":"#N/A"}},{"$f":"FedRev!DR54","v":{"$error":"#N/A"}},{"$f":"FedRev!DS54","v":{"$error":"#N/A"}},{"$f":"FedRev!DT54","v":{"$error":"#N/A"}},{"$f":"FedRev!DU54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DK20:DV20,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DX54","v":{"$error":"#N/A"}},{"$f":"FedRev!DY54","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ54","v":{"$error":"#N/A"}},{"$f":"FedRev!EA54","v":{"$error":"#N/A"}},{"$f":"FedRev!EB54","v":{"$error":"#N/A"}},{"$f":"FedRev!EC54","v":{"$error":"#N/A"}},{"$f":"FedRev!ED54","v":{"$error":"#N/A"}},{"$f":"FedRev!EE54","v":{"$error":"#N/A"}},{"$f":"FedRev!EF54","v":{"$error":"#N/A"}},{"$f":"FedRev!EG54","v":{"$error":"#N/A"}},{"$f":"FedRev!EH54","v":{"$error":"#N/A"}},{"$f":"FedRev!EI54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DY20:EJ20,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EL54","v":{"$error":"#N/A"}},{"$f":"FedRev!EM54","v":{"$error":"#N/A"}},{"$f":"FedRev!EN54","v":{"$error":"#N/A"}},{"$f":"FedRev!EO54","v":{"$error":"#N/A"}},{"$f":"FedRev!EP54","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ54","v":{"$error":"#N/A"}},{"$f":"FedRev!ER54","v":{"$error":"#N/A"}},{"$f":"FedRev!ES54","v":{"$error":"#N/A"}},{"$f":"FedRev!ET54","v":{"$error":"#N/A"}},{"$f":"FedRev!EU54","v":{"$error":"#N/A"}},{"$f":"FedRev!EV54","v":{"$error":"#N/A"}},{"$f":"FedRev!EW54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EM20:EX20,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EZ54","v":{"$error":"#N/A"}},{"$f":"FedRev!FA54","v":{"$error":"#N/A"}},{"$f":"FedRev!FB54","v":{"$error":"#N/A"}},{"$f":"FedRev!FC54","v":{"$error":"#N/A"}},{"$f":"FedRev!FD54","v":{"$error":"#N/A"}},{"$f":"FedRev!FE54","v":{"$error":"#N/A"}},{"$f":"FedRev!FF54","v":{"$error":"#N/A"}},{"$f":"FedRev!FG54","v":{"$error":"#N/A"}},{"$f":"FedRev!FH54","v":{"$error":"#N/A"}},{"$f":"FedRev!FI54","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ54","v":{"$error":"#N/A"}},{"$f":"FedRev!FK54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FA20:FL20,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!FN54","v":{"$error":"#N/A"}},{"$f":"FedRev!FO54","v":{"$error":"#N/A"}},{"$f":"FedRev!FP54","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ54","v":{"$error":"#N/A"}},{"$f":"FedRev!FR54","v":{"$error":"#N/A"}},{"$f":"FedRev!FS54","v":{"$error":"#N/A"}},{"$f":"FedRev!FT54","v":{"$error":"#N/A"}},{"$f":"FedRev!FU54","v":{"$error":"#N/A"}},{"$f":"FedRev!FV54","v":{"$error":"#N/A"}},{"$f":"FedRev!FW54","v":{"$error":"#N/A"}},{"$f":"FedRev!FX54","v":{"$error":"#N/A"}},{"$f":"FedRev!FY54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FO20:FZ20,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GB54","v":{"$error":"#N/A"}},{"$f":"FedRev!GC54","v":{"$error":"#N/A"}},{"$f":"FedRev!GD54","v":{"$error":"#N/A"}},{"$f":"FedRev!GE54","v":{"$error":"#N/A"}},{"$f":"FedRev!GF54","v":{"$error":"#N/A"}},{"$f":"FedRev!GG54","v":{"$error":"#N/A"}},{"$f":"FedRev!GH54","v":{"$error":"#N/A"}},{"$f":"FedRev!GI54","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ54","v":{"$error":"#N/A"}},{"$f":"FedRev!GK54","v":{"$error":"#N/A"}},{"$f":"FedRev!GL54","v":{"$error":"#N/A"}},{"$f":"FedRev!GM54","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GC20:GN20,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GP54","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ54","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR54","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS54","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT54","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU54","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV54","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW54","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX54","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY54","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ54","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA54","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GQ20:HB20,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
[15,"Sales Total",{"$f":"FedRev!B55","v":142.84629294005819},{"$f":"FedRev!C55","v":286.8775310582393},{"$f":"FedRev!D55","v":0},{"$f":"FedRev!E55","v":0},{"$f":"FedRev!F55","v":0},{"$f":"FedRev!G55","v":0},{"$f":"FedRev!H55","v":0},{"$f":"FedRev!I55","v":4273.0611640279822},{"$f":"FedRev!J55","v":4612.7459002357618},{"$f":"FedRev!K55","v":372.01233742332653},{"$f":"FedRev!L55","v":473.36612004273877},{"$f":"FedRev!M55","v":311.74921924781717},{"$f":"SUMPRODUCT(C21:N21,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":875.21368792924},null,{"$f":"FedRev!P55","v":212.865077816417},{"$f":"FedRev!Q55","v":413.46116716311565},{"$f":"FedRev!R55","v":572.91628115533535},{"$f":"FedRev!S55","v":993.38687724039698},{"$f":"FedRev!T55","v":1198.956032536669},{"$f":"FedRev!U55","v":2218.5681046332888},{"$f":"FedRev!V55","v":4801.0265887944042},{"$f":"FedRev!W55","v":5198.8080526693084},{"$f":"FedRev!X55","v":3336.4831758201153},{"$f":"FedRev!Y55","v":3473.528112847082},{"$f":"FedRev!Z55","v":1363.812937189525},{"$f":"FedRev!AA55","v":628.98296444996856},{"$f":"SUMPRODUCT(Q21:AB21,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":2038.2044431750292},null,{"$f":"FedRev!AD55","v":{"$error":"#N/A"}},{"$f":"FedRev!AE55","v":{"$error":"#N/A"}},{"$f":"FedRev!AF55","v":{"$error":"#N/A"}},{"$f":"FedRev!AG55","v":{"$error":"#N/A"}},{"$f":"FedRev!AH55","v":{"$error":"#N/A"}},{"$f":"FedRev!AI55","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ55","v":{"$error":"#N/A"}},{"$f":"FedRev!AK55","v":{"$error":"#N/A"}},{"$f":"FedRev!AL55","v":{"$error":"#N/A"}},{"$f":"FedRev!AM55","v":{"$error":"#N/A"}},{"$f":"FedRev!AN55","v":{"$error":"#N/A"}},{"$f":"FedRev!AO55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AE21:AP21,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!AR55","v":{"$error":"#N/A"}},{"$f":"FedRev!AS55","v":{"$error":"#N/A"}},{"$f":"FedRev!AT55","v":{"$error":"#N/A"}},{"$f":"FedRev!AU55","v":{"$error":"#N/A"}},{"$f":"FedRev!AV55","v":{"$error":"#N/A"}},{"$f":"FedRev!AW55","v":{"$error":"#N/A"}},{"$f":"FedRev!AX55","v":{"$error":"#N/A"}},{"$f":"FedRev!AY55","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ55","v":{"$error":"#N/A"}},{"$f":"FedRev!BA55","v":{"$error":"#N/A"}},{"$f":"FedRev!BB55","v":{"$error":"#N/A"}},{"$f":"FedRev!BC55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AS21:BD21,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BF55","v":{"$error":"#N/A"}},{"$f":"FedRev!BG55","v":{"$error":"#N/A"}},{"$f":"FedRev!BH55","v":{"$error":"#N/A"}},{"$f":"FedRev!BI55","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ55","v":{"$error":"#N/A"}},{"$f":"FedRev!BK55","v":{"$error":"#N/A"}},{"$f":"FedRev!BL55","v":{"$error":"#N/A"}},{"$f":"FedRev!BM55","v":{"$error":"#N/A"}},{"$f":"FedRev!BN55","v":{"$error":"#N/A"}},{"$f":"FedRev!BO55","v":{"$error":"#N/A"}},{"$f":"FedRev!BP55","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BG21:BR21,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BT55","v":{"$error":"#N/A"}},{"$f":"FedRev!BU55","v":{"$error":"#N/A"}},{"$f":"FedRev!BV55","v":{"$error":"#N/A"}},{"$f":"FedRev!BW55","v":{"$error":"#N/A"}},{"$f":"FedRev!BX55","v":{"$error":"#N/A"}},{"$f":"FedRev!BY55","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ55","v":{"$error":"#N/A"}},{"$f":"FedRev!CA55","v":{"$error":"#N/A"}},{"$f":"FedRev!CB55","v":{"$error":"#N/A"}},{"$f":"FedRev!CC55","v":{"$error":"#N/A"}},{"$f":"FedRev!CD55","v":{"$error":"#N/A"}},{"$f":"FedRev!CE55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BU21:CF21,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CH55","v":{"$error":"#N/A"}},{"$f":"FedRev!CI55","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ55","v":{"$error":"#N/A"}},{"$f":"FedRev!CK55","v":{"$error":"#N/A"}},{"$f":"FedRev!CL55","v":{"$error":"#N/A"}},{"$f":"FedRev!CM55","v":{"$error":"#N/A"}},{"$f":"FedRev!CN55","v":{"$error":"#N/A"}},{"$f":"FedRev!CO55","v":{"$error":"#N/A"}},{"$f":"FedRev!CP55","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ55","v":{"$error":"#N/A"}},{"$f":"FedRev!CR55","v":{"$error":"#N/A"}},{"$f":"FedRev!CS55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CI21:CT21,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CV55","v":{"$error":"#N/A"}},{"$f":"FedRev!CW55","v":{"$error":"#N/A"}},{"$f":"FedRev!CX55","v":{"$error":"#N/A"}},{"$f":"FedRev!CY55","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ55","v":{"$error":"#N/A"}},{"$f":"FedRev!DA55","v":{"$error":"#N/A"}},{"$f":"FedRev!DB55","v":{"$error":"#N/A"}},{"$f":"FedRev!DC55","v":{"$error":"#N/A"}},{"$f":"FedRev!DD55","v":{"$error":"#N/A"}},{"$f":"FedRev!DE55","v":{"$error":"#N/A"}},{"$f":"FedRev!DF55","v":{"$error":"#N/A"}},{"$f":"FedRev!DG55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CW21:DH21,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DJ55","v":{"$error":"#N/A"}},{"$f":"FedRev!DK55","v":{"$error":"#N/A"}},{"$f":"FedRev!DL55","v":{"$error":"#N/A"}},{"$f":"FedRev!DM55","v":{"$error":"#N/A"}},{"$f":"FedRev!DN55","v":{"$error":"#N/A"}},{"$f":"FedRev!DO55","v":{"$error":"#N/A"}},{"$f":"FedRev!DP55","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ55","v":{"$error":"#N/A"}},{"$f":"FedRev!DR55","v":{"$error":"#N/A"}},{"$f":"FedRev!DS55","v":{"$error":"#N/A"}},{"$f":"FedRev!DT55","v":{"$error":"#N/A"}},{"$f":"FedRev!DU55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DK21:DV21,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DX55","v":{"$error":"#N/A"}},{"$f":"FedRev!DY55","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ55","v":{"$error":"#N/A"}},{"$f":"FedRev!EA55","v":{"$error":"#N/A"}},{"$f":"FedRev!EB55","v":{"$error":"#N/A"}},{"$f":"FedRev!EC55","v":{"$error":"#N/A"}},{"$f":"FedRev!ED55","v":{"$error":"#N/A"}},{"$f":"FedRev!EE55","v":{"$error":"#N/A"}},{"$f":"FedRev!EF55","v":{"$error":"#N/A"}},{"$f":"FedRev!EG55","v":{"$error":"#N/A"}},{"$f":"FedRev!EH55","v":{"$error":"#N/A"}},{"$f":"FedRev!EI55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DY21:EJ21,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EL55","v":{"$error":"#N/A"}},{"$f":"FedRev!EM55","v":{"$error":"#N/A"}},{"$f":"FedRev!EN55","v":{"$error":"#N/A"}},{"$f":"FedRev!EO55","v":{"$error":"#N/A"}},{"$f":"FedRev!EP55","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ55","v":{"$error":"#N/A"}},{"$f":"FedRev!ER55","v":{"$error":"#N/A"}},{"$f":"FedRev!ES55","v":{"$error":"#N/A"}},{"$f":"FedRev!ET55","v":{"$error":"#N/A"}},{"$f":"FedRev!EU55","v":{"$error":"#N/A"}},{"$f":"FedRev!EV55","v":{"$error":"#N/A"}},{"$f":"FedRev!EW55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EM21:EX21,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EZ55","v":{"$error":"#N/A"}},{"$f":"FedRev!FA55","v":{"$error":"#N/A"}},{"$f":"FedRev!FB55","v":{"$error":"#N/A"}},{"$f":"FedRev!FC55","v":{"$error":"#N/A"}},{"$f":"FedRev!FD55","v":{"$error":"#N/A"}},{"$f":"FedRev!FE55","v":{"$error":"#N/A"}},{"$f":"FedRev!FF55","v":{"$error":"#N/A"}},{"$f":"FedRev!FG55","v":{"$error":"#N/A"}},{"$f":"FedRev!FH55","v":{"$error":"#N/A"}},{"$f":"FedRev!FI55","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ55","v":{"$error":"#N/A"}},{"$f":"FedRev!FK55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FA21:FL21,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!FN55","v":{"$error":"#N/A"}},{"$f":"FedRev!FO55","v":{"$error":"#N/A"}},{"$f":"FedRev!FP55","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ55","v":{"$error":"#N/A"}},{"$f":"FedRev!FR55","v":{"$error":"#N/A"}},{"$f":"FedRev!FS55","v":{"$error":"#N/A"}},{"$f":"FedRev!FT55","v":{"$error":"#N/A"}},{"$f":"FedRev!FU55","v":{"$error":"#N/A"}},{"$f":"FedRev!FV55","v":{"$error":"#N/A"}},{"$f":"FedRev!FW55","v":{"$error":"#N/A"}},{"$f":"FedRev!FX55","v":{"$error":"#N/A"}},{"$f":"FedRev!FY55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FO21:FZ21,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GB55","v":{"$error":"#N/A"}},{"$f":"FedRev!GC55","v":{"$error":"#N/A"}},{"$f":"FedRev!GD55","v":{"$error":"#N/A"}},{"$f":"FedRev!GE55","v":{"$error":"#N/A"}},{"$f":"FedRev!GF55","v":{"$error":"#N/A"}},{"$f":"FedRev!GG55","v":{"$error":"#N/A"}},{"$f":"FedRev!GH55","v":{"$error":"#N/A"}},{"$f":"FedRev!GI55","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ55","v":{"$error":"#N/A"}},{"$f":"FedRev!GK55","v":{"$error":"#N/A"}},{"$f":"FedRev!GL55","v":{"$error":"#N/A"}},{"$f":"FedRev!GM55","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GC21:GN21,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GP55","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ55","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR55","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS55","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT55","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU55","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV55","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW55","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX55","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY55","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ55","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA55","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GQ21:HB21,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
[16,"Sales Rev Mid-c HLH",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B111)","v":2471.050448279208},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C111)","v":4989.6155538122102},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D111)","v":0},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E111)","v":0},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F111)","v":0},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G111)","v":0},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H111)","v":0},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I111)","v":39650.432473582237},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J111)","v":60050.632192415884},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K111)","v":8347.9454591286722},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L111)","v":10204.512702328073},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M111)","v":6214.1988044972932},{"$f":"SUM(C22:N22)","v":131928.38763404358},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P111)","v":4506.2024805375677},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q111)","v":10404.3873669969},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R111)","v":14499.142269805718},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S111)","v":28784.845502699103},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T111)","v":21141.448879011285},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U111)","v":31089.695072455987},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V111)","v":55318.446292671331},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W111)","v":21563.196353500283},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X111)","v":26200.722560778078},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y111)","v":35536.992323230203},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z111)","v":25979.894714283248},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA111)","v":12854.253407449229},{"$f":"SUM(Q22:AB22)","v":287879.22722341894},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO111)","v":{"$error":"#N/A"}},{"$f":"SUM(AE22:AP22)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC111)","v":{"$error":"#N/A"}},{"$f":"SUM(AS22:BD22)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP111)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ111)","v":{"$error":"#N/A"}},{"$f":"SUM(BG22:BR22)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT111)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU111)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV111)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW111)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX111)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY111)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ111)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA111)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB111)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC111)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD111)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE111)","v":0},{"$f":"SUM(BU22:CF22)","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH111)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI111)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ111)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK111)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL111)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM111)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN111)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO111)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP111)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ111)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR111)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS111)","v":0},{"$f":"SUM(CI22:CT22)","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV111)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW111)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX111)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY111)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ111)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA111)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB111)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC111)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD111)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE111)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF111)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG111)","v":0},{"$f":"SUM(CW22:DH22)","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ111)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK111)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL111)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM111)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN111)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO111)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP111)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ111)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR111)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS111)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT111)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU111)","v":0},{"$f":"SUM(DK22:DV22)","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX111)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY111)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ111)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA111)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB111)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC111)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED111)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE111)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF111)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG111)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH111)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI111)","v":0},{"$f":"SUM(DY22:EJ22)","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL111)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM111)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN111)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO111)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP111)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ111)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER111)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES111)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET111)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU111)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV111)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW111)","v":0},{"$f":"SUM(EM22:EX22)","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ111)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA111)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB111)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC111)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD111)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE111)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF111)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG111)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH111)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI111)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ111)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK111)","v":0},{"$f":"SUM(FA22:FL22)","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN111)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO111)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP111)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ111)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR111)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS111)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT111)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU111)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV111)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW111)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX111)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY111)","v":0},{"$f":"SUM(FO22:FZ22)","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB111)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC111)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD111)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE111)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF111)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG111)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH111)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI111)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ111)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK111)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL111)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM111)","v":0},{"$f":"SUM(GC22:GN22)","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP111)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ111)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR111)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS111)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT111)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU111)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV111)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW111)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX111)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY111)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ111)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA111)","v":0},{"$f":"SUM(GQ22:HB22)","v":0}]
[17,"Sales Rev Mid-c LLH",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B112)","v":0},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C112)","v":0},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D112)","v":0},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E112)","v":0},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F112)","v":0},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G112)","v":0},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H112)","v":0},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I112)","v":18410.306699439225},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J112)","v":26364.121439814338},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K112)","v":0},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L112)","v":0},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M112)","v":0},{"$f":"SUM(C23:N23)","v":44774.428139253563},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P112)","v":0},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q112)","v":0},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R112)","v":0},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S112)","v":0},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T112)","v":1853.1201324014748},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U112)","v":9815.3237746875839},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V112)","v":31166.468180572898},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W112)","v":11945.979429327768},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X112)","v":10502.177323739035},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y112)","v":18031.845433109724},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z112)","v":1815.4209797428639},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA112)","v":0},{"$f":"SUM(Q23:AB23)","v":85130.335253581346},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO112)","v":{"$error":"#N/A"}},{"$f":"SUM(AE23:AP23)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC112)","v":{"$error":"#N/A"}},{"$f":"SUM(AS23:BD23)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP112)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ112)","v":{"$error":"#N/A"}},{"$f":"SUM(BG23:BR23)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT112)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU112)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV112)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW112)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX112)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY112)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ112)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA112)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB112)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC112)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD112)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE112)","v":0},{"$f":"SUM(BU23:CF23)","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH112)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI112)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ112)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK112)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL112)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM112)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN112)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO112)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP112)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ112)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR112)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS112)","v":0},{"$f":"SUM(CI23:CT23)","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV112)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW112)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX112)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY112)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ112)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA112)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB112)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC112)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD112)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE112)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF112)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG112)","v":0},{"$f":"SUM(CW23:DH23)","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ112)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK112)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL112)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM112)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN112)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO112)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP112)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ112)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR112)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS112)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT112)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU112)","v":0},{"$f":"SUM(DK23:DV23)","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX112)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY112)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ112)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA112)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB112)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC112)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED112)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE112)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF112)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG112)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH112)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI112)","v":0},{"$f":"SUM(DY23:EJ23)","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL112)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM112)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN112)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO112)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP112)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ112)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER112)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES112)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET112)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU112)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV112)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW112)","v":0},{"$f":"SUM(EM23:EX23)","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ112)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA112)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB112)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC112)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD112)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE112)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF112)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG112)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH112)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI112)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ112)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK112)","v":0},{"$f":"SUM(FA23:FL23)","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN112)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO112)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP112)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ112)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR112)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS112)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT112)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU112)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV112)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW112)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX112)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY112)","v":0},{"$f":"SUM(FO23:FZ23)","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB112)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC112)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD112)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE112)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF112)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG112)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH112)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI112)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ112)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK112)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL112)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM112)","v":0},{"$f":"SUM(GC23:GN23)","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP112)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ112)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR112)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS112)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT112)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU112)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV112)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW112)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX112)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY112)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ112)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA112)","v":0},{"$f":"SUM(GQ23:HB23)","v":0}]
[18,"Sales Rev Mid-c Total",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B113)","v":2471.050448279208},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C113)","v":4989.6155538122102},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D113)","v":0},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E113)","v":0},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F113)","v":0},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G113)","v":0},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H113)","v":0},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I113)","v":58060.739173021459},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J113)","v":86414.753632230218},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K113)","v":8347.9454591286722},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L113)","v":10204.512702328073},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M113)","v":6214.1988044972932},{"$f":"SUM(C24:N24)","v":176702.81577329713},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P113)","v":4506.2024805375677},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q113)","v":10404.3873669969},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R113)","v":14499.142269805718},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S113)","v":28784.845502699103},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T113)","v":22994.569011412761},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U113)","v":40905.018847143569},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V113)","v":86484.914473244222},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W113)","v":33509.175782828053},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X113)","v":36702.899884517115},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y113)","v":53568.837756339926},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z113)","v":27795.315694026111},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA113)","v":12854.253407449229},{"$f":"SUM(Q24:AB24)","v":373009.56247700029},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO113)","v":{"$error":"#N/A"}},{"$f":"SUM(AE24:AP24)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC113)","v":{"$error":"#N/A"}},{"$f":"SUM(AS24:BD24)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP113)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ113)","v":{"$error":"#N/A"}},{"$f":"SUM(BG24:BR24)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT113)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU113)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV113)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW113)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX113)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY113)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ113)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA113)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB113)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC113)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD113)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE113)","v":0},{"$f":"SUM(BU24:CF24)","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH113)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI113)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ113)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK113)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL113)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM113)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN113)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO113)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP113)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ113)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR113)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS113)","v":0},{"$f":"SUM(CI24:CT24)","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV113)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW113)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX113)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY113)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ113)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA113)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB113)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC113)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD113)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE113)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF113)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG113)","v":0},{"$f":"SUM(CW24:DH24)","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ113)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK113)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL113)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM113)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN113)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO113)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP113)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ113)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR113)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS113)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT113)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU113)","v":0},{"$f":"SUM(DK24:DV24)","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX113)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY113)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ113)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA113)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB113)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC113)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED113)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE113)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF113)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG113)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH113)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI113)","v":0},{"$f":"SUM(DY24:EJ24)","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL113)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM113)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN113)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO113)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP113)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ113)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER113)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES113)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET113)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU113)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV113)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW113)","v":0},{"$f":"SUM(EM24:EX24)","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ113)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA113)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB113)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC113)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD113)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE113)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF113)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG113)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH113)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI113)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ113)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK113)","v":0},{"$f":"SUM(FA24:FL24)","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN113)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO113)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP113)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ113)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR113)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS113)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT113)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU113)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV113)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW113)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX113)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY113)","v":0},{"$f":"SUM(FO24:FZ24)","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB113)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC113)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD113)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE113)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF113)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG113)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH113)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI113)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ113)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK113)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL113)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM113)","v":0},{"$f":"SUM(GC24:GN24)","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP113)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ113)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR113)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS113)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT113)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU113)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV113)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW113)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX113)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY113)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ113)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA113)","v":0},{"$f":"SUM(GQ24:HB24)","v":0}]
[19,"Transmission Re-dispatch",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B187)","v":18.75},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C187)","v":18.75},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D187)","v":18.75},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E187)","v":18.75},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F187)","v":18.75},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G187)","v":18.75},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H187)","v":18.75},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I187)","v":18.75},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J187)","v":18.75},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K187)","v":18.75},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L187)","v":18.75},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M187)","v":18.75},{"$f":"SUM(C25:N25)","v":225},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P187)","v":18.75},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q187)","v":18.75},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R187)","v":18.75},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S187)","v":18.75},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T187)","v":18.75},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U187)","v":18.75},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V187)","v":18.75},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W187)","v":18.75},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X187)","v":18.75},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y187)","v":18.75},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z187)","v":18.75},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA187)","v":18.75},{"$f":"SUM(Q25:AB25)","v":225},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD187)","v":0},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE187)","v":0},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF187)","v":0},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG187)","v":0},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH187)","v":0},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI187)","v":0},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ187)","v":0},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK187)","v":0},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL187)","v":0},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM187)","v":0},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN187)","v":0},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO187)","v":0},{"$f":"SUM(AE25:AP25)","v":0},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR187)","v":0},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS187)","v":0},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT187)","v":0},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU187)","v":0},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV187)","v":0},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW187)","v":0},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX187)","v":0},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY187)","v":0},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ187)","v":0},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA187)","v":0},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB187)","v":0},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC187)","v":0},{"$f":"SUM(AS25:BD25)","v":0},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF187)","v":0},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG187)","v":0},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH187)","v":0},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI187)","v":0},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ187)","v":0},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK187)","v":0},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL187)","v":0},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM187)","v":0},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN187)","v":0},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO187)","v":0},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP187)","v":0},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ187)","v":0},{"$f":"SUM(BG25:BR25)","v":0},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT187)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU187)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV187)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW187)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX187)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY187)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ187)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA187)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB187)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC187)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD187)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE187)","v":0},{"$f":"SUM(BU25:CF25)","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH187)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI187)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ187)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK187)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL187)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM187)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN187)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO187)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP187)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ187)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR187)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS187)","v":0},{"$f":"SUM(CI25:CT25)","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV187)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW187)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX187)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY187)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ187)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA187)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB187)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC187)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD187)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE187)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF187)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG187)","v":0},{"$f":"SUM(CW25:DH25)","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ187)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK187)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL187)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM187)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN187)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO187)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP187)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ187)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR187)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS187)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT187)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU187)","v":0},{"$f":"SUM(DK25:DV25)","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX187)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY187)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ187)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA187)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB187)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC187)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED187)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE187)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF187)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG187)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH187)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI187)","v":0},{"$f":"SUM(DY25:EJ25)","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL187)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM187)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN187)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO187)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP187)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ187)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER187)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES187)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET187)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU187)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV187)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW187)","v":0},{"$f":"SUM(EM25:EX25)","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ187)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA187)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB187)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC187)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD187)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE187)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF187)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG187)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH187)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI187)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ187)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK187)","v":0},{"$f":"SUM(FA25:FL25)","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN187)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO187)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP187)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ187)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR187)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS187)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT187)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU187)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV187)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW187)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX187)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY187)","v":0},{"$f":"SUM(FO25:FZ25)","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB187)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC187)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD187)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE187)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF187)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG187)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH187)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI187)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ187)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK187)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL187)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM187)","v":0},{"$f":"SUM(GC25:GN25)","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP187)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ187)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR187)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS187)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT187)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU187)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV187)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW187)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX187)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY187)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ187)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA187)","v":0},{"$f":"SUM(GQ25:HB25)","v":0}]
[20,"Purch HLH",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B119)","v":0},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C119)","v":0},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D119)","v":87.873031739665748},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E119)","v":1047.7063905190225},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F119)","v":461.76656108919815},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G119)","v":59.947294899542612},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H119)","v":1191.9374688454882},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I119)","v":0},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J119)","v":0},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K119)","v":0},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L119)","v":0},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M119)","v":0},{"$f":"SUMPRODUCT(C26:N26,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":235.08693822402563},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P119)","v":0},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q119)","v":0},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R119)","v":0},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S119)","v":0},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T119)","v":0},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U119)","v":0},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V119)","v":0},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W119)","v":0},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X119)","v":0},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y119)","v":0},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z119)","v":0},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA119)","v":0},{"$f":"SUMPRODUCT(Q26:AB26,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":0},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO119)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AE26:AP26,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC119)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AS26:BD26,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP119)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ119)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BG26:BR26,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT119)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU119)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV119)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW119)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX119)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY119)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ119)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA119)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB119)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC119)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD119)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE119)","v":0},{"$f":"SUMPRODUCT(BU26:CF26,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH119)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI119)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ119)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK119)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL119)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM119)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN119)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO119)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP119)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ119)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR119)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS119)","v":0},{"$f":"SUMPRODUCT(CI26:CT26,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV119)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW119)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX119)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY119)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ119)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA119)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB119)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC119)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD119)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE119)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF119)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG119)","v":0},{"$f":"SUMPRODUCT(CW26:DH26,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ119)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK119)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL119)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM119)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN119)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO119)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP119)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ119)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR119)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS119)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT119)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU119)","v":0},{"$f":"SUMPRODUCT(DK26:DV26,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX119)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY119)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ119)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA119)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB119)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC119)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED119)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE119)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF119)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG119)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH119)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI119)","v":0},{"$f":"SUMPRODUCT(DY26:EJ26,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL119)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM119)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN119)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO119)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP119)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ119)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER119)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES119)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET119)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU119)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV119)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW119)","v":0},{"$f":"SUMPRODUCT(EM26:EX26,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ119)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA119)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB119)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC119)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD119)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE119)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF119)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG119)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH119)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI119)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ119)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK119)","v":0},{"$f":"SUMPRODUCT(FA26:FL26,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN119)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO119)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP119)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ119)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR119)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS119)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT119)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU119)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV119)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW119)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX119)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY119)","v":0},{"$f":"SUMPRODUCT(FO26:FZ26,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB119)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC119)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD119)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE119)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF119)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG119)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH119)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI119)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ119)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK119)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL119)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM119)","v":0},{"$f":"SUMPRODUCT(GC26:GN26,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP119)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ119)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR119)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS119)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT119)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU119)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV119)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW119)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX119)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY119)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ119)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA119)","v":0},{"$f":"SUMPRODUCT(GQ26:HB26,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0}]
[21,"Purch LLH",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B120)","v":617.44834812929639},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C120)","v":386.8495459874448},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D120)","v":952.39961804757513},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E120)","v":1513.5846653238705},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F120)","v":1275.9491529835159},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G120)","v":671.45951869790406},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H120)","v":1778.2642923785688},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I120)","v":0},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J120)","v":0},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K120)","v":716.51045559767135},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L120)","v":510.38193961386969},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M120)","v":619.92896267587275},{"$f":"SUMPRODUCT(C27:N27,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":753.14175325119993},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P120)","v":313.39903781450266},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q120)","v":129.51722169948971},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R120)","v":305.96610909495757},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S120)","v":90.789030556970829},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T120)","v":0},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U120)","v":0},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V120)","v":0},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W120)","v":0},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X120)","v":0},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y120)","v":0},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z120)","v":0},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA120)","v":220.60860674084961},{"$f":"SUMPRODUCT(Q27:AB27,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":90.569429152790633},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO120)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AE27:AP27,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC120)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AS27:BD27,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP120)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ120)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BG27:BR27,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT120)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU120)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV120)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW120)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX120)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY120)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ120)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA120)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB120)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC120)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD120)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE120)","v":0},{"$f":"SUMPRODUCT(BU27:CF27,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH120)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI120)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ120)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK120)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL120)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM120)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN120)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO120)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP120)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ120)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR120)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS120)","v":0},{"$f":"SUMPRODUCT(CI27:CT27,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV120)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW120)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX120)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY120)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ120)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA120)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB120)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC120)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD120)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE120)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF120)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG120)","v":0},{"$f":"SUMPRODUCT(CW27:DH27,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ120)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK120)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL120)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM120)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN120)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO120)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP120)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ120)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR120)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS120)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT120)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU120)","v":0},{"$f":"SUMPRODUCT(DK27:DV27,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX120)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY120)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ120)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA120)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB120)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC120)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED120)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE120)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF120)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG120)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH120)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI120)","v":0},{"$f":"SUMPRODUCT(DY27:EJ27,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL120)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM120)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN120)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO120)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP120)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ120)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER120)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES120)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET120)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU120)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV120)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW120)","v":0},{"$f":"SUMPRODUCT(EM27:EX27,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ120)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA120)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB120)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC120)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD120)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE120)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF120)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG120)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH120)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI120)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ120)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK120)","v":0},{"$f":"SUMPRODUCT(FA27:FL27,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN120)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO120)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP120)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ120)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR120)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS120)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT120)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU120)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV120)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW120)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX120)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY120)","v":0},{"$f":"SUMPRODUCT(FO27:FZ27,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB120)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC120)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD120)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE120)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF120)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG120)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH120)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI120)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ120)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK120)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL120)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM120)","v":0},{"$f":"SUMPRODUCT(GC27:GN27,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP120)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ120)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR120)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS120)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT120)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU120)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV120)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW120)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX120)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY120)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ120)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA120)","v":0},{"$f":"SUMPRODUCT(GQ27:HB27,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
[22,"Purch Total",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B121)","v":272.20841154087259},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C121)","v":172.23121256861273},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D121)","v":487.60037809708626},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E121)","v":1253.0935869383641},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F121)","v":810.70195761533421},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G121)","v":315.91001576265216},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H121)","v":1452.5271681935239},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I121)","v":0},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J121)","v":0},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K121)","v":331.28978054515989},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L121)","v":214.03113596710662},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M121)","v":289.30018258207394},{"$f":"SUMPRODUCT(C28:N28,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":463.5987881401216},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P121)","v":131.42540295446886},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q121)","v":57.663007164405265},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R121)","v":141.468200979389},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S121)","v":40.02527153586886},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T121)","v":0},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U121)","v":0},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V121)","v":0},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W121)","v":0},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X121)","v":0},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y121)","v":0},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z121)","v":0},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA121)","v":102.95068314572981},{"$f":"SUMPRODUCT(Q28:AB28,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":39.784379381271499},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO121)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AE28:AP28,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC121)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AS28:BD28,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP121)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ121)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BG28:BR28,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT121)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU121)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV121)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW121)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX121)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY121)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ121)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA121)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB121)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC121)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD121)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE121)","v":0},{"$f":"SUMPRODUCT(BU28:CF28,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH121)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI121)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ121)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK121)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL121)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM121)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN121)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO121)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP121)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ121)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR121)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS121)","v":0},{"$f":"SUMPRODUCT(CI28:CT28,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV121)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW121)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX121)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY121)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ121)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA121)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB121)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC121)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD121)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE121)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF121)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG121)","v":0},{"$f":"SUMPRODUCT(CW28:DH28,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ121)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK121)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL121)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM121)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN121)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO121)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP121)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ121)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR121)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS121)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT121)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU121)","v":0},{"$f":"SUMPRODUCT(DK28:DV28,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX121)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY121)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ121)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA121)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB121)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC121)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED121)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE121)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF121)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG121)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH121)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI121)","v":0},{"$f":"SUMPRODUCT(DY28:EJ28,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL121)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM121)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN121)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO121)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP121)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ121)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER121)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES121)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET121)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU121)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV121)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW121)","v":0},{"$f":"SUMPRODUCT(EM28:EX28,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ121)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA121)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB121)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC121)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD121)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE121)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF121)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG121)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH121)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI121)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ121)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK121)","v":0},{"$f":"SUMPRODUCT(FA28:FL28,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN121)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO121)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP121)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ121)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR121)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS121)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT121)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU121)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV121)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW121)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX121)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY121)","v":0},{"$f":"SUMPRODUCT(FO28:FZ28,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB121)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC121)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD121)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE121)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF121)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG121)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH121)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI121)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ121)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK121)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL121)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM121)","v":0},{"$f":"SUMPRODUCT(GC28:GN28,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP121)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ121)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR121)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS121)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT121)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU121)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV121)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW121)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX121)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY121)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ121)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA121)","v":0},{"$f":"SUMPRODUCT(GQ28:HB28,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
[23,"Purch Exp HLH",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B123)","v":0},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C123)","v":0},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D123)","v":939.81699796102396},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E123)","v":15087.190849845285},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F123)","v":6123.7896263815246},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G123)","v":760.00792996923224},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H123)","v":11940.424017519339},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I123)","v":0},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J123)","v":0},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K123)","v":0},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L123)","v":0},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M123)","v":0},{"$f":"SUM(C29:N29)","v":34851.229421676406},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P123)","v":0},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q123)","v":0},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R123)","v":0},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S123)","v":0},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T123)","v":0},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U123)","v":0},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V123)","v":0},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W123)","v":0},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X123)","v":0},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y123)","v":0},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z123)","v":0},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA123)","v":0},{"$f":"SUM(Q29:AB29)","v":0},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO123)","v":{"$error":"#N/A"}},{"$f":"SUM(AE29:AP29)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC123)","v":{"$error":"#N/A"}},{"$f":"SUM(AS29:BD29)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP123)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ123)","v":{"$error":"#N/A"}},{"$f":"SUM(BG29:BR29)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT123)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU123)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV123)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW123)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX123)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY123)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ123)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA123)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB123)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC123)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD123)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE123)","v":0},{"$f":"SUM(BU29:CF29)","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH123)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI123)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ123)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK123)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL123)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM123)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN123)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO123)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP123)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ123)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR123)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS123)","v":0},{"$f":"SUM(CI29:CT29)","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV123)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW123)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX123)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY123)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ123)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA123)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB123)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC123)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD123)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE123)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF123)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG123)","v":0},{"$f":"SUM(CW29:DH29)","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ123)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK123)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL123)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM123)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN123)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO123)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP123)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ123)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR123)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS123)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT123)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU123)","v":0},{"$f":"SUM(DK29:DV29)","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX123)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY123)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ123)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA123)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB123)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC123)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED123)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE123)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF123)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG123)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH123)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI123)","v":0},{"$f":"SUM(DY29:EJ29)","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL123)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM123)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN123)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO123)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP123)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ123)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER123)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES123)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET123)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU123)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV123)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW123)","v":0},{"$f":"SUM(EM29:EX29)","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ123)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA123)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB123)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC123)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD123)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE123)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF123)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG123)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH123)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI123)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ123)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK123)","v":0},{"$f":"SUM(FA29:FL29)","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN123)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO123)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP123)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ123)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR123)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS123)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT123)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU123)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV123)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW123)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX123)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY123)","v":0},{"$f":"SUM(FO29:FZ29)","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB123)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC123)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD123)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE123)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF123)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG123)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH123)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI123)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ123)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK123)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL123)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM123)","v":0},{"$f":"SUM(GC29:GN29)","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP123)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ123)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR123)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS123)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT123)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU123)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV123)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW123)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX123)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY123)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ123)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA123)","v":0},{"$f":"SUM(GQ29:HB29)","v":0}]
[24,"Purch Exp LLH",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B124)","v":3862.4936005283512},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C124)","v":2729.7356381129812},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D124)","v":8184.1465454609042},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E124)","v":14164.347453418402},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F124)","v":11334.303987139196},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G124)","v":5433.5106159895886},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H124)","v":11935.397561998087},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I124)","v":0},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J124)","v":0},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K124)","v":6194.9694831689221},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L124)","v":3747.176181006364},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M124)","v":4449.2261543538616},{"$f":"SUM(C30:N30)","v":72035.307221176656},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P124)","v":2320.5757189190581},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q124)","v":1303.0241138275967},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R124)","v":3162.9881653873513},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S124)","v":994.66655961160438},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T124)","v":0},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U124)","v":0},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V124)","v":0},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W124)","v":0},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X124)","v":0},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y124)","v":0},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z124)","v":0},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA124)","v":1473.7243412903354},{"$f":"SUM(Q30:AB30)","v":9254.9788990359448},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO124)","v":{"$error":"#N/A"}},{"$f":"SUM(AE30:AP30)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC124)","v":{"$error":"#N/A"}},{"$f":"SUM(AS30:BD30)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP124)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ124)","v":{"$error":"#N/A"}},{"$f":"SUM(BG30:BR30)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT124)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU124)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV124)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW124)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX124)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY124)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ124)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA124)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB124)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC124)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD124)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE124)","v":0},{"$f":"SUM(BU30:CF30)","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH124)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI124)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ124)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK124)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL124)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM124)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN124)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO124)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP124)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ124)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR124)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS124)","v":0},{"$f":"SUM(CI30:CT30)","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV124)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW124)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX124)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY124)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ124)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA124)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB124)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC124)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD124)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE124)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF124)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG124)","v":0},{"$f":"SUM(CW30:DH30)","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ124)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK124)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL124)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM124)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN124)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO124)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP124)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ124)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR124)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS124)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT124)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU124)","v":0},{"$f":"SUM(DK30:DV30)","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX124)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY124)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ124)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA124)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB124)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC124)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED124)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE124)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF124)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG124)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH124)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI124)","v":0},{"$f":"SUM(DY30:EJ30)","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL124)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM124)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN124)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO124)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP124)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ124)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER124)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES124)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET124)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU124)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV124)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW124)","v":0},{"$f":"SUM(EM30:EX30)","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ124)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA124)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB124)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC124)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD124)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE124)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF124)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG124)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH124)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI124)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ124)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK124)","v":0},{"$f":"SUM(FA30:FL30)","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN124)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO124)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP124)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ124)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR124)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS124)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT124)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU124)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV124)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW124)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX124)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY124)","v":0},{"$f":"SUM(FO30:FZ30)","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB124)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC124)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD124)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE124)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF124)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG124)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH124)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI124)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ124)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK124)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL124)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM124)","v":0},{"$f":"SUM(GC30:GN30)","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP124)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ124)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR124)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS124)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT124)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU124)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV124)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW124)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX124)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY124)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ124)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA124)","v":0},{"$f":"SUM(GQ30:HB30)","v":0}]
[25,"Purch Exp Total",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B125)","v":3862.4936005283512},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C125)","v":2729.7356381129812},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D125)","v":9123.963543421929},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E125)","v":29251.538303263689},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F125)","v":17458.093613520719},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G125)","v":6193.5185459588211},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H125)","v":23875.821579517426},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I125)","v":0},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J125)","v":0},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K125)","v":6194.9694831689221},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L125)","v":3747.176181006364},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M125)","v":4449.2261543538616},{"$f":"SUM(C31:N31)","v":106886.53664285308},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P125)","v":2320.5757189190581},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q125)","v":1303.0241138275967},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R125)","v":3162.9881653873513},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S125)","v":994.66655961160438},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T125)","v":0},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U125)","v":0},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V125)","v":0},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W125)","v":0},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X125)","v":0},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y125)","v":0},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z125)","v":0},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA125)","v":1473.7243412903354},{"$f":"SUM(Q31:AB31)","v":9254.9788990359448},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO125)","v":{"$error":"#N/A"}},{"$f":"SUM(AE31:AP31)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC125)","v":{"$error":"#N/A"}},{"$f":"SUM(AS31:BD31)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP125)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ125)","v":{"$error":"#N/A"}},{"$f":"SUM(BG31:BR31)","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT125)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU125)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV125)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW125)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX125)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY125)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ125)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA125)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB125)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC125)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD125)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE125)","v":0},{"$f":"SUM(BU31:CF31)","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH125)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI125)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ125)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK125)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL125)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM125)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN125)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO125)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP125)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ125)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR125)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS125)","v":0},{"$f":"SUM(CI31:CT31)","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV125)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW125)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX125)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY125)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ125)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA125)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB125)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC125)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD125)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE125)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF125)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG125)","v":0},{"$f":"SUM(CW31:DH31)","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ125)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK125)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL125)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM125)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN125)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO125)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP125)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ125)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR125)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS125)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT125)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU125)","v":0},{"$f":"SUM(DK31:DV31)","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX125)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY125)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ125)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA125)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB125)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC125)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED125)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE125)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF125)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG125)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH125)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI125)","v":0},{"$f":"SUM(DY31:EJ31)","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL125)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM125)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN125)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO125)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP125)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ125)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER125)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES125)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET125)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU125)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV125)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW125)","v":0},{"$f":"SUM(EM31:EX31)","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ125)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA125)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB125)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC125)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD125)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE125)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF125)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG125)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH125)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI125)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ125)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK125)","v":0},{"$f":"SUM(FA31:FL31)","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN125)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO125)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP125)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ125)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR125)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS125)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT125)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU125)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV125)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW125)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX125)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY125)","v":0},{"$f":"SUM(FO31:FZ31)","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB125)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC125)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD125)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE125)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF125)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG125)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH125)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI125)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ125)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK125)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL125)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM125)","v":0},{"$f":"SUM(GC31:GN31)","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP125)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ125)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR125)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS125)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT125)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU125)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV125)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW125)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX125)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY125)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ125)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA125)","v":0},{"$f":"SUM(GQ31:HB31)","v":0}]
[26,"TF Committed Purch",{"$f":"IF(StudyType<2,(LT_Resources!B89),SUM(TF_Summary!C8*730/DB_Inputs!B10))*(1-Losses)","v":110.59333333333335},{"$f":"IF(StudyType<2,(LT_Resources!C89),SUM(TF_Summary!D8*730/DB_Inputs!C10))*(1-Losses)","v":110.48769764216367},{"$f":"IF(StudyType<2,(LT_Resources!D89),SUM(TF_Summary!E8*730/DB_Inputs!D10))*(1-Losses)","v":110.07166666666667},{"$f":"IF(StudyType<2,(LT_Resources!E89),SUM(TF_Summary!F8*730/DB_Inputs!E10))*(1-Losses)","v":110.59333333333335},{"$f":"IF(StudyType<2,(LT_Resources!F89),SUM(TF_Summary!G8*730/DB_Inputs!F10))*(1-Losses)","v":110.89142857142858},{"$f":"IF(StudyType<2,(LT_Resources!G89),SUM(TF_Summary!H8*730/DB_Inputs!G10))*(1-Losses)","v":111.13395693135935},{"$f":"IF(StudyType<2,(LT_Resources!H89),SUM(TF_Summary!I8*730/DB_Inputs!H10))*(1-Losses)","v":88.944166666666675},{"$f":"IF(StudyType<2,(LT_Resources!I89),SUM(TF_Summary!J8*730/DB_Inputs!I10))*(1-Losses)","v":89.205000000000013},{"$f":"IF(StudyType<2,(LT_Resources!J89),SUM(TF_Summary!K8*730/DB_Inputs!J10))*(1-Losses)","v":90.561333333333337},{"$f":"IF(StudyType<2,(LT_Resources!K89),SUM(TF_Summary!L8*730/DB_Inputs!K10))*(1-Losses)","v":87.640000000000015},{"$f":"IF(StudyType<2,(LT_Resources!L89),SUM(TF_Summary!M8*730/DB_Inputs!L10))*(1-Losses)","v":90.77000000000001},{"$f":"IF(StudyType<2,(LT_Resources!M89),SUM(TF_Summary!N8*730/DB_Inputs!M10))*(1-Losses)","v":87.326999999999998},{"$f":"SUMPRODUCT(C32:N32,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":99.821273972602754},null,{"$f":"IF(StudyType<2,(LT_Resources!P89),SUM(TF_Summary!Q8*730/DB_Inputs!P10))*(1-Losses)","v":111.11500000000001},{"$f":"IF(StudyType<2,(LT_Resources!Q89),SUM(TF_Summary!R8*730/DB_Inputs!Q10))*(1-Losses)","v":110.48769764216367},{"$f":"IF(StudyType<2,(LT_Resources!R89),SUM(TF_Summary!S8*730/DB_Inputs!R10))*(1-Losses)","v":110.07166666666667},{"$f":"IF(StudyType<2,(LT_Resources!S89),SUM(TF_Summary!T8*730/DB_Inputs!S10))*(1-Losses)","v":110.59333333333335},{"$f":"IF(StudyType<2,(LT_Resources!T89),SUM(TF_Summary!U8*730/DB_Inputs!T10))*(1-Losses)","v":110.89142857142858},{"$f":"IF(StudyType<2,(LT_Resources!U89),SUM(TF_Summary!V8*730/DB_Inputs!U10))*(1-Losses)","v":110.61158815612383},{"$f":"IF(StudyType<2,(LT_Resources!V89),SUM(TF_Summary!W8*730/DB_Inputs!V10))*(1-Losses)","v":90.561333333333337},{"$f":"IF(StudyType<2,(LT_Resources!W89),SUM(TF_Summary!X8*730/DB_Inputs!W10))*(1-Losses)","v":89.205000000000013},{"$f":"IF(StudyType<2,(LT_Resources!X89),SUM(TF_Summary!Y8*730/DB_Inputs!X10))*(1-Losses)","v":88.944166666666675},{"$f":"IF(StudyType<2,(LT_Resources!Y89),SUM(TF_Summary!Z8*730/DB_Inputs!Y10))*(1-Losses)","v":89.205000000000013},{"$f":"IF(StudyType<2,(LT_Resources!Z89),SUM(TF_Summary!AA8*730/DB_Inputs!Z10))*(1-Losses)","v":90.77000000000001},{"$f":"IF(StudyType<2,(LT_Resources!AA89),SUM(TF_Summary!AB8*730/DB_Inputs!AA10))*(1-Losses)","v":87.326999999999998},{"$f":"SUMPRODUCT(Q32:AB32,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":99.954191780821944},null,{"$f":"IF(StudyType<2,(LT_Resources!AD89),SUM(TF_Summary!AE8*730/DB_Inputs!AD10))*(1-Losses)","v":111.11500000000001},{"$f":"IF(StudyType<2,(LT_Resources!AE89),SUM(TF_Summary!AF8*730/DB_Inputs!AE10))*(1-Losses)","v":110.48769764216367},{"$f":"IF(StudyType<2,(LT_Resources!AF89),SUM(TF_Summary!AG8*730/DB_Inputs!AF10))*(1-Losses)","v":110.07166666666667},{"$f":"IF(StudyType<2,(LT_Resources!AG89),SUM(TF_Summary!AH8*730/DB_Inputs!AG10))*(1-Losses)","v":110.59333333333335},{"$f":"IF(StudyType<2,(LT_Resources!AH89),SUM(TF_Summary!AI8*730/DB_Inputs!AH10))*(1-Losses)","v":110.971091954023},{"$f":"IF(StudyType<2,(LT_Resources!AI89),SUM(TF_Summary!AJ8*730/DB_Inputs!AI10))*(1-Losses)","v":110.61158815612383},{"$f":"IF(StudyType<2,(LT_Resources!AJ89),SUM(TF_Summary!AK8*730/DB_Inputs!AJ10))*(1-Losses)","v":90.561333333333337},{"$f":"IF(StudyType<2,(LT_Resources!AK89),SUM(TF_Summary!AL8*730/DB_Inputs!AK10))*(1-Losses)","v":87.640000000000015},{"$f":"IF(StudyType<2,(LT_Resources!AL89),SUM(TF_Summary!AM8*730/DB_Inputs!AL10))*(1-Losses)","v":90.561333333333337},{"$f":"IF(StudyType<2,(LT_Resources!AM89),SUM(TF_Summary!AN8*730/DB_Inputs!AM10))*(1-Losses)","v":89.205000000000013},{"$f":"IF(StudyType<2,(LT_Resources!AN89),SUM(TF_Summary!AO8*730/DB_Inputs!AN10))*(1-Losses)","v":89.205000000000013},{"$f":"IF(StudyType<2,(LT_Resources!AO89),SUM(TF_Summary!AP8*730/DB_Inputs!AO10))*(1-Losses)","v":88.944166666666675},{"$f":"SUMPRODUCT(AE32:AP32,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":99.990387067395289},null,{"$f":"IF(StudyType<2,(LT_Resources!AR89),SUM(TF_Summary!AS8*730/DB_Inputs!AR10))*(1-Losses)","v":111.11500000000001},{"$f":"IF(StudyType<2,(LT_Resources!AS89),SUM(TF_Summary!AT8*730/DB_Inputs!AS10))*(1-Losses)","v":109.94938973647712},{"$f":"IF(StudyType<2,(LT_Resources!AT89),SUM(TF_Summary!AU8*730/DB_Inputs!AT10))*(1-Losses)","v":110.59333333333335},{"$f":"IF(StudyType<2,(LT_Resources!AU89),SUM(TF_Summary!AV8*730/DB_Inputs!AU10))*(1-Losses)","v":110.07166666666667},{"$f":"IF(StudyType<2,(LT_Resources!AV89),SUM(TF_Summary!AW8*730/DB_Inputs!AV10))*(1-Losses)","v":110.89142857142858},{"$f":"IF(StudyType<2,(LT_Resources!AW89),SUM(TF_Summary!AX8*730/DB_Inputs!AW10))*(1-Losses)","v":111.13395693135935},{"$f":"IF(StudyType<2,(LT_Resources!AX89),SUM(TF_Summary!AY8*730/DB_Inputs!AX10))*(1-Losses)","v":90.561333333333337},{"$f":"IF(StudyType<2,(LT_Resources!AY89),SUM(TF_Summary!AZ8*730/DB_Inputs!AY10))*(1-Losses)","v":87.640000000000015},{"$f":"IF(StudyType<2,(LT_Resources!AZ89),SUM(TF_Summary!BA8*730/DB_Inputs!AZ10))*(1-Losses)","v":90.561333333333337},{"$f":"IF(StudyType<2,(LT_Resources!BA89),SUM(TF_Summary!BB8*730/DB_Inputs!BA10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BB89),SUM(TF_Summary!BC8*730/DB_Inputs!BB10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BC89),SUM(TF_Summary!BD8*730/DB_Inputs!BC10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(AS32:BD32,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":77.491082191780833},null,{"$f":"IF(StudyType<2,(LT_Resources!BF89),SUM(TF_Summary!BG8*730/DB_Inputs!BF10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BG89),SUM(TF_Summary!BH8*730/DB_Inputs!BG10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BH89),SUM(TF_Summary!BI8*730/DB_Inputs!BH10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BI89),SUM(TF_Summary!BJ8*730/DB_Inputs!BI10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BJ89),SUM(TF_Summary!BK8*730/DB_Inputs!BJ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BK89),SUM(TF_Summary!BL8*730/DB_Inputs!BK10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BL89),SUM(TF_Summary!BM8*730/DB_Inputs!BL10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BM89),SUM(TF_Summary!BN8*730/DB_Inputs!BM10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BN89),SUM(TF_Summary!BO8*730/DB_Inputs!BN10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BO89),SUM(TF_Summary!BP8*730/DB_Inputs!BO10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BP89),SUM(TF_Summary!BQ8*730/DB_Inputs!BP10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BQ89),SUM(TF_Summary!BR8*730/DB_Inputs!BQ10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(BG32:BR32,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Resources!BT89),SUM(TF_Summary!BU8*730/DB_Inputs!BT10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BU89),SUM(TF_Summary!BV8*730/DB_Inputs!BU10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BV89),SUM(TF_Summary!BW8*730/DB_Inputs!BV10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BW89),SUM(TF_Summary!BX8*730/DB_Inputs!BW10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BX89),SUM(TF_Summary!BY8*730/DB_Inputs!BX10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BY89),SUM(TF_Summary!BZ8*730/DB_Inputs!BY10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!BZ89),SUM(TF_Summary!CA8*730/DB_Inputs!BZ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CA89),SUM(TF_Summary!CB8*730/DB_Inputs!CA10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CB89),SUM(TF_Summary!CC8*730/DB_Inputs!CB10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CC89),SUM(TF_Summary!CD8*730/DB_Inputs!CC10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CD89),SUM(TF_Summary!CE8*730/DB_Inputs!CD10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CE89),SUM(TF_Summary!CF8*730/DB_Inputs!CE10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(BU32:CF32,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Resources!CH89),SUM(TF_Summary!CI8*730/DB_Inputs!CH10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CI89),SUM(TF_Summary!CJ8*730/DB_Inputs!CI10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CJ89),SUM(TF_Summary!CK8*730/DB_Inputs!CJ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CK89),SUM(TF_Summary!CL8*730/DB_Inputs!CK10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CL89),SUM(TF_Summary!CM8*730/DB_Inputs!CL10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CM89),SUM(TF_Summary!CN8*730/DB_Inputs!CM10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CN89),SUM(TF_Summary!CO8*730/DB_Inputs!CN10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CO89),SUM(TF_Summary!CP8*730/DB_Inputs!CO10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CP89),SUM(TF_Summary!CQ8*730/DB_Inputs!CP10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CQ89),SUM(TF_Summary!CR8*730/DB_Inputs!CQ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CR89),SUM(TF_Summary!CS8*730/DB_Inputs!CR10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CS89),SUM(TF_Summary!CT8*730/DB_Inputs!CS10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(CI32:CT32,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Resources!CV89),SUM(TF_Summary!CW8*730/DB_Inputs!CV10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CW89),SUM(TF_Summary!CX8*730/DB_Inputs!CW10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CX89),SUM(TF_Summary!CY8*730/DB_Inputs!CX10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CY89),SUM(TF_Summary!CZ8*730/DB_Inputs!CY10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!CZ89),SUM(TF_Summary!DA8*730/DB_Inputs!CZ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DA89),SUM(TF_Summary!DB8*730/DB_Inputs!DA10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DB89),SUM(TF_Summary!DC8*730/DB_Inputs!DB10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DC89),SUM(TF_Summary!DD8*730/DB_Inputs!DC10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DD89),SUM(TF_Summary!DE8*730/DB_Inputs!DD10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DE89),SUM(TF_Summary!DF8*730/DB_Inputs!DE10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DF89),SUM(TF_Summary!DG8*730/DB_Inputs!DF10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DG89),SUM(TF_Summary!DH8*730/DB_Inputs!DG10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(CW32:DH32,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Resources!DJ89),SUM(TF_Summary!DK8*730/DB_Inputs!DJ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DK89),SUM(TF_Summary!DL8*730/DB_Inputs!DK10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DL89),SUM(TF_Summary!DM8*730/DB_Inputs!DL10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DM89),SUM(TF_Summary!DN8*730/DB_Inputs!DM10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DN89),SUM(TF_Summary!DO8*730/DB_Inputs!DN10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DO89),SUM(TF_Summary!DP8*730/DB_Inputs!DO10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DP89),SUM(TF_Summary!DQ8*730/DB_Inputs!DP10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DQ89),SUM(TF_Summary!DR8*730/DB_Inputs!DQ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DR89),SUM(TF_Summary!DS8*730/DB_Inputs!DR10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DS89),SUM(TF_Summary!DT8*730/DB_Inputs!DS10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DT89),SUM(TF_Summary!DU8*730/DB_Inputs!DT10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DU89),SUM(TF_Summary!DV8*730/DB_Inputs!DU10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(DK32:DV32,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Resources!DX89),SUM(TF_Summary!DY8*730/DB_Inputs!DX10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DY89),SUM(TF_Summary!DZ8*730/DB_Inputs!DY10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!DZ89),SUM(TF_Summary!EA8*730/DB_Inputs!DZ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EA89),SUM(TF_Summary!EB8*730/DB_Inputs!EA10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EB89),SUM(TF_Summary!EC8*730/DB_Inputs!EB10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EC89),SUM(TF_Summary!ED8*730/DB_Inputs!EC10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!ED89),SUM(TF_Summary!EE8*730/DB_Inputs!ED10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EE89),SUM(TF_Summary!EF8*730/DB_Inputs!EE10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EF89),SUM(TF_Summary!EG8*730/DB_Inputs!EF10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EG89),SUM(TF_Summary!EH8*730/DB_Inputs!EG10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EH89),SUM(TF_Summary!EI8*730/DB_Inputs!EH10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EI89),SUM(TF_Summary!EJ8*730/DB_Inputs!EI10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(DY32:EJ32,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Resources!EL89),SUM(TF_Summary!EM8*730/DB_Inputs!EL10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EM89),SUM(TF_Summary!EN8*730/DB_Inputs!EM10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EN89),SUM(TF_Summary!EO8*730/DB_Inputs!EN10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EO89),SUM(TF_Summary!EP8*730/DB_Inputs!EO10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EP89),SUM(TF_Summary!EQ8*730/DB_Inputs!EP10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EQ89),SUM(TF_Summary!ER8*730/DB_Inputs!EQ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!ER89),SUM(TF_Summary!ES8*730/DB_Inputs!ER10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!ES89),SUM(TF_Summary!ET8*730/DB_Inputs!ES10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!ET89),SUM(TF_Summary!EU8*730/DB_Inputs!ET10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EU89),SUM(TF_Summary!EV8*730/DB_Inputs!EU10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EV89),SUM(TF_Summary!EW8*730/DB_Inputs!EV10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!EW89),SUM(TF_Summary!EX8*730/DB_Inputs!EW10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(EM32:EX32,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Resources!EZ89),SUM(TF_Summary!FA8*730/DB_Inputs!EZ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FA89),SUM(TF_Summary!FB8*730/DB_Inputs!FA10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FB89),SUM(TF_Summary!FC8*730/DB_Inputs!FB10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FC89),SUM(TF_Summary!FD8*730/DB_Inputs!FC10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FD89),SUM(TF_Summary!FE8*730/DB_Inputs!FD10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FE89),SUM(TF_Summary!FF8*730/DB_Inputs!FE10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FF89),SUM(TF_Summary!FG8*730/DB_Inputs!FF10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FG89),SUM(TF_Summary!FH8*730/DB_Inputs!FG10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FH89),SUM(TF_Summary!FI8*730/DB_Inputs!FH10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FI89),SUM(TF_Summary!FJ8*730/DB_Inputs!FI10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FJ89),SUM(TF_Summary!FK8*730/DB_Inputs!FJ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FK89),SUM(TF_Summary!FL8*730/DB_Inputs!FK10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(FA32:FL32,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Resources!FN89),SUM(TF_Summary!FO8*730/DB_Inputs!FN10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FO89),SUM(TF_Summary!FP8*730/DB_Inputs!FO10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FP89),SUM(TF_Summary!FQ8*730/DB_Inputs!FP10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FQ89),SUM(TF_Summary!FR8*730/DB_Inputs!FQ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FR89),SUM(TF_Summary!FS8*730/DB_Inputs!FR10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FS89),SUM(TF_Summary!FT8*730/DB_Inputs!FS10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FT89),SUM(TF_Summary!FU8*730/DB_Inputs!FT10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FU89),SUM(TF_Summary!FV8*730/DB_Inputs!FU10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FV89),SUM(TF_Summary!FW8*730/DB_Inputs!FV10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FW89),SUM(TF_Summary!FX8*730/DB_Inputs!FW10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FX89),SUM(TF_Summary!FY8*730/DB_Inputs!FX10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!FY89),SUM(TF_Summary!FZ8*730/DB_Inputs!FY10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(FO32:FZ32,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Resources!GB89),SUM(TF_Summary!GC8*730/DB_Inputs!GB10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GC89),SUM(TF_Summary!GD8*730/DB_Inputs!GC10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GD89),SUM(TF_Summary!GE8*730/DB_Inputs!GD10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GE89),SUM(TF_Summary!GF8*730/DB_Inputs!GE10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GF89),SUM(TF_Summary!GG8*730/DB_Inputs!GF10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GG89),SUM(TF_Summary!GH8*730/DB_Inputs!GG10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GH89),SUM(TF_Summary!GI8*730/DB_Inputs!GH10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GI89),SUM(TF_Summary!GJ8*730/DB_Inputs!GI10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GJ89),SUM(TF_Summary!GK8*730/DB_Inputs!GJ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GK89),SUM(TF_Summary!GL8*730/DB_Inputs!GK10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GL89),SUM(TF_Summary!GM8*730/DB_Inputs!GL10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GM89),SUM(TF_Summary!GN8*730/DB_Inputs!GM10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(GC32:GN32,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0},null,{"$f":"IF(StudyType<2,(LT_Resources!GP89),SUM(TF_Summary!GQ8*730/DB_Inputs!GP10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GQ89),SUM(TF_Summary!GR8*730/DB_Inputs!GQ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GR89),SUM(TF_Summary!GS8*730/DB_Inputs!GR10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GS89),SUM(TF_Summary!GT8*730/DB_Inputs!GS10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GT89),SUM(TF_Summary!GU8*730/DB_Inputs!GT10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GU89),SUM(TF_Summary!GV8*730/DB_Inputs!GU10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GV89),SUM(TF_Summary!GW8*730/DB_Inputs!GV10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GW89),SUM(TF_Summary!GX8*730/DB_Inputs!GW10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GX89),SUM(TF_Summary!GY8*730/DB_Inputs!GX10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GY89),SUM(TF_Summary!GZ8*730/DB_Inputs!GY10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!GZ89),SUM(TF_Summary!HA8*730/DB_Inputs!GZ10))*(1-Losses)","v":0},{"$f":"IF(StudyType<2,(LT_Resources!HA89),SUM(TF_Summary!HB8*730/DB_Inputs!HA10))*(1-Losses)","v":0},{"$f":"SUMPRODUCT(GQ32:HB32,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
[27,"TF Committed Purch Exp",{"$f":"FedRev!B188","v":3468.32},{"$f":"FedRev!C188","v":3357.89},{"$f":"FedRev!D188","v":3451.96},{"$f":"FedRev!E188","v":3468.32},{"$f":"FedRev!F188","v":3141.12},{"$f":"FedRev!G188","v":3480.59},{"$f":"FedRev!H188","v":2948.2},{"$f":"FedRev!I188","v":3056.3119999999999},{"$f":"FedRev!J188","v":3007.232},{"$f":"FedRev!K188","v":2997.28},{"$f":"FedRev!L188","v":3115.3440000000001},{"$f":"FedRev!M188","v":2889.1680000000001},{"$f":"SUM(C33:N33)","v":38381.735999999997},null,{"$f":"FedRev!P188","v":3484.68},{"$f":"FedRev!Q188","v":3357.89},{"$f":"FedRev!R188","v":3451.96},{"$f":"FedRev!S188","v":3468.32},{"$f":"FedRev!T188","v":3141.12},{"$f":"FedRev!U188","v":3464.23},{"$f":"FedRev!V188","v":3007.232},{"$f":"FedRev!W188","v":3056.3119999999999},{"$f":"FedRev!X188","v":2948.2},{"$f":"FedRev!Y188","v":3056.3119999999999},{"$f":"FedRev!Z188","v":3115.3440000000001},{"$f":"FedRev!AA188","v":2889.1680000000001},{"$f":"SUM(Q33:AB33)","v":38440.767999999996},null,{"$f":"FedRev!AD188","v":0},{"$f":"FedRev!AE188","v":0},{"$f":"FedRev!AF188","v":0},{"$f":"FedRev!AG188","v":0},{"$f":"FedRev!AH188","v":0},{"$f":"FedRev!AI188","v":0},{"$f":"FedRev!AJ188","v":0},{"$f":"FedRev!AK188","v":0},{"$f":"FedRev!AL188","v":0},{"$f":"FedRev!AM188","v":0},{"$f":"FedRev!AN188","v":0},{"$f":"FedRev!AO188","v":0},{"$f":"SUM(AE33:AP33)","v":0},null,{"$f":"FedRev!AR188","v":0},{"$f":"FedRev!AS188","v":0},{"$f":"FedRev!AT188","v":0},{"$f":"FedRev!AU188","v":0},{"$f":"FedRev!AV188","v":0},{"$f":"FedRev!AW188","v":0},{"$f":"FedRev!AX188","v":0},{"$f":"FedRev!AY188","v":0},{"$f":"FedRev!AZ188","v":0},{"$f":"FedRev!BA188","v":0},{"$f":"FedRev!BB188","v":0},{"$f":"FedRev!BC188","v":0},{"$f":"SUM(AS33:BD33)","v":0},null,{"$f":"FedRev!BF188","v":0},{"$f":"FedRev!BG188","v":0},{"$f":"FedRev!BH188","v":0},{"$f":"FedRev!BI188","v":0},{"$f":"FedRev!BJ188","v":0},{"$f":"FedRev!BK188","v":0},{"$f":"FedRev!BL188","v":0},{"$f":"FedRev!BM188","v":0},{"$f":"FedRev!BN188","v":0},{"$f":"FedRev!BO188","v":0},{"$f":"FedRev!BP188","v":0},{"$f":"FedRev!BQ188","v":0},{"$f":"SUM(BG33:BR33)","v":0},null,{"$f":"FedRev!BT188","v":0},{"$f":"FedRev!BU188","v":0},{"$f":"FedRev!BV188","v":0},{"$f":"FedRev!BW188","v":0},{"$f":"FedRev!BX188","v":0},{"$f":"FedRev!BY188","v":0},{"$f":"FedRev!BZ188","v":0},{"$f":"FedRev!CA188","v":0},{"$f":"FedRev!CB188","v":0},{"$f":"FedRev!CC188","v":0},{"$f":"FedRev!CD188","v":0},{"$f":"FedRev!CE188","v":0},{"$f":"SUM(BU33:CF33)","v":0},null,{"$f":"FedRev!CH188","v":0},{"$f":"FedRev!CI188","v":0},{"$f":"FedRev!CJ188","v":0},{"$f":"FedRev!CK188","v":0},{"$f":"FedRev!CL188","v":0},{"$f":"FedRev!CM188","v":0},{"$f":"FedRev!CN188","v":0},{"$f":"FedRev!CO188","v":0},{"$f":"FedRev!CP188","v":0},{"$f":"FedRev!CQ188","v":0},{"$f":"FedRev!CR188","v":0},{"$f":"FedRev!CS188","v":0},{"$f":"SUM(CI33:CT33)","v":0},null,{"$f":"FedRev!CV188","v":0},{"$f":"FedRev!CW188","v":0},{"$f":"FedRev!CX188","v":0},{"$f":"FedRev!CY188","v":0},{"$f":"FedRev!CZ188","v":0},{"$f":"FedRev!DA188","v":0},{"$f":"FedRev!DB188","v":0},{"$f":"FedRev!DC188","v":0},{"$f":"FedRev!DD188","v":0},{"$f":"FedRev!DE188","v":0},{"$f":"FedRev!DF188","v":0},{"$f":"FedRev!DG188","v":0},{"$f":"SUM(CW33:DH33)","v":0},null,{"$f":"FedRev!DJ188","v":0},{"$f":"FedRev!DK188","v":0},{"$f":"FedRev!DL188","v":0},{"$f":"FedRev!DM188","v":0},{"$f":"FedRev!DN188","v":0},{"$f":"FedRev!DO188","v":0},{"$f":"FedRev!DP188","v":0},{"$f":"FedRev!DQ188","v":0},{"$f":"FedRev!DR188","v":0},{"$f":"FedRev!DS188","v":0},{"$f":"FedRev!DT188","v":0},{"$f":"FedRev!DU188","v":0},{"$f":"SUM(DK33:DV33)","v":0},null,{"$f":"FedRev!DX188","v":0},{"$f":"FedRev!DY188","v":0},{"$f":"FedRev!DZ188","v":0},{"$f":"FedRev!EA188","v":0},{"$f":"FedRev!EB188","v":0},{"$f":"FedRev!EC188","v":0},{"$f":"FedRev!ED188","v":0},{"$f":"FedRev!EE188","v":0},{"$f":"FedRev!EF188","v":0},{"$f":"FedRev!EG188","v":0},{"$f":"FedRev!EH188","v":0},{"$f":"FedRev!EI188","v":0},{"$f":"SUM(DY33:EJ33)","v":0},null,{"$f":"FedRev!EL188","v":0},{"$f":"FedRev!EM188","v":0},{"$f":"FedRev!EN188","v":0},{"$f":"FedRev!EO188","v":0},{"$f":"FedRev!EP188","v":0},{"$f":"FedRev!EQ188","v":0},{"$f":"FedRev!ER188","v":0},{"$f":"FedRev!ES188","v":0},{"$f":"FedRev!ET188","v":0},{"$f":"FedRev!EU188","v":0},{"$f":"FedRev!EV188","v":0},{"$f":"FedRev!EW188","v":0},{"$f":"SUM(EM33:EX33)","v":0},null,{"$f":"FedRev!EZ188","v":0},{"$f":"FedRev!FA188","v":0},{"$f":"FedRev!FB188","v":0},{"$f":"FedRev!FC188","v":0},{"$f":"FedRev!FD188","v":0},{"$f":"FedRev!FE188","v":0},{"$f":"FedRev!FF188","v":0},{"$f":"FedRev!FG188","v":0},{"$f":"FedRev!FH188","v":0},{"$f":"FedRev!FI188","v":0},{"$f":"FedRev!FJ188","v":0},{"$f":"FedRev!FK188","v":0},{"$f":"SUM(FA33:FL33)","v":0},null,{"$f":"FedRev!FN188","v":0},{"$f":"FedRev!FO188","v":0},{"$f":"FedRev!FP188","v":0},{"$f":"FedRev!FQ188","v":0},{"$f":"FedRev!FR188","v":0},{"$f":"FedRev!FS188","v":0},{"$f":"FedRev!FT188","v":0},{"$f":"FedRev!FU188","v":0},{"$f":"FedRev!FV188","v":0},{"$f":"FedRev!FW188","v":0},{"$f":"FedRev!FX188","v":0},{"$f":"FedRev!FY188","v":0},{"$f":"SUM(FO33:FZ33)","v":0},null,{"$f":"FedRev!GB188","v":0},{"$f":"FedRev!GC188","v":0},{"$f":"FedRev!GD188","v":0},{"$f":"FedRev!GE188","v":0},{"$f":"FedRev!GF188","v":0},{"$f":"FedRev!GG188","v":0},{"$f":"FedRev!GH188","v":0},{"$f":"FedRev!GI188","v":0},{"$f":"FedRev!GJ188","v":0},{"$f":"FedRev!GK188","v":0},{"$f":"FedRev!GL188","v":0},{"$f":"FedRev!GM188","v":0},{"$f":"SUM(GC33:GN33)","v":0},null,{"$f":"FedRev!GP188","v":0},{"$f":"FedRev!GQ188","v":0},{"$f":"FedRev!GR188","v":0},{"$f":"FedRev!GS188","v":0},{"$f":"FedRev!GT188","v":0},{"$f":"FedRev!GU188","v":0},{"$f":"FedRev!GV188","v":0},{"$f":"FedRev!GW188","v":0},{"$f":"FedRev!GX188","v":0},{"$f":"FedRev!GY188","v":0},{"$f":"FedRev!GZ188","v":0},{"$f":"FedRev!HA188","v":0},{"$f":"SUM(GQ33:HB33)","v":0}]
[28,"Net Secondary aMW",{"$f":"C21-C28","v":-129.3621186008144},{"$f":"D21-D28","v":114.64631848962657},-487.60037809708626,{"$f":"F21-F28","v":-1253.0935869383641},-810.70195761533421,-315.91001576265216,-1452.5271681935239,4273.0611640279822,4612.7459002357618,40.722556878166642,259.33498407563218,22.449036665743222,411.6148997891184,null,{"$f":"Q21-Q28","v":81.439674861948134},{"$f":"R21-R28","v":355.79815999871039},431.44808017594636,{"$f":"T21-T28","v":953.36160570452807},{"$f":"U21-U28","v":1198.956032536669},2218.5681046332888,4801.0265887944042,5198.8080526693084,3336.4831758201153,3473.528112847082,1363.812937189525,526.03228130423872,1998.4200637937577,null,{"$f":"AE21-AE28","v":{"$error":"#N/A"}},{"$f":"AF21-AF28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"AH21-AH28","v":{"$error":"#N/A"}},{"$f":"AI21-AI28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"AS21-AS28","v":{"$error":"#N/A"}},{"$f":"AT21-AT28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"AV21-AV28","v":{"$error":"#N/A"}},{"$f":"AW21-AW28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"BG21-BG28","v":{"$error":"#N/A"}},{"$f":"BH21-BH28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"BJ21-BJ28","v":{"$error":"#N/A"}},{"$f":"BK21-BK28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"BU21-BU28","v":{"$error":"#N/A"}},{"$f":"BV21-BV28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"BX21-BX28","v":{"$error":"#N/A"}},{"$f":"BY21-BY28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"CI21-CI28","v":{"$error":"#N/A"}},{"$f":"CJ21-CJ28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CL21-CL28","v":{"$error":"#N/A"}},{"$f":"CM21-CM28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"CW21-CW28","v":{"$error":"#N/A"}},{"$f":"CX21-CX28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"CZ21-CZ28","v":{"$error":"#N/A"}},{"$f":"DA21-DA28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"DK21-DK28","v":{"$error":"#N/A"}},{"$f":"DL21-DL28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"DN21-DN28","v":{"$error":"#N/A"}},{"$f":"DO21-DO28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"DY21-DY28","v":{"$error":"#N/A"}},{"$f":"DZ21-DZ28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"EB21-EB28","v":{"$error":"#N/A"}},{"$f":"EC21-EC28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"EM21-EM28","v":{"$error":"#N/A"}},{"$f":"EN21-EN28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"EP21-EP28","v":{"$error":"#N/A"}},{"$f":"EQ21-EQ28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"FA21-FA28","v":{"$error":"#N/A"}},{"$f":"FB21-FB28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"FD21-FD28","v":{"$error":"#N/A"}},{"$f":"FE21-FE28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"FO21-FO28","v":{"$error":"#N/A"}},{"$f":"FP21-FP28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"FR21-FR28","v":{"$error":"#N/A"}},{"$f":"FS21-FS28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"GC21-GC28","v":{"$error":"#N/A"}},{"$f":"GD21-GD28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"GF21-GF28","v":{"$error":"#N/A"}},{"$f":"GG21-GG28","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"GQ21-GQ28","v":{"$error":"#DIV/0!"}},{"$f":"GR21-GR28","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"GT21-GT28","v":{"$error":"#DIV/0!"}},{"$f":"GU21-GU28","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[29,"Net Secondary Revenue (Total)",{"$f":"C24-C25-C31","v":-1410.1931522491432},{"$f":"D24-D25-D31","v":2241.1299156992291},-9142.713543421929,-29270.288303263689,-17476.843613520719,-6212.2685459588211,-23894.571579517426,58041.989173021459,86396.003632230218,2134.22597595975,6438.5865213217094,1746.2226501434316,{"$f":"SUM(C35:N35)","v":69591.279130444062},null,{"$f":"Q24-Q25-Q31","v":2166.8767616185096},{"$f":"R24-R25-R31","v":9082.6132531693038},11317.404104418367,27771.4289430875,22975.819011412761,40886.268847143569,86466.164473244222,33490.425782828053,36684.149884517115,53550.087756339926,27776.565694026111,11361.779066158893,{"$f":"SUM(Q35:AB35)","v":363529.58357796434},null,{"$f":"AE24-AE25-AE31","v":{"$error":"#N/A"}},{"$f":"AF24-AF25-AF31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AQ24-AQ31","v":{"$error":"#N/A"}},null,{"$f":"AS24-AS25-AS31","v":{"$error":"#N/A"}},{"$f":"AT24-AT25-AT31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BE24-BE31","v":{"$error":"#N/A"}},null,{"$f":"BG24-BG25-BG31","v":{"$error":"#N/A"}},{"$f":"BH24-BH25-BH31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BS24-BS31","v":{"$error":"#N/A"}},null,{"$f":"BU24-BU25-BU31","v":0},{"$f":"BV24-BV25-BV31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CG24-CG31","v":0},null,{"$f":"CI24-CI25-CI31","v":0},{"$f":"CJ24-CJ25-CJ31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"CU24-CU31","v":0},null,{"$f":"CW24-CW25-CW31","v":0},{"$f":"CX24-CX25-CX31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"DI24-DI31","v":0},null,{"$f":"DK24-DK25-DK31","v":0},{"$f":"DL24-DL25-DL31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"DW24-DW31","v":0},null,{"$f":"DY24-DY25-DY31","v":0},{"$f":"DZ24-DZ25-DZ31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"EK24-EK31","v":0},null,{"$f":"EM24-EM25-EM31","v":0},{"$f":"EN24-EN25-EN31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"EY24-EY31","v":0},null,{"$f":"FA24-FA25-FA31","v":0},{"$f":"FB24-FB25-FB31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"FM24-FM31","v":0},null,{"$f":"FO24-FO25-FO31","v":0},{"$f":"FP24-FP25-FP31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"GA24-GA31","v":0},null,{"$f":"GC24-GC25-GC31","v":0},{"$f":"GD24-GD25-GD31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"GO24-GO31","v":0},null,{"$f":"GQ24-GQ25-GQ31","v":0},{"$f":"GR24-GR25-GR31","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"HC24-HC31","v":0}]
[30,"Net Committed MW/mths",{"$f":"SUM(C16,C32)","v":160.59333332688175},{"$f":"SUM(D16,D32)","v":160.48769765117891},160.07166666666666,135.59333333333336,123.39142857142858,111.13395693135935,88.944166666666675,89.205000000000013,90.561333333333337,87.640000000000015,90.77000000000001,87.326999999999998,{"$f":"(O16+O32)","v":115.51191324220321},null,{"$f":"SUM(Q16,Q32)","v":111.11500000000001},{"$f":"SUM(R16,R32)","v":110.48769764216367},110.07166666666667,110.59333333333335,110.89142857142858,110.61158815612383,90.561333333333337,89.205000000000013,88.944166666666675,89.205000000000013,90.77000000000001,87.326999999999998,{"$f":"(AC16+AC32)","v":99.954191780821944},null,{"$f":"SUM(AE16,AE32)","v":111.11500000000001},{"$f":"SUM(AF16,AF32)","v":110.48769764216367},110.07166666666667,110.59333333333335,110.971091954023,110.61158815612383,90.561333333333337,87.640000000000015,90.561333333333337,89.205000000000013,89.205000000000013,88.944166666666675,{"$f":"ABS(AQ16-AQ32)","v":99.990387067395289},null,{"$f":"SUM(AS16,AS32)","v":111.11500000000001},{"$f":"SUM(AT16,AT32)","v":109.94938973647712},110.59333333333335,110.07166666666667,110.89142857142858,111.13395693135935,90.561333333333337,87.640000000000015,90.561333333333337,0,0,0,{"$f":"ABS(BE16-BE32)","v":77.491082191780833},null,{"$f":"SUM(BG16,BG32)","v":0},{"$f":"SUM(BH16,BH32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(BS16-BS32)","v":0},null,{"$f":"SUM(BU16,BU32)","v":0},{"$f":"SUM(BV16,BV32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(CG16-CG32)","v":0},null,{"$f":"SUM(CI16,CI32)","v":0},{"$f":"SUM(CJ16,CJ32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(CU16-CU32)","v":0},null,{"$f":"SUM(CW16,CW32)","v":0},{"$f":"SUM(CX16,CX32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(DI16-DI32)","v":0},null,{"$f":"SUM(DK16,DK32)","v":0},{"$f":"SUM(DL16,DL32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(DW16-DW32)","v":0},null,{"$f":"SUM(DY16,DY32)","v":0},{"$f":"SUM(DZ16,DZ32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(EK16-EK32)","v":0},null,{"$f":"SUM(EM16,EM32)","v":0},{"$f":"SUM(EN16,EN32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(EY16-EY32)","v":0},null,{"$f":"SUM(FA16,FA32)","v":0},{"$f":"SUM(FB16,FB32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(FM16-FM32)","v":0},null,{"$f":"SUM(FO16,FO32)","v":0},{"$f":"SUM(FP16,FP32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(GA16-GA32)","v":0},null,{"$f":"SUM(GC16,GC32)","v":0},{"$f":"SUM(GD16,GD32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(GO16-GO32)","v":0},null,{"$f":"SUM(GQ16,GQ32)","v":0},{"$f":"SUM(GR16,GR32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ABS(HC16-HC32)","v":0}]
[31,"Net Committed Revenue",{"$f":"C15-C33","v":-1481.0082205011322},{"$f":"D15-D33","v":-1386.6499327513388},-1406.5293347459385,-2231.2984007586974,-2197.6281873305934,-2766.8433966561411,-2234.4533966561407,-2342.5653966561408,-2293.4853966561409,-2283.5333966561411,-2401.597396656141,-2175.421396656141,-25201.01385268068,null,{"$f":"Q15-Q33","v":-2680.522939591714},{"$f":"R15-R33","v":-2553.7329395917141},-2647.8029395917142,-2664.1629395917143,-2336.9629395917141,-2660.0729395917142,-2203.0749395917142,-2252.1549395917141,-2144.042939591714,-2252.1549395917141,-2311.1869395917142,-2085.0109395917143,-28790.883275100568,null,{"$f":"AE15-AE33","v":0},{"$f":"AF15-AF33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AS15-AS33","v":0},{"$f":"AT15-AT33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BG15-BG33","v":0},{"$f":"BH15-BH33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BU15-BU33","v":0},{"$f":"BV15-BV33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"CI15-CI33","v":0},{"$f":"CJ15-CJ33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"CW15-CW33","v":0},{"$f":"CX15-CX33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"DK15-DK33","v":0},{"$f":"DL15-DL33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"DY15-DY33","v":0},{"$f":"DZ15-DZ33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"EM15-EM33","v":0},{"$f":"EN15-EN33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FA15-FA33","v":0},{"$f":"FB15-FB33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FO15-FO33","v":0},{"$f":"FP15-FP33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"GC15-GC33","v":0},{"$f":"GD15-GD33","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"GQ15-GQ33","v":0},{"$f":"GR15-GR33","v":0},0,0,0,0,0,0,0,0,0,0,0]
[32,"Variable Transmission Exp",{"$f":"FedRev!B190","v":6120.5130230000004},{"$f":"FedRev!C190","v":6120.5130230000004},{"$f":"FedRev!D190","v":6120.5130230000004},{"$f":"FedRev!E190","v":6120.5130230000004},{"$f":"FedRev!F190","v":6120.5130230000004},{"$f":"FedRev!G190","v":6120.5130230000004},{"$f":"FedRev!H190","v":6120.5130230000004},{"$f":"FedRev!I190","v":14189.098019999999},{"$f":"FedRev!J190","v":14791.55802},{"$f":"FedRev!K190","v":6120.5080230000003},{"$f":"FedRev!L190","v":6082.8043509999998},{"$f":"FedRev!M190","v":6082.8043509999998},90110.363926000005,null,{"$f":"FedRev!P190","v":6082.8093509999999},{"$f":"FedRev!Q190","v":6082.8093509999999},{"$f":"FedRev!R190","v":6082.8093509999999},{"$f":"FedRev!S190","v":6082.8093509999999},{"$f":"FedRev!T190","v":6082.8093509999999},{"$f":"FedRev!U190","v":8471.9593509999995},{"$f":"FedRev!V190","v":14782.459349999999},{"$f":"FedRev!W190","v":16057.46435},{"$f":"FedRev!X190","v":11163.504349999999},{"$f":"FedRev!Y190","v":11666.04435},{"$f":"FedRev!Z190","v":6018.2178169999997},{"$f":"FedRev!AA190","v":5804.9878170000002},{"$f":"SUM(Q38:AB38)","v":104378.68414},null,{"$f":"FedRev!AD190","v":6584.8758983820007},{"$f":"FedRev!AE190","v":6434.5842304920006},{"$f":"FedRev!AF190","v":6434.5842304920006},{"$f":"FedRev!AG190","v":6434.5842304920006},{"$f":"FedRev!AH190","v":6434.5842304920006},{"$f":"FedRev!AI190","v":6434.5842304920006},{"$f":"FedRev!AJ190","v":6257.0842304920006},{"$f":"FedRev!AK190","v":8898.2258983819993},{"$f":"FedRev!AL190","v":5730.5458983820008},{"$f":"FedRev!AM190","v":6974.9758983820002},{"$f":"FedRev!AN190","v":5730.5458983820008},{"$f":"FedRev!AO190","v":5875.9658983820009},{"$f":"SUM(AE38:AP38)","v":78225.140773243998},null,{"$f":"FedRev!AR190","v":6584.8758983820007},{"$f":"FedRev!AS190","v":6434.5842304920006},{"$f":"FedRev!AT190","v":6434.5842304920006},{"$f":"FedRev!AU190","v":6434.5842304920006},{"$f":"FedRev!AV190","v":6434.5842304920006},{"$f":"FedRev!AW190","v":6434.5842304920006},{"$f":"FedRev!AX190","v":6257.0842304920006},{"$f":"FedRev!AY190","v":8898.2258983819993},{"$f":"FedRev!AZ190","v":5730.5458983820008},{"$f":"FedRev!BA190","v":6974.9758983820002},{"$f":"FedRev!BB190","v":5730.5458983820008},{"$f":"FedRev!BC190","v":5875.9658983820009},{"$f":"SUM(AS38:BD38)","v":78225.140773243998},null,{"$f":"FedRev!BF190","v":6010.5836658010994},{"$f":"FedRev!BG190","v":5852.7774145166004},{"$f":"FedRev!BH190","v":5852.7774145166004},{"$f":"FedRev!BI190","v":5852.7774145166004},{"$f":"FedRev!BJ190","v":5852.7774145166004},{"$f":"FedRev!BK190","v":5852.7774145166004},{"$f":"FedRev!BL190","v":6102.6974145166005},{"$f":"FedRev!BM190","v":12089.7453307551},{"$f":"FedRev!BN190","v":9705.6953307551012},{"$f":"FedRev!BO190","v":5703.9253307551007},{"$f":"FedRev!BP190","v":5621.4553307551005},{"$f":"FedRev!BQ190","v":5621.4553307551005},{"$f":"SUM(BG38:BR38)","v":80119.444806676198},null,{"$f":"FedRev!BT190","v":5621.4553307551005},{"$f":"FedRev!BU190","v":5621.4553307551005},{"$f":"FedRev!BV190","v":5621.4553307551005},{"$f":"FedRev!BW190","v":5621.4553307551005},{"$f":"FedRev!BX190","v":5621.4553307551005},{"$f":"FedRev!BY190","v":5621.4553307551005},{"$f":"FedRev!BZ190","v":5621.4553307551005},{"$f":"FedRev!CA190","v":6432.7253307551},{"$f":"FedRev!CB190","v":5621.4553307551005},{"$f":"FedRev!CC190","v":5621.4553307551005},{"$f":"FedRev!CD190","v":5621.4553307551005},{"$f":"FedRev!CE190","v":5621.4553307551005},{"$f":"SUM(BU38:CF38)","v":68268.733969061213},null,{"$f":"FedRev!CH190","v":0},{"$f":"FedRev!CI190","v":0},{"$f":"FedRev!CJ190","v":0},{"$f":"FedRev!CK190","v":0},{"$f":"FedRev!CL190","v":0},{"$f":"FedRev!CM190","v":0},{"$f":"FedRev!CN190","v":0},{"$f":"FedRev!CO190","v":0},{"$f":"FedRev!CP190","v":0},{"$f":"FedRev!CQ190","v":0},{"$f":"FedRev!CR190","v":0},{"$f":"FedRev!CS190","v":0},{"$f":"SUM(CI38:CT38)","v":0},null,{"$f":"FedRev!CV190","v":0},{"$f":"FedRev!CW190","v":0},{"$f":"FedRev!CX190","v":0},{"$f":"FedRev!CY190","v":0},{"$f":"FedRev!CZ190","v":0},{"$f":"FedRev!DA190","v":0},{"$f":"FedRev!DB190","v":0},{"$f":"FedRev!DC190","v":0},{"$f":"FedRev!DD190","v":0},{"$f":"FedRev!DE190","v":0},{"$f":"FedRev!DF190","v":0},{"$f":"FedRev!DG190","v":0},{"$f":"SUM(CW38:DH38)","v":0},null,{"$f":"FedRev!DJ190","v":0},{"$f":"FedRev!DK190","v":0},{"$f":"FedRev!DL190","v":0},{"$f":"FedRev!DM190","v":0},{"$f":"FedRev!DN190","v":0},{"$f":"FedRev!DO190","v":0},{"$f":"FedRev!DP190","v":0},{"$f":"FedRev!DQ190","v":0},{"$f":"FedRev!DR190","v":0},{"$f":"FedRev!DS190","v":0},{"$f":"FedRev!DT190","v":0},{"$f":"FedRev!DU190","v":0},{"$f":"SUM(DK38:DV38)","v":0},null,{"$f":"FedRev!DX190","v":0},{"$f":"FedRev!DY190","v":0},{"$f":"FedRev!DZ190","v":0},{"$f":"FedRev!EA190","v":0},{"$f":"FedRev!EB190","v":0},{"$f":"FedRev!EC190","v":0},{"$f":"FedRev!ED190","v":0},{"$f":"FedRev!EE190","v":0},{"$f":"FedRev!EF190","v":0},{"$f":"FedRev!EG190","v":0},{"$f":"FedRev!EH190","v":0},{"$f":"FedRev!EI190","v":0},{"$f":"SUM(DY38:EJ38)","v":0},null,{"$f":"FedRev!EL190","v":0},{"$f":"FedRev!EM190","v":0},{"$f":"FedRev!EN190","v":0},{"$f":"FedRev!EO190","v":0},{"$f":"FedRev!EP190","v":0},{"$f":"FedRev!EQ190","v":0},{"$f":"FedRev!ER190","v":0},{"$f":"FedRev!ES190","v":0},{"$f":"FedRev!ET190","v":0},{"$f":"FedRev!EU190","v":0},{"$f":"FedRev!EV190","v":0},{"$f":"FedRev!EW190","v":0},{"$f":"SUM(EM38:EX38)","v":0},null,{"$f":"FedRev!EZ190","v":0},{"$f":"FedRev!FA190","v":0},{"$f":"FedRev!FB190","v":0},{"$f":"FedRev!FC190","v":0},{"$f":"FedRev!FD190","v":0},{"$f":"FedRev!FE190","v":0},{"$f":"FedRev!FF190","v":0},{"$f":"FedRev!FG190","v":0},{"$f":"FedRev!FH190","v":0},{"$f":"FedRev!FI190","v":0},{"$f":"FedRev!FJ190","v":0},{"$f":"FedRev!FK190","v":0},{"$f":"SUM(FA38:FL38)","v":0},null,{"$f":"FedRev!FN190","v":0},{"$f":"FedRev!FO190","v":0},{"$f":"FedRev!FP190","v":0},{"$f":"FedRev!FQ190","v":0},{"$f":"FedRev!FR190","v":0},{"$f":"FedRev!FS190","v":0},{"$f":"FedRev!FT190","v":0},{"$f":"FedRev!FU190","v":0},{"$f":"FedRev!FV190","v":0},{"$f":"FedRev!FW190","v":0},{"$f":"FedRev!FX190","v":0},{"$f":"FedRev!FY190","v":0},{"$f":"SUM(FO38:FZ38)","v":0},null,{"$f":"FedRev!GB190","v":0},{"$f":"FedRev!GC190","v":0},{"$f":"FedRev!GD190","v":0},{"$f":"FedRev!GE190","v":0},{"$f":"FedRev!GF190","v":0},{"$f":"FedRev!GG190","v":0},{"$f":"FedRev!GH190","v":0},{"$f":"FedRev!GI190","v":0},{"$f":"FedRev!GJ190","v":0},{"$f":"FedRev!GK190","v":0},{"$f":"FedRev!GL190","v":0},{"$f":"FedRev!GM190","v":0},{"$f":"SUM(GC38:GN38)","v":0},null,{"$f":"FedRev!GP190","v":0},{"$f":"FedRev!GQ190","v":0},{"$f":"FedRev!GR190","v":0},{"$f":"FedRev!GS190","v":0},{"$f":"FedRev!GT190","v":0},{"$f":"FedRev!GU190","v":0},{"$f":"FedRev!GV190","v":0},{"$f":"FedRev!GW190","v":0},{"$f":"FedRev!GX190","v":0},{"$f":"FedRev!GY190","v":0},{"$f":"FedRev!GZ190","v":0},{"$f":"FedRev!HA190","v":0},{"$f":"SUM(GQ38:HB38)","v":0}]
[33,"Variable Wind Exp",{"$f":"FedRev!B189","v":563.96562445724055},{"$f":"FedRev!C189","v":2494.5038095171831},{"$f":"FedRev!D189","v":1447.2403424953782},{"$f":"FedRev!E189","v":1253.6209074858564},{"$f":"FedRev!F189","v":1300.5180310963201},{"$f":"FedRev!G189","v":2907.0685669736476},{"$f":"FedRev!H189","v":2776.0293254061585},{"$f":"FedRev!I189","v":2843.8111709073919},{"$f":"FedRev!J189","v":3662.0997083152047},{"$f":"FedRev!K189","v":2565.5674488281743},{"$f":"FedRev!L189","v":1312.9931907595887},{"$f":"FedRev!M189","v":1536.0867367647745},24663.504863006914,null,{"$f":"FedRev!P189","v":771.93118458572133},{"$f":"FedRev!Q189","v":1874.7110596524724},{"$f":"FedRev!R189","v":1612.1451918249127},{"$f":"FedRev!S189","v":1563.5250136480638},{"$f":"FedRev!T189","v":929.00404059337529},{"$f":"FedRev!U189","v":3963.9059772386331},{"$f":"FedRev!V189","v":2117.7479146579221},{"$f":"FedRev!W189","v":2190.726647624092},{"$f":"FedRev!X189","v":3776.2795199131665},{"$f":"FedRev!Y189","v":1734.3424330255868},{"$f":"FedRev!Z189","v":1553.3759617729615},{"$f":"FedRev!AA189","v":1653.7574084216049},23741.452352958513,null,{"$f":"FedRev!AD189","v":3760.6564895538695},{"$f":"FedRev!AE189","v":1822.5486093081192},{"$f":"FedRev!AF189","v":3210.7082496147395},{"$f":"FedRev!AG189","v":3150.9312482614737},{"$f":"FedRev!AH189","v":1987.5816891118336},{"$f":"FedRev!AI189","v":5575.8555477452128},{"$f":"FedRev!AJ189","v":2611.4067899683914},{"$f":"FedRev!AK189","v":2464.8751648156699},{"$f":"FedRev!AL189","v":2262.6697291925552},{"$f":"FedRev!AM189","v":1409.3833693697136},{"$f":"FedRev!AN189","v":2552.3271613664028},{"$f":"FedRev!AO189","v":3046.5971590695203},{"$f":"SUM(AE39:AP39)","v":33855.541207377501},null,{"$f":"FedRev!AR189","v":3691.4082991614632},{"$f":"FedRev!AS189","v":2234.845663279089},{"$f":"FedRev!AT189","v":2995.2120171929796},{"$f":"FedRev!AU189","v":2844.8380846425498},{"$f":"FedRev!AV189","v":2657.2627625718783},{"$f":"FedRev!AW189","v":4240.460781820133},{"$f":"FedRev!AX189","v":2517.588121138087},{"$f":"FedRev!AY189","v":2779.9770171208916},{"$f":"FedRev!AZ189","v":2082.2383268015951},{"$f":"FedRev!BA189","v":1418.9039783072405},{"$f":"FedRev!BB189","v":2869.3775431825429},{"$f":"FedRev!BC189","v":3461.8111595715623},{"$f":"SUM(AS39:BD39)","v":33793.923754790012},null,{"$f":"FedRev!BF189","v":4199.8281312060444},{"$f":"FedRev!BG189","v":2338.4988823665899},{"$f":"FedRev!BH189","v":4213.4700646441242},{"$f":"FedRev!BI189","v":3019.1385170213575},{"$f":"FedRev!BJ189","v":2568.8193787867499},{"$f":"FedRev!BK189","v":4134.2579793029481},{"$f":"FedRev!BL189","v":3167.6068610027537},{"$f":"FedRev!BM189","v":3005.1295791713833},{"$f":"FedRev!BN189","v":2236.101319897879},{"$f":"FedRev!BO189","v":1387.2689365489184},{"$f":"FedRev!BP189","v":3066.0903240826055},{"$f":"FedRev!BQ189","v":3208.7825551103965},{"$f":"SUM(BG39:BR39)","v":36544.992529141746},null,{"$f":"FedRev!BT189","v":2011.9380858062145},{"$f":"FedRev!BU189","v":2394.6114562522771},{"$f":"FedRev!BV189","v":2273.1139639113271},{"$f":"FedRev!BW189","v":2431.1575469641411},{"$f":"FedRev!BX189","v":1998.7304256356826},{"$f":"FedRev!BY189","v":2813.5971523582316},{"$f":"FedRev!BZ189","v":2273.4441605152979},{"$f":"FedRev!CA189","v":2141.7368165646312},{"$f":"FedRev!CB189","v":2132.1168822301706},{"$f":"FedRev!CC189","v":1731.5004664127773},{"$f":"FedRev!CD189","v":1787.0570552060158},{"$f":"FedRev!CE189","v":1694.2054700948363},{"$f":"SUM(BU39:CF39)","v":25683.209481951599},null,{"$f":"FedRev!CH189","v":1995.3437340595999},{"$f":"FedRev!CI189","v":2021.0826662304003},{"$f":"FedRev!CJ189","v":2188.4494549199999},{"$f":"FedRev!CK189","v":2367.2467777448005},{"$f":"FedRev!CL189","v":1952.6629743772},{"$f":"FedRev!CM189","v":2727.2719180744002},{"$f":"FedRev!CN189","v":2202.0382618367998},{"$f":"FedRev!CO189","v":2071.5641606871995},{"$f":"FedRev!CP189","v":2057.8208194611998},{"$f":"FedRev!CQ189","v":1669.933173958},{"$f":"FedRev!CR189","v":1725.4306971307999},{"$f":"FedRev!CS189","v":1641.5355548404},{"$f":"SUM(CI39:CT39)","v":24620.380193320801},null,{"$f":"FedRev!CV189","v":2011.9380858062145},{"$f":"FedRev!CW189","v":2394.6114562522771},{"$f":"FedRev!CX189","v":2273.1139639113271},{"$f":"FedRev!CY189","v":2431.1575469641411},{"$f":"FedRev!CZ189","v":1998.7304256356826},{"$f":"FedRev!DA189","v":2813.5971523582316},{"$f":"FedRev!DB189","v":2273.4441605152979},{"$f":"FedRev!DC189","v":2141.7368165646312},{"$f":"FedRev!DD189","v":2132.1168822301706},{"$f":"FedRev!DE189","v":1731.5004664127773},{"$f":"FedRev!DF189","v":1787.0570552060158},{"$f":"FedRev!DG189","v":1694.2054700948363},{"$f":"SUM(CW39:DH39)","v":25683.209481951599},null,{"$f":"FedRev!DJ189","v":1995.3437340595999},{"$f":"FedRev!DK189","v":2021.0826662304003},{"$f":"FedRev!DL189","v":2188.4494549199999},{"$f":"FedRev!DM189","v":2367.2467777448005},{"$f":"FedRev!DN189","v":1952.6629743772},{"$f":"FedRev!DO189","v":2727.2719180744002},{"$f":"FedRev!DP189","v":2202.0382618367998},{"$f":"FedRev!DQ189","v":2071.5641606871995},{"$f":"FedRev!DR189","v":2057.8208194611998},{"$f":"FedRev!DS189","v":1669.933173958},{"$f":"FedRev!DT189","v":1725.4306971307999},{"$f":"FedRev!DU189","v":1641.5355548404},{"$f":"SUM(DK39:DV39)","v":24620.380193320801},null,{"$f":"FedRev!DX189","v":0},{"$f":"FedRev!DY189","v":0},{"$f":"FedRev!DZ189","v":0},{"$f":"FedRev!EA189","v":0},{"$f":"FedRev!EB189","v":0},{"$f":"FedRev!EC189","v":0},{"$f":"FedRev!ED189","v":0},{"$f":"FedRev!EE189","v":0},{"$f":"FedRev!EF189","v":0},{"$f":"FedRev!EG189","v":0},{"$f":"FedRev!EH189","v":0},{"$f":"FedRev!EI189","v":0},{"$f":"SUM(DY39:EJ39)","v":0},null,{"$f":"FedRev!EL189","v":0},{"$f":"FedRev!EM189","v":0},{"$f":"FedRev!EN189","v":0},{"$f":"FedRev!EO189","v":0},{"$f":"FedRev!EP189","v":0},{"$f":"FedRev!EQ189","v":0},{"$f":"FedRev!ER189","v":0},{"$f":"FedRev!ES189","v":0},{"$f":"FedRev!ET189","v":0},{"$f":"FedRev!EU189","v":0},{"$f":"FedRev!EV189","v":0},{"$f":"FedRev!EW189","v":0},{"$f":"SUM(EM39:EX39)","v":0},null,{"$f":"FedRev!EZ189","v":0},{"$f":"FedRev!FA189","v":0},{"$f":"FedRev!FB189","v":0},{"$f":"FedRev!FC189","v":0},{"$f":"FedRev!FD189","v":0},{"$f":"FedRev!FE189","v":0},{"$f":"FedRev!FF189","v":0},{"$f":"FedRev!FG189","v":0},{"$f":"FedRev!FH189","v":0},{"$f":"FedRev!FI189","v":0},{"$f":"FedRev!FJ189","v":0},{"$f":"FedRev!FK189","v":0},{"$f":"SUM(FA39:FL39)","v":0},null,{"$f":"FedRev!FN189","v":0},{"$f":"FedRev!FO189","v":0},{"$f":"FedRev!FP189","v":0},{"$f":"FedRev!FQ189","v":0},{"$f":"FedRev!FR189","v":0},{"$f":"FedRev!FS189","v":0},{"$f":"FedRev!FT189","v":0},{"$f":"FedRev!FU189","v":0},{"$f":"FedRev!FV189","v":0},{"$f":"FedRev!FW189","v":0},{"$f":"FedRev!FX189","v":0},{"$f":"FedRev!FY189","v":0},{"$f":"SUM(FO39:FZ39)","v":0},null,{"$f":"FedRev!GB189","v":0},{"$f":"FedRev!GC189","v":0},{"$f":"FedRev!GD189","v":0},{"$f":"FedRev!GE189","v":0},{"$f":"FedRev!GF189","v":0},{"$f":"FedRev!GG189","v":0},{"$f":"FedRev!GH189","v":0},{"$f":"FedRev!GI189","v":0},{"$f":"FedRev!GJ189","v":0},{"$f":"FedRev!GK189","v":0},{"$f":"FedRev!GL189","v":0},{"$f":"FedRev!GM189","v":0},{"$f":"SUM(GC39:GN39)","v":0},null,{"$f":"FedRev!GP189","v":0},{"$f":"FedRev!GQ189","v":0},{"$f":"FedRev!GR189","v":0},{"$f":"FedRev!GS189","v":0},{"$f":"FedRev!GT189","v":0},{"$f":"FedRev!GU189","v":0},{"$f":"FedRev!GV189","v":0},{"$f":"FedRev!GW189","v":0},{"$f":"FedRev!GX189","v":0},{"$f":"FedRev!GY189","v":0},{"$f":"FedRev!GZ189","v":0},{"$f":"FedRev!HA189","v":0},{"$f":"SUM(GQ39:HB39)","v":0}]
[34,"Augmenation Expense Critical",{"$f":"FedRev!B191","v":0},{"$f":"FedRev!C191","v":0},{"$f":"FedRev!D191","v":0},{"$f":"FedRev!E191","v":0},{"$f":"FedRev!F191","v":0},{"$f":"FedRev!G191","v":0},{"$f":"FedRev!H191","v":0},{"$f":"FedRev!I191","v":0},{"$f":"FedRev!J191","v":0},{"$f":"FedRev!K191","v":0},{"$f":"FedRev!L191","v":0},{"$f":"FedRev!M191","v":0},0,null,{"$f":"FedRev!P191","v":1008.513593822477},{"$f":"FedRev!Q191","v":1219.7834178442529},{"$f":"FedRev!R191","v":1230.5575138164381},{"$f":"FedRev!S191","v":1542.2443021534025},{"$f":"FedRev!T191","v":1068.6913150125993},{"$f":"FedRev!U191","v":939.69604113997889},{"$f":"FedRev!V191","v":872.58612138298031},{"$f":"FedRev!W191","v":502.34963666178555},{"$f":"FedRev!X191","v":684.95473078706539},{"$f":"FedRev!Y191","v":806.08851975196148},{"$f":"FedRev!Z191","v":927.73451971339568},{"$f":"FedRev!AA191","v":913.14282790163304},11716.342539987971,null,{"$f":"FedRev!AD191","v":0},{"$f":"FedRev!AE191","v":0},{"$f":"FedRev!AF191","v":0},{"$f":"FedRev!AG191","v":0},{"$f":"FedRev!AH191","v":0},{"$f":"FedRev!AI191","v":0},{"$f":"FedRev!AJ191","v":0},{"$f":"FedRev!AK191","v":0},{"$f":"FedRev!AL191","v":0},{"$f":"FedRev!AM191","v":0},{"$f":"FedRev!AN191","v":0},{"$f":"FedRev!AO191","v":0},{"$f":"SUM(AE40:AP40)","v":0},null,{"$f":"FedRev!AR191","v":0},{"$f":"FedRev!AS191","v":0},{"$f":"FedRev!AT191","v":0},{"$f":"FedRev!AU191","v":0},{"$f":"FedRev!AV191","v":0},{"$f":"FedRev!AW191","v":0},{"$f":"FedRev!AX191","v":0},{"$f":"FedRev!AY191","v":0},{"$f":"FedRev!AZ191","v":0},{"$f":"FedRev!BA191","v":0},{"$f":"FedRev!BB191","v":0},{"$f":"FedRev!BC191","v":0},{"$f":"SUM(AS40:BD40)","v":0},null,{"$f":"FedRev!BF191","v":0},{"$f":"FedRev!BG191","v":0},{"$f":"FedRev!BH191","v":0},{"$f":"FedRev!BI191","v":0},{"$f":"FedRev!BJ191","v":0},{"$f":"FedRev!BK191","v":0},{"$f":"FedRev!BL191","v":0},{"$f":"FedRev!BM191","v":0},{"$f":"FedRev!BN191","v":0},{"$f":"FedRev!BO191","v":0},{"$f":"FedRev!BP191","v":0},{"$f":"FedRev!BQ191","v":0},{"$f":"SUM(BG40:BR40)","v":0},null,{"$f":"FedRev!BT191","v":0},{"$f":"FedRev!BU191","v":0},{"$f":"FedRev!BV191","v":0},{"$f":"FedRev!BW191","v":0},{"$f":"FedRev!BX191","v":0},{"$f":"FedRev!BY191","v":0},{"$f":"FedRev!BZ191","v":0},{"$f":"FedRev!CA191","v":0},{"$f":"FedRev!CB191","v":0},{"$f":"FedRev!CC191","v":0},{"$f":"FedRev!CD191","v":0},{"$f":"FedRev!CE191","v":0},{"$f":"SUM(BU40:CF40)","v":0},null,{"$f":"FedRev!CH191","v":0},{"$f":"FedRev!CI191","v":0},{"$f":"FedRev!CJ191","v":0},{"$f":"FedRev!CK191","v":0},{"$f":"FedRev!CL191","v":0},{"$f":"FedRev!CM191","v":0},{"$f":"FedRev!CN191","v":0},{"$f":"FedRev!CO191","v":0},{"$f":"FedRev!CP191","v":0},{"$f":"FedRev!CQ191","v":0},{"$f":"FedRev!CR191","v":0},{"$f":"FedRev!CS191","v":0},{"$f":"SUM(CI40:CT40)","v":0},null,{"$f":"FedRev!CV191","v":0},{"$f":"FedRev!CW191","v":0},{"$f":"FedRev!CX191","v":0},{"$f":"FedRev!CY191","v":0},{"$f":"FedRev!CZ191","v":0},{"$f":"FedRev!DA191","v":0},{"$f":"FedRev!DB191","v":0},{"$f":"FedRev!DC191","v":0},{"$f":"FedRev!DD191","v":0},{"$f":"FedRev!DE191","v":0},{"$f":"FedRev!DF191","v":0},{"$f":"FedRev!DG191","v":0},{"$f":"SUM(CW40:DH40)","v":0},null,{"$f":"FedRev!DJ191","v":0},{"$f":"FedRev!DK191","v":0},{"$f":"FedRev!DL191","v":0},{"$f":"FedRev!DM191","v":0},{"$f":"FedRev!DN191","v":0},{"$f":"FedRev!DO191","v":0},{"$f":"FedRev!DP191","v":0},{"$f":"FedRev!DQ191","v":0},{"$f":"FedRev!DR191","v":0},{"$f":"FedRev!DS191","v":0},{"$f":"FedRev!DT191","v":0},{"$f":"FedRev!DU191","v":0},{"$f":"SUM(DK40:DV40)","v":0},null,{"$f":"FedRev!DX191","v":0},{"$f":"FedRev!DY191","v":0},{"$f":"FedRev!DZ191","v":0},{"$f":"FedRev!EA191","v":0},{"$f":"FedRev!EB191","v":0},{"$f":"FedRev!EC191","v":0},{"$f":"FedRev!ED191","v":0},{"$f":"FedRev!EE191","v":0},{"$f":"FedRev!EF191","v":0},{"$f":"FedRev!EG191","v":0},{"$f":"FedRev!EH191","v":0},{"$f":"FedRev!EI191","v":0},{"$f":"SUM(DY40:EJ40)","v":0},null,{"$f":"FedRev!EL191","v":0},{"$f":"FedRev!EM191","v":0},{"$f":"FedRev!EN191","v":0},{"$f":"FedRev!EO191","v":0},{"$f":"FedRev!EP191","v":0},{"$f":"FedRev!EQ191","v":0},{"$f":"FedRev!ER191","v":0},{"$f":"FedRev!ES191","v":0},{"$f":"FedRev!ET191","v":0},{"$f":"FedRev!EU191","v":0},{"$f":"FedRev!EV191","v":0},{"$f":"FedRev!EW191","v":0},{"$f":"SUM(EM40:EX40)","v":0},null,{"$f":"FedRev!EZ191","v":0},{"$f":"FedRev!FA191","v":0},{"$f":"FedRev!FB191","v":0},{"$f":"FedRev!FC191","v":0},{"$f":"FedRev!FD191","v":0},{"$f":"FedRev!FE191","v":0},{"$f":"FedRev!FF191","v":0},{"$f":"FedRev!FG191","v":0},{"$f":"FedRev!FH191","v":0},{"$f":"FedRev!FI191","v":0},{"$f":"FedRev!FJ191","v":0},{"$f":"FedRev!FK191","v":0},{"$f":"SUM(FA40:FL40)","v":0},null,{"$f":"FedRev!FN191","v":0},{"$f":"FedRev!FO191","v":0},{"$f":"FedRev!FP191","v":0},{"$f":"FedRev!FQ191","v":0},{"$f":"FedRev!FR191","v":0},{"$f":"FedRev!FS191","v":0},{"$f":"FedRev!FT191","v":0},{"$f":"FedRev!FU191","v":0},{"$f":"FedRev!FV191","v":0},{"$f":"FedRev!FW191","v":0},{"$f":"FedRev!FX191","v":0},{"$f":"FedRev!FY191","v":0},{"$f":"SUM(FO40:FZ40)","v":0},null,{"$f":"FedRev!GB191","v":0},{"$f":"FedRev!GC191","v":0},{"$f":"FedRev!GD191","v":0},{"$f":"FedRev!GE191","v":0},{"$f":"FedRev!GF191","v":0},{"$f":"FedRev!GG191","v":0},{"$f":"FedRev!GH191","v":0},{"$f":"FedRev!GI191","v":0},{"$f":"FedRev!GJ191","v":0},{"$f":"FedRev!GK191","v":0},{"$f":"FedRev!GL191","v":0},{"$f":"FedRev!GM191","v":0},{"$f":"SUM(GC40:GN40)","v":0},null,{"$f":"FedRev!GP191","v":0},{"$f":"FedRev!GQ191","v":0},{"$f":"FedRev!GR191","v":0},{"$f":"FedRev!GS191","v":0},{"$f":"FedRev!GT191","v":0},{"$f":"FedRev!GU191","v":0},{"$f":"FedRev!GV191","v":0},{"$f":"FedRev!GW191","v":0},{"$f":"FedRev!GX191","v":0},{"$f":"FedRev!GY191","v":0},{"$f":"FedRev!GZ191","v":0},{"$f":"FedRev!HA191","v":0},{"$f":"SUM(GQ40:HB40)","v":0}]
[35,"Augmenation Expense Market",{"$f":"FedRev!B192","v":0},{"$f":"FedRev!C192","v":0},{"$f":"FedRev!D192","v":0},{"$f":"FedRev!E192","v":0},{"$f":"FedRev!F192","v":0},{"$f":"FedRev!G192","v":0},{"$f":"FedRev!H192","v":0},{"$f":"FedRev!I192","v":0},{"$f":"FedRev!J192","v":0},{"$f":"FedRev!K192","v":0},{"$f":"FedRev!L192","v":0},{"$f":"FedRev!M192","v":0},0,null,{"$f":"FedRev!P192","v":0},{"$f":"FedRev!Q192","v":0},{"$f":"FedRev!R192","v":0},{"$f":"FedRev!S192","v":0},{"$f":"FedRev!T192","v":0},{"$f":"FedRev!U192","v":0},{"$f":"FedRev!V192","v":0},{"$f":"FedRev!W192","v":0},{"$f":"FedRev!X192","v":0},{"$f":"FedRev!Y192","v":0},{"$f":"FedRev!Z192","v":0},{"$f":"FedRev!AA192","v":0},0,null,{"$f":"FedRev!AD192","v":0},{"$f":"FedRev!AE192","v":0},{"$f":"FedRev!AF192","v":0},{"$f":"FedRev!AG192","v":0},{"$f":"FedRev!AH192","v":0},{"$f":"FedRev!AI192","v":0},{"$f":"FedRev!AJ192","v":0},{"$f":"FedRev!AK192","v":0},{"$f":"FedRev!AL192","v":0},{"$f":"FedRev!AM192","v":0},{"$f":"FedRev!AN192","v":0},{"$f":"FedRev!AO192","v":0},{"$f":"SUM(AE41:AP41)","v":0},null,{"$f":"FedRev!AR192","v":0},{"$f":"FedRev!AS192","v":0},{"$f":"FedRev!AT192","v":0},{"$f":"FedRev!AU192","v":0},{"$f":"FedRev!AV192","v":0},{"$f":"FedRev!AW192","v":0},{"$f":"FedRev!AX192","v":0},{"$f":"FedRev!AY192","v":0},{"$f":"FedRev!AZ192","v":0},{"$f":"FedRev!BA192","v":0},{"$f":"FedRev!BB192","v":0},{"$f":"FedRev!BC192","v":0},{"$f":"SUM(AS41:BD41)","v":0},null,{"$f":"FedRev!BF192","v":0},{"$f":"FedRev!BG192","v":0},{"$f":"FedRev!BH192","v":0},{"$f":"FedRev!BI192","v":0},{"$f":"FedRev!BJ192","v":0},{"$f":"FedRev!BK192","v":0},{"$f":"FedRev!BL192","v":0},{"$f":"FedRev!BM192","v":0},{"$f":"FedRev!BN192","v":0},{"$f":"FedRev!BO192","v":0},{"$f":"FedRev!BP192","v":0},{"$f":"FedRev!BQ192","v":0},{"$f":"SUM(BG41:BR41)","v":0},null,{"$f":"FedRev!BT192","v":0},{"$f":"FedRev!BU192","v":0},{"$f":"FedRev!BV192","v":0},{"$f":"FedRev!BW192","v":0},{"$f":"FedRev!BX192","v":0},{"$f":"FedRev!BY192","v":0},{"$f":"FedRev!BZ192","v":0},{"$f":"FedRev!CA192","v":0},{"$f":"FedRev!CB192","v":0},{"$f":"FedRev!CC192","v":0},{"$f":"FedRev!CD192","v":0},{"$f":"FedRev!CE192","v":0},{"$f":"SUM(BU41:CF41)","v":0},null,{"$f":"FedRev!CH192","v":0},{"$f":"FedRev!CI192","v":0},{"$f":"FedRev!CJ192","v":0},{"$f":"FedRev!CK192","v":0},{"$f":"FedRev!CL192","v":0},{"$f":"FedRev!CM192","v":0},{"$f":"FedRev!CN192","v":0},{"$f":"FedRev!CO192","v":0},{"$f":"FedRev!CP192","v":0},{"$f":"FedRev!CQ192","v":0},{"$f":"FedRev!CR192","v":0},{"$f":"FedRev!CS192","v":0},{"$f":"SUM(CI41:CT41)","v":0},null,{"$f":"FedRev!CV192","v":0},{"$f":"FedRev!CW192","v":0},{"$f":"FedRev!CX192","v":0},{"$f":"FedRev!CY192","v":0},{"$f":"FedRev!CZ192","v":0},{"$f":"FedRev!DA192","v":0},{"$f":"FedRev!DB192","v":0},{"$f":"FedRev!DC192","v":0},{"$f":"FedRev!DD192","v":0},{"$f":"FedRev!DE192","v":0},{"$f":"FedRev!DF192","v":0},{"$f":"FedRev!DG192","v":0},{"$f":"SUM(CW41:DH41)","v":0},null,{"$f":"FedRev!DJ192","v":0},{"$f":"FedRev!DK192","v":0},{"$f":"FedRev!DL192","v":0},{"$f":"FedRev!DM192","v":0},{"$f":"FedRev!DN192","v":0},{"$f":"FedRev!DO192","v":0},{"$f":"FedRev!DP192","v":0},{"$f":"FedRev!DQ192","v":0},{"$f":"FedRev!DR192","v":0},{"$f":"FedRev!DS192","v":0},{"$f":"FedRev!DT192","v":0},{"$f":"FedRev!DU192","v":0},{"$f":"SUM(DK41:DV41)","v":0},null,{"$f":"FedRev!DX192","v":0},{"$f":"FedRev!DY192","v":0},{"$f":"FedRev!DZ192","v":0},{"$f":"FedRev!EA192","v":0},{"$f":"FedRev!EB192","v":0},{"$f":"FedRev!EC192","v":0},{"$f":"FedRev!ED192","v":0},{"$f":"FedRev!EE192","v":0},{"$f":"FedRev!EF192","v":0},{"$f":"FedRev!EG192","v":0},{"$f":"FedRev!EH192","v":0},{"$f":"FedRev!EI192","v":0},{"$f":"SUM(DY41:EJ41)","v":0},null,{"$f":"FedRev!EL192","v":0},{"$f":"FedRev!EM192","v":0},{"$f":"FedRev!EN192","v":0},{"$f":"FedRev!EO192","v":0},{"$f":"FedRev!EP192","v":0},{"$f":"FedRev!EQ192","v":0},{"$f":"FedRev!ER192","v":0},{"$f":"FedRev!ES192","v":0},{"$f":"FedRev!ET192","v":0},{"$f":"FedRev!EU192","v":0},{"$f":"FedRev!EV192","v":0},{"$f":"FedRev!EW192","v":0},{"$f":"SUM(EM41:EX41)","v":0},null,{"$f":"FedRev!EZ192","v":0},{"$f":"FedRev!FA192","v":0},{"$f":"FedRev!FB192","v":0},{"$f":"FedRev!FC192","v":0},{"$f":"FedRev!FD192","v":0},{"$f":"FedRev!FE192","v":0},{"$f":"FedRev!FF192","v":0},{"$f":"FedRev!FG192","v":0},{"$f":"FedRev!FH192","v":0},{"$f":"FedRev!FI192","v":0},{"$f":"FedRev!FJ192","v":0},{"$f":"FedRev!FK192","v":0},{"$f":"SUM(FA41:FL41)","v":0},null,{"$f":"FedRev!FN192","v":0},{"$f":"FedRev!FO192","v":0},{"$f":"FedRev!FP192","v":0},{"$f":"FedRev!FQ192","v":0},{"$f":"FedRev!FR192","v":0},{"$f":"FedRev!FS192","v":0},{"$f":"FedRev!FT192","v":0},{"$f":"FedRev!FU192","v":0},{"$f":"FedRev!FV192","v":0},{"$f":"FedRev!FW192","v":0},{"$f":"FedRev!FX192","v":0},{"$f":"FedRev!FY192","v":0},{"$f":"SUM(FO41:FZ41)","v":0},null,{"$f":"FedRev!GB192","v":0},{"$f":"FedRev!GC192","v":0},{"$f":"FedRev!GD192","v":0},{"$f":"FedRev!GE192","v":0},{"$f":"FedRev!GF192","v":0},{"$f":"FedRev!GG192","v":0},{"$f":"FedRev!GH192","v":0},{"$f":"FedRev!GI192","v":0},{"$f":"FedRev!GJ192","v":0},{"$f":"FedRev!GK192","v":0},{"$f":"FedRev!GL192","v":0},{"$f":"FedRev!GM192","v":0},{"$f":"SUM(GC41:GN41)","v":0},null,{"$f":"FedRev!GP192","v":0},{"$f":"FedRev!GQ192","v":0},{"$f":"FedRev!GR192","v":0},{"$f":"FedRev!GS192","v":0},{"$f":"FedRev!GT192","v":0},{"$f":"FedRev!GU192","v":0},{"$f":"FedRev!GV192","v":0},{"$f":"FedRev!GW192","v":0},{"$f":"FedRev!GX192","v":0},{"$f":"FedRev!GY192","v":0},{"$f":"FedRev!GZ192","v":0},{"$f":"FedRev!HA192","v":0},{"$f":"SUM(GQ41:HB41)","v":0}]
[36,"PS Exp w/o PurchExp",{"$f":"FedRev!B195-FedRev!B186-FedRev!B187-FedRev!B188","v":217056.39848247985},{"$f":"FedRev!C195-FedRev!C186-FedRev!C187-FedRev!C188","v":219971.17430131731},{"$f":"FedRev!D195-FedRev!D186-FedRev!D187-FedRev!D188","v":216026.65138829401},{"$f":"FedRev!E195-FedRev!E186-FedRev!E187-FedRev!E188","v":216434.13402450355},{"$f":"FedRev!F195-FedRev!F186-FedRev!F187-FedRev!F188","v":217374.22663857799},{"$f":"FedRev!G195-FedRev!G186-FedRev!G187-FedRev!G188","v":219470.14542221589},{"$f":"FedRev!H195-FedRev!H186-FedRev!H187-FedRev!H188","v":218278.5032400999},{"$f":"FedRev!I195-FedRev!I186-FedRev!I187-FedRev!I188","v":222172.88217596736},{"$f":"FedRev!J195-FedRev!J186-FedRev!J187-FedRev!J188","v":223968.24218564105},{"$f":"FedRev!K195-FedRev!K186-FedRev!K187-FedRev!K188","v":218584.26056424057},{"$f":"FedRev!L195-FedRev!L186-FedRev!L187-FedRev!L188","v":219158.50387441812},{"$f":"FedRev!M195-FedRev!M186-FedRev!M187-FedRev!M188","v":218296.88861484121},2626792.0109125967,null,{"$f":"FedRev!P195-FedRev!P186-FedRev!P187-FedRev!P188","v":223708.4978959712},{"$f":"FedRev!Q195-FedRev!Q186-FedRev!Q187-FedRev!Q188","v":226055.03580474373},{"$f":"FedRev!R195-FedRev!R186-FedRev!R187-FedRev!R188","v":221912.29883171426},{"$f":"FedRev!S195-FedRev!S186-FedRev!S187-FedRev!S188","v":222382.92760987455},{"$f":"FedRev!T195-FedRev!T186-FedRev!T187-FedRev!T188","v":222621.87192998655},{"$f":"FedRev!U195-FedRev!U186-FedRev!U187-FedRev!U188","v":227459.48023188472},{"$f":"FedRev!V195-FedRev!V186-FedRev!V187-FedRev!V188","v":232161.41460555026},{"$f":"FedRev!W195-FedRev!W186-FedRev!W187-FedRev!W188","v":230000.04636446832},{"$f":"FedRev!X195-FedRev!X186-FedRev!X187-FedRev!X188","v":227020.68234949559},{"$f":"FedRev!Y195-FedRev!Y186-FedRev!Y187-FedRev!Y188","v":229012.49942881518},{"$f":"FedRev!Z195-FedRev!Z186-FedRev!Z187-FedRev!Z188","v":225203.6542069189},{"$f":"FedRev!AA195-FedRev!AA186-FedRev!AA187-FedRev!AA188","v":224792.36232727076},2712330.7715866938,null,{"$f":"FedRev!AD195-FedRev!AD186-FedRev!AD187-FedRev!AD188","v":{"$error":"#N/A"}},{"$f":"FedRev!AE195-FedRev!AE186-FedRev!AE187-FedRev!AE188","v":{"$error":"#N/A"}},{"$f":"FedRev!AF195-FedRev!AF186-FedRev!AF187-FedRev!AF188","v":{"$error":"#N/A"}},{"$f":"FedRev!AG195-FedRev!AG186-FedRev!AG187-FedRev!AG188","v":{"$error":"#N/A"}},{"$f":"FedRev!AH195-FedRev!AH186-FedRev!AH187-FedRev!AH188","v":{"$error":"#N/A"}},{"$f":"FedRev!AI195-FedRev!AI186-FedRev!AI187-FedRev!AI188","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ195-FedRev!AJ186-FedRev!AJ187-FedRev!AJ188","v":{"$error":"#N/A"}},{"$f":"FedRev!AK195-FedRev!AK186-FedRev!AK187-FedRev!AK188","v":{"$error":"#N/A"}},{"$f":"FedRev!AL195-FedRev!AL186-FedRev!AL187-FedRev!AL188","v":{"$error":"#N/A"}},{"$f":"FedRev!AM195-FedRev!AM186-FedRev!AM187-FedRev!AM188","v":{"$error":"#N/A"}},{"$f":"FedRev!AN195-FedRev!AN186-FedRev!AN187-FedRev!AN188","v":{"$error":"#N/A"}},{"$f":"FedRev!AO195-FedRev!AO186-FedRev!AO187-FedRev!AO188","v":{"$error":"#N/A"}},{"$f":"SUM(AE42:AP42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!AR195-FedRev!AR186-FedRev!AR187-FedRev!AR188","v":{"$error":"#N/A"}},{"$f":"FedRev!AS195-FedRev!AS186-FedRev!AS187-FedRev!AS188","v":{"$error":"#N/A"}},{"$f":"FedRev!AT195-FedRev!AT186-FedRev!AT187-FedRev!AT188","v":{"$error":"#N/A"}},{"$f":"FedRev!AU195-FedRev!AU186-FedRev!AU187-FedRev!AU188","v":{"$error":"#N/A"}},{"$f":"FedRev!AV195-FedRev!AV186-FedRev!AV187-FedRev!AV188","v":{"$error":"#N/A"}},{"$f":"FedRev!AW195-FedRev!AW186-FedRev!AW187-FedRev!AW188","v":{"$error":"#N/A"}},{"$f":"FedRev!AX195-FedRev!AX186-FedRev!AX187-FedRev!AX188","v":{"$error":"#N/A"}},{"$f":"FedRev!AY195-FedRev!AY186-FedRev!AY187-FedRev!AY188","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ195-FedRev!AZ186-FedRev!AZ187-FedRev!AZ188","v":{"$error":"#N/A"}},{"$f":"FedRev!BA195-FedRev!BA186-FedRev!BA187-FedRev!BA188","v":{"$error":"#N/A"}},{"$f":"FedRev!BB195-FedRev!BB186-FedRev!BB187-FedRev!BB188","v":{"$error":"#N/A"}},{"$f":"FedRev!BC195-FedRev!BC186-FedRev!BC187-FedRev!BC188","v":{"$error":"#N/A"}},{"$f":"SUM(AS42:BD42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BF195-FedRev!BF186-FedRev!BF187-FedRev!BF188","v":{"$error":"#N/A"}},{"$f":"FedRev!BG195-FedRev!BG186-FedRev!BG187-FedRev!BG188","v":{"$error":"#N/A"}},{"$f":"FedRev!BH195-FedRev!BH186-FedRev!BH187-FedRev!BH188","v":{"$error":"#N/A"}},{"$f":"FedRev!BI195-FedRev!BI186-FedRev!BI187-FedRev!BI188","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ195-FedRev!BJ186-FedRev!BJ187-FedRev!BJ188","v":{"$error":"#N/A"}},{"$f":"FedRev!BK195-FedRev!BK186-FedRev!BK187-FedRev!BK188","v":{"$error":"#N/A"}},{"$f":"FedRev!BL195-FedRev!BL186-FedRev!BL187-FedRev!BL188","v":{"$error":"#N/A"}},{"$f":"FedRev!BM195-FedRev!BM186-FedRev!BM187-FedRev!BM188","v":{"$error":"#N/A"}},{"$f":"FedRev!BN195-FedRev!BN186-FedRev!BN187-FedRev!BN188","v":{"$error":"#N/A"}},{"$f":"FedRev!BO195-FedRev!BO186-FedRev!BO187-FedRev!BO188","v":{"$error":"#N/A"}},{"$f":"FedRev!BP195-FedRev!BP186-FedRev!BP187-FedRev!BP188","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ195-FedRev!BQ186-FedRev!BQ187-FedRev!BQ188","v":{"$error":"#N/A"}},{"$f":"SUM(BG42:BR42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BT195-FedRev!BT186-FedRev!BT187-FedRev!BT188","v":{"$error":"#N/A"}},{"$f":"FedRev!BU195-FedRev!BU186-FedRev!BU187-FedRev!BU188","v":{"$error":"#N/A"}},{"$f":"FedRev!BV195-FedRev!BV186-FedRev!BV187-FedRev!BV188","v":{"$error":"#N/A"}},{"$f":"FedRev!BW195-FedRev!BW186-FedRev!BW187-FedRev!BW188","v":{"$error":"#N/A"}},{"$f":"FedRev!BX195-FedRev!BX186-FedRev!BX187-FedRev!BX188","v":{"$error":"#N/A"}},{"$f":"FedRev!BY195-FedRev!BY186-FedRev!BY187-FedRev!BY188","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ195-FedRev!BZ186-FedRev!BZ187-FedRev!BZ188","v":{"$error":"#N/A"}},{"$f":"FedRev!CA195-FedRev!CA186-FedRev!CA187-FedRev!CA188","v":{"$error":"#N/A"}},{"$f":"FedRev!CB195-FedRev!CB186-FedRev!CB187-FedRev!CB188","v":{"$error":"#N/A"}},{"$f":"FedRev!CC195-FedRev!CC186-FedRev!CC187-FedRev!CC188","v":{"$error":"#N/A"}},{"$f":"FedRev!CD195-FedRev!CD186-FedRev!CD187-FedRev!CD188","v":{"$error":"#N/A"}},{"$f":"FedRev!CE195-FedRev!CE186-FedRev!CE187-FedRev!CE188","v":{"$error":"#N/A"}},{"$f":"SUM(BU42:CF42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CH195-FedRev!CH186-FedRev!CH187-FedRev!CH188","v":{"$error":"#N/A"}},{"$f":"FedRev!CI195-FedRev!CI186-FedRev!CI187-FedRev!CI188","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ195-FedRev!CJ186-FedRev!CJ187-FedRev!CJ188","v":{"$error":"#N/A"}},{"$f":"FedRev!CK195-FedRev!CK186-FedRev!CK187-FedRev!CK188","v":{"$error":"#N/A"}},{"$f":"FedRev!CL195-FedRev!CL186-FedRev!CL187-FedRev!CL188","v":{"$error":"#N/A"}},{"$f":"FedRev!CM195-FedRev!CM186-FedRev!CM187-FedRev!CM188","v":{"$error":"#N/A"}},{"$f":"FedRev!CN195-FedRev!CN186-FedRev!CN187-FedRev!CN188","v":{"$error":"#N/A"}},{"$f":"FedRev!CO195-FedRev!CO186-FedRev!CO187-FedRev!CO188","v":{"$error":"#N/A"}},{"$f":"FedRev!CP195-FedRev!CP186-FedRev!CP187-FedRev!CP188","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ195-FedRev!CQ186-FedRev!CQ187-FedRev!CQ188","v":{"$error":"#N/A"}},{"$f":"FedRev!CR195-FedRev!CR186-FedRev!CR187-FedRev!CR188","v":{"$error":"#N/A"}},{"$f":"FedRev!CS195-FedRev!CS186-FedRev!CS187-FedRev!CS188","v":{"$error":"#N/A"}},{"$f":"SUM(CI42:CT42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CV195-FedRev!CV186-FedRev!CV187-FedRev!CV188","v":{"$error":"#N/A"}},{"$f":"FedRev!CW195-FedRev!CW186-FedRev!CW187-FedRev!CW188","v":{"$error":"#N/A"}},{"$f":"FedRev!CX195-FedRev!CX186-FedRev!CX187-FedRev!CX188","v":{"$error":"#N/A"}},{"$f":"FedRev!CY195-FedRev!CY186-FedRev!CY187-FedRev!CY188","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ195-FedRev!CZ186-FedRev!CZ187-FedRev!CZ188","v":{"$error":"#N/A"}},{"$f":"FedRev!DA195-FedRev!DA186-FedRev!DA187-FedRev!DA188","v":{"$error":"#N/A"}},{"$f":"FedRev!DB195-FedRev!DB186-FedRev!DB187-FedRev!DB188","v":{"$error":"#N/A"}},{"$f":"FedRev!DC195-FedRev!DC186-FedRev!DC187-FedRev!DC188","v":{"$error":"#N/A"}},{"$f":"FedRev!DD195-FedRev!DD186-FedRev!DD187-FedRev!DD188","v":{"$error":"#N/A"}},{"$f":"FedRev!DE195-FedRev!DE186-FedRev!DE187-FedRev!DE188","v":{"$error":"#N/A"}},{"$f":"FedRev!DF195-FedRev!DF186-FedRev!DF187-FedRev!DF188","v":{"$error":"#N/A"}},{"$f":"FedRev!DG195-FedRev!DG186-FedRev!DG187-FedRev!DG188","v":{"$error":"#N/A"}},{"$f":"SUM(CW42:DH42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DJ195-FedRev!DJ186-FedRev!DJ187-FedRev!DJ188","v":{"$error":"#N/A"}},{"$f":"FedRev!DK195-FedRev!DK186-FedRev!DK187-FedRev!DK188","v":{"$error":"#N/A"}},{"$f":"FedRev!DL195-FedRev!DL186-FedRev!DL187-FedRev!DL188","v":{"$error":"#N/A"}},{"$f":"FedRev!DM195-FedRev!DM186-FedRev!DM187-FedRev!DM188","v":{"$error":"#N/A"}},{"$f":"FedRev!DN195-FedRev!DN186-FedRev!DN187-FedRev!DN188","v":{"$error":"#N/A"}},{"$f":"FedRev!DO195-FedRev!DO186-FedRev!DO187-FedRev!DO188","v":{"$error":"#N/A"}},{"$f":"FedRev!DP195-FedRev!DP186-FedRev!DP187-FedRev!DP188","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ195-FedRev!DQ186-FedRev!DQ187-FedRev!DQ188","v":{"$error":"#N/A"}},{"$f":"FedRev!DR195-FedRev!DR186-FedRev!DR187-FedRev!DR188","v":{"$error":"#N/A"}},{"$f":"FedRev!DS195-FedRev!DS186-FedRev!DS187-FedRev!DS188","v":{"$error":"#N/A"}},{"$f":"FedRev!DT195-FedRev!DT186-FedRev!DT187-FedRev!DT188","v":{"$error":"#N/A"}},{"$f":"FedRev!DU195-FedRev!DU186-FedRev!DU187-FedRev!DU188","v":{"$error":"#N/A"}},{"$f":"SUM(DK42:DV42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DX195-FedRev!DX186-FedRev!DX187-FedRev!DX188","v":{"$error":"#N/A"}},{"$f":"FedRev!DY195-FedRev!DY186-FedRev!DY187-FedRev!DY188","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ195-FedRev!DZ186-FedRev!DZ187-FedRev!DZ188","v":{"$error":"#N/A"}},{"$f":"FedRev!EA195-FedRev!EA186-FedRev!EA187-FedRev!EA188","v":{"$error":"#N/A"}},{"$f":"FedRev!EB195-FedRev!EB186-FedRev!EB187-FedRev!EB188","v":{"$error":"#N/A"}},{"$f":"FedRev!EC195-FedRev!EC186-FedRev!EC187-FedRev!EC188","v":{"$error":"#N/A"}},{"$f":"FedRev!ED195-FedRev!ED186-FedRev!ED187-FedRev!ED188","v":{"$error":"#N/A"}},{"$f":"FedRev!EE195-FedRev!EE186-FedRev!EE187-FedRev!EE188","v":{"$error":"#N/A"}},{"$f":"FedRev!EF195-FedRev!EF186-FedRev!EF187-FedRev!EF188","v":{"$error":"#N/A"}},{"$f":"FedRev!EG195-FedRev!EG186-FedRev!EG187-FedRev!EG188","v":{"$error":"#N/A"}},{"$f":"FedRev!EH195-FedRev!EH186-FedRev!EH187-FedRev!EH188","v":{"$error":"#N/A"}},{"$f":"FedRev!EI195-FedRev!EI186-FedRev!EI187-FedRev!EI188","v":{"$error":"#N/A"}},{"$f":"SUM(DY42:EJ42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EL195-FedRev!EL186-FedRev!EL187-FedRev!EL188","v":{"$error":"#N/A"}},{"$f":"FedRev!EM195-FedRev!EM186-FedRev!EM187-FedRev!EM188","v":{"$error":"#N/A"}},{"$f":"FedRev!EN195-FedRev!EN186-FedRev!EN187-FedRev!EN188","v":{"$error":"#N/A"}},{"$f":"FedRev!EO195-FedRev!EO186-FedRev!EO187-FedRev!EO188","v":{"$error":"#N/A"}},{"$f":"FedRev!EP195-FedRev!EP186-FedRev!EP187-FedRev!EP188","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ195-FedRev!EQ186-FedRev!EQ187-FedRev!EQ188","v":{"$error":"#N/A"}},{"$f":"FedRev!ER195-FedRev!ER186-FedRev!ER187-FedRev!ER188","v":{"$error":"#N/A"}},{"$f":"FedRev!ES195-FedRev!ES186-FedRev!ES187-FedRev!ES188","v":{"$error":"#N/A"}},{"$f":"FedRev!ET195-FedRev!ET186-FedRev!ET187-FedRev!ET188","v":{"$error":"#N/A"}},{"$f":"FedRev!EU195-FedRev!EU186-FedRev!EU187-FedRev!EU188","v":{"$error":"#N/A"}},{"$f":"FedRev!EV195-FedRev!EV186-FedRev!EV187-FedRev!EV188","v":{"$error":"#N/A"}},{"$f":"FedRev!EW195-FedRev!EW186-FedRev!EW187-FedRev!EW188","v":{"$error":"#N/A"}},{"$f":"SUM(EM42:EX42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EZ195-FedRev!EZ186-FedRev!EZ187-FedRev!EZ188","v":{"$error":"#N/A"}},{"$f":"FedRev!FA195-FedRev!FA186-FedRev!FA187-FedRev!FA188","v":{"$error":"#N/A"}},{"$f":"FedRev!FB195-FedRev!FB186-FedRev!FB187-FedRev!FB188","v":{"$error":"#N/A"}},{"$f":"FedRev!FC195-FedRev!FC186-FedRev!FC187-FedRev!FC188","v":{"$error":"#N/A"}},{"$f":"FedRev!FD195-FedRev!FD186-FedRev!FD187-FedRev!FD188","v":{"$error":"#N/A"}},{"$f":"FedRev!FE195-FedRev!FE186-FedRev!FE187-FedRev!FE188","v":{"$error":"#N/A"}},{"$f":"FedRev!FF195-FedRev!FF186-FedRev!FF187-FedRev!FF188","v":{"$error":"#N/A"}},{"$f":"FedRev!FG195-FedRev!FG186-FedRev!FG187-FedRev!FG188","v":{"$error":"#N/A"}},{"$f":"FedRev!FH195-FedRev!FH186-FedRev!FH187-FedRev!FH188","v":{"$error":"#N/A"}},{"$f":"FedRev!FI195-FedRev!FI186-FedRev!FI187-FedRev!FI188","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ195-FedRev!FJ186-FedRev!FJ187-FedRev!FJ188","v":{"$error":"#N/A"}},{"$f":"FedRev!FK195-FedRev!FK186-FedRev!FK187-FedRev!FK188","v":{"$error":"#N/A"}},{"$f":"SUM(FA42:FL42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!FN195-FedRev!FN186-FedRev!FN187-FedRev!FN188","v":{"$error":"#N/A"}},{"$f":"FedRev!FO195-FedRev!FO186-FedRev!FO187-FedRev!FO188","v":{"$error":"#N/A"}},{"$f":"FedRev!FP195-FedRev!FP186-FedRev!FP187-FedRev!FP188","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ195-FedRev!FQ186-FedRev!FQ187-FedRev!FQ188","v":{"$error":"#N/A"}},{"$f":"FedRev!FR195-FedRev!FR186-FedRev!FR187-FedRev!FR188","v":{"$error":"#N/A"}},{"$f":"FedRev!FS195-FedRev!FS186-FedRev!FS187-FedRev!FS188","v":{"$error":"#N/A"}},{"$f":"FedRev!FT195-FedRev!FT186-FedRev!FT187-FedRev!FT188","v":{"$error":"#N/A"}},{"$f":"FedRev!FU195-FedRev!FU186-FedRev!FU187-FedRev!FU188","v":{"$error":"#N/A"}},{"$f":"FedRev!FV195-FedRev!FV186-FedRev!FV187-FedRev!FV188","v":{"$error":"#N/A"}},{"$f":"FedRev!FW195-FedRev!FW186-FedRev!FW187-FedRev!FW188","v":{"$error":"#N/A"}},{"$f":"FedRev!FX195-FedRev!FX186-FedRev!FX187-FedRev!FX188","v":{"$error":"#N/A"}},{"$f":"FedRev!FY195-FedRev!FY186-FedRev!FY187-FedRev!FY188","v":{"$error":"#N/A"}},{"$f":"SUM(FO42:FZ42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GB195-FedRev!GB186-FedRev!GB187-FedRev!GB188","v":{"$error":"#N/A"}},{"$f":"FedRev!GC195-FedRev!GC186-FedRev!GC187-FedRev!GC188","v":{"$error":"#N/A"}},{"$f":"FedRev!GD195-FedRev!GD186-FedRev!GD187-FedRev!GD188","v":{"$error":"#N/A"}},{"$f":"FedRev!GE195-FedRev!GE186-FedRev!GE187-FedRev!GE188","v":{"$error":"#N/A"}},{"$f":"FedRev!GF195-FedRev!GF186-FedRev!GF187-FedRev!GF188","v":{"$error":"#N/A"}},{"$f":"FedRev!GG195-FedRev!GG186-FedRev!GG187-FedRev!GG188","v":{"$error":"#N/A"}},{"$f":"FedRev!GH195-FedRev!GH186-FedRev!GH187-FedRev!GH188","v":{"$error":"#N/A"}},{"$f":"FedRev!GI195-FedRev!GI186-FedRev!GI187-FedRev!GI188","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ195-FedRev!GJ186-FedRev!GJ187-FedRev!GJ188","v":{"$error":"#N/A"}},{"$f":"FedRev!GK195-FedRev!GK186-FedRev!GK187-FedRev!GK188","v":{"$error":"#N/A"}},{"$f":"FedRev!GL195-FedRev!GL186-FedRev!GL187-FedRev!GL188","v":{"$error":"#N/A"}},{"$f":"FedRev!GM195-FedRev!GM186-FedRev!GM187-FedRev!GM188","v":{"$error":"#N/A"}},{"$f":"SUM(GC42:GN42)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GP195-FedRev!GP186-FedRev!GP187-FedRev!GP188","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ195-FedRev!GQ186-FedRev!GQ187-FedRev!GQ188","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR195-FedRev!GR186-FedRev!GR187-FedRev!GR188","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS195-FedRev!GS186-FedRev!GS187-FedRev!GS188","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT195-FedRev!GT186-FedRev!GT187-FedRev!GT188","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU195-FedRev!GU186-FedRev!GU187-FedRev!GU188","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV195-FedRev!GV186-FedRev!GV187-FedRev!GV188","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW195-FedRev!GW186-FedRev!GW187-FedRev!GW188","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX195-FedRev!GX186-FedRev!GX187-FedRev!GX188","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY195-FedRev!GY186-FedRev!GY187-FedRev!GY188","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ195-FedRev!GZ186-FedRev!GZ187-FedRev!GZ188","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA195-FedRev!HA186-FedRev!HA187-FedRev!HA188","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ42:HB42)","v":{"$error":"#DIV/0!"}}]
[37,"Surplus/Deficit HLH",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B49)","v":255.47510083510406},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C49)","v":517.09674973247638},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D49)","v":-87.873031739665748},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E49)","v":-1047.7063905190225},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F49)","v":-461.76656108919815},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G49)","v":-59.947294899542612},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H49)","v":-1191.9374688454882},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I49)","v":5052.9504883538375},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J49)","v":5132.7589228882898},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K49)","v":691.9429476073874},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L49)","v":815.24165118471683},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M49)","v":584.52978608965714},{"$f":"SUMPRODUCT(C43:N43,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":868.62884346108456},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P49)","v":366.60096735049592},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q49)","v":745.26375381151593},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R49)","v":1065.6242829489238},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S49)","v":1776.6342227568639},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T49)","v":1914.1216520324742},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U49)","v":2916.881201225995},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V49)","v":4869.3670621412657},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W49)","v":4712.2181726004201},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X49)","v":4015.2434495720136},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y49)","v":3644.2292583002236},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z49)","v":2129.6761227559418},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA49)","v":1179.3430583436912},{"$f":"SUMPRODUCT(Q43:AB43,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":2453.4153077617498},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO49)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AE43:AP43,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC49)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AS43:BD43,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP49)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ49)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BG43:BR43,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT49)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU49)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV49)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW49)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX49)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY49)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ49)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA49)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB49)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC49)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD49)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE49)","v":0},{"$f":"SUMPRODUCT(BU43:CF43,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH49)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI49)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ49)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK49)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL49)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM49)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN49)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO49)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP49)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ49)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR49)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS49)","v":0},{"$f":"SUMPRODUCT(CI43:CT43,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV49)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW49)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX49)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY49)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ49)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA49)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB49)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC49)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD49)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE49)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF49)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG49)","v":0},{"$f":"SUMPRODUCT(CW43:DH43,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ49)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK49)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL49)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM49)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN49)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO49)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP49)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ49)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR49)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS49)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT49)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU49)","v":0},{"$f":"SUMPRODUCT(DK43:DV43,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX49)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY49)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ49)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA49)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB49)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC49)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED49)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE49)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF49)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG49)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH49)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI49)","v":0},{"$f":"SUMPRODUCT(DY43:EJ43,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL49)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM49)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN49)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO49)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP49)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ49)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER49)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES49)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET49)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU49)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV49)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW49)","v":0},{"$f":"SUMPRODUCT(EM43:EX43,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ49)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA49)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB49)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC49)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD49)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE49)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF49)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG49)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH49)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI49)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ49)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK49)","v":0},{"$f":"SUMPRODUCT(FA43:FL43,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN49)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO49)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP49)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ49)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR49)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS49)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT49)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU49)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV49)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW49)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX49)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY49)","v":0},{"$f":"SUMPRODUCT(FO43:FZ43,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB49)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC49)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD49)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE49)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF49)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG49)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH49)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI49)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ49)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK49)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL49)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM49)","v":0},{"$f":"SUMPRODUCT(GC43:GN43,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP49)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ49)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR49)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS49)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT49)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU49)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV49)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW49)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX49)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY49)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ49)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA49)","v":0},{"$f":"SUMPRODUCT(GQ43:HB43,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0}]
[38,"Surplus/Deficit LLH",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B50)","v":-617.44834812929639},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C50)","v":-386.8495459874448},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D50)","v":-952.39961804757513},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E50)","v":-1513.5846653238705},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F50)","v":-1275.9491529835159},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G50)","v":-671.45951869790406},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H50)","v":-1778.2642923785688},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I50)","v":3283.9332404927509},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J50)","v":3901.1491323954606},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K50)","v":-716.51045559767135},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L50)","v":-510.38193961386969},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M50)","v":-619.92896267587275},{"$f":"SUMPRODUCT(C44:N44,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":-167.45866859026771},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P50)","v":-313.39903781450266},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q50)","v":-129.51722169948971},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R50)","v":-305.96610909495757},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S50)","v":-90.789030556970829},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T50)","v":245.40187320892892},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U50)","v":1330.1942569801831},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V50)","v":4707.5080463197519},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W50)","v":5815.9464371469212},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X50)","v":2488.0328336302427},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y50)","v":3257.0290991016336},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z50)","v":303.38698794371703},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA50)","v":-220.60860674084961},{"$f":"SUMPRODUCT(Q44:AB44,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":1417.6153240924118},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO50)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AE44:AP44,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC50)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AS44:BD44,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP50)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ50)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BG44:BR44,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT50)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU50)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV50)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW50)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX50)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY50)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ50)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA50)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB50)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC50)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD50)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE50)","v":0},{"$f":"SUMPRODUCT(BU44:CF44,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH50)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI50)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ50)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK50)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL50)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM50)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN50)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO50)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP50)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ50)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR50)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS50)","v":0},{"$f":"SUMPRODUCT(CI44:CT44,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV50)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW50)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX50)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY50)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ50)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA50)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB50)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC50)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD50)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE50)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF50)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG50)","v":0},{"$f":"SUMPRODUCT(CW44:DH44,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ50)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK50)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL50)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM50)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN50)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO50)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP50)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ50)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR50)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS50)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT50)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU50)","v":0},{"$f":"SUMPRODUCT(DK44:DV44,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX50)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY50)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ50)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA50)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB50)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC50)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED50)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE50)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF50)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG50)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH50)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI50)","v":0},{"$f":"SUMPRODUCT(DY44:EJ44,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL50)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM50)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN50)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO50)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP50)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ50)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER50)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES50)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET50)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU50)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV50)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW50)","v":0},{"$f":"SUMPRODUCT(EM44:EX44,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ50)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA50)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB50)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC50)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD50)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE50)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF50)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG50)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH50)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI50)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ50)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK50)","v":0},{"$f":"SUMPRODUCT(FA44:FL44,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN50)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO50)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP50)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ50)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR50)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS50)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT50)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU50)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV50)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW50)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX50)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY50)","v":0},{"$f":"SUMPRODUCT(FO44:FZ44,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB50)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC50)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD50)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE50)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF50)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG50)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH50)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI50)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ50)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK50)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL50)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM50)","v":0},{"$f":"SUMPRODUCT(GC44:GN44,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP50)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ50)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR50)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS50)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT50)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU50)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV50)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW50)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX50)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY50)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ50)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA50)","v":0},{"$f":"SUMPRODUCT(GQ44:HB44,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
[39,"Surplus/Deficit Flat",{"$f":"IF(DB_Inputs!B$18=0,0,FedRev!B51)","v":-129.3621186008144},{"$f":"IF(DB_Inputs!C$18=0,0,FedRev!C51)","v":114.64631848962659},{"$f":"IF(DB_Inputs!D$18=0,0,FedRev!D51)","v":-487.60037809708626},{"$f":"IF(DB_Inputs!E$18=0,0,FedRev!E51)","v":-1253.0935869383641},{"$f":"IF(DB_Inputs!F$18=0,0,FedRev!F51)","v":-810.70195761533421},{"$f":"IF(DB_Inputs!G$18=0,0,FedRev!G51)","v":-315.91001576265216},{"$f":"IF(DB_Inputs!H$18=0,0,FedRev!H51)","v":-1452.5271681935239},{"$f":"IF(DB_Inputs!I$18=0,0,FedRev!I51)","v":4273.0611640279822},{"$f":"IF(DB_Inputs!J$18=0,0,FedRev!J51)","v":4612.7459002357618},{"$f":"IF(DB_Inputs!K$18=0,0,FedRev!K51)","v":40.722556878166657},{"$f":"IF(DB_Inputs!L$18=0,0,FedRev!L51)","v":259.33498407563212},{"$f":"IF(DB_Inputs!M$18=0,0,FedRev!M51)","v":22.449036665743186},{"$f":"SUMPRODUCT(C45:N45,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":411.61489978911828},null,{"$f":"IF(DB_Inputs!P$18=0,0,FedRev!P51)","v":81.439674861948134},{"$f":"IF(DB_Inputs!Q$18=0,0,FedRev!Q51)","v":355.79815999871033},{"$f":"IF(DB_Inputs!R$18=0,0,FedRev!R51)","v":431.44808017594642},{"$f":"IF(DB_Inputs!S$18=0,0,FedRev!S51)","v":953.36160570452807},{"$f":"IF(DB_Inputs!T$18=0,0,FedRev!T51)","v":1198.956032536669},{"$f":"IF(DB_Inputs!U$18=0,0,FedRev!U51)","v":2218.5681046332888},{"$f":"IF(DB_Inputs!V$18=0,0,FedRev!V51)","v":4801.0265887944042},{"$f":"IF(DB_Inputs!W$18=0,0,FedRev!W51)","v":5198.8080526693084},{"$f":"IF(DB_Inputs!X$18=0,0,FedRev!X51)","v":3336.4831758201153},{"$f":"IF(DB_Inputs!Y$18=0,0,FedRev!Y51)","v":3473.528112847082},{"$f":"IF(DB_Inputs!Z$18=0,0,FedRev!Z51)","v":1363.812937189525},{"$f":"IF(DB_Inputs!AA$18=0,0,FedRev!AA51)","v":526.03228130423872},{"$f":"SUMPRODUCT(Q45:AB45,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":1998.4200637937574},null,{"$f":"IF(DB_Inputs!AD$18=0,0,FedRev!AD51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AE$18=0,0,FedRev!AE51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AF$18=0,0,FedRev!AF51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AG$18=0,0,FedRev!AG51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AH$18=0,0,FedRev!AH51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AI$18=0,0,FedRev!AI51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AJ$18=0,0,FedRev!AJ51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AK$18=0,0,FedRev!AK51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AL$18=0,0,FedRev!AL51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AM$18=0,0,FedRev!AM51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AN$18=0,0,FedRev!AN51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AO$18=0,0,FedRev!AO51)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AE45:AP45,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!AR$18=0,0,FedRev!AR51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AS$18=0,0,FedRev!AS51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AT$18=0,0,FedRev!AT51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AU$18=0,0,FedRev!AU51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AV$18=0,0,FedRev!AV51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AW$18=0,0,FedRev!AW51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AX$18=0,0,FedRev!AX51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AY$18=0,0,FedRev!AY51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!AZ$18=0,0,FedRev!AZ51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BA$18=0,0,FedRev!BA51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BB$18=0,0,FedRev!BB51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BC$18=0,0,FedRev!BC51)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AS45:BD45,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BF$18=0,0,FedRev!BF51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BG$18=0,0,FedRev!BG51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BH$18=0,0,FedRev!BH51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BI$18=0,0,FedRev!BI51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BJ$18=0,0,FedRev!BJ51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BK$18=0,0,FedRev!BK51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BL$18=0,0,FedRev!BL51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BM$18=0,0,FedRev!BM51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BN$18=0,0,FedRev!BN51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BO$18=0,0,FedRev!BO51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BP$18=0,0,FedRev!BP51)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!BQ$18=0,0,FedRev!BQ51)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BG45:BR45,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":{"$error":"#N/A"}},null,{"$f":"IF(DB_Inputs!BT$18=0,0,FedRev!BT51)","v":0},{"$f":"IF(DB_Inputs!BU$18=0,0,FedRev!BU51)","v":0},{"$f":"IF(DB_Inputs!BV$18=0,0,FedRev!BV51)","v":0},{"$f":"IF(DB_Inputs!BW$18=0,0,FedRev!BW51)","v":0},{"$f":"IF(DB_Inputs!BX$18=0,0,FedRev!BX51)","v":0},{"$f":"IF(DB_Inputs!BY$18=0,0,FedRev!BY51)","v":0},{"$f":"IF(DB_Inputs!BZ$18=0,0,FedRev!BZ51)","v":0},{"$f":"IF(DB_Inputs!CA$18=0,0,FedRev!CA51)","v":0},{"$f":"IF(DB_Inputs!CB$18=0,0,FedRev!CB51)","v":0},{"$f":"IF(DB_Inputs!CC$18=0,0,FedRev!CC51)","v":0},{"$f":"IF(DB_Inputs!CD$18=0,0,FedRev!CD51)","v":0},{"$f":"IF(DB_Inputs!CE$18=0,0,FedRev!CE51)","v":0},{"$f":"SUMPRODUCT(BU45:CF45,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"IF(DB_Inputs!CH$18=0,0,FedRev!CH51)","v":0},{"$f":"IF(DB_Inputs!CI$18=0,0,FedRev!CI51)","v":0},{"$f":"IF(DB_Inputs!CJ$18=0,0,FedRev!CJ51)","v":0},{"$f":"IF(DB_Inputs!CK$18=0,0,FedRev!CK51)","v":0},{"$f":"IF(DB_Inputs!CL$18=0,0,FedRev!CL51)","v":0},{"$f":"IF(DB_Inputs!CM$18=0,0,FedRev!CM51)","v":0},{"$f":"IF(DB_Inputs!CN$18=0,0,FedRev!CN51)","v":0},{"$f":"IF(DB_Inputs!CO$18=0,0,FedRev!CO51)","v":0},{"$f":"IF(DB_Inputs!CP$18=0,0,FedRev!CP51)","v":0},{"$f":"IF(DB_Inputs!CQ$18=0,0,FedRev!CQ51)","v":0},{"$f":"IF(DB_Inputs!CR$18=0,0,FedRev!CR51)","v":0},{"$f":"IF(DB_Inputs!CS$18=0,0,FedRev!CS51)","v":0},{"$f":"SUMPRODUCT(CI45:CT45,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"IF(DB_Inputs!CV$18=0,0,FedRev!CV51)","v":0},{"$f":"IF(DB_Inputs!CW$18=0,0,FedRev!CW51)","v":0},{"$f":"IF(DB_Inputs!CX$18=0,0,FedRev!CX51)","v":0},{"$f":"IF(DB_Inputs!CY$18=0,0,FedRev!CY51)","v":0},{"$f":"IF(DB_Inputs!CZ$18=0,0,FedRev!CZ51)","v":0},{"$f":"IF(DB_Inputs!DA$18=0,0,FedRev!DA51)","v":0},{"$f":"IF(DB_Inputs!DB$18=0,0,FedRev!DB51)","v":0},{"$f":"IF(DB_Inputs!DC$18=0,0,FedRev!DC51)","v":0},{"$f":"IF(DB_Inputs!DD$18=0,0,FedRev!DD51)","v":0},{"$f":"IF(DB_Inputs!DE$18=0,0,FedRev!DE51)","v":0},{"$f":"IF(DB_Inputs!DF$18=0,0,FedRev!DF51)","v":0},{"$f":"IF(DB_Inputs!DG$18=0,0,FedRev!DG51)","v":0},{"$f":"SUMPRODUCT(CW45:DH45,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"IF(DB_Inputs!DJ$18=0,0,FedRev!DJ51)","v":0},{"$f":"IF(DB_Inputs!DK$18=0,0,FedRev!DK51)","v":0},{"$f":"IF(DB_Inputs!DL$18=0,0,FedRev!DL51)","v":0},{"$f":"IF(DB_Inputs!DM$18=0,0,FedRev!DM51)","v":0},{"$f":"IF(DB_Inputs!DN$18=0,0,FedRev!DN51)","v":0},{"$f":"IF(DB_Inputs!DO$18=0,0,FedRev!DO51)","v":0},{"$f":"IF(DB_Inputs!DP$18=0,0,FedRev!DP51)","v":0},{"$f":"IF(DB_Inputs!DQ$18=0,0,FedRev!DQ51)","v":0},{"$f":"IF(DB_Inputs!DR$18=0,0,FedRev!DR51)","v":0},{"$f":"IF(DB_Inputs!DS$18=0,0,FedRev!DS51)","v":0},{"$f":"IF(DB_Inputs!DT$18=0,0,FedRev!DT51)","v":0},{"$f":"IF(DB_Inputs!DU$18=0,0,FedRev!DU51)","v":0},{"$f":"SUMPRODUCT(DK45:DV45,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"IF(DB_Inputs!DX$18=0,0,FedRev!DX51)","v":0},{"$f":"IF(DB_Inputs!DY$18=0,0,FedRev!DY51)","v":0},{"$f":"IF(DB_Inputs!DZ$18=0,0,FedRev!DZ51)","v":0},{"$f":"IF(DB_Inputs!EA$18=0,0,FedRev!EA51)","v":0},{"$f":"IF(DB_Inputs!EB$18=0,0,FedRev!EB51)","v":0},{"$f":"IF(DB_Inputs!EC$18=0,0,FedRev!EC51)","v":0},{"$f":"IF(DB_Inputs!ED$18=0,0,FedRev!ED51)","v":0},{"$f":"IF(DB_Inputs!EE$18=0,0,FedRev!EE51)","v":0},{"$f":"IF(DB_Inputs!EF$18=0,0,FedRev!EF51)","v":0},{"$f":"IF(DB_Inputs!EG$18=0,0,FedRev!EG51)","v":0},{"$f":"IF(DB_Inputs!EH$18=0,0,FedRev!EH51)","v":0},{"$f":"IF(DB_Inputs!EI$18=0,0,FedRev!EI51)","v":0},{"$f":"SUMPRODUCT(DY45:EJ45,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"IF(DB_Inputs!EL$18=0,0,FedRev!EL51)","v":0},{"$f":"IF(DB_Inputs!EM$18=0,0,FedRev!EM51)","v":0},{"$f":"IF(DB_Inputs!EN$18=0,0,FedRev!EN51)","v":0},{"$f":"IF(DB_Inputs!EO$18=0,0,FedRev!EO51)","v":0},{"$f":"IF(DB_Inputs!EP$18=0,0,FedRev!EP51)","v":0},{"$f":"IF(DB_Inputs!EQ$18=0,0,FedRev!EQ51)","v":0},{"$f":"IF(DB_Inputs!ER$18=0,0,FedRev!ER51)","v":0},{"$f":"IF(DB_Inputs!ES$18=0,0,FedRev!ES51)","v":0},{"$f":"IF(DB_Inputs!ET$18=0,0,FedRev!ET51)","v":0},{"$f":"IF(DB_Inputs!EU$18=0,0,FedRev!EU51)","v":0},{"$f":"IF(DB_Inputs!EV$18=0,0,FedRev!EV51)","v":0},{"$f":"IF(DB_Inputs!EW$18=0,0,FedRev!EW51)","v":0},{"$f":"SUMPRODUCT(EM45:EX45,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"IF(DB_Inputs!EZ$18=0,0,FedRev!EZ51)","v":0},{"$f":"IF(DB_Inputs!FA$18=0,0,FedRev!FA51)","v":0},{"$f":"IF(DB_Inputs!FB$18=0,0,FedRev!FB51)","v":0},{"$f":"IF(DB_Inputs!FC$18=0,0,FedRev!FC51)","v":0},{"$f":"IF(DB_Inputs!FD$18=0,0,FedRev!FD51)","v":0},{"$f":"IF(DB_Inputs!FE$18=0,0,FedRev!FE51)","v":0},{"$f":"IF(DB_Inputs!FF$18=0,0,FedRev!FF51)","v":0},{"$f":"IF(DB_Inputs!FG$18=0,0,FedRev!FG51)","v":0},{"$f":"IF(DB_Inputs!FH$18=0,0,FedRev!FH51)","v":0},{"$f":"IF(DB_Inputs!FI$18=0,0,FedRev!FI51)","v":0},{"$f":"IF(DB_Inputs!FJ$18=0,0,FedRev!FJ51)","v":0},{"$f":"IF(DB_Inputs!FK$18=0,0,FedRev!FK51)","v":0},{"$f":"SUMPRODUCT(FA45:FL45,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"IF(DB_Inputs!FN$18=0,0,FedRev!FN51)","v":0},{"$f":"IF(DB_Inputs!FO$18=0,0,FedRev!FO51)","v":0},{"$f":"IF(DB_Inputs!FP$18=0,0,FedRev!FP51)","v":0},{"$f":"IF(DB_Inputs!FQ$18=0,0,FedRev!FQ51)","v":0},{"$f":"IF(DB_Inputs!FR$18=0,0,FedRev!FR51)","v":0},{"$f":"IF(DB_Inputs!FS$18=0,0,FedRev!FS51)","v":0},{"$f":"IF(DB_Inputs!FT$18=0,0,FedRev!FT51)","v":0},{"$f":"IF(DB_Inputs!FU$18=0,0,FedRev!FU51)","v":0},{"$f":"IF(DB_Inputs!FV$18=0,0,FedRev!FV51)","v":0},{"$f":"IF(DB_Inputs!FW$18=0,0,FedRev!FW51)","v":0},{"$f":"IF(DB_Inputs!FX$18=0,0,FedRev!FX51)","v":0},{"$f":"IF(DB_Inputs!FY$18=0,0,FedRev!FY51)","v":0},{"$f":"SUMPRODUCT(FO45:FZ45,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"IF(DB_Inputs!GB$18=0,0,FedRev!GB51)","v":0},{"$f":"IF(DB_Inputs!GC$18=0,0,FedRev!GC51)","v":0},{"$f":"IF(DB_Inputs!GD$18=0,0,FedRev!GD51)","v":0},{"$f":"IF(DB_Inputs!GE$18=0,0,FedRev!GE51)","v":0},{"$f":"IF(DB_Inputs!GF$18=0,0,FedRev!GF51)","v":0},{"$f":"IF(DB_Inputs!GG$18=0,0,FedRev!GG51)","v":0},{"$f":"IF(DB_Inputs!GH$18=0,0,FedRev!GH51)","v":0},{"$f":"IF(DB_Inputs!GI$18=0,0,FedRev!GI51)","v":0},{"$f":"IF(DB_Inputs!GJ$18=0,0,FedRev!GJ51)","v":0},{"$f":"IF(DB_Inputs!GK$18=0,0,FedRev!GK51)","v":0},{"$f":"IF(DB_Inputs!GL$18=0,0,FedRev!GL51)","v":0},{"$f":"IF(DB_Inputs!GM$18=0,0,FedRev!GM51)","v":0},{"$f":"SUMPRODUCT(GC45:GN45,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0},null,{"$f":"IF(DB_Inputs!GP$18=0,0,FedRev!GP51)","v":0},{"$f":"IF(DB_Inputs!GQ$18=0,0,FedRev!GQ51)","v":0},{"$f":"IF(DB_Inputs!GR$18=0,0,FedRev!GR51)","v":0},{"$f":"IF(DB_Inputs!GS$18=0,0,FedRev!GS51)","v":0},{"$f":"IF(DB_Inputs!GT$18=0,0,FedRev!GT51)","v":0},{"$f":"IF(DB_Inputs!GU$18=0,0,FedRev!GU51)","v":0},{"$f":"IF(DB_Inputs!GV$18=0,0,FedRev!GV51)","v":0},{"$f":"IF(DB_Inputs!GW$18=0,0,FedRev!GW51)","v":0},{"$f":"IF(DB_Inputs!GX$18=0,0,FedRev!GX51)","v":0},{"$f":"IF(DB_Inputs!GY$18=0,0,FedRev!GY51)","v":0},{"$f":"IF(DB_Inputs!GZ$18=0,0,FedRev!GZ51)","v":0},{"$f":"IF(DB_Inputs!HA$18=0,0,FedRev!HA51)","v":0},{"$f":"SUMPRODUCT(GQ45:HB45,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
[40,"Slice RTP HLH",{"$f":"FedRev!B13","v":-55.697347242456523},{"$f":"FedRev!C13","v":-97.995376524180742},{"$f":"FedRev!D13","v":6.5031026833959737},{"$f":"FedRev!E13","v":179.67745074620075},{"$f":"FedRev!F13","v":81.059295623259345},{"$f":"FedRev!G13","v":0.37787117724910613},{"$f":"FedRev!H13","v":-501.31155316082413},{"$f":"FedRev!I13","v":387.8006620072606},{"$f":"FedRev!J13","v":829.0622836143001},{"$f":"FedRev!K13","v":48.556734117252269},{"$f":"FedRev!L13","v":-40.107025301936467},{"$f":"FedRev!M13","v":-53.925987217851024},{"$f":"SUMPRODUCT(C46:N46,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":68.08579802454986},null,{"$f":"FedRev!P13","v":-63.405942708487288},{"$f":"FedRev!Q13","v":-69.779431468028605},{"$f":"FedRev!R13","v":248.2762752315719},{"$f":"FedRev!S13","v":1052.7194521588447},{"$f":"FedRev!T13","v":753.82614987872387},{"$f":"FedRev!U13","v":834.77761744861346},{"$f":"FedRev!V13","v":1313.9641400689634},{"$f":"FedRev!W13","v":464.42150591889492},{"$f":"FedRev!X13","v":713.33428474941945},{"$f":"FedRev!Y13","v":974.20723611949097},{"$f":"FedRev!Z13","v":352.20828770729736},{"$f":"FedRev!AA13","v":137.17038517908136},{"$f":"SUMPRODUCT(Q46:AB46,DB_Inputs!P$12:AA$12)/DB_Inputs!AB$12","v":560.65047919792914},null,{"$f":"FedRev!AD13","v":-1471.3636264358072},{"$f":"FedRev!AE13","v":-1965.9736374017696},{"$f":"FedRev!AF13","v":-1918.9488206389137},{"$f":"FedRev!AG13","v":-1548.5131256508098},{"$f":"FedRev!AH13","v":-1370.7949425102506},{"$f":"FedRev!AI13","v":-1486.9733067106388},{"$f":"FedRev!AJ13","v":-1523.212820928542},{"$f":"FedRev!AK13","v":-2486.5900829743377},{"$f":"FedRev!AL13","v":-1923.9495520171101},{"$f":"FedRev!AM13","v":-1610.1629124299993},{"$f":"FedRev!AN13","v":-1807.404753254199},{"$f":"FedRev!AO13","v":-1582.4480777166743},{"$f":"FedRev!AP13","v":-1721.5952441252896},null,{"$f":"FedRev!AR13","v":-1469.2838264643904},{"$f":"FedRev!AS13","v":-2040.0419289601984},{"$f":"FedRev!AT13","v":-1847.5380769873307},{"$f":"FedRev!AU13","v":-1597.6561635823894},{"$f":"FedRev!AV13","v":-1370.6309435111218},{"$f":"FedRev!AW13","v":-1450.7405300586133},{"$f":"FedRev!AX13","v":-1520.5963415543781},{"$f":"FedRev!AY13","v":-2397.3987176224455},{"$f":"FedRev!AZ13","v":-1933.891861098612},{"$f":"FedRev!BA13","v":-1744.8411687005546},{"$f":"FedRev!BB13","v":-1795.301375672675},{"$f":"FedRev!BC13","v":-1588.9014216578948},{"$f":"FedRev!BD13","v":-1727.0101093203691},null,{"$f":"FedRev!BF13","v":-1525.0518909836953},{"$f":"FedRev!BG13","v":-1965.8831037926632},{"$f":"FedRev!BH13","v":-1851.7953106386703},{"$f":"FedRev!BI13","v":-1591.3504026239741},{"$f":"FedRev!BJ13","v":-1365.6835833600935},{"$f":"FedRev!BK13","v":-1429.3238022993457},{"$f":"FedRev!BL13","v":-1525.244095324314},{"$f":"FedRev!BM13","v":-2469.8576492298093},{"$f":"FedRev!BN13","v":-1912.2523946816286},{"$f":"FedRev!BO13","v":-1669.3733588483763},{"$f":"FedRev!BP13","v":-1725.1729352406762},{"$f":"FedRev!BQ13","v":-1587.6683920607986},{"$f":"FedRev!BR13","v":-1717.3422689265453},null,{"$f":"FedRev!BT13","v":-1519.6567995996586},{"$f":"FedRev!BU13","v":-1957.3510262677241},{"$f":"FedRev!BV13","v":-1853.4540403800488},{"$f":"FedRev!BW13","v":-1595.01031754155},{"$f":"FedRev!BX13","v":-1369.1239390598266},{"$f":"FedRev!BY13","v":-1447.3630251584264},{"$f":"FedRev!BZ13","v":-1573.1096826519579},{"$f":"FedRev!CA13","v":-2294.4270530406134},{"$f":"FedRev!CB13","v":-1930.4989922529214},{"$f":"FedRev!CC13","v":-1648.8175644532021},{"$f":"FedRev!CD13","v":-1772.3053496077066},{"$f":"FedRev!CE13","v":-1589.7518463714512},{"$f":"FedRev!CF13","v":-1714.7882430142438},null,{"$f":"FedRev!CH13","v":-1539.8824126299801},{"$f":"FedRev!CI13","v":-1959.0282539844322},{"$f":"FedRev!CJ13","v":-1930.8867339818664},{"$f":"FedRev!CK13","v":-1528.7092392468849},{"$f":"FedRev!CL13","v":-1361.5235245070526},{"$f":"FedRev!CM13","v":-1532.6889880683493},{"$f":"FedRev!CN13","v":-1514.8298956194146},{"$f":"FedRev!CO13","v":-2372.2126221960375},{"$f":"FedRev!CP13","v":-1988.9232669657074},{"$f":"FedRev!CQ13","v":-1602.607696838543},{"$f":"FedRev!CR13","v":-1803.2912767780563},{"$f":"FedRev!CS13","v":-1662.407900989537},{"$f":"FedRev!CT13","v":-1732.7684065221899},null,{"$f":"FedRev!CV13","v":-1473.7095421375489},{"$f":"FedRev!CW13","v":-1960.4947152828697},{"$f":"FedRev!CX13","v":-1919.3915811801066},{"$f":"FedRev!CY13","v":-1536.6775661108336},{"$f":"FedRev!CZ13","v":-1372.081962246084},{"$f":"FedRev!DA13","v":-1514.648556561443},{"$f":"FedRev!DB13","v":-1539.0004609042601},{"$f":"FedRev!DC13","v":-2331.2460927349366},{"$f":"FedRev!DD13","v":-2009.016341500484},{"$f":"FedRev!DE13","v":-1616.4271353056247},{"$f":"FedRev!DF13","v":-1791.6225906533496},{"$f":"FedRev!DG13","v":-1585.9636962842667},{"$f":"FedRev!DH13","v":-1720.3972819115461},null,{"$f":"FedRev!DJ13","v":-1480.453737128802},{"$f":"FedRev!DK13","v":-2036.3575658561588},{"$f":"FedRev!DL13","v":-1838.7612905191725},{"$f":"FedRev!DM13","v":-1532.0105373644344},{"$f":"FedRev!DN13","v":-1387.308054710556},{"$f":"FedRev!DO13","v":-1499.0504191683265},{"$f":"FedRev!DP13","v":-1516.0929824335201},{"$f":"FedRev!DQ13","v":-2470.2888950375973},{"$f":"FedRev!DR13","v":-1918.1613963079153},{"$f":"FedRev!DS13","v":-1607.289538572657},{"$f":"FedRev!DT13","v":-1797.01651923397},{"$f":"FedRev!DU13","v":-1590.3257498847977},{"$f":"FedRev!DV13","v":-1720.1092563281388},null,{"$f":"FedRev!DX13","v":-1464.3688412711608},{"$f":"FedRev!DY13","v":-2083.6758030724109},{"$f":"FedRev!DZ13","v":-1838.4062390723439},{"$f":"FedRev!EA13","v":-1595.1657951866766},{"$f":"FedRev!EB13","v":-1374.4119530964026},{"$f":"FedRev!EC13","v":-1458.426496614878},{"$f":"FedRev!ED13","v":-1516.4391626227055},{"$f":"FedRev!EE13","v":-2417.7248301179352},{"$f":"FedRev!EF13","v":-1932.4367644992869},{"$f":"FedRev!EG13","v":-1583.4768685623756},{"$f":"FedRev!EH13","v":-1796.9327342613728},{"$f":"FedRev!EI13","v":-1585.9768345217622},{"$f":"FedRev!EJ13","v":-1717.39821746288},null,{"$f":"FedRev!EL13","v":-1527.1713057892446},{"$f":"FedRev!EM13","v":-1962.7180535873761},{"$f":"FedRev!EN13","v":-1841.4180605256752},{"$f":"FedRev!EO13","v":-1607.2798334261058},{"$f":"FedRev!EP13","v":-1365.58380477628},{"$f":"FedRev!EQ13","v":-1432.9632906953175},{"$f":"FedRev!ER13","v":-1576.1145131512453},{"$f":"FedRev!ES13","v":-2383.4299978680056},{"$f":"FedRev!ET13","v":-1916.8418675075982},{"$f":"FedRev!EU13","v":-1669.1791688728038},{"$f":"FedRev!EV13","v":-1733.7603720370564},{"$f":"FedRev!EW13","v":-1580.6224929955135},{"$f":"FedRev!EX13","v":-1717.3031739868857},null,{"$f":"FedRev!EZ13","v":-1524.2884897982715},{"$f":"FedRev!FA13","v":-1954.7310238165246},{"$f":"FedRev!FB13","v":-1918.2632677312815},{"$f":"FedRev!FC13","v":-1529.8169146053758},{"$f":"FedRev!FD13","v":-1364.749855991063},{"$f":"FedRev!FE13","v":-1445.8656928300704},{"$f":"FedRev!FF13","v":-1575.042671658083},{"$f":"FedRev!FG13","v":-2301.6830853847573},{"$f":"FedRev!FH13","v":-1928.0711668170738},{"$f":"FedRev!FI13","v":-1804.9937652779893},{"$f":"FedRev!FJ13","v":-1722.0456444622932},{"$f":"FedRev!FK13","v":-1653.5231096626082},{"$f":"FedRev!FL13","v":-1727.7067861647754},null,{"$f":"FedRev!FN13","v":-1468.5726252798891},{"$f":"FedRev!FO13","v":-1963.2912229085298},{"$f":"FedRev!FP13","v":-1925.0556047990704},{"$f":"FedRev!FQ13","v":-1527.9744801956681},{"$f":"FedRev!FR13","v":-1363.5408940405462},{"$f":"FedRev!FS13","v":-1483.6586981359876},{"$f":"FedRev!FT13","v":-1525.3015361913344},{"$f":"FedRev!FU13","v":-2376.7992201005},{"$f":"FedRev!FV13","v":-1991.9444062787452},{"$f":"FedRev!FW13","v":-1605.5457977361182},{"$f":"FedRev!FX13","v":-1725.7896466817472},{"$f":"FedRev!FY13","v":-1653.6777343222284},{"$f":"FedRev!FZ13","v":-1717.1647632399972},null,{"$f":"FedRev!GB13","v":-1464.8907657363902},{"$f":"FedRev!GC13","v":-1959.3130380403227},{"$f":"FedRev!GD13","v":-1932.803239067701},{"$f":"FedRev!GE13","v":-1535.6538055137132},{"$f":"FedRev!GF13","v":-1365.3253109711443},{"$f":"FedRev!GG13","v":-1508.7871861659969},{"$f":"FedRev!GH13","v":-1509.621226934998},{"$f":"FedRev!GI13","v":-2295.0064835454209},{"$f":"FedRev!GJ13","v":-2010.3892336373087},{"$f":"FedRev!GK13","v":-1582.5313316683084},{"$f":"FedRev!GL13","v":-1834.8281003248951},{"$f":"FedRev!GM13","v":-1589.9390739629475},{"$f":"FedRev!GN13","v":-1715.1729779931063},null,{"$f":"FedRev!GP13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA13","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HB13","v":{"$error":"#DIV/0!"}}]
[41,"Slice RTP LLH",{"$f":"FedRev!B14","v":10.93718736203625},{"$f":"FedRev!C14","v":11.419203533871858},{"$f":"FedRev!D14","v":108.50192944404058},{"$f":"FedRev!E14","v":144.49044036883257},{"$f":"FedRev!F14","v":79.669267125696933},{"$f":"FedRev!G14","v":31.930465349262739},{"$f":"FedRev!H14","v":-278.72833449246025},{"$f":"FedRev!I14","v":512.35787108072691},{"$f":"FedRev!J14","v":882.925192557777},{"$f":"FedRev!K14","v":90.158527252858548},{"$f":"FedRev!L14","v":6.3344662525629776},{"$f":"FedRev!M14","v":10.154811027721346},{"$f":"SUMPRODUCT(C47:N47,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":131.6040606056475},null,{"$f":"FedRev!P14","v":9.0364468730753416},{"$f":"FedRev!Q14","v":68.940773486917792},{"$f":"FedRev!R14","v":222.06214666437288},{"$f":"FedRev!S14","v":584.26773157448145},{"$f":"FedRev!T14","v":486.38662815075389},{"$f":"FedRev!U14","v":631.98132479546894},{"$f":"FedRev!V14","v":1549.7664803898897},{"$f":"FedRev!W14","v":1285.8949639052903},{"$f":"FedRev!X14","v":786.09557490661643},{"$f":"FedRev!Y14","v":1190.4685616708471},{"$f":"FedRev!Z14","v":196.01969363521684},{"$f":"FedRev!AA14","v":97.618010901934142},{"$f":"SUMPRODUCT(Q47:AB47,DB_Inputs!P$13:AA$13)/DB_Inputs!AB$13","v":589.55312440568207},null,{"$f":"FedRev!AD14","v":-965.51424289237013},{"$f":"FedRev!AE14","v":-1301.3339010425657},{"$f":"FedRev!AF14","v":-1198.9863507749653},{"$f":"FedRev!AG14","v":-1084.7007906111292},{"$f":"FedRev!AH14","v":-965.46355714957417},{"$f":"FedRev!AI14","v":-1013.2494696628991},{"$f":"FedRev!AJ14","v":-1036.2899399537948},{"$f":"FedRev!AK14","v":-1470.5298808637267},{"$f":"FedRev!AL14","v":-1337.6838040370887},{"$f":"FedRev!AM14","v":-985.7847594480329},{"$f":"FedRev!AN14","v":-1055.6918356935498},{"$f":"FedRev!AO14","v":-1010.8974024526236},{"$f":"FedRev!AP14","v":-1121.6165375212117},null,{"$f":"FedRev!AR14","v":-973.27048986761736},{"$f":"FedRev!AS14","v":-1228.7404426373066},{"$f":"FedRev!AT14","v":-1257.056047574094},{"$f":"FedRev!AU14","v":-1029.5873308748342},{"$f":"FedRev!AV14","v":-950.80560224982503},{"$f":"FedRev!AW14","v":-1049.2138638264564},{"$f":"FedRev!AX14","v":-1035.5187559345602},{"$f":"FedRev!AY14","v":-1536.8460721463618},{"$f":"FedRev!AZ14","v":-1315.5971176128676},{"$f":"FedRev!BA14","v":-1121.3574664504713},{"$f":"FedRev!BB14","v":-1042.300825767072},{"$f":"FedRev!BC14","v":-1011.3893065575658},{"$f":"FedRev!BD14","v":-1133.3458016770358},null,{"$f":"FedRev!BF14","v":-913.96103050935767},{"$f":"FedRev!BG14","v":-1299.9054166033036},{"$f":"FedRev!BH14","v":-1265.0841445520134},{"$f":"FedRev!BI14","v":-1019.3798124578016},{"$f":"FedRev!BJ14","v":-947.64755440791362},{"$f":"FedRev!BK14","v":-1064.6267430628166},{"$f":"FedRev!BL14","v":-1036.1700944886097},{"$f":"FedRev!BM14","v":-1453.8157071535384},{"$f":"FedRev!BN14","v":-1323.6912078630655},{"$f":"FedRev!BO14","v":-933.44233413711402},{"$f":"FedRev!BP14","v":-1095.6826006052854},{"$f":"FedRev!BQ14","v":-1015.0457352443195},{"$f":"FedRev!BR14","v":-1115.3759701619579},null,{"$f":"FedRev!BT14","v":-918.3112801012436},{"$f":"FedRev!BU14","v":-1290.2468724802329},{"$f":"FedRev!BV14","v":-1261.574725768678},{"$f":"FedRev!BW14","v":-1027.8818750065925},{"$f":"FedRev!BX14","v":-948.09229089126563},{"$f":"FedRev!BY14","v":-1045.6755688505818},{"$f":"FedRev!BZ14","v":-975.22890709119076},{"$f":"FedRev!CA14","v":-1602.4073840991664},{"$f":"FedRev!CB14","v":-1310.9394848722184},{"$f":"FedRev!CC14","v":-915.40677503421432},{"$f":"FedRev!CD14","v":-1140.865090856968},{"$f":"FedRev!CE14","v":-1011.7085244296306},{"$f":"FedRev!CF14","v":-1120.5311707677909},null,{"$f":"FedRev!CH14","v":-929.59685578577376},{"$f":"FedRev!CI14","v":-1293.9132248929971},{"$f":"FedRev!CJ14","v":-1210.7486412696696},{"$f":"FedRev!CK14","v":-1067.1193806838887},{"$f":"FedRev!CL14","v":-956.6194766305141},{"$f":"FedRev!CM14","v":-1058.7387086312117},{"$f":"FedRev!CN14","v":-1026.2722659345177},{"$f":"FedRev!CO14","v":-1523.8172103788045},{"$f":"FedRev!CP14","v":-1255.5845308920109},{"$f":"FedRev!CQ14","v":-978.85378933595575},{"$f":"FedRev!CR14","v":-1173.6678779196784},{"$f":"FedRev!CS14","v":-974.94628926831285},{"$f":"FedRev!CT14","v":-1122.0428109234444},null,{"$f":"FedRev!CV14","v":-977.70689012613161},{"$f":"FedRev!CW14","v":-1293.5280606111669},{"$f":"FedRev!CX14","v":-1194.4539685101581},{"$f":"FedRev!CY14","v":-1079.8720792042557},{"$f":"FedRev!CZ14","v":-950.03395140172995},{"$f":"FedRev!DA14","v":-1004.3245785593843},{"$f":"FedRev!DB14","v":-1053.4937109211462},{"$f":"FedRev!DC14","v":-1638.4349777829314},{"$f":"FedRev!DD14","v":-1244.9863774296475},{"$f":"FedRev!DE14","v":-991.12747816106491},{"$f":"FedRev!DF14","v":-1038.9090298699384},{"$f":"FedRev!DG14","v":-1008.7053520440853},{"$f":"FedRev!DH14","v":-1125.8012651801555},null,{"$f":"FedRev!DJ14","v":-974.22966407479669},{"$f":"FedRev!DK14","v":-1227.3157724410744},{"$f":"FedRev!DL14","v":-1251.8281708729046},{"$f":"FedRev!DM14","v":-1067.8879058213793},{"$f":"FedRev!DN14","v":-966.70065588194404},{"$f":"FedRev!DO14","v":-1024.6245875199422},{"$f":"FedRev!DP14","v":-1027.8982436677463},{"$f":"FedRev!DQ14","v":-1453.807739879594},{"$f":"FedRev!DR14","v":-1331.7825859636932},{"$f":"FedRev!DS14","v":-982.87084701496724},{"$f":"FedRev!DT14","v":-1046.2158053591679},{"$f":"FedRev!DU14","v":-1018.7555101772766},{"$f":"FedRev!DV14","v":-1117.6946446555892},null,{"$f":"FedRev!DX14","v":-967.55406402309632},{"$f":"FedRev!DY14","v":-1272.5198764479637},{"$f":"FedRev!DZ14","v":-1246.370155111731},{"$f":"FedRev!EA14","v":-1025.2518918435328},{"$f":"FedRev!EB14","v":-951.57405300304174},{"$f":"FedRev!EC14","v":-1056.1980784861566},{"$f":"FedRev!ED14","v":-1029.4559824696321},{"$f":"FedRev!EE14","v":-1557.1904760821164},{"$f":"FedRev!EF14","v":-1312.4313030886583},{"$f":"FedRev!EG14","v":-960.02981812228097},{"$f":"FedRev!EH14","v":-1044.454144790416},{"$f":"FedRev!EI14","v":-1008.0310944856776},{"$f":"FedRev!EJ14","v":-1123.2824860540056},null,{"$f":"FedRev!EL14","v":-916.08237976390888},{"$f":"FedRev!EM14","v":-1296.8715117544336},{"$f":"FedRev!EN14","v":-1253.9193290593241},{"$f":"FedRev!EO14","v":-1030.7359775367026},{"$f":"FedRev!EP14","v":-959.54328219661318},{"$f":"FedRev!EQ14","v":-1066.5270365083977},{"$f":"FedRev!ER14","v":-974.5488417073027},{"$f":"FedRev!ES14","v":-1534.7188210354695},{"$f":"FedRev!ET14","v":-1329.8362322993194},{"$f":"FedRev!EU14","v":-932.77131809806599},{"$f":"FedRev!EV14","v":-1104.8098543378455},{"$f":"FedRev!EW14","v":-1008.5269884087817},{"$f":"FedRev!EX14","v":-1116.7428613742336},null,{"$f":"FedRev!EZ14","v":-923.34138946634096},{"$f":"FedRev!FA14","v":-1287.5485177662704},{"$f":"FedRev!FB14","v":-1193.9044825436154},{"$f":"FedRev!FC14","v":-1073.7219819629854},{"$f":"FedRev!FD14","v":-944.09682360738054},{"$f":"FedRev!FE14","v":-1044.0698173564031},{"$f":"FedRev!FF14","v":-977.206916676476},{"$f":"FedRev!FG14","v":-1609.3541059158069},{"$f":"FedRev!FH14","v":-1306.0042899322195},{"$f":"FedRev!FI14","v":-1066.2353129066316},{"$f":"FedRev!FJ14","v":-1091.0833433154423},{"$f":"FedRev!FK14","v":-961.14315989747752},{"$f":"FedRev!FL14","v":-1124.0671110558139},null,{"$f":"FedRev!FN14","v":-963.01947615454696},{"$f":"FedRev!FO14","v":-1296.9781160024165},{"$f":"FedRev!FP14","v":-1203.8590256573043},{"$f":"FedRev!FQ14","v":-1064.5257694221202},{"$f":"FedRev!FR14","v":-943.14067548674859},{"$f":"FedRev!FS14","v":-1008.65643451699},{"$f":"FedRev!FT14","v":-1036.6502248059974},{"$f":"FedRev!FU14","v":-1526.5652929138057},{"$f":"FedRev!FV14","v":-1259.6134415723593},{"$f":"FedRev!FW14","v":-981.10876373506562},{"$f":"FedRev!FX14","v":-1095.6732806313721},{"$f":"FedRev!FY14","v":-966.56738980139176},{"$f":"FedRev!FZ14","v":-1114.5766487463789},null,{"$f":"FedRev!GB14","v":-969.48358912337972},{"$f":"FedRev!GC14","v":-1291.5096966570443},{"$f":"FedRev!GD14","v":-1208.9245125354644},{"$f":"FedRev!GE14","v":-1078.6904812428809},{"$f":"FedRev!GF14","v":-945.35972073462392},{"$f":"FedRev!GG14","v":-999.22475969997299},{"$f":"FedRev!GH14","v":-1025.0670344102846},{"$f":"FedRev!GI14","v":-1604.8097445182018},{"$f":"FedRev!GJ14","v":-1245.230385099253},{"$f":"FedRev!GK14","v":-964.46739082972124},{"$f":"FedRev!GL14","v":-1081.2938724524961},{"$f":"FedRev!GM14","v":-1014.3141021750657},{"$f":"FedRev!GN14","v":-1122.090957259298},null,{"$f":"FedRev!GP14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA14","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HB14","v":{"$error":"#DIV/0!"}}]
[42,"Slice RTP Flat",{"$f":"FedRev!B15","v":-26.320831986712399},{"$f":"FedRev!C15","v":-49.28236653994373},{"$f":"FedRev!D15","v":53.663850540468211},{"$f":"FedRev!E15","v":164.16489778413518},{"$f":"FedRev!F15","v":80.46356912430403},{"$f":"FedRev!G15","v":13.584946261362484},{"$f":"FedRev!H15","v":-402.38567819710687},{"$f":"FedRev!I15","v":442.71297998588557},{"$f":"FedRev!J15","v":851.80440072376803},{"$f":"FedRev!K15","v":67.791971803607851},{"$f":"FedRev!L15","v":-20.631561101662506},{"$f":"FedRev!M15","v":-24.021614703250584},{"$f":"SUMPRODUCT(C48:N48,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":96.103442615116208},null,{"$f":"FedRev!P15","v":-33.026876109767478},{"$f":"FedRev!Q15","v":-8.0191183050080888},{"$f":"FedRev!R15","v":236.15576417361967},{"$f":"FedRev!S15","v":846.19772587971693},{"$f":"FedRev!T15","v":639.20921199530824},{"$f":"FedRev!U15","v":745.52541327959841},{"$f":"FedRev!V15","v":1413.5251282044658},{"$f":"FedRev!W15","v":826.57647126773588},{"$f":"FedRev!X15","v":745.67263593039593},{"$f":"FedRev!Y15","v":1069.5482506098738},{"$f":"FedRev!Z15","v":286.70984503190874},{"$f":"FedRev!AA15","v":118.71261051641268},{"$f":"SUMPRODUCT(Q48:AB48,DB_Inputs!P$14:AA$14)/DB_Inputs!AB$14","v":573.34652700151742},null,{"$f":"FedRev!AD15","v":-1259.2332397885596},{"$f":"FedRev!AE15","v":-1670.0660710060629},{"$f":"FedRev!AF15","v":-1586.0629474760131},{"$f":"FedRev!AG15","v":-1344.036719880628},{"$f":"FedRev!AH15","v":-1198.4126291959399},{"$f":"FedRev!AI15","v":-1278.4838118053751},{"$f":"FedRev!AJ15","v":-1317.6231600725378},{"$f":"FedRev!AK15","v":-2016.7988067296467},{"$f":"FedRev!AL15","v":-1676.4151250922121},{"$f":"FedRev!AM15","v":-1334.8994256314979},{"$f":"FedRev!AN15","v":-1476.0044347597193},{"$f":"FedRev!AO15","v":-1328.4255553770963},{"$f":"FedRev!AP15","v":-1458.2166133573794},null,{"$f":"FedRev!AR15","v":-1261.2782336980017},{"$f":"FedRev!AS15","v":-1660.834438126891},{"$f":"FedRev!AT15","v":-1587.2180425148283},{"$f":"FedRev!AU15","v":-1335.0006817928747},{"$f":"FedRev!AV15","v":-1190.7057972562802},{"$f":"FedRev!AW15","v":-1282.6721677460955},{"$f":"FedRev!AX15","v":-1315.7858054037881},{"$f":"FedRev!AY15","v":-1999.5087847679122},{"$f":"FedRev!AZ15","v":-1672.834080515742},{"$f":"FedRev!BA15","v":-1469.9720096440662},{"$f":"FedRev!BB15","v":-1463.3333913056888},{"$f":"FedRev!BC15","v":-1332.229370502193},{"$f":"FedRev!BD15","v":-1466.2315413053527},null,{"$f":"FedRev!BF15","v":-1255.6462428175896},{"$f":"FedRev!BG15","v":-1669.3798616459444},{"$f":"FedRev!BH15","v":-1593.1376997832624},{"$f":"FedRev!BI15","v":-1326.8908824396146},{"$f":"FedRev!BJ15","v":-1186.5252852377307},{"$f":"FedRev!BK15","v":-1276.6713320132615},{"$f":"FedRev!BL15","v":-1318.7461838603499},{"$f":"FedRev!BM15","v":-2000.0748157966948},{"$f":"FedRev!BN15","v":-1663.7487824693465},{"$f":"FedRev!BO15","v":-1329.1041753797283},{"$f":"FedRev!BP15","v":-1461.1931174903509},{"$f":"FedRev!BQ15","v":-1333.1694334756967},{"$f":"FedRev!BR15","v":-1452.9168901998178},null,{"$f":"FedRev!BT15","v":-1254.5474845519705},{"$f":"FedRev!BU15","v":-1660.3462643179535},{"$f":"FedRev!BV15","v":-1592.5179984546057},{"$f":"FedRev!BW15","v":-1332.789639810333},{"$f":"FedRev!BX15","v":-1188.6818041304434},{"$f":"FedRev!BY15","v":-1279.2273604050754},{"$f":"FedRev!BZ15","v":-1307.3848935138392},{"$f":"FedRev!CA15","v":-1989.3431129696528},{"$f":"FedRev!CB15","v":-1668.9072002477355},{"$f":"FedRev!CC15","v":-1309.7136510659282},{"$f":"FedRev!CD15","v":-1507.5078217444939},{"$f":"FedRev!CE15","v":-1332.8437032861975},{"$f":"FedRev!CF15","v":-1453.7492916438839},null,{"$f":"FedRev!CH15","v":-1270.8317907954374},{"$f":"FedRev!CI15","v":-1662.9090801448338},{"$f":"FedRev!CJ15","v":-1597.9196588568723},{"$f":"FedRev!CK15","v":-1325.2126349341661},{"$f":"FedRev!CL15","v":-1189.3229524216281},{"$f":"FedRev!CM15","v":-1324.0998341303359},{"$f":"FedRev!CN15","v":-1308.5500075302359},{"$f":"FedRev!CO15","v":-1998.188838491666},{"$f":"FedRev!CP15","v":-1662.9949398218421},{"$f":"FedRev!CQ15","v":-1327.6194150363272},{"$f":"FedRev!CR15","v":-1539.2556579019624},{"$f":"FedRev!CS15","v":-1341.5924821862991},{"$f":"FedRev!CT15","v":-1463.55967403604},null,{"$f":"FedRev!CV15","v":-1265.7084300037288},{"$f":"FedRev!CW15","v":-1663.5511699990743},{"$f":"FedRev!CX15","v":-1584.2053731714209},{"$f":"FedRev!CY15","v":-1335.2902009154604},{"$f":"FedRev!CZ15","v":-1191.2042433127895},{"$f":"FedRev!DA15","v":-1290.0510588404832},{"$f":"FedRev!DB15","v":-1334.0087220225007},{"$f":"FedRev!DC15","v":-2025.813235605558},{"$f":"FedRev!DD15","v":-1669.4474685801122},{"$f":"FedRev!DE15","v":-1340.7573939838296},{"$f":"FedRev!DF15","v":-1459.7811283724907},{"$f":"FedRev!DG15","v":-1329.4044321775193},{"$f":"FedRev!DH15","v":-1459.2094425984878},null,{"$f":"FedRev!DJ15","v":-1268.1662226222836},{"$f":"FedRev!DK15","v":-1658.2062699048643},{"$f":"FedRev!DL15","v":-1580.0058291697426},{"$f":"FedRev!DM15","v":-1327.3973342110446},{"$f":"FedRev!DN15","v":-1207.0477409268651},{"$f":"FedRev!DO15","v":-1290.2519710538961},{"$f":"FedRev!DP15","v":-1309.9663149546377},{"$f":"FedRev!DQ15","v":-2000.3029845881981},{"$f":"FedRev!DR15","v":-1670.5792319403547},{"$f":"FedRev!DS15","v":-1332.0081799289444},{"$f":"FedRev!DT15","v":-1466.0183550526056},{"$f":"FedRev!DU15","v":-1336.2945322370106},{"$f":"FedRev!DV15","v":-1455.4869474564525},null,{"$f":"FedRev!DX15","v":-1256.0271604897146},{"$f":"FedRev!DY15","v":-1704.5363477708315},{"$f":"FedRev!DZ15","v":-1577.4010837778801},{"$f":"FedRev!EA15","v":-1331.6572162215671},{"$f":"FedRev!EB15","v":-1193.195710199248},{"$f":"FedRev!EC15","v":-1290.0643996592489},{"$f":"FedRev!ED15","v":-1310.8240421136302},{"$f":"FedRev!EE15","v":-2019.8433545959974},{"$f":"FedRev!EF15","v":-1670.6566807925772},{"$f":"FedRev!EG15","v":-1308.6238678307209},{"$f":"FedRev!EH15","v":-1465.1948614838543},{"$f":"FedRev!EI15","v":-1329.1120611723913},{"$f":"FedRev!EJ15","v":-1456.4213527983425},null,{"$f":"FedRev!EL15","v":-1257.7665104447417},{"$f":"FedRev!EM15","v":-1666.2731993177861},{"$f":"FedRev!EN15","v":-1582.4132434276066},{"$f":"FedRev!EO15","v":-1340.7057925310055},{"$f":"FedRev!EP15","v":-1192.8999043688355},{"$f":"FedRev!EQ15","v":-1279.5828397503215},{"$f":"FedRev!ER15","v":-1308.751992509493},{"$f":"FedRev!ES15","v":-2009.267005931081},{"$f":"FedRev!ET15","v":-1668.9950437529917},{"$f":"FedRev!EU15","v":-1328.689517439323},{"$f":"FedRev!EV15","v":-1470.0069291309355},{"$f":"FedRev!EW15","v":-1326.3578242902993},{"$f":"FedRev!EX15","v":-1453.6692298345195},null,{"$f":"FedRev!EZ15","v":-1259.354821910001},{"$f":"FedRev!FA15","v":-1657.6913782657182},{"$f":"FedRev!FB15","v":-1583.3446896337587},{"$f":"FedRev!FC15","v":-1328.7428045157196},{"$f":"FedRev!FD15","v":-1184.4699849694848},{"$f":"FedRev!FE15","v":-1277.6846467031382},{"$f":"FedRev!FF15","v":-1309.3378916662577},{"$f":"FedRev!FG15","v":-1996.4627826081232},{"$f":"FedRev!FH15","v":-1665.4207076879131},{"$f":"FedRev!FI15","v":-1463.4172765471465},{"$f":"FedRev!FJ15","v":-1457.4485504329687},{"$f":"FedRev!FK15","v":-1330.4124664388805},{"$f":"FedRev!FL15","v":-1461.4438061852061},null,{"$f":"FedRev!FN15","v":-1256.5664659692616},{"$f":"FedRev!FO15","v":-1666.6386468795945},{"$f":"FedRev!FP15","v":-1591.5991219700816},{"$f":"FedRev!FQ15","v":-1323.6583818976524},{"$f":"FedRev!FR15","v":-1183.3693718032043},{"$f":"FedRev!FS15","v":-1274.6065578891339},{"$f":"FedRev!FT15","v":-1318.9820936064143},{"$f":"FedRev!FU15","v":-2001.964908114968},{"$f":"FedRev!FV15","v":-1666.4639775203516},{"$f":"FedRev!FW15","v":-1330.2563526388799},{"$f":"FedRev!FX15","v":-1461.547299628364},{"$f":"FedRev!FY15","v":-1333.0262402125045},{"$f":"FedRev!FZ15","v":-1452.4662398870928},null,{"$f":"FedRev!GB15","v":-1257.1393690922246},{"$f":"FedRev!GC15","v":-1661.9969872996396},{"$f":"FedRev!GD15","v":-1598.1066235743012},{"$f":"FedRev!GE15","v":-1334.1968561039914},{"$f":"FedRev!GF15","v":-1185.3400580126356},{"$f":"FedRev!GG15","v":-1284.5248531183659},{"$f":"FedRev!GH15","v":-1305.0316789801191},{"$f":"FedRev!GI15","v":-1990.7262007484746},{"$f":"FedRev!GJ15","v":-1670.3186342870615},{"$f":"FedRev!GK15","v":-1310.0515297932325},{"$f":"FedRev!GL15","v":-1502.6248385746978},{"$f":"FedRev!GM15","v":-1334.1057531683334},{"$f":"FedRev!GN15","v":-1454.6501908031869},null,{"$f":"FedRev!GP15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA15","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HB15","v":{"$error":"#DIV/0!"}}]
[43,"HLH Sales to COB",{"$f":"FedRev!B57","v":0},{"$f":"FedRev!C57","v":0},{"$f":"FedRev!D57","v":0},{"$f":"FedRev!E57","v":0},{"$f":"FedRev!F57","v":0},{"$f":"FedRev!G57","v":0},{"$f":"FedRev!H57","v":0},{"$f":"FedRev!I57","v":0},{"$f":"FedRev!J57","v":0},{"$f":"FedRev!K57","v":0},{"$f":"FedRev!L57","v":0},{"$f":"FedRev!M57","v":0},{"$f":"FedRev!N57","v":0},null,{"$f":"FedRev!P57","v":0},{"$f":"FedRev!Q57","v":0},{"$f":"FedRev!R57","v":0},{"$f":"FedRev!S57","v":559.6566721598308},{"$f":"FedRev!T57","v":0},{"$f":"FedRev!U57","v":0},{"$f":"FedRev!V57","v":0},{"$f":"FedRev!W57","v":0},{"$f":"FedRev!X57","v":0},{"$f":"FedRev!Y57","v":0},{"$f":"FedRev!Z57","v":0},{"$f":"FedRev!AA57","v":0},{"$f":"FedRev!AB57","v":47.39763347281955},null,{"$f":"FedRev!AD57","v":0},{"$f":"FedRev!AE57","v":0},{"$f":"FedRev!AF57","v":0},{"$f":"FedRev!AG57","v":0},{"$f":"FedRev!AH57","v":0},{"$f":"FedRev!AI57","v":0},{"$f":"FedRev!AJ57","v":0},{"$f":"FedRev!AK57","v":0},{"$f":"FedRev!AL57","v":0},{"$f":"FedRev!AM57","v":0},{"$f":"FedRev!AN57","v":0},{"$f":"FedRev!AO57","v":0},{"$f":"FedRev!AP57","v":0},null,{"$f":"FedRev!AR57","v":0},{"$f":"FedRev!AS57","v":0},{"$f":"FedRev!AT57","v":0},{"$f":"FedRev!AU57","v":0},{"$f":"FedRev!AV57","v":0},{"$f":"FedRev!AW57","v":0},{"$f":"FedRev!AX57","v":0},{"$f":"FedRev!AY57","v":0},{"$f":"FedRev!AZ57","v":0},{"$f":"FedRev!BA57","v":0},{"$f":"FedRev!BB57","v":0},{"$f":"FedRev!BC57","v":0},{"$f":"FedRev!BD57","v":0},null,{"$f":"FedRev!BF57","v":0},{"$f":"FedRev!BG57","v":0},{"$f":"FedRev!BH57","v":0},{"$f":"FedRev!BI57","v":0},{"$f":"FedRev!BJ57","v":0},{"$f":"FedRev!BK57","v":0},{"$f":"FedRev!BL57","v":0},{"$f":"FedRev!BM57","v":0},{"$f":"FedRev!BN57","v":0},{"$f":"FedRev!BO57","v":0},{"$f":"FedRev!BP57","v":0},{"$f":"FedRev!BQ57","v":0},{"$f":"FedRev!BR57","v":0},null,{"$f":"FedRev!BT57","v":0},{"$f":"FedRev!BU57","v":0},{"$f":"FedRev!BV57","v":0},{"$f":"FedRev!BW57","v":0},{"$f":"FedRev!BX57","v":0},{"$f":"FedRev!BY57","v":0},{"$f":"FedRev!BZ57","v":0},{"$f":"FedRev!CA57","v":0},{"$f":"FedRev!CB57","v":0},{"$f":"FedRev!CC57","v":0},{"$f":"FedRev!CD57","v":0},{"$f":"FedRev!CE57","v":0},{"$f":"FedRev!CF57","v":0},null,{"$f":"FedRev!CH57","v":0},{"$f":"FedRev!CI57","v":0},{"$f":"FedRev!CJ57","v":0},{"$f":"FedRev!CK57","v":0},{"$f":"FedRev!CL57","v":0},{"$f":"FedRev!CM57","v":0},{"$f":"FedRev!CN57","v":0},{"$f":"FedRev!CO57","v":0},{"$f":"FedRev!CP57","v":0},{"$f":"FedRev!CQ57","v":0},{"$f":"FedRev!CR57","v":0},{"$f":"FedRev!CS57","v":0},{"$f":"FedRev!CT57","v":0},null,{"$f":"FedRev!CV57","v":0},{"$f":"FedRev!CW57","v":0},{"$f":"FedRev!CX57","v":0},{"$f":"FedRev!CY57","v":0},{"$f":"FedRev!CZ57","v":0},{"$f":"FedRev!DA57","v":0},{"$f":"FedRev!DB57","v":0},{"$f":"FedRev!DC57","v":0},{"$f":"FedRev!DD57","v":0},{"$f":"FedRev!DE57","v":0},{"$f":"FedRev!DF57","v":0},{"$f":"FedRev!DG57","v":0},{"$f":"FedRev!DH57","v":0},null,{"$f":"FedRev!DJ57","v":0},{"$f":"FedRev!DK57","v":0},{"$f":"FedRev!DL57","v":0},{"$f":"FedRev!DM57","v":0},{"$f":"FedRev!DN57","v":0},{"$f":"FedRev!DO57","v":0},{"$f":"FedRev!DP57","v":0},{"$f":"FedRev!DQ57","v":0},{"$f":"FedRev!DR57","v":0},{"$f":"FedRev!DS57","v":0},{"$f":"FedRev!DT57","v":0},{"$f":"FedRev!DU57","v":0},{"$f":"FedRev!DV57","v":0},null,{"$f":"FedRev!DX57","v":0},{"$f":"FedRev!DY57","v":0},{"$f":"FedRev!DZ57","v":0},{"$f":"FedRev!EA57","v":0},{"$f":"FedRev!EB57","v":0},{"$f":"FedRev!EC57","v":0},{"$f":"FedRev!ED57","v":0},{"$f":"FedRev!EE57","v":0},{"$f":"FedRev!EF57","v":0},{"$f":"FedRev!EG57","v":0},{"$f":"FedRev!EH57","v":0},{"$f":"FedRev!EI57","v":0},{"$f":"FedRev!EJ57","v":0},null,{"$f":"FedRev!EL57","v":0},{"$f":"FedRev!EM57","v":0},{"$f":"FedRev!EN57","v":0},{"$f":"FedRev!EO57","v":0},{"$f":"FedRev!EP57","v":0},{"$f":"FedRev!EQ57","v":0},{"$f":"FedRev!ER57","v":0},{"$f":"FedRev!ES57","v":0},{"$f":"FedRev!ET57","v":0},{"$f":"FedRev!EU57","v":0},{"$f":"FedRev!EV57","v":0},{"$f":"FedRev!EW57","v":0},{"$f":"FedRev!EX57","v":0},null,{"$f":"FedRev!EZ57","v":0},{"$f":"FedRev!FA57","v":0},{"$f":"FedRev!FB57","v":0},{"$f":"FedRev!FC57","v":0},{"$f":"FedRev!FD57","v":0},{"$f":"FedRev!FE57","v":0},{"$f":"FedRev!FF57","v":0},{"$f":"FedRev!FG57","v":0},{"$f":"FedRev!FH57","v":0},{"$f":"FedRev!FI57","v":0},{"$f":"FedRev!FJ57","v":0},{"$f":"FedRev!FK57","v":0},{"$f":"FedRev!FL57","v":0},null,{"$f":"FedRev!FN57","v":0},{"$f":"FedRev!FO57","v":0},{"$f":"FedRev!FP57","v":0},{"$f":"FedRev!FQ57","v":0},{"$f":"FedRev!FR57","v":0},{"$f":"FedRev!FS57","v":0},{"$f":"FedRev!FT57","v":0},{"$f":"FedRev!FU57","v":0},{"$f":"FedRev!FV57","v":0},{"$f":"FedRev!FW57","v":0},{"$f":"FedRev!FX57","v":0},{"$f":"FedRev!FY57","v":0},{"$f":"FedRev!FZ57","v":0},null,{"$f":"FedRev!GB57","v":0},{"$f":"FedRev!GC57","v":0},{"$f":"FedRev!GD57","v":0},{"$f":"FedRev!GE57","v":0},{"$f":"FedRev!GF57","v":0},{"$f":"FedRev!GG57","v":0},{"$f":"FedRev!GH57","v":0},{"$f":"FedRev!GI57","v":0},{"$f":"FedRev!GJ57","v":0},{"$f":"FedRev!GK57","v":0},{"$f":"FedRev!GL57","v":0},{"$f":"FedRev!GM57","v":0},{"$f":"FedRev!GN57","v":0},null,{"$f":"FedRev!GP57","v":0},{"$f":"FedRev!GQ57","v":0},{"$f":"FedRev!GR57","v":0},{"$f":"FedRev!GS57","v":0},{"$f":"FedRev!GT57","v":0},{"$f":"FedRev!GU57","v":0},{"$f":"FedRev!GV57","v":0},{"$f":"FedRev!GW57","v":0},{"$f":"FedRev!GX57","v":0},{"$f":"FedRev!GY57","v":0},{"$f":"FedRev!GZ57","v":0},{"$f":"FedRev!HA57","v":0},{"$f":"FedRev!HB57","v":0}]
[44,"LLH Sales to COB",{"$f":"FedRev!B58","v":0},{"$f":"FedRev!C58","v":0},{"$f":"FedRev!D58","v":0},{"$f":"FedRev!E58","v":0},{"$f":"FedRev!F58","v":0},{"$f":"FedRev!G58","v":0},{"$f":"FedRev!H58","v":0},{"$f":"FedRev!I58","v":0},{"$f":"FedRev!J58","v":0},{"$f":"FedRev!K58","v":0},{"$f":"FedRev!L58","v":0},{"$f":"FedRev!M58","v":0},{"$f":"FedRev!N58","v":0},null,{"$f":"FedRev!P58","v":0},{"$f":"FedRev!Q58","v":0},{"$f":"FedRev!R58","v":0},{"$f":"FedRev!S58","v":0},{"$f":"FedRev!T58","v":0},{"$f":"FedRev!U58","v":0},{"$f":"FedRev!V58","v":0},{"$f":"FedRev!W58","v":0},{"$f":"FedRev!X58","v":0},{"$f":"FedRev!Y58","v":0},{"$f":"FedRev!Z58","v":0},{"$f":"FedRev!AA58","v":0},{"$f":"FedRev!AB58","v":0},null,{"$f":"FedRev!AD58","v":0},{"$f":"FedRev!AE58","v":0},{"$f":"FedRev!AF58","v":0},{"$f":"FedRev!AG58","v":0},{"$f":"FedRev!AH58","v":0},{"$f":"FedRev!AI58","v":0},{"$f":"FedRev!AJ58","v":0},{"$f":"FedRev!AK58","v":0},{"$f":"FedRev!AL58","v":0},{"$f":"FedRev!AM58","v":0},{"$f":"FedRev!AN58","v":0},{"$f":"FedRev!AO58","v":0},{"$f":"FedRev!AP58","v":0},null,{"$f":"FedRev!AR58","v":0},{"$f":"FedRev!AS58","v":0},{"$f":"FedRev!AT58","v":0},{"$f":"FedRev!AU58","v":0},{"$f":"FedRev!AV58","v":0},{"$f":"FedRev!AW58","v":0},{"$f":"FedRev!AX58","v":0},{"$f":"FedRev!AY58","v":0},{"$f":"FedRev!AZ58","v":0},{"$f":"FedRev!BA58","v":0},{"$f":"FedRev!BB58","v":0},{"$f":"FedRev!BC58","v":0},{"$f":"FedRev!BD58","v":0},null,{"$f":"FedRev!BF58","v":0},{"$f":"FedRev!BG58","v":0},{"$f":"FedRev!BH58","v":0},{"$f":"FedRev!BI58","v":0},{"$f":"FedRev!BJ58","v":0},{"$f":"FedRev!BK58","v":0},{"$f":"FedRev!BL58","v":0},{"$f":"FedRev!BM58","v":0},{"$f":"FedRev!BN58","v":0},{"$f":"FedRev!BO58","v":0},{"$f":"FedRev!BP58","v":0},{"$f":"FedRev!BQ58","v":0},{"$f":"FedRev!BR58","v":0},null,{"$f":"FedRev!BT58","v":0},{"$f":"FedRev!BU58","v":0},{"$f":"FedRev!BV58","v":0},{"$f":"FedRev!BW58","v":0},{"$f":"FedRev!BX58","v":0},{"$f":"FedRev!BY58","v":0},{"$f":"FedRev!BZ58","v":0},{"$f":"FedRev!CA58","v":0},{"$f":"FedRev!CB58","v":0},{"$f":"FedRev!CC58","v":0},{"$f":"FedRev!CD58","v":0},{"$f":"FedRev!CE58","v":0},{"$f":"FedRev!CF58","v":0},null,{"$f":"FedRev!CH58","v":0},{"$f":"FedRev!CI58","v":0},{"$f":"FedRev!CJ58","v":0},{"$f":"FedRev!CK58","v":0},{"$f":"FedRev!CL58","v":0},{"$f":"FedRev!CM58","v":0},{"$f":"FedRev!CN58","v":0},{"$f":"FedRev!CO58","v":0},{"$f":"FedRev!CP58","v":0},{"$f":"FedRev!CQ58","v":0},{"$f":"FedRev!CR58","v":0},{"$f":"FedRev!CS58","v":0},{"$f":"FedRev!CT58","v":0},null,{"$f":"FedRev!CV58","v":0},{"$f":"FedRev!CW58","v":0},{"$f":"FedRev!CX58","v":0},{"$f":"FedRev!CY58","v":0},{"$f":"FedRev!CZ58","v":0},{"$f":"FedRev!DA58","v":0},{"$f":"FedRev!DB58","v":0},{"$f":"FedRev!DC58","v":0},{"$f":"FedRev!DD58","v":0},{"$f":"FedRev!DE58","v":0},{"$f":"FedRev!DF58","v":0},{"$f":"FedRev!DG58","v":0},{"$f":"FedRev!DH58","v":0},null,{"$f":"FedRev!DJ58","v":0},{"$f":"FedRev!DK58","v":0},{"$f":"FedRev!DL58","v":0},{"$f":"FedRev!DM58","v":0},{"$f":"FedRev!DN58","v":0},{"$f":"FedRev!DO58","v":0},{"$f":"FedRev!DP58","v":0},{"$f":"FedRev!DQ58","v":0},{"$f":"FedRev!DR58","v":0},{"$f":"FedRev!DS58","v":0},{"$f":"FedRev!DT58","v":0},{"$f":"FedRev!DU58","v":0},{"$f":"FedRev!DV58","v":0},null,{"$f":"FedRev!DX58","v":0},{"$f":"FedRev!DY58","v":0},{"$f":"FedRev!DZ58","v":0},{"$f":"FedRev!EA58","v":0},{"$f":"FedRev!EB58","v":0},{"$f":"FedRev!EC58","v":0},{"$f":"FedRev!ED58","v":0},{"$f":"FedRev!EE58","v":0},{"$f":"FedRev!EF58","v":0},{"$f":"FedRev!EG58","v":0},{"$f":"FedRev!EH58","v":0},{"$f":"FedRev!EI58","v":0},{"$f":"FedRev!EJ58","v":0},null,{"$f":"FedRev!EL58","v":0},{"$f":"FedRev!EM58","v":0},{"$f":"FedRev!EN58","v":0},{"$f":"FedRev!EO58","v":0},{"$f":"FedRev!EP58","v":0},{"$f":"FedRev!EQ58","v":0},{"$f":"FedRev!ER58","v":0},{"$f":"FedRev!ES58","v":0},{"$f":"FedRev!ET58","v":0},{"$f":"FedRev!EU58","v":0},{"$f":"FedRev!EV58","v":0},{"$f":"FedRev!EW58","v":0},{"$f":"FedRev!EX58","v":0},null,{"$f":"FedRev!EZ58","v":0},{"$f":"FedRev!FA58","v":0},{"$f":"FedRev!FB58","v":0},{"$f":"FedRev!FC58","v":0},{"$f":"FedRev!FD58","v":0},{"$f":"FedRev!FE58","v":0},{"$f":"FedRev!FF58","v":0},{"$f":"FedRev!FG58","v":0},{"$f":"FedRev!FH58","v":0},{"$f":"FedRev!FI58","v":0},{"$f":"FedRev!FJ58","v":0},{"$f":"FedRev!FK58","v":0},{"$f":"FedRev!FL58","v":0},null,{"$f":"FedRev!FN58","v":0},{"$f":"FedRev!FO58","v":0},{"$f":"FedRev!FP58","v":0},{"$f":"FedRev!FQ58","v":0},{"$f":"FedRev!FR58","v":0},{"$f":"FedRev!FS58","v":0},{"$f":"FedRev!FT58","v":0},{"$f":"FedRev!FU58","v":0},{"$f":"FedRev!FV58","v":0},{"$f":"FedRev!FW58","v":0},{"$f":"FedRev!FX58","v":0},{"$f":"FedRev!FY58","v":0},{"$f":"FedRev!FZ58","v":0},null,{"$f":"FedRev!GB58","v":0},{"$f":"FedRev!GC58","v":0},{"$f":"FedRev!GD58","v":0},{"$f":"FedRev!GE58","v":0},{"$f":"FedRev!GF58","v":0},{"$f":"FedRev!GG58","v":0},{"$f":"FedRev!GH58","v":0},{"$f":"FedRev!GI58","v":0},{"$f":"FedRev!GJ58","v":0},{"$f":"FedRev!GK58","v":0},{"$f":"FedRev!GL58","v":0},{"$f":"FedRev!GM58","v":0},{"$f":"FedRev!GN58","v":0},null,{"$f":"FedRev!GP58","v":0},{"$f":"FedRev!GQ58","v":0},{"$f":"FedRev!GR58","v":0},{"$f":"FedRev!GS58","v":0},{"$f":"FedRev!GT58","v":0},{"$f":"FedRev!GU58","v":0},{"$f":"FedRev!GV58","v":0},{"$f":"FedRev!GW58","v":0},{"$f":"FedRev!GX58","v":0},{"$f":"FedRev!GY58","v":0},{"$f":"FedRev!GZ58","v":0},{"$f":"FedRev!HA58","v":0},{"$f":"FedRev!HB58","v":0}]
[45,"Flat Sales to COB",{"$f":"FedRev!B59","v":0},{"$f":"FedRev!C59","v":0},{"$f":"FedRev!D59","v":0},{"$f":"FedRev!E59","v":0},{"$f":"FedRev!F59","v":0},{"$f":"FedRev!G59","v":0},{"$f":"FedRev!H59","v":0},{"$f":"FedRev!I59","v":0},{"$f":"FedRev!J59","v":0},{"$f":"FedRev!K59","v":0},{"$f":"FedRev!L59","v":0},{"$f":"FedRev!M59","v":0},{"$f":"FedRev!N59","v":0},null,{"$f":"FedRev!P59","v":0},{"$f":"FedRev!Q59","v":0},{"$f":"FedRev!R59","v":0},{"$f":"FedRev!S59","v":312.92631131517425},{"$f":"FedRev!T59","v":0},{"$f":"FedRev!U59","v":0},{"$f":"FedRev!V59","v":0},{"$f":"FedRev!W59","v":0},{"$f":"FedRev!X59","v":0},{"$f":"FedRev!Y59","v":0},{"$f":"FedRev!Z59","v":0},{"$f":"FedRev!AA59","v":0},{"$f":"FedRev!AB59","v":26.577303152795622},null,{"$f":"FedRev!AD59","v":0},{"$f":"FedRev!AE59","v":0},{"$f":"FedRev!AF59","v":0},{"$f":"FedRev!AG59","v":0},{"$f":"FedRev!AH59","v":0},{"$f":"FedRev!AI59","v":0},{"$f":"FedRev!AJ59","v":0},{"$f":"FedRev!AK59","v":0},{"$f":"FedRev!AL59","v":0},{"$f":"FedRev!AM59","v":0},{"$f":"FedRev!AN59","v":0},{"$f":"FedRev!AO59","v":0},{"$f":"FedRev!AP59","v":0},null,{"$f":"FedRev!AR59","v":0},{"$f":"FedRev!AS59","v":0},{"$f":"FedRev!AT59","v":0},{"$f":"FedRev!AU59","v":0},{"$f":"FedRev!AV59","v":0},{"$f":"FedRev!AW59","v":0},{"$f":"FedRev!AX59","v":0},{"$f":"FedRev!AY59","v":0},{"$f":"FedRev!AZ59","v":0},{"$f":"FedRev!BA59","v":0},{"$f":"FedRev!BB59","v":0},{"$f":"FedRev!BC59","v":0},{"$f":"FedRev!BD59","v":0},null,{"$f":"FedRev!BF59","v":0},{"$f":"FedRev!BG59","v":0},{"$f":"FedRev!BH59","v":0},{"$f":"FedRev!BI59","v":0},{"$f":"FedRev!BJ59","v":0},{"$f":"FedRev!BK59","v":0},{"$f":"FedRev!BL59","v":0},{"$f":"FedRev!BM59","v":0},{"$f":"FedRev!BN59","v":0},{"$f":"FedRev!BO59","v":0},{"$f":"FedRev!BP59","v":0},{"$f":"FedRev!BQ59","v":0},{"$f":"FedRev!BR59","v":0},null,{"$f":"FedRev!BT59","v":0},{"$f":"FedRev!BU59","v":0},{"$f":"FedRev!BV59","v":0},{"$f":"FedRev!BW59","v":0},{"$f":"FedRev!BX59","v":0},{"$f":"FedRev!BY59","v":0},{"$f":"FedRev!BZ59","v":0},{"$f":"FedRev!CA59","v":0},{"$f":"FedRev!CB59","v":0},{"$f":"FedRev!CC59","v":0},{"$f":"FedRev!CD59","v":0},{"$f":"FedRev!CE59","v":0},{"$f":"FedRev!CF59","v":0},null,{"$f":"FedRev!CH59","v":0},{"$f":"FedRev!CI59","v":0},{"$f":"FedRev!CJ59","v":0},{"$f":"FedRev!CK59","v":0},{"$f":"FedRev!CL59","v":0},{"$f":"FedRev!CM59","v":0},{"$f":"FedRev!CN59","v":0},{"$f":"FedRev!CO59","v":0},{"$f":"FedRev!CP59","v":0},{"$f":"FedRev!CQ59","v":0},{"$f":"FedRev!CR59","v":0},{"$f":"FedRev!CS59","v":0},{"$f":"FedRev!CT59","v":0},null,{"$f":"FedRev!CV59","v":0},{"$f":"FedRev!CW59","v":0},{"$f":"FedRev!CX59","v":0},{"$f":"FedRev!CY59","v":0},{"$f":"FedRev!CZ59","v":0},{"$f":"FedRev!DA59","v":0},{"$f":"FedRev!DB59","v":0},{"$f":"FedRev!DC59","v":0},{"$f":"FedRev!DD59","v":0},{"$f":"FedRev!DE59","v":0},{"$f":"FedRev!DF59","v":0},{"$f":"FedRev!DG59","v":0},{"$f":"FedRev!DH59","v":0},null,{"$f":"FedRev!DJ59","v":0},{"$f":"FedRev!DK59","v":0},{"$f":"FedRev!DL59","v":0},{"$f":"FedRev!DM59","v":0},{"$f":"FedRev!DN59","v":0},{"$f":"FedRev!DO59","v":0},{"$f":"FedRev!DP59","v":0},{"$f":"FedRev!DQ59","v":0},{"$f":"FedRev!DR59","v":0},{"$f":"FedRev!DS59","v":0},{"$f":"FedRev!DT59","v":0},{"$f":"FedRev!DU59","v":0},{"$f":"FedRev!DV59","v":0},null,{"$f":"FedRev!DX59","v":0},{"$f":"FedRev!DY59","v":0},{"$f":"FedRev!DZ59","v":0},{"$f":"FedRev!EA59","v":0},{"$f":"FedRev!EB59","v":0},{"$f":"FedRev!EC59","v":0},{"$f":"FedRev!ED59","v":0},{"$f":"FedRev!EE59","v":0},{"$f":"FedRev!EF59","v":0},{"$f":"FedRev!EG59","v":0},{"$f":"FedRev!EH59","v":0},{"$f":"FedRev!EI59","v":0},{"$f":"FedRev!EJ59","v":0},null,{"$f":"FedRev!EL59","v":0},{"$f":"FedRev!EM59","v":0},{"$f":"FedRev!EN59","v":0},{"$f":"FedRev!EO59","v":0},{"$f":"FedRev!EP59","v":0},{"$f":"FedRev!EQ59","v":0},{"$f":"FedRev!ER59","v":0},{"$f":"FedRev!ES59","v":0},{"$f":"FedRev!ET59","v":0},{"$f":"FedRev!EU59","v":0},{"$f":"FedRev!EV59","v":0},{"$f":"FedRev!EW59","v":0},{"$f":"FedRev!EX59","v":0},null,{"$f":"FedRev!EZ59","v":0},{"$f":"FedRev!FA59","v":0},{"$f":"FedRev!FB59","v":0},{"$f":"FedRev!FC59","v":0},{"$f":"FedRev!FD59","v":0},{"$f":"FedRev!FE59","v":0},{"$f":"FedRev!FF59","v":0},{"$f":"FedRev!FG59","v":0},{"$f":"FedRev!FH59","v":0},{"$f":"FedRev!FI59","v":0},{"$f":"FedRev!FJ59","v":0},{"$f":"FedRev!FK59","v":0},{"$f":"FedRev!FL59","v":0},null,{"$f":"FedRev!FN59","v":0},{"$f":"FedRev!FO59","v":0},{"$f":"FedRev!FP59","v":0},{"$f":"FedRev!FQ59","v":0},{"$f":"FedRev!FR59","v":0},{"$f":"FedRev!FS59","v":0},{"$f":"FedRev!FT59","v":0},{"$f":"FedRev!FU59","v":0},{"$f":"FedRev!FV59","v":0},{"$f":"FedRev!FW59","v":0},{"$f":"FedRev!FX59","v":0},{"$f":"FedRev!FY59","v":0},{"$f":"FedRev!FZ59","v":0},null,{"$f":"FedRev!GB59","v":0},{"$f":"FedRev!GC59","v":0},{"$f":"FedRev!GD59","v":0},{"$f":"FedRev!GE59","v":0},{"$f":"FedRev!GF59","v":0},{"$f":"FedRev!GG59","v":0},{"$f":"FedRev!GH59","v":0},{"$f":"FedRev!GI59","v":0},{"$f":"FedRev!GJ59","v":0},{"$f":"FedRev!GK59","v":0},{"$f":"FedRev!GL59","v":0},{"$f":"FedRev!GM59","v":0},{"$f":"FedRev!GN59","v":0},null,{"$f":"FedRev!GP59","v":0},{"$f":"FedRev!GQ59","v":0},{"$f":"FedRev!GR59","v":0},{"$f":"FedRev!GS59","v":0},{"$f":"FedRev!GT59","v":0},{"$f":"FedRev!GU59","v":0},{"$f":"FedRev!GV59","v":0},{"$f":"FedRev!GW59","v":0},{"$f":"FedRev!GX59","v":0},{"$f":"FedRev!GY59","v":0},{"$f":"FedRev!GZ59","v":0},{"$f":"FedRev!HA59","v":0},{"$f":"FedRev!HB59","v":0}]
[46,"HLH Sales to NOB",{"$f":"FedRev!B65","v":44.995398100858893},{"$f":"FedRev!C65","v":86.142110315168864},{"$f":"FedRev!D65","v":0},{"$f":"FedRev!E65","v":0},{"$f":"FedRev!F65","v":0},{"$f":"FedRev!G65","v":0},{"$f":"FedRev!H65","v":0},{"$f":"FedRev!I65","v":48.509055190945269},{"$f":"FedRev!J65","v":84.093675696331516},{"$f":"FedRev!K65","v":76.141731593919843},{"$f":"FedRev!L65","v":64.969022194050851},{"$f":"FedRev!M65","v":77.350300095836573},{"$f":"FedRev!N65","v":40.147771905092142},null,{"$f":"FedRev!P65","v":39.679577371348508},{"$f":"FedRev!Q65","v":86.452072996530475},{"$f":"FedRev!R65","v":70.880822223165765},{"$f":"FedRev!S65","v":0},{"$f":"FedRev!T65","v":87.115251813616069},{"$f":"FedRev!U65","v":244.93245189974766},{"$f":"FedRev!V65","v":77.561943101586763},{"$f":"FedRev!W65","v":91.08651676533384},{"$f":"FedRev!X65","v":287.64163189052795},{"$f":"FedRev!Y65","v":81.431214895307647},{"$f":"FedRev!Z65","v":257.15120493255046},{"$f":"FedRev!AA65","v":153.18649007666926},{"$f":"FedRev!AB65","v":123.05000455550194},null,{"$f":"FedRev!AD65","v":0},{"$f":"FedRev!AE65","v":0},{"$f":"FedRev!AF65","v":0},{"$f":"FedRev!AG65","v":0},{"$f":"FedRev!AH65","v":0},{"$f":"FedRev!AI65","v":0},{"$f":"FedRev!AJ65","v":0},{"$f":"FedRev!AK65","v":0},{"$f":"FedRev!AL65","v":0},{"$f":"FedRev!AM65","v":0},{"$f":"FedRev!AN65","v":0},{"$f":"FedRev!AO65","v":0},{"$f":"FedRev!AP65","v":0},null,{"$f":"FedRev!AR65","v":0},{"$f":"FedRev!AS65","v":0},{"$f":"FedRev!AT65","v":0},{"$f":"FedRev!AU65","v":0},{"$f":"FedRev!AV65","v":0},{"$f":"FedRev!AW65","v":0},{"$f":"FedRev!AX65","v":0},{"$f":"FedRev!AY65","v":0},{"$f":"FedRev!AZ65","v":0},{"$f":"FedRev!BA65","v":0},{"$f":"FedRev!BB65","v":0},{"$f":"FedRev!BC65","v":0},{"$f":"FedRev!BD65","v":0},null,{"$f":"FedRev!BF65","v":0},{"$f":"FedRev!BG65","v":0},{"$f":"FedRev!BH65","v":0},{"$f":"FedRev!BI65","v":0},{"$f":"FedRev!BJ65","v":0},{"$f":"FedRev!BK65","v":0},{"$f":"FedRev!BL65","v":0},{"$f":"FedRev!BM65","v":0},{"$f":"FedRev!BN65","v":0},{"$f":"FedRev!BO65","v":0},{"$f":"FedRev!BP65","v":0},{"$f":"FedRev!BQ65","v":0},{"$f":"FedRev!BR65","v":0},null,{"$f":"FedRev!BT65","v":0},{"$f":"FedRev!BU65","v":0},{"$f":"FedRev!BV65","v":0},{"$f":"FedRev!BW65","v":0},{"$f":"FedRev!BX65","v":0},{"$f":"FedRev!BY65","v":0},{"$f":"FedRev!BZ65","v":0},{"$f":"FedRev!CA65","v":0},{"$f":"FedRev!CB65","v":0},{"$f":"FedRev!CC65","v":0},{"$f":"FedRev!CD65","v":0},{"$f":"FedRev!CE65","v":0},{"$f":"FedRev!CF65","v":0},null,{"$f":"FedRev!CH65","v":0},{"$f":"FedRev!CI65","v":0},{"$f":"FedRev!CJ65","v":0},{"$f":"FedRev!CK65","v":0},{"$f":"FedRev!CL65","v":0},{"$f":"FedRev!CM65","v":0},{"$f":"FedRev!CN65","v":0},{"$f":"FedRev!CO65","v":0},{"$f":"FedRev!CP65","v":0},{"$f":"FedRev!CQ65","v":0},{"$f":"FedRev!CR65","v":0},{"$f":"FedRev!CS65","v":0},{"$f":"FedRev!CT65","v":0},null,{"$f":"FedRev!CV65","v":0},{"$f":"FedRev!CW65","v":0},{"$f":"FedRev!CX65","v":0},{"$f":"FedRev!CY65","v":0},{"$f":"FedRev!CZ65","v":0},{"$f":"FedRev!DA65","v":0},{"$f":"FedRev!DB65","v":0},{"$f":"FedRev!DC65","v":0},{"$f":"FedRev!DD65","v":0},{"$f":"FedRev!DE65","v":0},{"$f":"FedRev!DF65","v":0},{"$f":"FedRev!DG65","v":0},{"$f":"FedRev!DH65","v":0},null,{"$f":"FedRev!DJ65","v":0},{"$f":"FedRev!DK65","v":0},{"$f":"FedRev!DL65","v":0},{"$f":"FedRev!DM65","v":0},{"$f":"FedRev!DN65","v":0},{"$f":"FedRev!DO65","v":0},{"$f":"FedRev!DP65","v":0},{"$f":"FedRev!DQ65","v":0},{"$f":"FedRev!DR65","v":0},{"$f":"FedRev!DS65","v":0},{"$f":"FedRev!DT65","v":0},{"$f":"FedRev!DU65","v":0},{"$f":"FedRev!DV65","v":0},null,{"$f":"FedRev!DX65","v":0},{"$f":"FedRev!DY65","v":0},{"$f":"FedRev!DZ65","v":0},{"$f":"FedRev!EA65","v":0},{"$f":"FedRev!EB65","v":0},{"$f":"FedRev!EC65","v":0},{"$f":"FedRev!ED65","v":0},{"$f":"FedRev!EE65","v":0},{"$f":"FedRev!EF65","v":0},{"$f":"FedRev!EG65","v":0},{"$f":"FedRev!EH65","v":0},{"$f":"FedRev!EI65","v":0},{"$f":"FedRev!EJ65","v":0},null,{"$f":"FedRev!EL65","v":0},{"$f":"FedRev!EM65","v":0},{"$f":"FedRev!EN65","v":0},{"$f":"FedRev!EO65","v":0},{"$f":"FedRev!EP65","v":0},{"$f":"FedRev!EQ65","v":0},{"$f":"FedRev!ER65","v":0},{"$f":"FedRev!ES65","v":0},{"$f":"FedRev!ET65","v":0},{"$f":"FedRev!EU65","v":0},{"$f":"FedRev!EV65","v":0},{"$f":"FedRev!EW65","v":0},{"$f":"FedRev!EX65","v":0},null,{"$f":"FedRev!EZ65","v":0},{"$f":"FedRev!FA65","v":0},{"$f":"FedRev!FB65","v":0},{"$f":"FedRev!FC65","v":0},{"$f":"FedRev!FD65","v":0},{"$f":"FedRev!FE65","v":0},{"$f":"FedRev!FF65","v":0},{"$f":"FedRev!FG65","v":0},{"$f":"FedRev!FH65","v":0},{"$f":"FedRev!FI65","v":0},{"$f":"FedRev!FJ65","v":0},{"$f":"FedRev!FK65","v":0},{"$f":"FedRev!FL65","v":0},null,{"$f":"FedRev!FN65","v":0},{"$f":"FedRev!FO65","v":0},{"$f":"FedRev!FP65","v":0},{"$f":"FedRev!FQ65","v":0},{"$f":"FedRev!FR65","v":0},{"$f":"FedRev!FS65","v":0},{"$f":"FedRev!FT65","v":0},{"$f":"FedRev!FU65","v":0},{"$f":"FedRev!FV65","v":0},{"$f":"FedRev!FW65","v":0},{"$f":"FedRev!FX65","v":0},{"$f":"FedRev!FY65","v":0},{"$f":"FedRev!FZ65","v":0},null,{"$f":"FedRev!GB65","v":0},{"$f":"FedRev!GC65","v":0},{"$f":"FedRev!GD65","v":0},{"$f":"FedRev!GE65","v":0},{"$f":"FedRev!GF65","v":0},{"$f":"FedRev!GG65","v":0},{"$f":"FedRev!GH65","v":0},{"$f":"FedRev!GI65","v":0},{"$f":"FedRev!GJ65","v":0},{"$f":"FedRev!GK65","v":0},{"$f":"FedRev!GL65","v":0},{"$f":"FedRev!GM65","v":0},{"$f":"FedRev!GN65","v":0},null,{"$f":"FedRev!GP65","v":0},{"$f":"FedRev!GQ65","v":0},{"$f":"FedRev!GR65","v":0},{"$f":"FedRev!GS65","v":0},{"$f":"FedRev!GT65","v":0},{"$f":"FedRev!GU65","v":0},{"$f":"FedRev!GV65","v":0},{"$f":"FedRev!GW65","v":0},{"$f":"FedRev!GX65","v":0},{"$f":"FedRev!GY65","v":0},{"$f":"FedRev!GZ65","v":0},{"$f":"FedRev!HA65","v":0},{"$f":"FedRev!HB65","v":0}]
[47,"LLH Sales to NOB",{"$f":"FedRev!B66","v":0},{"$f":"FedRev!C66","v":0},{"$f":"FedRev!D66","v":0},{"$f":"FedRev!E66","v":0},{"$f":"FedRev!F66","v":0},{"$f":"FedRev!G66","v":0},{"$f":"FedRev!H66","v":0},{"$f":"FedRev!I66","v":47.527241392905665},{"$f":"FedRev!J66","v":89.000785495923907},{"$f":"FedRev!K66","v":0},{"$f":"FedRev!L66","v":0},{"$f":"FedRev!M66","v":0},{"$f":"FedRev!N66","v":11.036535705909401},null,{"$f":"FedRev!P66","v":0},{"$f":"FedRev!Q66","v":0},{"$f":"FedRev!R66","v":0},{"$f":"FedRev!S66","v":0},{"$f":"FedRev!T66","v":87.32338700383346},{"$f":"FedRev!U66","v":255.37230687111801},{"$f":"FedRev!V66","v":80.86789717585404},{"$f":"FedRev!W66","v":91.497514618109477},{"$f":"FedRev!X66","v":288.93951984666148},{"$f":"FedRev!Y66","v":85.053088454726321},{"$f":"FedRev!Z66","v":268.58870038334629},{"$f":"FedRev!AA66","v":0},{"$f":"FedRev!AB66","v":95.480415598712341},null,{"$f":"FedRev!AD66","v":0},{"$f":"FedRev!AE66","v":0},{"$f":"FedRev!AF66","v":0},{"$f":"FedRev!AG66","v":0},{"$f":"FedRev!AH66","v":0},{"$f":"FedRev!AI66","v":0},{"$f":"FedRev!AJ66","v":0},{"$f":"FedRev!AK66","v":0},{"$f":"FedRev!AL66","v":0},{"$f":"FedRev!AM66","v":0},{"$f":"FedRev!AN66","v":0},{"$f":"FedRev!AO66","v":0},{"$f":"FedRev!AP66","v":0},null,{"$f":"FedRev!AR66","v":0},{"$f":"FedRev!AS66","v":0},{"$f":"FedRev!AT66","v":0},{"$f":"FedRev!AU66","v":0},{"$f":"FedRev!AV66","v":0},{"$f":"FedRev!AW66","v":0},{"$f":"FedRev!AX66","v":0},{"$f":"FedRev!AY66","v":0},{"$f":"FedRev!AZ66","v":0},{"$f":"FedRev!BA66","v":0},{"$f":"FedRev!BB66","v":0},{"$f":"FedRev!BC66","v":0},{"$f":"FedRev!BD66","v":0},null,{"$f":"FedRev!BF66","v":0},{"$f":"FedRev!BG66","v":0},{"$f":"FedRev!BH66","v":0},{"$f":"FedRev!BI66","v":0},{"$f":"FedRev!BJ66","v":0},{"$f":"FedRev!BK66","v":0},{"$f":"FedRev!BL66","v":0},{"$f":"FedRev!BM66","v":0},{"$f":"FedRev!BN66","v":0},{"$f":"FedRev!BO66","v":0},{"$f":"FedRev!BP66","v":0},{"$f":"FedRev!BQ66","v":0},{"$f":"FedRev!BR66","v":0},null,{"$f":"FedRev!BT66","v":0},{"$f":"FedRev!BU66","v":0},{"$f":"FedRev!BV66","v":0},{"$f":"FedRev!BW66","v":0},{"$f":"FedRev!BX66","v":0},{"$f":"FedRev!BY66","v":0},{"$f":"FedRev!BZ66","v":0},{"$f":"FedRev!CA66","v":0},{"$f":"FedRev!CB66","v":0},{"$f":"FedRev!CC66","v":0},{"$f":"FedRev!CD66","v":0},{"$f":"FedRev!CE66","v":0},{"$f":"FedRev!CF66","v":0},null,{"$f":"FedRev!CH66","v":0},{"$f":"FedRev!CI66","v":0},{"$f":"FedRev!CJ66","v":0},{"$f":"FedRev!CK66","v":0},{"$f":"FedRev!CL66","v":0},{"$f":"FedRev!CM66","v":0},{"$f":"FedRev!CN66","v":0},{"$f":"FedRev!CO66","v":0},{"$f":"FedRev!CP66","v":0},{"$f":"FedRev!CQ66","v":0},{"$f":"FedRev!CR66","v":0},{"$f":"FedRev!CS66","v":0},{"$f":"FedRev!CT66","v":0},null,{"$f":"FedRev!CV66","v":0},{"$f":"FedRev!CW66","v":0},{"$f":"FedRev!CX66","v":0},{"$f":"FedRev!CY66","v":0},{"$f":"FedRev!CZ66","v":0},{"$f":"FedRev!DA66","v":0},{"$f":"FedRev!DB66","v":0},{"$f":"FedRev!DC66","v":0},{"$f":"FedRev!DD66","v":0},{"$f":"FedRev!DE66","v":0},{"$f":"FedRev!DF66","v":0},{"$f":"FedRev!DG66","v":0},{"$f":"FedRev!DH66","v":0},null,{"$f":"FedRev!DJ66","v":0},{"$f":"FedRev!DK66","v":0},{"$f":"FedRev!DL66","v":0},{"$f":"FedRev!DM66","v":0},{"$f":"FedRev!DN66","v":0},{"$f":"FedRev!DO66","v":0},{"$f":"FedRev!DP66","v":0},{"$f":"FedRev!DQ66","v":0},{"$f":"FedRev!DR66","v":0},{"$f":"FedRev!DS66","v":0},{"$f":"FedRev!DT66","v":0},{"$f":"FedRev!DU66","v":0},{"$f":"FedRev!DV66","v":0},null,{"$f":"FedRev!DX66","v":0},{"$f":"FedRev!DY66","v":0},{"$f":"FedRev!DZ66","v":0},{"$f":"FedRev!EA66","v":0},{"$f":"FedRev!EB66","v":0},{"$f":"FedRev!EC66","v":0},{"$f":"FedRev!ED66","v":0},{"$f":"FedRev!EE66","v":0},{"$f":"FedRev!EF66","v":0},{"$f":"FedRev!EG66","v":0},{"$f":"FedRev!EH66","v":0},{"$f":"FedRev!EI66","v":0},{"$f":"FedRev!EJ66","v":0},null,{"$f":"FedRev!EL66","v":0},{"$f":"FedRev!EM66","v":0},{"$f":"FedRev!EN66","v":0},{"$f":"FedRev!EO66","v":0},{"$f":"FedRev!EP66","v":0},{"$f":"FedRev!EQ66","v":0},{"$f":"FedRev!ER66","v":0},{"$f":"FedRev!ES66","v":0},{"$f":"FedRev!ET66","v":0},{"$f":"FedRev!EU66","v":0},{"$f":"FedRev!EV66","v":0},{"$f":"FedRev!EW66","v":0},{"$f":"FedRev!EX66","v":0},null,{"$f":"FedRev!EZ66","v":0},{"$f":"FedRev!FA66","v":0},{"$f":"FedRev!FB66","v":0},{"$f":"FedRev!FC66","v":0},{"$f":"FedRev!FD66","v":0},{"$f":"FedRev!FE66","v":0},{"$f":"FedRev!FF66","v":0},{"$f":"FedRev!FG66","v":0},{"$f":"FedRev!FH66","v":0},{"$f":"FedRev!FI66","v":0},{"$f":"FedRev!FJ66","v":0},{"$f":"FedRev!FK66","v":0},{"$f":"FedRev!FL66","v":0},null,{"$f":"FedRev!FN66","v":0},{"$f":"FedRev!FO66","v":0},{"$f":"FedRev!FP66","v":0},{"$f":"FedRev!FQ66","v":0},{"$f":"FedRev!FR66","v":0},{"$f":"FedRev!FS66","v":0},{"$f":"FedRev!FT66","v":0},{"$f":"FedRev!FU66","v":0},{"$f":"FedRev!FV66","v":0},{"$f":"FedRev!FW66","v":0},{"$f":"FedRev!FX66","v":0},{"$f":"FedRev!FY66","v":0},{"$f":"FedRev!FZ66","v":0},null,{"$f":"FedRev!GB66","v":0},{"$f":"FedRev!GC66","v":0},{"$f":"FedRev!GD66","v":0},{"$f":"FedRev!GE66","v":0},{"$f":"FedRev!GF66","v":0},{"$f":"FedRev!GG66","v":0},{"$f":"FedRev!GH66","v":0},{"$f":"FedRev!GI66","v":0},{"$f":"FedRev!GJ66","v":0},{"$f":"FedRev!GK66","v":0},{"$f":"FedRev!GL66","v":0},{"$f":"FedRev!GM66","v":0},{"$f":"FedRev!GN66","v":0},null,{"$f":"FedRev!GP66","v":0},{"$f":"FedRev!GQ66","v":0},{"$f":"FedRev!GR66","v":0},{"$f":"FedRev!GS66","v":0},{"$f":"FedRev!GT66","v":0},{"$f":"FedRev!GU66","v":0},{"$f":"FedRev!GV66","v":0},{"$f":"FedRev!GW66","v":0},{"$f":"FedRev!GX66","v":0},{"$f":"FedRev!GY66","v":0},{"$f":"FedRev!GZ66","v":0},{"$f":"FedRev!HA66","v":0},{"$f":"FedRev!HB66","v":0}]
[48,"Flat Sales to NOB",{"$f":"FedRev!B67","v":25.158717217684543},{"$f":"FedRev!C67","v":47.790352463339175},{"$f":"FedRev!D67","v":0},{"$f":"FedRev!E67","v":0},{"$f":"FedRev!F67","v":0},{"$f":"FedRev!G67","v":0},{"$f":"FedRev!H67","v":0},{"$f":"FedRev!I67","v":48.076212548798772},{"$f":"FedRev!J67","v":86.165566500603873},{"$f":"FedRev!K67","v":40.936414835440772},{"$f":"FedRev!L67","v":37.723948370739208},{"$f":"FedRev!M67","v":41.253493384446173},{"$f":"FedRev!N67","v":27.306925252849894},null,{"$f":"FedRev!P67","v":23.039754602718485},{"$f":"FedRev!Q67","v":47.96231511596698},{"$f":"FedRev!R67","v":38.107968937185895},{"$f":"FedRev!S67","v":0},{"$f":"FedRev!T67","v":87.204452609423527},{"$f":"FedRev!U67","v":249.52711216305602},{"$f":"FedRev!V67","v":78.957790377388505},{"$f":"FedRev!W67","v":91.267709367095136},{"$f":"FedRev!X67","v":288.21847098214283},{"$f":"FedRev!Y67","v":83.027954851610502},{"$f":"FedRev!Z67","v":261.94757399256162},{"$f":"FedRev!AA67","v":81.699461374223603},{"$f":"FedRev!AB67","v":110.93952757996239},null,{"$f":"FedRev!AD67","v":0},{"$f":"FedRev!AE67","v":0},{"$f":"FedRev!AF67","v":0},{"$f":"FedRev!AG67","v":0},{"$f":"FedRev!AH67","v":0},{"$f":"FedRev!AI67","v":0},{"$f":"FedRev!AJ67","v":0},{"$f":"FedRev!AK67","v":0},{"$f":"FedRev!AL67","v":0},{"$f":"FedRev!AM67","v":0},{"$f":"FedRev!AN67","v":0},{"$f":"FedRev!AO67","v":0},{"$f":"FedRev!AP67","v":0},null,{"$f":"FedRev!AR67","v":0},{"$f":"FedRev!AS67","v":0},{"$f":"FedRev!AT67","v":0},{"$f":"FedRev!AU67","v":0},{"$f":"FedRev!AV67","v":0},{"$f":"FedRev!AW67","v":0},{"$f":"FedRev!AX67","v":0},{"$f":"FedRev!AY67","v":0},{"$f":"FedRev!AZ67","v":0},{"$f":"FedRev!BA67","v":0},{"$f":"FedRev!BB67","v":0},{"$f":"FedRev!BC67","v":0},{"$f":"FedRev!BD67","v":0},null,{"$f":"FedRev!BF67","v":0},{"$f":"FedRev!BG67","v":0},{"$f":"FedRev!BH67","v":0},{"$f":"FedRev!BI67","v":0},{"$f":"FedRev!BJ67","v":0},{"$f":"FedRev!BK67","v":0},{"$f":"FedRev!BL67","v":0},{"$f":"FedRev!BM67","v":0},{"$f":"FedRev!BN67","v":0},{"$f":"FedRev!BO67","v":0},{"$f":"FedRev!BP67","v":0},{"$f":"FedRev!BQ67","v":0},{"$f":"FedRev!BR67","v":0},null,{"$f":"FedRev!BT67","v":0},{"$f":"FedRev!BU67","v":0},{"$f":"FedRev!BV67","v":0},{"$f":"FedRev!BW67","v":0},{"$f":"FedRev!BX67","v":0},{"$f":"FedRev!BY67","v":0},{"$f":"FedRev!BZ67","v":0},{"$f":"FedRev!CA67","v":0},{"$f":"FedRev!CB67","v":0},{"$f":"FedRev!CC67","v":0},{"$f":"FedRev!CD67","v":0},{"$f":"FedRev!CE67","v":0},{"$f":"FedRev!CF67","v":0},null,{"$f":"FedRev!CH67","v":0},{"$f":"FedRev!CI67","v":0},{"$f":"FedRev!CJ67","v":0},{"$f":"FedRev!CK67","v":0},{"$f":"FedRev!CL67","v":0},{"$f":"FedRev!CM67","v":0},{"$f":"FedRev!CN67","v":0},{"$f":"FedRev!CO67","v":0},{"$f":"FedRev!CP67","v":0},{"$f":"FedRev!CQ67","v":0},{"$f":"FedRev!CR67","v":0},{"$f":"FedRev!CS67","v":0},{"$f":"FedRev!CT67","v":0},null,{"$f":"FedRev!CV67","v":0},{"$f":"FedRev!CW67","v":0},{"$f":"FedRev!CX67","v":0},{"$f":"FedRev!CY67","v":0},{"$f":"FedRev!CZ67","v":0},{"$f":"FedRev!DA67","v":0},{"$f":"FedRev!DB67","v":0},{"$f":"FedRev!DC67","v":0},{"$f":"FedRev!DD67","v":0},{"$f":"FedRev!DE67","v":0},{"$f":"FedRev!DF67","v":0},{"$f":"FedRev!DG67","v":0},{"$f":"FedRev!DH67","v":0},null,{"$f":"FedRev!DJ67","v":0},{"$f":"FedRev!DK67","v":0},{"$f":"FedRev!DL67","v":0},{"$f":"FedRev!DM67","v":0},{"$f":"FedRev!DN67","v":0},{"$f":"FedRev!DO67","v":0},{"$f":"FedRev!DP67","v":0},{"$f":"FedRev!DQ67","v":0},{"$f":"FedRev!DR67","v":0},{"$f":"FedRev!DS67","v":0},{"$f":"FedRev!DT67","v":0},{"$f":"FedRev!DU67","v":0},{"$f":"FedRev!DV67","v":0},null,{"$f":"FedRev!DX67","v":0},{"$f":"FedRev!DY67","v":0},{"$f":"FedRev!DZ67","v":0},{"$f":"FedRev!EA67","v":0},{"$f":"FedRev!EB67","v":0},{"$f":"FedRev!EC67","v":0},{"$f":"FedRev!ED67","v":0},{"$f":"FedRev!EE67","v":0},{"$f":"FedRev!EF67","v":0},{"$f":"FedRev!EG67","v":0},{"$f":"FedRev!EH67","v":0},{"$f":"FedRev!EI67","v":0},{"$f":"FedRev!EJ67","v":0},null,{"$f":"FedRev!EL67","v":0},{"$f":"FedRev!EM67","v":0},{"$f":"FedRev!EN67","v":0},{"$f":"FedRev!EO67","v":0},{"$f":"FedRev!EP67","v":0},{"$f":"FedRev!EQ67","v":0},{"$f":"FedRev!ER67","v":0},{"$f":"FedRev!ES67","v":0},{"$f":"FedRev!ET67","v":0},{"$f":"FedRev!EU67","v":0},{"$f":"FedRev!EV67","v":0},{"$f":"FedRev!EW67","v":0},{"$f":"FedRev!EX67","v":0},null,{"$f":"FedRev!EZ67","v":0},{"$f":"FedRev!FA67","v":0},{"$f":"FedRev!FB67","v":0},{"$f":"FedRev!FC67","v":0},{"$f":"FedRev!FD67","v":0},{"$f":"FedRev!FE67","v":0},{"$f":"FedRev!FF67","v":0},{"$f":"FedRev!FG67","v":0},{"$f":"FedRev!FH67","v":0},{"$f":"FedRev!FI67","v":0},{"$f":"FedRev!FJ67","v":0},{"$f":"FedRev!FK67","v":0},{"$f":"FedRev!FL67","v":0},null,{"$f":"FedRev!FN67","v":0},{"$f":"FedRev!FO67","v":0},{"$f":"FedRev!FP67","v":0},{"$f":"FedRev!FQ67","v":0},{"$f":"FedRev!FR67","v":0},{"$f":"FedRev!FS67","v":0},{"$f":"FedRev!FT67","v":0},{"$f":"FedRev!FU67","v":0},{"$f":"FedRev!FV67","v":0},{"$f":"FedRev!FW67","v":0},{"$f":"FedRev!FX67","v":0},{"$f":"FedRev!FY67","v":0},{"$f":"FedRev!FZ67","v":0},null,{"$f":"FedRev!GB67","v":0},{"$f":"FedRev!GC67","v":0},{"$f":"FedRev!GD67","v":0},{"$f":"FedRev!GE67","v":0},{"$f":"FedRev!GF67","v":0},{"$f":"FedRev!GG67","v":0},{"$f":"FedRev!GH67","v":0},{"$f":"FedRev!GI67","v":0},{"$f":"FedRev!GJ67","v":0},{"$f":"FedRev!GK67","v":0},{"$f":"FedRev!GL67","v":0},{"$f":"FedRev!GM67","v":0},{"$f":"FedRev!GN67","v":0},null,{"$f":"FedRev!GP67","v":0},{"$f":"FedRev!GQ67","v":0},{"$f":"FedRev!GR67","v":0},{"$f":"FedRev!GS67","v":0},{"$f":"FedRev!GT67","v":0},{"$f":"FedRev!GU67","v":0},{"$f":"FedRev!GV67","v":0},{"$f":"FedRev!GW67","v":0},{"$f":"FedRev!GX67","v":0},{"$f":"FedRev!GY67","v":0},{"$f":"FedRev!GZ67","v":0},{"$f":"FedRev!HA67","v":0},{"$f":"FedRev!HB67","v":0}]
[49,"HLH Sales to Mid-C",{"$f":"FedRev!B90","v":0},{"$f":"FedRev!C90","v":0},{"$f":"FedRev!D90","v":0},{"$f":"FedRev!E90","v":0},{"$f":"FedRev!F90","v":0},{"$f":"FedRev!G90","v":0},{"$f":"FedRev!H90","v":0},{"$f":"FedRev!I90","v":4433.8609328780612},{"$f":"FedRev!J90","v":4429.8989711502918},{"$f":"FedRev!K90","v":94.269640492634267},{"$f":"FedRev!L90","v":413.05204437559439},{"$f":"FedRev!M90","v":107.08726695898986},{"$f":"FedRev!N90","v":805.67646445166622},null,{"$f":"FedRev!P90","v":0},{"$f":"FedRev!Q90","v":37.573074044152236},{"$f":"FedRev!R90","v":535.0254800230399},{"$f":"FedRev!S90","v":657.32087843720228},{"$f":"FedRev!T90","v":1374.5963253490665},{"$f":"FedRev!U90","v":2121.1886581804142},{"$f":"FedRev!V90","v":4287.3930020352846},{"$f":"FedRev!W90","v":4007.0647307862582},{"$f":"FedRev!X90","v":3278.0149481237868},{"$f":"FedRev!Y90","v":3015.4748978564135},{"$f":"FedRev!Z90","v":1393.3676098806829},{"$f":"FedRev!AA90","v":442.8346281628551},{"$f":"FedRev!AB90","v":1771.3488672818369},null,{"$f":"FedRev!AD90","v":{"$error":"#N/A"}},{"$f":"FedRev!AE90","v":{"$error":"#N/A"}},{"$f":"FedRev!AF90","v":{"$error":"#N/A"}},{"$f":"FedRev!AG90","v":{"$error":"#N/A"}},{"$f":"FedRev!AH90","v":{"$error":"#N/A"}},{"$f":"FedRev!AI90","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ90","v":{"$error":"#N/A"}},{"$f":"FedRev!AK90","v":{"$error":"#N/A"}},{"$f":"FedRev!AL90","v":{"$error":"#N/A"}},{"$f":"FedRev!AM90","v":{"$error":"#N/A"}},{"$f":"FedRev!AN90","v":{"$error":"#N/A"}},{"$f":"FedRev!AO90","v":{"$error":"#N/A"}},{"$f":"FedRev!AP90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!AR90","v":{"$error":"#N/A"}},{"$f":"FedRev!AS90","v":{"$error":"#N/A"}},{"$f":"FedRev!AT90","v":{"$error":"#N/A"}},{"$f":"FedRev!AU90","v":{"$error":"#N/A"}},{"$f":"FedRev!AV90","v":{"$error":"#N/A"}},{"$f":"FedRev!AW90","v":{"$error":"#N/A"}},{"$f":"FedRev!AX90","v":{"$error":"#N/A"}},{"$f":"FedRev!AY90","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ90","v":{"$error":"#N/A"}},{"$f":"FedRev!BA90","v":{"$error":"#N/A"}},{"$f":"FedRev!BB90","v":{"$error":"#N/A"}},{"$f":"FedRev!BC90","v":{"$error":"#N/A"}},{"$f":"FedRev!BD90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BF90","v":{"$error":"#N/A"}},{"$f":"FedRev!BG90","v":{"$error":"#N/A"}},{"$f":"FedRev!BH90","v":{"$error":"#N/A"}},{"$f":"FedRev!BI90","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ90","v":{"$error":"#N/A"}},{"$f":"FedRev!BK90","v":{"$error":"#N/A"}},{"$f":"FedRev!BL90","v":{"$error":"#N/A"}},{"$f":"FedRev!BM90","v":{"$error":"#N/A"}},{"$f":"FedRev!BN90","v":{"$error":"#N/A"}},{"$f":"FedRev!BO90","v":{"$error":"#N/A"}},{"$f":"FedRev!BP90","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ90","v":{"$error":"#N/A"}},{"$f":"FedRev!BR90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BT90","v":{"$error":"#N/A"}},{"$f":"FedRev!BU90","v":{"$error":"#N/A"}},{"$f":"FedRev!BV90","v":{"$error":"#N/A"}},{"$f":"FedRev!BW90","v":{"$error":"#N/A"}},{"$f":"FedRev!BX90","v":{"$error":"#N/A"}},{"$f":"FedRev!BY90","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ90","v":{"$error":"#N/A"}},{"$f":"FedRev!CA90","v":{"$error":"#N/A"}},{"$f":"FedRev!CB90","v":{"$error":"#N/A"}},{"$f":"FedRev!CC90","v":{"$error":"#N/A"}},{"$f":"FedRev!CD90","v":{"$error":"#N/A"}},{"$f":"FedRev!CE90","v":{"$error":"#N/A"}},{"$f":"FedRev!CF90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CH90","v":{"$error":"#N/A"}},{"$f":"FedRev!CI90","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ90","v":{"$error":"#N/A"}},{"$f":"FedRev!CK90","v":{"$error":"#N/A"}},{"$f":"FedRev!CL90","v":{"$error":"#N/A"}},{"$f":"FedRev!CM90","v":{"$error":"#N/A"}},{"$f":"FedRev!CN90","v":{"$error":"#N/A"}},{"$f":"FedRev!CO90","v":{"$error":"#N/A"}},{"$f":"FedRev!CP90","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ90","v":{"$error":"#N/A"}},{"$f":"FedRev!CR90","v":{"$error":"#N/A"}},{"$f":"FedRev!CS90","v":{"$error":"#N/A"}},{"$f":"FedRev!CT90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CV90","v":{"$error":"#N/A"}},{"$f":"FedRev!CW90","v":{"$error":"#N/A"}},{"$f":"FedRev!CX90","v":{"$error":"#N/A"}},{"$f":"FedRev!CY90","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ90","v":{"$error":"#N/A"}},{"$f":"FedRev!DA90","v":{"$error":"#N/A"}},{"$f":"FedRev!DB90","v":{"$error":"#N/A"}},{"$f":"FedRev!DC90","v":{"$error":"#N/A"}},{"$f":"FedRev!DD90","v":{"$error":"#N/A"}},{"$f":"FedRev!DE90","v":{"$error":"#N/A"}},{"$f":"FedRev!DF90","v":{"$error":"#N/A"}},{"$f":"FedRev!DG90","v":{"$error":"#N/A"}},{"$f":"FedRev!DH90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DJ90","v":{"$error":"#N/A"}},{"$f":"FedRev!DK90","v":{"$error":"#N/A"}},{"$f":"FedRev!DL90","v":{"$error":"#N/A"}},{"$f":"FedRev!DM90","v":{"$error":"#N/A"}},{"$f":"FedRev!DN90","v":{"$error":"#N/A"}},{"$f":"FedRev!DO90","v":{"$error":"#N/A"}},{"$f":"FedRev!DP90","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ90","v":{"$error":"#N/A"}},{"$f":"FedRev!DR90","v":{"$error":"#N/A"}},{"$f":"FedRev!DS90","v":{"$error":"#N/A"}},{"$f":"FedRev!DT90","v":{"$error":"#N/A"}},{"$f":"FedRev!DU90","v":{"$error":"#N/A"}},{"$f":"FedRev!DV90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DX90","v":{"$error":"#N/A"}},{"$f":"FedRev!DY90","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ90","v":{"$error":"#N/A"}},{"$f":"FedRev!EA90","v":{"$error":"#N/A"}},{"$f":"FedRev!EB90","v":{"$error":"#N/A"}},{"$f":"FedRev!EC90","v":{"$error":"#N/A"}},{"$f":"FedRev!ED90","v":{"$error":"#N/A"}},{"$f":"FedRev!EE90","v":{"$error":"#N/A"}},{"$f":"FedRev!EF90","v":{"$error":"#N/A"}},{"$f":"FedRev!EG90","v":{"$error":"#N/A"}},{"$f":"FedRev!EH90","v":{"$error":"#N/A"}},{"$f":"FedRev!EI90","v":{"$error":"#N/A"}},{"$f":"FedRev!EJ90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EL90","v":{"$error":"#N/A"}},{"$f":"FedRev!EM90","v":{"$error":"#N/A"}},{"$f":"FedRev!EN90","v":{"$error":"#N/A"}},{"$f":"FedRev!EO90","v":{"$error":"#N/A"}},{"$f":"FedRev!EP90","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ90","v":{"$error":"#N/A"}},{"$f":"FedRev!ER90","v":{"$error":"#N/A"}},{"$f":"FedRev!ES90","v":{"$error":"#N/A"}},{"$f":"FedRev!ET90","v":{"$error":"#N/A"}},{"$f":"FedRev!EU90","v":{"$error":"#N/A"}},{"$f":"FedRev!EV90","v":{"$error":"#N/A"}},{"$f":"FedRev!EW90","v":{"$error":"#N/A"}},{"$f":"FedRev!EX90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EZ90","v":{"$error":"#N/A"}},{"$f":"FedRev!FA90","v":{"$error":"#N/A"}},{"$f":"FedRev!FB90","v":{"$error":"#N/A"}},{"$f":"FedRev!FC90","v":{"$error":"#N/A"}},{"$f":"FedRev!FD90","v":{"$error":"#N/A"}},{"$f":"FedRev!FE90","v":{"$error":"#N/A"}},{"$f":"FedRev!FF90","v":{"$error":"#N/A"}},{"$f":"FedRev!FG90","v":{"$error":"#N/A"}},{"$f":"FedRev!FH90","v":{"$error":"#N/A"}},{"$f":"FedRev!FI90","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ90","v":{"$error":"#N/A"}},{"$f":"FedRev!FK90","v":{"$error":"#N/A"}},{"$f":"FedRev!FL90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!FN90","v":{"$error":"#N/A"}},{"$f":"FedRev!FO90","v":{"$error":"#N/A"}},{"$f":"FedRev!FP90","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ90","v":{"$error":"#N/A"}},{"$f":"FedRev!FR90","v":{"$error":"#N/A"}},{"$f":"FedRev!FS90","v":{"$error":"#N/A"}},{"$f":"FedRev!FT90","v":{"$error":"#N/A"}},{"$f":"FedRev!FU90","v":{"$error":"#N/A"}},{"$f":"FedRev!FV90","v":{"$error":"#N/A"}},{"$f":"FedRev!FW90","v":{"$error":"#N/A"}},{"$f":"FedRev!FX90","v":{"$error":"#N/A"}},{"$f":"FedRev!FY90","v":{"$error":"#N/A"}},{"$f":"FedRev!FZ90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GB90","v":{"$error":"#N/A"}},{"$f":"FedRev!GC90","v":{"$error":"#N/A"}},{"$f":"FedRev!GD90","v":{"$error":"#N/A"}},{"$f":"FedRev!GE90","v":{"$error":"#N/A"}},{"$f":"FedRev!GF90","v":{"$error":"#N/A"}},{"$f":"FedRev!GG90","v":{"$error":"#N/A"}},{"$f":"FedRev!GH90","v":{"$error":"#N/A"}},{"$f":"FedRev!GI90","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ90","v":{"$error":"#N/A"}},{"$f":"FedRev!GK90","v":{"$error":"#N/A"}},{"$f":"FedRev!GL90","v":{"$error":"#N/A"}},{"$f":"FedRev!GM90","v":{"$error":"#N/A"}},{"$f":"FedRev!GN90","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GP90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA90","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HB90","v":{"$error":"#DIV/0!"}}]
[50,"LLH Sales to Mid-C",{"$f":"FedRev!B91","v":0},{"$f":"FedRev!C91","v":0},{"$f":"FedRev!D91","v":0},{"$f":"FedRev!E91","v":0},{"$f":"FedRev!F91","v":0},{"$f":"FedRev!G91","v":0},{"$f":"FedRev!H91","v":0},{"$f":"FedRev!I91","v":2658.0046522573971},{"$f":"FedRev!J91","v":3177.8695484783129},{"$f":"FedRev!K91","v":0},{"$f":"FedRev!L91","v":0},{"$f":"FedRev!M91","v":0},{"$f":"FedRev!N91","v":475.64644634519505},null,{"$f":"FedRev!P91","v":0},{"$f":"FedRev!Q91","v":0},{"$f":"FedRev!R91","v":0},{"$f":"FedRev!S91","v":0},{"$f":"FedRev!T91","v":0},{"$f":"FedRev!U91","v":538.9603931022292},{"$f":"FedRev!V91","v":4139.9607083276542},{"$f":"FedRev!W91","v":5131.969603274254},{"$f":"FedRev!X91","v":1725.2573762835814},{"$f":"FedRev!Y91","v":2595.1322606469075},{"$f":"FedRev!Z91","v":0},{"$f":"FedRev!AA91","v":0},{"$f":"FedRev!AB91","v":1174.9895726748762},null,{"$f":"FedRev!AD91","v":{"$error":"#N/A"}},{"$f":"FedRev!AE91","v":{"$error":"#N/A"}},{"$f":"FedRev!AF91","v":{"$error":"#N/A"}},{"$f":"FedRev!AG91","v":{"$error":"#N/A"}},{"$f":"FedRev!AH91","v":{"$error":"#N/A"}},{"$f":"FedRev!AI91","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ91","v":{"$error":"#N/A"}},{"$f":"FedRev!AK91","v":{"$error":"#N/A"}},{"$f":"FedRev!AL91","v":{"$error":"#N/A"}},{"$f":"FedRev!AM91","v":{"$error":"#N/A"}},{"$f":"FedRev!AN91","v":{"$error":"#N/A"}},{"$f":"FedRev!AO91","v":{"$error":"#N/A"}},{"$f":"FedRev!AP91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!AR91","v":{"$error":"#N/A"}},{"$f":"FedRev!AS91","v":{"$error":"#N/A"}},{"$f":"FedRev!AT91","v":{"$error":"#N/A"}},{"$f":"FedRev!AU91","v":{"$error":"#N/A"}},{"$f":"FedRev!AV91","v":{"$error":"#N/A"}},{"$f":"FedRev!AW91","v":{"$error":"#N/A"}},{"$f":"FedRev!AX91","v":{"$error":"#N/A"}},{"$f":"FedRev!AY91","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ91","v":{"$error":"#N/A"}},{"$f":"FedRev!BA91","v":{"$error":"#N/A"}},{"$f":"FedRev!BB91","v":{"$error":"#N/A"}},{"$f":"FedRev!BC91","v":{"$error":"#N/A"}},{"$f":"FedRev!BD91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BF91","v":{"$error":"#N/A"}},{"$f":"FedRev!BG91","v":{"$error":"#N/A"}},{"$f":"FedRev!BH91","v":{"$error":"#N/A"}},{"$f":"FedRev!BI91","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ91","v":{"$error":"#N/A"}},{"$f":"FedRev!BK91","v":{"$error":"#N/A"}},{"$f":"FedRev!BL91","v":{"$error":"#N/A"}},{"$f":"FedRev!BM91","v":{"$error":"#N/A"}},{"$f":"FedRev!BN91","v":{"$error":"#N/A"}},{"$f":"FedRev!BO91","v":{"$error":"#N/A"}},{"$f":"FedRev!BP91","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ91","v":{"$error":"#N/A"}},{"$f":"FedRev!BR91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BT91","v":{"$error":"#N/A"}},{"$f":"FedRev!BU91","v":{"$error":"#N/A"}},{"$f":"FedRev!BV91","v":{"$error":"#N/A"}},{"$f":"FedRev!BW91","v":{"$error":"#N/A"}},{"$f":"FedRev!BX91","v":{"$error":"#N/A"}},{"$f":"FedRev!BY91","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ91","v":{"$error":"#N/A"}},{"$f":"FedRev!CA91","v":{"$error":"#N/A"}},{"$f":"FedRev!CB91","v":{"$error":"#N/A"}},{"$f":"FedRev!CC91","v":{"$error":"#N/A"}},{"$f":"FedRev!CD91","v":{"$error":"#N/A"}},{"$f":"FedRev!CE91","v":{"$error":"#N/A"}},{"$f":"FedRev!CF91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CH91","v":{"$error":"#N/A"}},{"$f":"FedRev!CI91","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ91","v":{"$error":"#N/A"}},{"$f":"FedRev!CK91","v":{"$error":"#N/A"}},{"$f":"FedRev!CL91","v":{"$error":"#N/A"}},{"$f":"FedRev!CM91","v":{"$error":"#N/A"}},{"$f":"FedRev!CN91","v":{"$error":"#N/A"}},{"$f":"FedRev!CO91","v":{"$error":"#N/A"}},{"$f":"FedRev!CP91","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ91","v":{"$error":"#N/A"}},{"$f":"FedRev!CR91","v":{"$error":"#N/A"}},{"$f":"FedRev!CS91","v":{"$error":"#N/A"}},{"$f":"FedRev!CT91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CV91","v":{"$error":"#N/A"}},{"$f":"FedRev!CW91","v":{"$error":"#N/A"}},{"$f":"FedRev!CX91","v":{"$error":"#N/A"}},{"$f":"FedRev!CY91","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ91","v":{"$error":"#N/A"}},{"$f":"FedRev!DA91","v":{"$error":"#N/A"}},{"$f":"FedRev!DB91","v":{"$error":"#N/A"}},{"$f":"FedRev!DC91","v":{"$error":"#N/A"}},{"$f":"FedRev!DD91","v":{"$error":"#N/A"}},{"$f":"FedRev!DE91","v":{"$error":"#N/A"}},{"$f":"FedRev!DF91","v":{"$error":"#N/A"}},{"$f":"FedRev!DG91","v":{"$error":"#N/A"}},{"$f":"FedRev!DH91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DJ91","v":{"$error":"#N/A"}},{"$f":"FedRev!DK91","v":{"$error":"#N/A"}},{"$f":"FedRev!DL91","v":{"$error":"#N/A"}},{"$f":"FedRev!DM91","v":{"$error":"#N/A"}},{"$f":"FedRev!DN91","v":{"$error":"#N/A"}},{"$f":"FedRev!DO91","v":{"$error":"#N/A"}},{"$f":"FedRev!DP91","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ91","v":{"$error":"#N/A"}},{"$f":"FedRev!DR91","v":{"$error":"#N/A"}},{"$f":"FedRev!DS91","v":{"$error":"#N/A"}},{"$f":"FedRev!DT91","v":{"$error":"#N/A"}},{"$f":"FedRev!DU91","v":{"$error":"#N/A"}},{"$f":"FedRev!DV91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DX91","v":{"$error":"#N/A"}},{"$f":"FedRev!DY91","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ91","v":{"$error":"#N/A"}},{"$f":"FedRev!EA91","v":{"$error":"#N/A"}},{"$f":"FedRev!EB91","v":{"$error":"#N/A"}},{"$f":"FedRev!EC91","v":{"$error":"#N/A"}},{"$f":"FedRev!ED91","v":{"$error":"#N/A"}},{"$f":"FedRev!EE91","v":{"$error":"#N/A"}},{"$f":"FedRev!EF91","v":{"$error":"#N/A"}},{"$f":"FedRev!EG91","v":{"$error":"#N/A"}},{"$f":"FedRev!EH91","v":{"$error":"#N/A"}},{"$f":"FedRev!EI91","v":{"$error":"#N/A"}},{"$f":"FedRev!EJ91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EL91","v":{"$error":"#N/A"}},{"$f":"FedRev!EM91","v":{"$error":"#N/A"}},{"$f":"FedRev!EN91","v":{"$error":"#N/A"}},{"$f":"FedRev!EO91","v":{"$error":"#N/A"}},{"$f":"FedRev!EP91","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ91","v":{"$error":"#N/A"}},{"$f":"FedRev!ER91","v":{"$error":"#N/A"}},{"$f":"FedRev!ES91","v":{"$error":"#N/A"}},{"$f":"FedRev!ET91","v":{"$error":"#N/A"}},{"$f":"FedRev!EU91","v":{"$error":"#N/A"}},{"$f":"FedRev!EV91","v":{"$error":"#N/A"}},{"$f":"FedRev!EW91","v":{"$error":"#N/A"}},{"$f":"FedRev!EX91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EZ91","v":{"$error":"#N/A"}},{"$f":"FedRev!FA91","v":{"$error":"#N/A"}},{"$f":"FedRev!FB91","v":{"$error":"#N/A"}},{"$f":"FedRev!FC91","v":{"$error":"#N/A"}},{"$f":"FedRev!FD91","v":{"$error":"#N/A"}},{"$f":"FedRev!FE91","v":{"$error":"#N/A"}},{"$f":"FedRev!FF91","v":{"$error":"#N/A"}},{"$f":"FedRev!FG91","v":{"$error":"#N/A"}},{"$f":"FedRev!FH91","v":{"$error":"#N/A"}},{"$f":"FedRev!FI91","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ91","v":{"$error":"#N/A"}},{"$f":"FedRev!FK91","v":{"$error":"#N/A"}},{"$f":"FedRev!FL91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!FN91","v":{"$error":"#N/A"}},{"$f":"FedRev!FO91","v":{"$error":"#N/A"}},{"$f":"FedRev!FP91","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ91","v":{"$error":"#N/A"}},{"$f":"FedRev!FR91","v":{"$error":"#N/A"}},{"$f":"FedRev!FS91","v":{"$error":"#N/A"}},{"$f":"FedRev!FT91","v":{"$error":"#N/A"}},{"$f":"FedRev!FU91","v":{"$error":"#N/A"}},{"$f":"FedRev!FV91","v":{"$error":"#N/A"}},{"$f":"FedRev!FW91","v":{"$error":"#N/A"}},{"$f":"FedRev!FX91","v":{"$error":"#N/A"}},{"$f":"FedRev!FY91","v":{"$error":"#N/A"}},{"$f":"FedRev!FZ91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GB91","v":{"$error":"#N/A"}},{"$f":"FedRev!GC91","v":{"$error":"#N/A"}},{"$f":"FedRev!GD91","v":{"$error":"#N/A"}},{"$f":"FedRev!GE91","v":{"$error":"#N/A"}},{"$f":"FedRev!GF91","v":{"$error":"#N/A"}},{"$f":"FedRev!GG91","v":{"$error":"#N/A"}},{"$f":"FedRev!GH91","v":{"$error":"#N/A"}},{"$f":"FedRev!GI91","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ91","v":{"$error":"#N/A"}},{"$f":"FedRev!GK91","v":{"$error":"#N/A"}},{"$f":"FedRev!GL91","v":{"$error":"#N/A"}},{"$f":"FedRev!GM91","v":{"$error":"#N/A"}},{"$f":"FedRev!GN91","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GP91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA91","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HB91","v":{"$error":"#DIV/0!"}}]
[51,"Total Sales to Mid-C",{"$f":"FedRev!B92","v":0},{"$f":"FedRev!C92","v":0},{"$f":"FedRev!D92","v":0},{"$f":"FedRev!E92","v":0},{"$f":"FedRev!F92","v":0},{"$f":"FedRev!G92","v":0},{"$f":"FedRev!H92","v":0},{"$f":"FedRev!I92","v":3650.9565510990592},{"$f":"FedRev!J92","v":3901.264326022123},{"$f":"FedRev!K92","v":50.682602415394761},{"$f":"FedRev!L92","v":239.83667092776449},{"$f":"FedRev!M92","v":57.113209044794594},{"$f":"FedRev!N92","v":660.10157975264735},null,{"$f":"FedRev!P92","v":0},{"$f":"FedRev!Q92","v":20.844978665271697},{"$f":"FedRev!R92","v":287.64810753926878},{"$f":"FedRev!S92","v":367.53425461004855},{"$f":"FedRev!T92","v":785.48361448518096},{"$f":"FedRev!U92","v":1424.8378604945913},{"$f":"FedRev!V92","v":4225.1438113587292},{"$f":"FedRev!W92","v":4502.9905347863423},{"$f":"FedRev!X92","v":2587.9004717503622},{"$f":"FedRev!Y92","v":2830.1625524199649},{"$f":"FedRev!Z92","v":809.05216057588041},{"$f":"FedRev!AA92","v":236.17846835352273},{"$f":"FedRev!AB92","v":1509.3864739430715},null,{"$f":"FedRev!AD92","v":{"$error":"#N/A"}},{"$f":"FedRev!AE92","v":{"$error":"#N/A"}},{"$f":"FedRev!AF92","v":{"$error":"#N/A"}},{"$f":"FedRev!AG92","v":{"$error":"#N/A"}},{"$f":"FedRev!AH92","v":{"$error":"#N/A"}},{"$f":"FedRev!AI92","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ92","v":{"$error":"#N/A"}},{"$f":"FedRev!AK92","v":{"$error":"#N/A"}},{"$f":"FedRev!AL92","v":{"$error":"#N/A"}},{"$f":"FedRev!AM92","v":{"$error":"#N/A"}},{"$f":"FedRev!AN92","v":{"$error":"#N/A"}},{"$f":"FedRev!AO92","v":{"$error":"#N/A"}},{"$f":"FedRev!AP92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!AR92","v":{"$error":"#N/A"}},{"$f":"FedRev!AS92","v":{"$error":"#N/A"}},{"$f":"FedRev!AT92","v":{"$error":"#N/A"}},{"$f":"FedRev!AU92","v":{"$error":"#N/A"}},{"$f":"FedRev!AV92","v":{"$error":"#N/A"}},{"$f":"FedRev!AW92","v":{"$error":"#N/A"}},{"$f":"FedRev!AX92","v":{"$error":"#N/A"}},{"$f":"FedRev!AY92","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ92","v":{"$error":"#N/A"}},{"$f":"FedRev!BA92","v":{"$error":"#N/A"}},{"$f":"FedRev!BB92","v":{"$error":"#N/A"}},{"$f":"FedRev!BC92","v":{"$error":"#N/A"}},{"$f":"FedRev!BD92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BF92","v":{"$error":"#N/A"}},{"$f":"FedRev!BG92","v":{"$error":"#N/A"}},{"$f":"FedRev!BH92","v":{"$error":"#N/A"}},{"$f":"FedRev!BI92","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ92","v":{"$error":"#N/A"}},{"$f":"FedRev!BK92","v":{"$error":"#N/A"}},{"$f":"FedRev!BL92","v":{"$error":"#N/A"}},{"$f":"FedRev!BM92","v":{"$error":"#N/A"}},{"$f":"FedRev!BN92","v":{"$error":"#N/A"}},{"$f":"FedRev!BO92","v":{"$error":"#N/A"}},{"$f":"FedRev!BP92","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ92","v":{"$error":"#N/A"}},{"$f":"FedRev!BR92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BT92","v":{"$error":"#N/A"}},{"$f":"FedRev!BU92","v":{"$error":"#N/A"}},{"$f":"FedRev!BV92","v":{"$error":"#N/A"}},{"$f":"FedRev!BW92","v":{"$error":"#N/A"}},{"$f":"FedRev!BX92","v":{"$error":"#N/A"}},{"$f":"FedRev!BY92","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ92","v":{"$error":"#N/A"}},{"$f":"FedRev!CA92","v":{"$error":"#N/A"}},{"$f":"FedRev!CB92","v":{"$error":"#N/A"}},{"$f":"FedRev!CC92","v":{"$error":"#N/A"}},{"$f":"FedRev!CD92","v":{"$error":"#N/A"}},{"$f":"FedRev!CE92","v":{"$error":"#N/A"}},{"$f":"FedRev!CF92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CH92","v":{"$error":"#N/A"}},{"$f":"FedRev!CI92","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ92","v":{"$error":"#N/A"}},{"$f":"FedRev!CK92","v":{"$error":"#N/A"}},{"$f":"FedRev!CL92","v":{"$error":"#N/A"}},{"$f":"FedRev!CM92","v":{"$error":"#N/A"}},{"$f":"FedRev!CN92","v":{"$error":"#N/A"}},{"$f":"FedRev!CO92","v":{"$error":"#N/A"}},{"$f":"FedRev!CP92","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ92","v":{"$error":"#N/A"}},{"$f":"FedRev!CR92","v":{"$error":"#N/A"}},{"$f":"FedRev!CS92","v":{"$error":"#N/A"}},{"$f":"FedRev!CT92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CV92","v":{"$error":"#N/A"}},{"$f":"FedRev!CW92","v":{"$error":"#N/A"}},{"$f":"FedRev!CX92","v":{"$error":"#N/A"}},{"$f":"FedRev!CY92","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ92","v":{"$error":"#N/A"}},{"$f":"FedRev!DA92","v":{"$error":"#N/A"}},{"$f":"FedRev!DB92","v":{"$error":"#N/A"}},{"$f":"FedRev!DC92","v":{"$error":"#N/A"}},{"$f":"FedRev!DD92","v":{"$error":"#N/A"}},{"$f":"FedRev!DE92","v":{"$error":"#N/A"}},{"$f":"FedRev!DF92","v":{"$error":"#N/A"}},{"$f":"FedRev!DG92","v":{"$error":"#N/A"}},{"$f":"FedRev!DH92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DJ92","v":{"$error":"#N/A"}},{"$f":"FedRev!DK92","v":{"$error":"#N/A"}},{"$f":"FedRev!DL92","v":{"$error":"#N/A"}},{"$f":"FedRev!DM92","v":{"$error":"#N/A"}},{"$f":"FedRev!DN92","v":{"$error":"#N/A"}},{"$f":"FedRev!DO92","v":{"$error":"#N/A"}},{"$f":"FedRev!DP92","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ92","v":{"$error":"#N/A"}},{"$f":"FedRev!DR92","v":{"$error":"#N/A"}},{"$f":"FedRev!DS92","v":{"$error":"#N/A"}},{"$f":"FedRev!DT92","v":{"$error":"#N/A"}},{"$f":"FedRev!DU92","v":{"$error":"#N/A"}},{"$f":"FedRev!DV92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DX92","v":{"$error":"#N/A"}},{"$f":"FedRev!DY92","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ92","v":{"$error":"#N/A"}},{"$f":"FedRev!EA92","v":{"$error":"#N/A"}},{"$f":"FedRev!EB92","v":{"$error":"#N/A"}},{"$f":"FedRev!EC92","v":{"$error":"#N/A"}},{"$f":"FedRev!ED92","v":{"$error":"#N/A"}},{"$f":"FedRev!EE92","v":{"$error":"#N/A"}},{"$f":"FedRev!EF92","v":{"$error":"#N/A"}},{"$f":"FedRev!EG92","v":{"$error":"#N/A"}},{"$f":"FedRev!EH92","v":{"$error":"#N/A"}},{"$f":"FedRev!EI92","v":{"$error":"#N/A"}},{"$f":"FedRev!EJ92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EL92","v":{"$error":"#N/A"}},{"$f":"FedRev!EM92","v":{"$error":"#N/A"}},{"$f":"FedRev!EN92","v":{"$error":"#N/A"}},{"$f":"FedRev!EO92","v":{"$error":"#N/A"}},{"$f":"FedRev!EP92","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ92","v":{"$error":"#N/A"}},{"$f":"FedRev!ER92","v":{"$error":"#N/A"}},{"$f":"FedRev!ES92","v":{"$error":"#N/A"}},{"$f":"FedRev!ET92","v":{"$error":"#N/A"}},{"$f":"FedRev!EU92","v":{"$error":"#N/A"}},{"$f":"FedRev!EV92","v":{"$error":"#N/A"}},{"$f":"FedRev!EW92","v":{"$error":"#N/A"}},{"$f":"FedRev!EX92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EZ92","v":{"$error":"#N/A"}},{"$f":"FedRev!FA92","v":{"$error":"#N/A"}},{"$f":"FedRev!FB92","v":{"$error":"#N/A"}},{"$f":"FedRev!FC92","v":{"$error":"#N/A"}},{"$f":"FedRev!FD92","v":{"$error":"#N/A"}},{"$f":"FedRev!FE92","v":{"$error":"#N/A"}},{"$f":"FedRev!FF92","v":{"$error":"#N/A"}},{"$f":"FedRev!FG92","v":{"$error":"#N/A"}},{"$f":"FedRev!FH92","v":{"$error":"#N/A"}},{"$f":"FedRev!FI92","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ92","v":{"$error":"#N/A"}},{"$f":"FedRev!FK92","v":{"$error":"#N/A"}},{"$f":"FedRev!FL92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!FN92","v":{"$error":"#N/A"}},{"$f":"FedRev!FO92","v":{"$error":"#N/A"}},{"$f":"FedRev!FP92","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ92","v":{"$error":"#N/A"}},{"$f":"FedRev!FR92","v":{"$error":"#N/A"}},{"$f":"FedRev!FS92","v":{"$error":"#N/A"}},{"$f":"FedRev!FT92","v":{"$error":"#N/A"}},{"$f":"FedRev!FU92","v":{"$error":"#N/A"}},{"$f":"FedRev!FV92","v":{"$error":"#N/A"}},{"$f":"FedRev!FW92","v":{"$error":"#N/A"}},{"$f":"FedRev!FX92","v":{"$error":"#N/A"}},{"$f":"FedRev!FY92","v":{"$error":"#N/A"}},{"$f":"FedRev!FZ92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GB92","v":{"$error":"#N/A"}},{"$f":"FedRev!GC92","v":{"$error":"#N/A"}},{"$f":"FedRev!GD92","v":{"$error":"#N/A"}},{"$f":"FedRev!GE92","v":{"$error":"#N/A"}},{"$f":"FedRev!GF92","v":{"$error":"#N/A"}},{"$f":"FedRev!GG92","v":{"$error":"#N/A"}},{"$f":"FedRev!GH92","v":{"$error":"#N/A"}},{"$f":"FedRev!GI92","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ92","v":{"$error":"#N/A"}},{"$f":"FedRev!GK92","v":{"$error":"#N/A"}},{"$f":"FedRev!GL92","v":{"$error":"#N/A"}},{"$f":"FedRev!GM92","v":{"$error":"#N/A"}},{"$f":"FedRev!GN92","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GP92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA92","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HB92","v":{"$error":"#DIV/0!"}}]
[52,"HLH Sales Revenue from COB",{"$f":"FedRev!B95","v":1656.7755002308502},{"$f":"FedRev!C95","v":3360.1834507749136},{"$f":"FedRev!D95","v":0},{"$f":"FedRev!E95","v":0},{"$f":"FedRev!F95","v":0},{"$f":"FedRev!G95","v":0},{"$f":"FedRev!H95","v":0},{"$f":"FedRev!I95","v":3783.1917655847478},{"$f":"FedRev!J95","v":5648.4841832745469},{"$f":"FedRev!K95","v":4961.9303482940159},{"$f":"FedRev!L95","v":3349.6295969358462},{"$f":"FedRev!M95","v":3390.0277995756337},{"$f":"SUM(C58:N58)","v":26150.222644670554},null,{"$f":"FedRev!P95","v":3192.2599713778668},{"$f":"FedRev!Q95","v":6653.1293597638105},{"$f":"FedRev!R95","v":4749.9049581848794},{"$f":"FedRev!S95","v":12528.070040827521},{"$f":"FedRev!T95","v":3791.0519290005413},{"$f":"FedRev!U95","v":4738.4663579165835},{"$f":"FedRev!V95","v":4372.4173786430201},{"$f":"FedRev!W95","v":2709.6221377893871},{"$f":"FedRev!X95","v":2569.5539873197031},{"$f":"FedRev!Y95","v":4364.6318539658014},{"$f":"FedRev!Z95","v":4657.5474469044038},{"$f":"FedRev!AA95","v":5062.7185747322683},{"$f":"SUM(Q58:AB58)","v":59389.373996425791},null,{"$f":"FedRev!AD95","v":0},{"$f":"FedRev!AE95","v":0},{"$f":"FedRev!AF95","v":0},{"$f":"FedRev!AG95","v":0},{"$f":"FedRev!AH95","v":0},{"$f":"FedRev!AI95","v":0},{"$f":"FedRev!AJ95","v":0},{"$f":"FedRev!AK95","v":0},{"$f":"FedRev!AL95","v":0},{"$f":"FedRev!AM95","v":0},{"$f":"FedRev!AN95","v":0},{"$f":"FedRev!AO95","v":0},{"$f":"SUM(AE58:AP58)","v":0},null,{"$f":"FedRev!AR95","v":0},{"$f":"FedRev!AS95","v":0},{"$f":"FedRev!AT95","v":0},{"$f":"FedRev!AU95","v":0},{"$f":"FedRev!AV95","v":0},{"$f":"FedRev!AW95","v":0},{"$f":"FedRev!AX95","v":0},{"$f":"FedRev!AY95","v":0},{"$f":"FedRev!AZ95","v":0},{"$f":"FedRev!BA95","v":0},{"$f":"FedRev!BB95","v":0},{"$f":"FedRev!BC95","v":0},{"$f":"SUM(AS58:BD58)","v":0},null,{"$f":"FedRev!BF95","v":0},{"$f":"FedRev!BG95","v":0},{"$f":"FedRev!BH95","v":0},{"$f":"FedRev!BI95","v":0},{"$f":"FedRev!BJ95","v":0},{"$f":"FedRev!BK95","v":0},{"$f":"FedRev!BL95","v":0},{"$f":"FedRev!BM95","v":0},{"$f":"FedRev!BN95","v":0},{"$f":"FedRev!BO95","v":0},{"$f":"FedRev!BP95","v":0},{"$f":"FedRev!BQ95","v":0},{"$f":"SUM(BG58:BR58)","v":0},null,{"$f":"FedRev!BT95","v":0},{"$f":"FedRev!BU95","v":0},{"$f":"FedRev!BV95","v":0},{"$f":"FedRev!BW95","v":0},{"$f":"FedRev!BX95","v":0},{"$f":"FedRev!BY95","v":0},{"$f":"FedRev!BZ95","v":0},{"$f":"FedRev!CA95","v":0},{"$f":"FedRev!CB95","v":0},{"$f":"FedRev!CC95","v":0},{"$f":"FedRev!CD95","v":0},{"$f":"FedRev!CE95","v":0},{"$f":"SUM(BU58:CF58)","v":0},null,{"$f":"FedRev!CH95","v":0},{"$f":"FedRev!CI95","v":0},{"$f":"FedRev!CJ95","v":0},{"$f":"FedRev!CK95","v":0},{"$f":"FedRev!CL95","v":0},{"$f":"FedRev!CM95","v":0},{"$f":"FedRev!CN95","v":0},{"$f":"FedRev!CO95","v":0},{"$f":"FedRev!CP95","v":0},{"$f":"FedRev!CQ95","v":0},{"$f":"FedRev!CR95","v":0},{"$f":"FedRev!CS95","v":0},{"$f":"SUM(CI58:CT58)","v":0},null,{"$f":"FedRev!CV95","v":0},{"$f":"FedRev!CW95","v":0},{"$f":"FedRev!CX95","v":0},{"$f":"FedRev!CY95","v":0},{"$f":"FedRev!CZ95","v":0},{"$f":"FedRev!DA95","v":0},{"$f":"FedRev!DB95","v":0},{"$f":"FedRev!DC95","v":0},{"$f":"FedRev!DD95","v":0},{"$f":"FedRev!DE95","v":0},{"$f":"FedRev!DF95","v":0},{"$f":"FedRev!DG95","v":0},{"$f":"SUM(CW58:DH58)","v":0},null,{"$f":"FedRev!DJ95","v":0},{"$f":"FedRev!DK95","v":0},{"$f":"FedRev!DL95","v":0},{"$f":"FedRev!DM95","v":0},{"$f":"FedRev!DN95","v":0},{"$f":"FedRev!DO95","v":0},{"$f":"FedRev!DP95","v":0},{"$f":"FedRev!DQ95","v":0},{"$f":"FedRev!DR95","v":0},{"$f":"FedRev!DS95","v":0},{"$f":"FedRev!DT95","v":0},{"$f":"FedRev!DU95","v":0},{"$f":"SUM(DK58:DV58)","v":0},null,{"$f":"FedRev!DX95","v":0},{"$f":"FedRev!DY95","v":0},{"$f":"FedRev!DZ95","v":0},{"$f":"FedRev!EA95","v":0},{"$f":"FedRev!EB95","v":0},{"$f":"FedRev!EC95","v":0},{"$f":"FedRev!ED95","v":0},{"$f":"FedRev!EE95","v":0},{"$f":"FedRev!EF95","v":0},{"$f":"FedRev!EG95","v":0},{"$f":"FedRev!EH95","v":0},{"$f":"FedRev!EI95","v":0},{"$f":"SUM(DY58:EJ58)","v":0},null,{"$f":"FedRev!EL95","v":0},{"$f":"FedRev!EM95","v":0},{"$f":"FedRev!EN95","v":0},{"$f":"FedRev!EO95","v":0},{"$f":"FedRev!EP95","v":0},{"$f":"FedRev!EQ95","v":0},{"$f":"FedRev!ER95","v":0},{"$f":"FedRev!ES95","v":0},{"$f":"FedRev!ET95","v":0},{"$f":"FedRev!EU95","v":0},{"$f":"FedRev!EV95","v":0},{"$f":"FedRev!EW95","v":0},{"$f":"SUM(EM58:EX58)","v":0},null,{"$f":"FedRev!EZ95","v":0},{"$f":"FedRev!FA95","v":0},{"$f":"FedRev!FB95","v":0},{"$f":"FedRev!FC95","v":0},{"$f":"FedRev!FD95","v":0},{"$f":"FedRev!FE95","v":0},{"$f":"FedRev!FF95","v":0},{"$f":"FedRev!FG95","v":0},{"$f":"FedRev!FH95","v":0},{"$f":"FedRev!FI95","v":0},{"$f":"FedRev!FJ95","v":0},{"$f":"FedRev!FK95","v":0},{"$f":"SUM(FA58:FL58)","v":0},null,{"$f":"FedRev!FN95","v":0},{"$f":"FedRev!FO95","v":0},{"$f":"FedRev!FP95","v":0},{"$f":"FedRev!FQ95","v":0},{"$f":"FedRev!FR95","v":0},{"$f":"FedRev!FS95","v":0},{"$f":"FedRev!FT95","v":0},{"$f":"FedRev!FU95","v":0},{"$f":"FedRev!FV95","v":0},{"$f":"FedRev!FW95","v":0},{"$f":"FedRev!FX95","v":0},{"$f":"FedRev!FY95","v":0},{"$f":"SUM(FO58:FZ58)","v":0},null,{"$f":"FedRev!GB95","v":0},{"$f":"FedRev!GC95","v":0},{"$f":"FedRev!GD95","v":0},{"$f":"FedRev!GE95","v":0},{"$f":"FedRev!GF95","v":0},{"$f":"FedRev!GG95","v":0},{"$f":"FedRev!GH95","v":0},{"$f":"FedRev!GI95","v":0},{"$f":"FedRev!GJ95","v":0},{"$f":"FedRev!GK95","v":0},{"$f":"FedRev!GL95","v":0},{"$f":"FedRev!GM95","v":0},{"$f":"SUM(GC58:GN58)","v":0},null,{"$f":"FedRev!GP95","v":0},{"$f":"FedRev!GQ95","v":0},{"$f":"FedRev!GR95","v":0},{"$f":"FedRev!GS95","v":0},{"$f":"FedRev!GT95","v":0},{"$f":"FedRev!GU95","v":0},{"$f":"FedRev!GV95","v":0},{"$f":"FedRev!GW95","v":0},{"$f":"FedRev!GX95","v":0},{"$f":"FedRev!GY95","v":0},{"$f":"FedRev!GZ95","v":0},{"$f":"FedRev!HA95","v":0},{"$f":"SUM(GQ58:HB58)","v":0}]
[53,"LLH Sales Revenue from COB",{"$f":"FedRev!B96","v":0},{"$f":"FedRev!C96","v":0},{"$f":"FedRev!D96","v":0},{"$f":"FedRev!E96","v":0},{"$f":"FedRev!F96","v":0},{"$f":"FedRev!G96","v":0},{"$f":"FedRev!H96","v":0},{"$f":"FedRev!I96","v":2790.4798191521304},{"$f":"FedRev!J96","v":3510.6507969629056},{"$f":"FedRev!K96","v":0},{"$f":"FedRev!L96","v":0},{"$f":"FedRev!M96","v":0},6301.130616115036,null,{"$f":"FedRev!P96","v":0},{"$f":"FedRev!Q96","v":0},{"$f":"FedRev!R96","v":0},{"$f":"FedRev!S96","v":0},{"$f":"FedRev!T96","v":934.3739579324548},{"$f":"FedRev!U96","v":3231.333101820831},{"$f":"FedRev!V96","v":2614.171789269049},{"$f":"FedRev!W96","v":1411.3482009554964},{"$f":"FedRev!X96","v":1827.3272387351988},{"$f":"FedRev!Y96","v":2764.7700571067048},{"$f":"FedRev!Z96","v":175.98949999680801},{"$f":"FedRev!AA96","v":0},12959.313845816541,null,{"$f":"FedRev!AD96","v":0},{"$f":"FedRev!AE96","v":0},{"$f":"FedRev!AF96","v":0},{"$f":"FedRev!AG96","v":0},{"$f":"FedRev!AH96","v":0},{"$f":"FedRev!AI96","v":0},{"$f":"FedRev!AJ96","v":0},{"$f":"FedRev!AK96","v":0},{"$f":"FedRev!AL96","v":0},{"$f":"FedRev!AM96","v":0},{"$f":"FedRev!AN96","v":0},{"$f":"FedRev!AO96","v":0},0,null,{"$f":"FedRev!AR96","v":0},{"$f":"FedRev!AS96","v":0},{"$f":"FedRev!AT96","v":0},{"$f":"FedRev!AU96","v":0},{"$f":"FedRev!AV96","v":0},{"$f":"FedRev!AW96","v":0},{"$f":"FedRev!AX96","v":0},{"$f":"FedRev!AY96","v":0},{"$f":"FedRev!AZ96","v":0},{"$f":"FedRev!BA96","v":0},{"$f":"FedRev!BB96","v":0},{"$f":"FedRev!BC96","v":0},0,null,{"$f":"FedRev!BF96","v":0},{"$f":"FedRev!BG96","v":0},{"$f":"FedRev!BH96","v":0},{"$f":"FedRev!BI96","v":0},{"$f":"FedRev!BJ96","v":0},{"$f":"FedRev!BK96","v":0},{"$f":"FedRev!BL96","v":0},{"$f":"FedRev!BM96","v":0},{"$f":"FedRev!BN96","v":0},{"$f":"FedRev!BO96","v":0},{"$f":"FedRev!BP96","v":0},{"$f":"FedRev!BQ96","v":0},0,null,{"$f":"FedRev!BT96","v":0},{"$f":"FedRev!BU96","v":0},{"$f":"FedRev!BV96","v":0},{"$f":"FedRev!BW96","v":0},{"$f":"FedRev!BX96","v":0},{"$f":"FedRev!BY96","v":0},{"$f":"FedRev!BZ96","v":0},{"$f":"FedRev!CA96","v":0},{"$f":"FedRev!CB96","v":0},{"$f":"FedRev!CC96","v":0},{"$f":"FedRev!CD96","v":0},{"$f":"FedRev!CE96","v":0},0,null,{"$f":"FedRev!CH96","v":0},{"$f":"FedRev!CI96","v":0},{"$f":"FedRev!CJ96","v":0},{"$f":"FedRev!CK96","v":0},{"$f":"FedRev!CL96","v":0},{"$f":"FedRev!CM96","v":0},{"$f":"FedRev!CN96","v":0},{"$f":"FedRev!CO96","v":0},{"$f":"FedRev!CP96","v":0},{"$f":"FedRev!CQ96","v":0},{"$f":"FedRev!CR96","v":0},{"$f":"FedRev!CS96","v":0},0,null,{"$f":"FedRev!CV96","v":0},{"$f":"FedRev!CW96","v":0},{"$f":"FedRev!CX96","v":0},{"$f":"FedRev!CY96","v":0},{"$f":"FedRev!CZ96","v":0},{"$f":"FedRev!DA96","v":0},{"$f":"FedRev!DB96","v":0},{"$f":"FedRev!DC96","v":0},{"$f":"FedRev!DD96","v":0},{"$f":"FedRev!DE96","v":0},{"$f":"FedRev!DF96","v":0},{"$f":"FedRev!DG96","v":0},0,null,{"$f":"FedRev!DJ96","v":0},{"$f":"FedRev!DK96","v":0},{"$f":"FedRev!DL96","v":0},{"$f":"FedRev!DM96","v":0},{"$f":"FedRev!DN96","v":0},{"$f":"FedRev!DO96","v":0},{"$f":"FedRev!DP96","v":0},{"$f":"FedRev!DQ96","v":0},{"$f":"FedRev!DR96","v":0},{"$f":"FedRev!DS96","v":0},{"$f":"FedRev!DT96","v":0},{"$f":"FedRev!DU96","v":0},0,null,{"$f":"FedRev!DX96","v":0},{"$f":"FedRev!DY96","v":0},{"$f":"FedRev!DZ96","v":0},{"$f":"FedRev!EA96","v":0},{"$f":"FedRev!EB96","v":0},{"$f":"FedRev!EC96","v":0},{"$f":"FedRev!ED96","v":0},{"$f":"FedRev!EE96","v":0},{"$f":"FedRev!EF96","v":0},{"$f":"FedRev!EG96","v":0},{"$f":"FedRev!EH96","v":0},{"$f":"FedRev!EI96","v":0},0,null,{"$f":"FedRev!EL96","v":0},{"$f":"FedRev!EM96","v":0},{"$f":"FedRev!EN96","v":0},{"$f":"FedRev!EO96","v":0},{"$f":"FedRev!EP96","v":0},{"$f":"FedRev!EQ96","v":0},{"$f":"FedRev!ER96","v":0},{"$f":"FedRev!ES96","v":0},{"$f":"FedRev!ET96","v":0},{"$f":"FedRev!EU96","v":0},{"$f":"FedRev!EV96","v":0},{"$f":"FedRev!EW96","v":0},0,null,{"$f":"FedRev!EZ96","v":0},{"$f":"FedRev!FA96","v":0},{"$f":"FedRev!FB96","v":0},{"$f":"FedRev!FC96","v":0},{"$f":"FedRev!FD96","v":0},{"$f":"FedRev!FE96","v":0},{"$f":"FedRev!FF96","v":0},{"$f":"FedRev!FG96","v":0},{"$f":"FedRev!FH96","v":0},{"$f":"FedRev!FI96","v":0},{"$f":"FedRev!FJ96","v":0},{"$f":"FedRev!FK96","v":0},0,null,{"$f":"FedRev!FN96","v":0},{"$f":"FedRev!FO96","v":0},{"$f":"FedRev!FP96","v":0},{"$f":"FedRev!FQ96","v":0},{"$f":"FedRev!FR96","v":0},{"$f":"FedRev!FS96","v":0},{"$f":"FedRev!FT96","v":0},{"$f":"FedRev!FU96","v":0},{"$f":"FedRev!FV96","v":0},{"$f":"FedRev!FW96","v":0},{"$f":"FedRev!FX96","v":0},{"$f":"FedRev!FY96","v":0},0,null,{"$f":"FedRev!GB96","v":0},{"$f":"FedRev!GC96","v":0},{"$f":"FedRev!GD96","v":0},{"$f":"FedRev!GE96","v":0},{"$f":"FedRev!GF96","v":0},{"$f":"FedRev!GG96","v":0},{"$f":"FedRev!GH96","v":0},{"$f":"FedRev!GI96","v":0},{"$f":"FedRev!GJ96","v":0},{"$f":"FedRev!GK96","v":0},{"$f":"FedRev!GL96","v":0},{"$f":"FedRev!GM96","v":0},0,null,{"$f":"FedRev!GP96","v":0},{"$f":"FedRev!GQ96","v":0},{"$f":"FedRev!GR96","v":0},{"$f":"FedRev!GS96","v":0},{"$f":"FedRev!GT96","v":0},{"$f":"FedRev!GU96","v":0},{"$f":"FedRev!GV96","v":0},{"$f":"FedRev!GW96","v":0},{"$f":"FedRev!GX96","v":0},{"$f":"FedRev!GY96","v":0},{"$f":"FedRev!GZ96","v":0},{"$f":"FedRev!HA96","v":0},0]
[54,"Total Sales Revenue from COB",{"$f":"FedRev!B97","v":1656.7755002308502},{"$f":"FedRev!C97","v":3360.1834507749136},{"$f":"FedRev!D97","v":0},{"$f":"FedRev!E97","v":0},{"$f":"FedRev!F97","v":0},{"$f":"FedRev!G97","v":0},{"$f":"FedRev!H97","v":0},{"$f":"FedRev!I97","v":6573.6715847368778},{"$f":"FedRev!J97","v":9159.1349802374534},{"$f":"FedRev!K97","v":4961.9303482940159},{"$f":"FedRev!L97","v":3349.6295969358462},{"$f":"FedRev!M97","v":3390.0277995756337},32451.353260785592,null,{"$f":"FedRev!P97","v":3192.2599713778668},{"$f":"FedRev!Q97","v":6653.1293597638105},{"$f":"FedRev!R97","v":4749.9049581848794},{"$f":"FedRev!S97","v":12528.070040827521},{"$f":"FedRev!T97","v":4725.425886932996},{"$f":"FedRev!U97","v":7969.7994597374145},{"$f":"FedRev!V97","v":6986.5891679120687},{"$f":"FedRev!W97","v":4120.9703387448835},{"$f":"FedRev!X97","v":4396.8812260549021},{"$f":"FedRev!Y97","v":7129.4019110725058},{"$f":"FedRev!Z97","v":4833.5369469012121},{"$f":"FedRev!AA97","v":5062.7185747322683},72348.687842242332,null,{"$f":"FedRev!AD97","v":0},{"$f":"FedRev!AE97","v":0},{"$f":"FedRev!AF97","v":0},{"$f":"FedRev!AG97","v":0},{"$f":"FedRev!AH97","v":0},{"$f":"FedRev!AI97","v":0},{"$f":"FedRev!AJ97","v":0},{"$f":"FedRev!AK97","v":0},{"$f":"FedRev!AL97","v":0},{"$f":"FedRev!AM97","v":0},{"$f":"FedRev!AN97","v":0},{"$f":"FedRev!AO97","v":0},0,null,{"$f":"FedRev!AR97","v":0},{"$f":"FedRev!AS97","v":0},{"$f":"FedRev!AT97","v":0},{"$f":"FedRev!AU97","v":0},{"$f":"FedRev!AV97","v":0},{"$f":"FedRev!AW97","v":0},{"$f":"FedRev!AX97","v":0},{"$f":"FedRev!AY97","v":0},{"$f":"FedRev!AZ97","v":0},{"$f":"FedRev!BA97","v":0},{"$f":"FedRev!BB97","v":0},{"$f":"FedRev!BC97","v":0},0,null,{"$f":"FedRev!BF97","v":0},{"$f":"FedRev!BG97","v":0},{"$f":"FedRev!BH97","v":0},{"$f":"FedRev!BI97","v":0},{"$f":"FedRev!BJ97","v":0},{"$f":"FedRev!BK97","v":0},{"$f":"FedRev!BL97","v":0},{"$f":"FedRev!BM97","v":0},{"$f":"FedRev!BN97","v":0},{"$f":"FedRev!BO97","v":0},{"$f":"FedRev!BP97","v":0},{"$f":"FedRev!BQ97","v":0},0,null,{"$f":"FedRev!BT97","v":0},{"$f":"FedRev!BU97","v":0},{"$f":"FedRev!BV97","v":0},{"$f":"FedRev!BW97","v":0},{"$f":"FedRev!BX97","v":0},{"$f":"FedRev!BY97","v":0},{"$f":"FedRev!BZ97","v":0},{"$f":"FedRev!CA97","v":0},{"$f":"FedRev!CB97","v":0},{"$f":"FedRev!CC97","v":0},{"$f":"FedRev!CD97","v":0},{"$f":"FedRev!CE97","v":0},0,null,{"$f":"FedRev!CH97","v":0},{"$f":"FedRev!CI97","v":0},{"$f":"FedRev!CJ97","v":0},{"$f":"FedRev!CK97","v":0},{"$f":"FedRev!CL97","v":0},{"$f":"FedRev!CM97","v":0},{"$f":"FedRev!CN97","v":0},{"$f":"FedRev!CO97","v":0},{"$f":"FedRev!CP97","v":0},{"$f":"FedRev!CQ97","v":0},{"$f":"FedRev!CR97","v":0},{"$f":"FedRev!CS97","v":0},0,null,{"$f":"FedRev!CV97","v":0},{"$f":"FedRev!CW97","v":0},{"$f":"FedRev!CX97","v":0},{"$f":"FedRev!CY97","v":0},{"$f":"FedRev!CZ97","v":0},{"$f":"FedRev!DA97","v":0},{"$f":"FedRev!DB97","v":0},{"$f":"FedRev!DC97","v":0},{"$f":"FedRev!DD97","v":0},{"$f":"FedRev!DE97","v":0},{"$f":"FedRev!DF97","v":0},{"$f":"FedRev!DG97","v":0},0,null,{"$f":"FedRev!DJ97","v":0},{"$f":"FedRev!DK97","v":0},{"$f":"FedRev!DL97","v":0},{"$f":"FedRev!DM97","v":0},{"$f":"FedRev!DN97","v":0},{"$f":"FedRev!DO97","v":0},{"$f":"FedRev!DP97","v":0},{"$f":"FedRev!DQ97","v":0},{"$f":"FedRev!DR97","v":0},{"$f":"FedRev!DS97","v":0},{"$f":"FedRev!DT97","v":0},{"$f":"FedRev!DU97","v":0},0,null,{"$f":"FedRev!DX97","v":0},{"$f":"FedRev!DY97","v":0},{"$f":"FedRev!DZ97","v":0},{"$f":"FedRev!EA97","v":0},{"$f":"FedRev!EB97","v":0},{"$f":"FedRev!EC97","v":0},{"$f":"FedRev!ED97","v":0},{"$f":"FedRev!EE97","v":0},{"$f":"FedRev!EF97","v":0},{"$f":"FedRev!EG97","v":0},{"$f":"FedRev!EH97","v":0},{"$f":"FedRev!EI97","v":0},0,null,{"$f":"FedRev!EL97","v":0},{"$f":"FedRev!EM97","v":0},{"$f":"FedRev!EN97","v":0},{"$f":"FedRev!EO97","v":0},{"$f":"FedRev!EP97","v":0},{"$f":"FedRev!EQ97","v":0},{"$f":"FedRev!ER97","v":0},{"$f":"FedRev!ES97","v":0},{"$f":"FedRev!ET97","v":0},{"$f":"FedRev!EU97","v":0},{"$f":"FedRev!EV97","v":0},{"$f":"FedRev!EW97","v":0},0,null,{"$f":"FedRev!EZ97","v":0},{"$f":"FedRev!FA97","v":0},{"$f":"FedRev!FB97","v":0},{"$f":"FedRev!FC97","v":0},{"$f":"FedRev!FD97","v":0},{"$f":"FedRev!FE97","v":0},{"$f":"FedRev!FF97","v":0},{"$f":"FedRev!FG97","v":0},{"$f":"FedRev!FH97","v":0},{"$f":"FedRev!FI97","v":0},{"$f":"FedRev!FJ97","v":0},{"$f":"FedRev!FK97","v":0},0,null,{"$f":"FedRev!FN97","v":0},{"$f":"FedRev!FO97","v":0},{"$f":"FedRev!FP97","v":0},{"$f":"FedRev!FQ97","v":0},{"$f":"FedRev!FR97","v":0},{"$f":"FedRev!FS97","v":0},{"$f":"FedRev!FT97","v":0},{"$f":"FedRev!FU97","v":0},{"$f":"FedRev!FV97","v":0},{"$f":"FedRev!FW97","v":0},{"$f":"FedRev!FX97","v":0},{"$f":"FedRev!FY97","v":0},0,null,{"$f":"FedRev!GB97","v":0},{"$f":"FedRev!GC97","v":0},{"$f":"FedRev!GD97","v":0},{"$f":"FedRev!GE97","v":0},{"$f":"FedRev!GF97","v":0},{"$f":"FedRev!GG97","v":0},{"$f":"FedRev!GH97","v":0},{"$f":"FedRev!GI97","v":0},{"$f":"FedRev!GJ97","v":0},{"$f":"FedRev!GK97","v":0},{"$f":"FedRev!GL97","v":0},{"$f":"FedRev!GM97","v":0},0,null,{"$f":"FedRev!GP97","v":0},{"$f":"FedRev!GQ97","v":0},{"$f":"FedRev!GR97","v":0},{"$f":"FedRev!GS97","v":0},{"$f":"FedRev!GT97","v":0},{"$f":"FedRev!GU97","v":0},{"$f":"FedRev!GV97","v":0},{"$f":"FedRev!GW97","v":0},{"$f":"FedRev!GX97","v":0},{"$f":"FedRev!GY97","v":0},{"$f":"FedRev!GZ97","v":0},{"$f":"FedRev!HA97","v":0},0]
[55,"HLH Sales Revenue from NOB",{"$f":"FedRev!B99","v":386.25125907705683},{"$f":"FedRev!C99","v":713.75748516605165},{"$f":"FedRev!D99","v":0},{"$f":"FedRev!E99","v":0},{"$f":"FedRev!F99","v":0},{"$f":"FedRev!G99","v":0},{"$f":"FedRev!H99","v":0},{"$f":"FedRev!I99","v":381.22959753383037},{"$f":"FedRev!J99","v":818.6544868180423},{"$f":"FedRev!K99","v":766.4358142619011},{"$f":"FedRev!L99","v":694.3003893931234},{"$f":"FedRev!M99","v":697.89592121584712},4458.5249534658533,null,{"$f":"FedRev!P99","v":415.22506367829288},{"$f":"FedRev!Q99","v":953.09807209671715},{"$f":"FedRev!R99","v":747.28114466196996},{"$f":"FedRev!S99","v":0},{"$f":"FedRev!T99","v":773.35821680619119},{"$f":"FedRev!U99","v":2257.2450978045695},{"$f":"FedRev!V99","v":714.32224099294888},{"$f":"FedRev!W99","v":553.79936815324356},{"$f":"FedRev!X99","v":1904.2798678028678},{"$f":"FedRev!Y99","v":703.58586076207507},{"$f":"FedRev!Z99","v":2664.5142973867755},{"$f":"FedRev!AA99","v":1404.364956025089},13091.074186170741,null,{"$f":"FedRev!AD99","v":{"$error":"#N/A"}},{"$f":"FedRev!AE99","v":{"$error":"#N/A"}},{"$f":"FedRev!AF99","v":{"$error":"#N/A"}},{"$f":"FedRev!AG99","v":{"$error":"#N/A"}},{"$f":"FedRev!AH99","v":{"$error":"#N/A"}},{"$f":"FedRev!AI99","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ99","v":{"$error":"#N/A"}},{"$f":"FedRev!AK99","v":{"$error":"#N/A"}},{"$f":"FedRev!AL99","v":{"$error":"#N/A"}},{"$f":"FedRev!AM99","v":{"$error":"#N/A"}},{"$f":"FedRev!AN99","v":{"$error":"#N/A"}},{"$f":"FedRev!AO99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!AR99","v":{"$error":"#N/A"}},{"$f":"FedRev!AS99","v":{"$error":"#N/A"}},{"$f":"FedRev!AT99","v":{"$error":"#N/A"}},{"$f":"FedRev!AU99","v":{"$error":"#N/A"}},{"$f":"FedRev!AV99","v":{"$error":"#N/A"}},{"$f":"FedRev!AW99","v":{"$error":"#N/A"}},{"$f":"FedRev!AX99","v":{"$error":"#N/A"}},{"$f":"FedRev!AY99","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ99","v":{"$error":"#N/A"}},{"$f":"FedRev!BA99","v":{"$error":"#N/A"}},{"$f":"FedRev!BB99","v":{"$error":"#N/A"}},{"$f":"FedRev!BC99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BF99","v":{"$error":"#N/A"}},{"$f":"FedRev!BG99","v":{"$error":"#N/A"}},{"$f":"FedRev!BH99","v":{"$error":"#N/A"}},{"$f":"FedRev!BI99","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ99","v":{"$error":"#N/A"}},{"$f":"FedRev!BK99","v":{"$error":"#N/A"}},{"$f":"FedRev!BL99","v":{"$error":"#N/A"}},{"$f":"FedRev!BM99","v":{"$error":"#N/A"}},{"$f":"FedRev!BN99","v":{"$error":"#N/A"}},{"$f":"FedRev!BO99","v":{"$error":"#N/A"}},{"$f":"FedRev!BP99","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BT99","v":{"$error":"#N/A"}},{"$f":"FedRev!BU99","v":{"$error":"#N/A"}},{"$f":"FedRev!BV99","v":{"$error":"#N/A"}},{"$f":"FedRev!BW99","v":{"$error":"#N/A"}},{"$f":"FedRev!BX99","v":{"$error":"#N/A"}},{"$f":"FedRev!BY99","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ99","v":{"$error":"#N/A"}},{"$f":"FedRev!CA99","v":{"$error":"#N/A"}},{"$f":"FedRev!CB99","v":{"$error":"#N/A"}},{"$f":"FedRev!CC99","v":{"$error":"#N/A"}},{"$f":"FedRev!CD99","v":{"$error":"#N/A"}},{"$f":"FedRev!CE99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CH99","v":{"$error":"#N/A"}},{"$f":"FedRev!CI99","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ99","v":{"$error":"#N/A"}},{"$f":"FedRev!CK99","v":{"$error":"#N/A"}},{"$f":"FedRev!CL99","v":{"$error":"#N/A"}},{"$f":"FedRev!CM99","v":{"$error":"#N/A"}},{"$f":"FedRev!CN99","v":{"$error":"#N/A"}},{"$f":"FedRev!CO99","v":{"$error":"#N/A"}},{"$f":"FedRev!CP99","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ99","v":{"$error":"#N/A"}},{"$f":"FedRev!CR99","v":{"$error":"#N/A"}},{"$f":"FedRev!CS99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CV99","v":{"$error":"#N/A"}},{"$f":"FedRev!CW99","v":{"$error":"#N/A"}},{"$f":"FedRev!CX99","v":{"$error":"#N/A"}},{"$f":"FedRev!CY99","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ99","v":{"$error":"#N/A"}},{"$f":"FedRev!DA99","v":{"$error":"#N/A"}},{"$f":"FedRev!DB99","v":{"$error":"#N/A"}},{"$f":"FedRev!DC99","v":{"$error":"#N/A"}},{"$f":"FedRev!DD99","v":{"$error":"#N/A"}},{"$f":"FedRev!DE99","v":{"$error":"#N/A"}},{"$f":"FedRev!DF99","v":{"$error":"#N/A"}},{"$f":"FedRev!DG99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DJ99","v":{"$error":"#N/A"}},{"$f":"FedRev!DK99","v":{"$error":"#N/A"}},{"$f":"FedRev!DL99","v":{"$error":"#N/A"}},{"$f":"FedRev!DM99","v":{"$error":"#N/A"}},{"$f":"FedRev!DN99","v":{"$error":"#N/A"}},{"$f":"FedRev!DO99","v":{"$error":"#N/A"}},{"$f":"FedRev!DP99","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ99","v":{"$error":"#N/A"}},{"$f":"FedRev!DR99","v":{"$error":"#N/A"}},{"$f":"FedRev!DS99","v":{"$error":"#N/A"}},{"$f":"FedRev!DT99","v":{"$error":"#N/A"}},{"$f":"FedRev!DU99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DX99","v":{"$error":"#N/A"}},{"$f":"FedRev!DY99","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ99","v":{"$error":"#N/A"}},{"$f":"FedRev!EA99","v":{"$error":"#N/A"}},{"$f":"FedRev!EB99","v":{"$error":"#N/A"}},{"$f":"FedRev!EC99","v":{"$error":"#N/A"}},{"$f":"FedRev!ED99","v":{"$error":"#N/A"}},{"$f":"FedRev!EE99","v":{"$error":"#N/A"}},{"$f":"FedRev!EF99","v":{"$error":"#N/A"}},{"$f":"FedRev!EG99","v":{"$error":"#N/A"}},{"$f":"FedRev!EH99","v":{"$error":"#N/A"}},{"$f":"FedRev!EI99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EL99","v":{"$error":"#N/A"}},{"$f":"FedRev!EM99","v":{"$error":"#N/A"}},{"$f":"FedRev!EN99","v":{"$error":"#N/A"}},{"$f":"FedRev!EO99","v":{"$error":"#N/A"}},{"$f":"FedRev!EP99","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ99","v":{"$error":"#N/A"}},{"$f":"FedRev!ER99","v":{"$error":"#N/A"}},{"$f":"FedRev!ES99","v":{"$error":"#N/A"}},{"$f":"FedRev!ET99","v":{"$error":"#N/A"}},{"$f":"FedRev!EU99","v":{"$error":"#N/A"}},{"$f":"FedRev!EV99","v":{"$error":"#N/A"}},{"$f":"FedRev!EW99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EZ99","v":{"$error":"#N/A"}},{"$f":"FedRev!FA99","v":{"$error":"#N/A"}},{"$f":"FedRev!FB99","v":{"$error":"#N/A"}},{"$f":"FedRev!FC99","v":{"$error":"#N/A"}},{"$f":"FedRev!FD99","v":{"$error":"#N/A"}},{"$f":"FedRev!FE99","v":{"$error":"#N/A"}},{"$f":"FedRev!FF99","v":{"$error":"#N/A"}},{"$f":"FedRev!FG99","v":{"$error":"#N/A"}},{"$f":"FedRev!FH99","v":{"$error":"#N/A"}},{"$f":"FedRev!FI99","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ99","v":{"$error":"#N/A"}},{"$f":"FedRev!FK99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!FN99","v":{"$error":"#N/A"}},{"$f":"FedRev!FO99","v":{"$error":"#N/A"}},{"$f":"FedRev!FP99","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ99","v":{"$error":"#N/A"}},{"$f":"FedRev!FR99","v":{"$error":"#N/A"}},{"$f":"FedRev!FS99","v":{"$error":"#N/A"}},{"$f":"FedRev!FT99","v":{"$error":"#N/A"}},{"$f":"FedRev!FU99","v":{"$error":"#N/A"}},{"$f":"FedRev!FV99","v":{"$error":"#N/A"}},{"$f":"FedRev!FW99","v":{"$error":"#N/A"}},{"$f":"FedRev!FX99","v":{"$error":"#N/A"}},{"$f":"FedRev!FY99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GB99","v":{"$error":"#N/A"}},{"$f":"FedRev!GC99","v":{"$error":"#N/A"}},{"$f":"FedRev!GD99","v":{"$error":"#N/A"}},{"$f":"FedRev!GE99","v":{"$error":"#N/A"}},{"$f":"FedRev!GF99","v":{"$error":"#N/A"}},{"$f":"FedRev!GG99","v":{"$error":"#N/A"}},{"$f":"FedRev!GH99","v":{"$error":"#N/A"}},{"$f":"FedRev!GI99","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ99","v":{"$error":"#N/A"}},{"$f":"FedRev!GK99","v":{"$error":"#N/A"}},{"$f":"FedRev!GL99","v":{"$error":"#N/A"}},{"$f":"FedRev!GM99","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GP99","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ99","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR99","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS99","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT99","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU99","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV99","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW99","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX99","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY99","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ99","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[56,"LLH Sales Revenue form NOB",{"$f":"FedRev!B100","v":0},{"$f":"FedRev!C100","v":0},{"$f":"FedRev!D100","v":0},{"$f":"FedRev!E100","v":0},{"$f":"FedRev!F100","v":0},{"$f":"FedRev!G100","v":0},{"$f":"FedRev!H100","v":0},{"$f":"FedRev!I100","v":271.73495307340932},{"$f":"FedRev!J100","v":530.10333317746108},{"$f":"FedRev!K100","v":0},{"$f":"FedRev!L100","v":0},{"$f":"FedRev!M100","v":0},801.8382862508704,null,{"$f":"FedRev!P100","v":0},{"$f":"FedRev!Q100","v":0},{"$f":"FedRev!R100","v":0},{"$f":"FedRev!S100","v":0},{"$f":"FedRev!T100","v":546.46940146516681},{"$f":"FedRev!U100","v":1659.0322702068293},{"$f":"FedRev!V100","v":467.88917959108642},{"$f":"FedRev!W100","v":361.09959234995381},{"$f":"FedRev!X100","v":1274.1574519642884},{"$f":"FedRev!Y100","v":452.39925763037598},{"$f":"FedRev!Z100","v":1511.4136447560295},{"$f":"FedRev!AA100","v":0},6272.4607979637303,null,{"$f":"FedRev!AD100","v":{"$error":"#N/A"}},{"$f":"FedRev!AE100","v":{"$error":"#N/A"}},{"$f":"FedRev!AF100","v":{"$error":"#N/A"}},{"$f":"FedRev!AG100","v":{"$error":"#N/A"}},{"$f":"FedRev!AH100","v":{"$error":"#N/A"}},{"$f":"FedRev!AI100","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ100","v":{"$error":"#N/A"}},{"$f":"FedRev!AK100","v":{"$error":"#N/A"}},{"$f":"FedRev!AL100","v":{"$error":"#N/A"}},{"$f":"FedRev!AM100","v":{"$error":"#N/A"}},{"$f":"FedRev!AN100","v":{"$error":"#N/A"}},{"$f":"FedRev!AO100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!AR100","v":{"$error":"#N/A"}},{"$f":"FedRev!AS100","v":{"$error":"#N/A"}},{"$f":"FedRev!AT100","v":{"$error":"#N/A"}},{"$f":"FedRev!AU100","v":{"$error":"#N/A"}},{"$f":"FedRev!AV100","v":{"$error":"#N/A"}},{"$f":"FedRev!AW100","v":{"$error":"#N/A"}},{"$f":"FedRev!AX100","v":{"$error":"#N/A"}},{"$f":"FedRev!AY100","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ100","v":{"$error":"#N/A"}},{"$f":"FedRev!BA100","v":{"$error":"#N/A"}},{"$f":"FedRev!BB100","v":{"$error":"#N/A"}},{"$f":"FedRev!BC100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BF100","v":{"$error":"#N/A"}},{"$f":"FedRev!BG100","v":{"$error":"#N/A"}},{"$f":"FedRev!BH100","v":{"$error":"#N/A"}},{"$f":"FedRev!BI100","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ100","v":{"$error":"#N/A"}},{"$f":"FedRev!BK100","v":{"$error":"#N/A"}},{"$f":"FedRev!BL100","v":{"$error":"#N/A"}},{"$f":"FedRev!BM100","v":{"$error":"#N/A"}},{"$f":"FedRev!BN100","v":{"$error":"#N/A"}},{"$f":"FedRev!BO100","v":{"$error":"#N/A"}},{"$f":"FedRev!BP100","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BT100","v":{"$error":"#N/A"}},{"$f":"FedRev!BU100","v":{"$error":"#N/A"}},{"$f":"FedRev!BV100","v":{"$error":"#N/A"}},{"$f":"FedRev!BW100","v":{"$error":"#N/A"}},{"$f":"FedRev!BX100","v":{"$error":"#N/A"}},{"$f":"FedRev!BY100","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ100","v":{"$error":"#N/A"}},{"$f":"FedRev!CA100","v":{"$error":"#N/A"}},{"$f":"FedRev!CB100","v":{"$error":"#N/A"}},{"$f":"FedRev!CC100","v":{"$error":"#N/A"}},{"$f":"FedRev!CD100","v":{"$error":"#N/A"}},{"$f":"FedRev!CE100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CH100","v":{"$error":"#N/A"}},{"$f":"FedRev!CI100","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ100","v":{"$error":"#N/A"}},{"$f":"FedRev!CK100","v":{"$error":"#N/A"}},{"$f":"FedRev!CL100","v":{"$error":"#N/A"}},{"$f":"FedRev!CM100","v":{"$error":"#N/A"}},{"$f":"FedRev!CN100","v":{"$error":"#N/A"}},{"$f":"FedRev!CO100","v":{"$error":"#N/A"}},{"$f":"FedRev!CP100","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ100","v":{"$error":"#N/A"}},{"$f":"FedRev!CR100","v":{"$error":"#N/A"}},{"$f":"FedRev!CS100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CV100","v":{"$error":"#N/A"}},{"$f":"FedRev!CW100","v":{"$error":"#N/A"}},{"$f":"FedRev!CX100","v":{"$error":"#N/A"}},{"$f":"FedRev!CY100","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ100","v":{"$error":"#N/A"}},{"$f":"FedRev!DA100","v":{"$error":"#N/A"}},{"$f":"FedRev!DB100","v":{"$error":"#N/A"}},{"$f":"FedRev!DC100","v":{"$error":"#N/A"}},{"$f":"FedRev!DD100","v":{"$error":"#N/A"}},{"$f":"FedRev!DE100","v":{"$error":"#N/A"}},{"$f":"FedRev!DF100","v":{"$error":"#N/A"}},{"$f":"FedRev!DG100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DJ100","v":{"$error":"#N/A"}},{"$f":"FedRev!DK100","v":{"$error":"#N/A"}},{"$f":"FedRev!DL100","v":{"$error":"#N/A"}},{"$f":"FedRev!DM100","v":{"$error":"#N/A"}},{"$f":"FedRev!DN100","v":{"$error":"#N/A"}},{"$f":"FedRev!DO100","v":{"$error":"#N/A"}},{"$f":"FedRev!DP100","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ100","v":{"$error":"#N/A"}},{"$f":"FedRev!DR100","v":{"$error":"#N/A"}},{"$f":"FedRev!DS100","v":{"$error":"#N/A"}},{"$f":"FedRev!DT100","v":{"$error":"#N/A"}},{"$f":"FedRev!DU100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DX100","v":{"$error":"#N/A"}},{"$f":"FedRev!DY100","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ100","v":{"$error":"#N/A"}},{"$f":"FedRev!EA100","v":{"$error":"#N/A"}},{"$f":"FedRev!EB100","v":{"$error":"#N/A"}},{"$f":"FedRev!EC100","v":{"$error":"#N/A"}},{"$f":"FedRev!ED100","v":{"$error":"#N/A"}},{"$f":"FedRev!EE100","v":{"$error":"#N/A"}},{"$f":"FedRev!EF100","v":{"$error":"#N/A"}},{"$f":"FedRev!EG100","v":{"$error":"#N/A"}},{"$f":"FedRev!EH100","v":{"$error":"#N/A"}},{"$f":"FedRev!EI100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EL100","v":{"$error":"#N/A"}},{"$f":"FedRev!EM100","v":{"$error":"#N/A"}},{"$f":"FedRev!EN100","v":{"$error":"#N/A"}},{"$f":"FedRev!EO100","v":{"$error":"#N/A"}},{"$f":"FedRev!EP100","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ100","v":{"$error":"#N/A"}},{"$f":"FedRev!ER100","v":{"$error":"#N/A"}},{"$f":"FedRev!ES100","v":{"$error":"#N/A"}},{"$f":"FedRev!ET100","v":{"$error":"#N/A"}},{"$f":"FedRev!EU100","v":{"$error":"#N/A"}},{"$f":"FedRev!EV100","v":{"$error":"#N/A"}},{"$f":"FedRev!EW100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EZ100","v":{"$error":"#N/A"}},{"$f":"FedRev!FA100","v":{"$error":"#N/A"}},{"$f":"FedRev!FB100","v":{"$error":"#N/A"}},{"$f":"FedRev!FC100","v":{"$error":"#N/A"}},{"$f":"FedRev!FD100","v":{"$error":"#N/A"}},{"$f":"FedRev!FE100","v":{"$error":"#N/A"}},{"$f":"FedRev!FF100","v":{"$error":"#N/A"}},{"$f":"FedRev!FG100","v":{"$error":"#N/A"}},{"$f":"FedRev!FH100","v":{"$error":"#N/A"}},{"$f":"FedRev!FI100","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ100","v":{"$error":"#N/A"}},{"$f":"FedRev!FK100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!FN100","v":{"$error":"#N/A"}},{"$f":"FedRev!FO100","v":{"$error":"#N/A"}},{"$f":"FedRev!FP100","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ100","v":{"$error":"#N/A"}},{"$f":"FedRev!FR100","v":{"$error":"#N/A"}},{"$f":"FedRev!FS100","v":{"$error":"#N/A"}},{"$f":"FedRev!FT100","v":{"$error":"#N/A"}},{"$f":"FedRev!FU100","v":{"$error":"#N/A"}},{"$f":"FedRev!FV100","v":{"$error":"#N/A"}},{"$f":"FedRev!FW100","v":{"$error":"#N/A"}},{"$f":"FedRev!FX100","v":{"$error":"#N/A"}},{"$f":"FedRev!FY100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GB100","v":{"$error":"#N/A"}},{"$f":"FedRev!GC100","v":{"$error":"#N/A"}},{"$f":"FedRev!GD100","v":{"$error":"#N/A"}},{"$f":"FedRev!GE100","v":{"$error":"#N/A"}},{"$f":"FedRev!GF100","v":{"$error":"#N/A"}},{"$f":"FedRev!GG100","v":{"$error":"#N/A"}},{"$f":"FedRev!GH100","v":{"$error":"#N/A"}},{"$f":"FedRev!GI100","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ100","v":{"$error":"#N/A"}},{"$f":"FedRev!GK100","v":{"$error":"#N/A"}},{"$f":"FedRev!GL100","v":{"$error":"#N/A"}},{"$f":"FedRev!GM100","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GP100","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ100","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR100","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS100","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT100","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU100","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV100","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW100","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX100","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY100","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ100","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[57,"Total Sales Revenue From NOB",{"$f":"FedRev!B101","v":386.25125907705683},{"$f":"FedRev!C101","v":713.75748516605165},{"$f":"FedRev!D101","v":0},{"$f":"FedRev!E101","v":0},{"$f":"FedRev!F101","v":0},{"$f":"FedRev!G101","v":0},{"$f":"FedRev!H101","v":0},{"$f":"FedRev!I101","v":652.96455060723974},{"$f":"FedRev!J101","v":1348.7578199955033},{"$f":"FedRev!K101","v":766.4358142619011},{"$f":"FedRev!L101","v":694.3003893931234},{"$f":"FedRev!M101","v":697.89592121584712},5260.363239716723,null,{"$f":"FedRev!P101","v":415.22506367829288},{"$f":"FedRev!Q101","v":953.09807209671715},{"$f":"FedRev!R101","v":747.28114466196996},{"$f":"FedRev!S101","v":0},{"$f":"FedRev!T101","v":1319.827618271358},{"$f":"FedRev!U101","v":3916.2773680113987},{"$f":"FedRev!V101","v":1182.2114205840353},{"$f":"FedRev!W101","v":914.89896050319737},{"$f":"FedRev!X101","v":3178.4373197671562},{"$f":"FedRev!Y101","v":1155.9851183924511},{"$f":"FedRev!Z101","v":4175.9279421428055},{"$f":"FedRev!AA101","v":1404.364956025089},19363.534984134469,null,{"$f":"FedRev!AD101","v":{"$error":"#N/A"}},{"$f":"FedRev!AE101","v":{"$error":"#N/A"}},{"$f":"FedRev!AF101","v":{"$error":"#N/A"}},{"$f":"FedRev!AG101","v":{"$error":"#N/A"}},{"$f":"FedRev!AH101","v":{"$error":"#N/A"}},{"$f":"FedRev!AI101","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ101","v":{"$error":"#N/A"}},{"$f":"FedRev!AK101","v":{"$error":"#N/A"}},{"$f":"FedRev!AL101","v":{"$error":"#N/A"}},{"$f":"FedRev!AM101","v":{"$error":"#N/A"}},{"$f":"FedRev!AN101","v":{"$error":"#N/A"}},{"$f":"FedRev!AO101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!AR101","v":{"$error":"#N/A"}},{"$f":"FedRev!AS101","v":{"$error":"#N/A"}},{"$f":"FedRev!AT101","v":{"$error":"#N/A"}},{"$f":"FedRev!AU101","v":{"$error":"#N/A"}},{"$f":"FedRev!AV101","v":{"$error":"#N/A"}},{"$f":"FedRev!AW101","v":{"$error":"#N/A"}},{"$f":"FedRev!AX101","v":{"$error":"#N/A"}},{"$f":"FedRev!AY101","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ101","v":{"$error":"#N/A"}},{"$f":"FedRev!BA101","v":{"$error":"#N/A"}},{"$f":"FedRev!BB101","v":{"$error":"#N/A"}},{"$f":"FedRev!BC101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BF101","v":{"$error":"#N/A"}},{"$f":"FedRev!BG101","v":{"$error":"#N/A"}},{"$f":"FedRev!BH101","v":{"$error":"#N/A"}},{"$f":"FedRev!BI101","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ101","v":{"$error":"#N/A"}},{"$f":"FedRev!BK101","v":{"$error":"#N/A"}},{"$f":"FedRev!BL101","v":{"$error":"#N/A"}},{"$f":"FedRev!BM101","v":{"$error":"#N/A"}},{"$f":"FedRev!BN101","v":{"$error":"#N/A"}},{"$f":"FedRev!BO101","v":{"$error":"#N/A"}},{"$f":"FedRev!BP101","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BT101","v":{"$error":"#N/A"}},{"$f":"FedRev!BU101","v":{"$error":"#N/A"}},{"$f":"FedRev!BV101","v":{"$error":"#N/A"}},{"$f":"FedRev!BW101","v":{"$error":"#N/A"}},{"$f":"FedRev!BX101","v":{"$error":"#N/A"}},{"$f":"FedRev!BY101","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ101","v":{"$error":"#N/A"}},{"$f":"FedRev!CA101","v":{"$error":"#N/A"}},{"$f":"FedRev!CB101","v":{"$error":"#N/A"}},{"$f":"FedRev!CC101","v":{"$error":"#N/A"}},{"$f":"FedRev!CD101","v":{"$error":"#N/A"}},{"$f":"FedRev!CE101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CH101","v":{"$error":"#N/A"}},{"$f":"FedRev!CI101","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ101","v":{"$error":"#N/A"}},{"$f":"FedRev!CK101","v":{"$error":"#N/A"}},{"$f":"FedRev!CL101","v":{"$error":"#N/A"}},{"$f":"FedRev!CM101","v":{"$error":"#N/A"}},{"$f":"FedRev!CN101","v":{"$error":"#N/A"}},{"$f":"FedRev!CO101","v":{"$error":"#N/A"}},{"$f":"FedRev!CP101","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ101","v":{"$error":"#N/A"}},{"$f":"FedRev!CR101","v":{"$error":"#N/A"}},{"$f":"FedRev!CS101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CV101","v":{"$error":"#N/A"}},{"$f":"FedRev!CW101","v":{"$error":"#N/A"}},{"$f":"FedRev!CX101","v":{"$error":"#N/A"}},{"$f":"FedRev!CY101","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ101","v":{"$error":"#N/A"}},{"$f":"FedRev!DA101","v":{"$error":"#N/A"}},{"$f":"FedRev!DB101","v":{"$error":"#N/A"}},{"$f":"FedRev!DC101","v":{"$error":"#N/A"}},{"$f":"FedRev!DD101","v":{"$error":"#N/A"}},{"$f":"FedRev!DE101","v":{"$error":"#N/A"}},{"$f":"FedRev!DF101","v":{"$error":"#N/A"}},{"$f":"FedRev!DG101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DJ101","v":{"$error":"#N/A"}},{"$f":"FedRev!DK101","v":{"$error":"#N/A"}},{"$f":"FedRev!DL101","v":{"$error":"#N/A"}},{"$f":"FedRev!DM101","v":{"$error":"#N/A"}},{"$f":"FedRev!DN101","v":{"$error":"#N/A"}},{"$f":"FedRev!DO101","v":{"$error":"#N/A"}},{"$f":"FedRev!DP101","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ101","v":{"$error":"#N/A"}},{"$f":"FedRev!DR101","v":{"$error":"#N/A"}},{"$f":"FedRev!DS101","v":{"$error":"#N/A"}},{"$f":"FedRev!DT101","v":{"$error":"#N/A"}},{"$f":"FedRev!DU101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DX101","v":{"$error":"#N/A"}},{"$f":"FedRev!DY101","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ101","v":{"$error":"#N/A"}},{"$f":"FedRev!EA101","v":{"$error":"#N/A"}},{"$f":"FedRev!EB101","v":{"$error":"#N/A"}},{"$f":"FedRev!EC101","v":{"$error":"#N/A"}},{"$f":"FedRev!ED101","v":{"$error":"#N/A"}},{"$f":"FedRev!EE101","v":{"$error":"#N/A"}},{"$f":"FedRev!EF101","v":{"$error":"#N/A"}},{"$f":"FedRev!EG101","v":{"$error":"#N/A"}},{"$f":"FedRev!EH101","v":{"$error":"#N/A"}},{"$f":"FedRev!EI101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EL101","v":{"$error":"#N/A"}},{"$f":"FedRev!EM101","v":{"$error":"#N/A"}},{"$f":"FedRev!EN101","v":{"$error":"#N/A"}},{"$f":"FedRev!EO101","v":{"$error":"#N/A"}},{"$f":"FedRev!EP101","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ101","v":{"$error":"#N/A"}},{"$f":"FedRev!ER101","v":{"$error":"#N/A"}},{"$f":"FedRev!ES101","v":{"$error":"#N/A"}},{"$f":"FedRev!ET101","v":{"$error":"#N/A"}},{"$f":"FedRev!EU101","v":{"$error":"#N/A"}},{"$f":"FedRev!EV101","v":{"$error":"#N/A"}},{"$f":"FedRev!EW101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EZ101","v":{"$error":"#N/A"}},{"$f":"FedRev!FA101","v":{"$error":"#N/A"}},{"$f":"FedRev!FB101","v":{"$error":"#N/A"}},{"$f":"FedRev!FC101","v":{"$error":"#N/A"}},{"$f":"FedRev!FD101","v":{"$error":"#N/A"}},{"$f":"FedRev!FE101","v":{"$error":"#N/A"}},{"$f":"FedRev!FF101","v":{"$error":"#N/A"}},{"$f":"FedRev!FG101","v":{"$error":"#N/A"}},{"$f":"FedRev!FH101","v":{"$error":"#N/A"}},{"$f":"FedRev!FI101","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ101","v":{"$error":"#N/A"}},{"$f":"FedRev!FK101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!FN101","v":{"$error":"#N/A"}},{"$f":"FedRev!FO101","v":{"$error":"#N/A"}},{"$f":"FedRev!FP101","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ101","v":{"$error":"#N/A"}},{"$f":"FedRev!FR101","v":{"$error":"#N/A"}},{"$f":"FedRev!FS101","v":{"$error":"#N/A"}},{"$f":"FedRev!FT101","v":{"$error":"#N/A"}},{"$f":"FedRev!FU101","v":{"$error":"#N/A"}},{"$f":"FedRev!FV101","v":{"$error":"#N/A"}},{"$f":"FedRev!FW101","v":{"$error":"#N/A"}},{"$f":"FedRev!FX101","v":{"$error":"#N/A"}},{"$f":"FedRev!FY101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GB101","v":{"$error":"#N/A"}},{"$f":"FedRev!GC101","v":{"$error":"#N/A"}},{"$f":"FedRev!GD101","v":{"$error":"#N/A"}},{"$f":"FedRev!GE101","v":{"$error":"#N/A"}},{"$f":"FedRev!GF101","v":{"$error":"#N/A"}},{"$f":"FedRev!GG101","v":{"$error":"#N/A"}},{"$f":"FedRev!GH101","v":{"$error":"#N/A"}},{"$f":"FedRev!GI101","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ101","v":{"$error":"#N/A"}},{"$f":"FedRev!GK101","v":{"$error":"#N/A"}},{"$f":"FedRev!GL101","v":{"$error":"#N/A"}},{"$f":"FedRev!GM101","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GP101","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ101","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR101","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS101","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT101","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU101","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV101","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW101","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX101","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY101","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ101","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA101","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[58,"HLH Sales Revenue from Mid-C",{"$f":"FedRev!B103","v":0},{"$f":"FedRev!C103","v":0},{"$f":"FedRev!D103","v":0},{"$f":"FedRev!E103","v":0},{"$f":"FedRev!F103","v":0},{"$f":"FedRev!G103","v":0},{"$f":"FedRev!H103","v":0},{"$f":"FedRev!I103","v":34792.445309237519},{"$f":"FedRev!J103","v":51827.533255042261},{"$f":"FedRev!K103","v":1137.3160460776937},{"$f":"FedRev!L103","v":5170.2398024292088},{"$f":"FedRev!M103","v":1138.4562124116742},94065.990625198363,null,{"$f":"FedRev!P103","v":0},{"$f":"FedRev!Q103","v":524.54559197988999},{"$f":"FedRev!R103","v":7279.6863556430153},{"$f":"FedRev!S103","v":10649.845471372913},{"$f":"FedRev!T103","v":15182.398626955723},{"$f":"FedRev!U103","v":22608.774243621203},{"$f":"FedRev!V103","v":48706.929769712064},{"$f":"FedRev!W103","v":18336.40133505268},{"$f":"FedRev!X103","v":21390.075417476703},{"$f":"FedRev!Y103","v":29405.644019772713},{"$f":"FedRev!Z103","v":16997.675569629821},{"$f":"FedRev!AA103","v":4826.6774351420363},195908.65383635875,null,{"$f":"FedRev!AD103","v":{"$error":"#N/A"}},{"$f":"FedRev!AE103","v":{"$error":"#N/A"}},{"$f":"FedRev!AF103","v":{"$error":"#N/A"}},{"$f":"FedRev!AG103","v":{"$error":"#N/A"}},{"$f":"FedRev!AH103","v":{"$error":"#N/A"}},{"$f":"FedRev!AI103","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ103","v":{"$error":"#N/A"}},{"$f":"FedRev!AK103","v":{"$error":"#N/A"}},{"$f":"FedRev!AL103","v":{"$error":"#N/A"}},{"$f":"FedRev!AM103","v":{"$error":"#N/A"}},{"$f":"FedRev!AN103","v":{"$error":"#N/A"}},{"$f":"FedRev!AO103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!AR103","v":{"$error":"#N/A"}},{"$f":"FedRev!AS103","v":{"$error":"#N/A"}},{"$f":"FedRev!AT103","v":{"$error":"#N/A"}},{"$f":"FedRev!AU103","v":{"$error":"#N/A"}},{"$f":"FedRev!AV103","v":{"$error":"#N/A"}},{"$f":"FedRev!AW103","v":{"$error":"#N/A"}},{"$f":"FedRev!AX103","v":{"$error":"#N/A"}},{"$f":"FedRev!AY103","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ103","v":{"$error":"#N/A"}},{"$f":"FedRev!BA103","v":{"$error":"#N/A"}},{"$f":"FedRev!BB103","v":{"$error":"#N/A"}},{"$f":"FedRev!BC103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BF103","v":{"$error":"#N/A"}},{"$f":"FedRev!BG103","v":{"$error":"#N/A"}},{"$f":"FedRev!BH103","v":{"$error":"#N/A"}},{"$f":"FedRev!BI103","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ103","v":{"$error":"#N/A"}},{"$f":"FedRev!BK103","v":{"$error":"#N/A"}},{"$f":"FedRev!BL103","v":{"$error":"#N/A"}},{"$f":"FedRev!BM103","v":{"$error":"#N/A"}},{"$f":"FedRev!BN103","v":{"$error":"#N/A"}},{"$f":"FedRev!BO103","v":{"$error":"#N/A"}},{"$f":"FedRev!BP103","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BT103","v":{"$error":"#N/A"}},{"$f":"FedRev!BU103","v":{"$error":"#N/A"}},{"$f":"FedRev!BV103","v":{"$error":"#N/A"}},{"$f":"FedRev!BW103","v":{"$error":"#N/A"}},{"$f":"FedRev!BX103","v":{"$error":"#N/A"}},{"$f":"FedRev!BY103","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ103","v":{"$error":"#N/A"}},{"$f":"FedRev!CA103","v":{"$error":"#N/A"}},{"$f":"FedRev!CB103","v":{"$error":"#N/A"}},{"$f":"FedRev!CC103","v":{"$error":"#N/A"}},{"$f":"FedRev!CD103","v":{"$error":"#N/A"}},{"$f":"FedRev!CE103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CH103","v":{"$error":"#N/A"}},{"$f":"FedRev!CI103","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ103","v":{"$error":"#N/A"}},{"$f":"FedRev!CK103","v":{"$error":"#N/A"}},{"$f":"FedRev!CL103","v":{"$error":"#N/A"}},{"$f":"FedRev!CM103","v":{"$error":"#N/A"}},{"$f":"FedRev!CN103","v":{"$error":"#N/A"}},{"$f":"FedRev!CO103","v":{"$error":"#N/A"}},{"$f":"FedRev!CP103","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ103","v":{"$error":"#N/A"}},{"$f":"FedRev!CR103","v":{"$error":"#N/A"}},{"$f":"FedRev!CS103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CV103","v":{"$error":"#N/A"}},{"$f":"FedRev!CW103","v":{"$error":"#N/A"}},{"$f":"FedRev!CX103","v":{"$error":"#N/A"}},{"$f":"FedRev!CY103","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ103","v":{"$error":"#N/A"}},{"$f":"FedRev!DA103","v":{"$error":"#N/A"}},{"$f":"FedRev!DB103","v":{"$error":"#N/A"}},{"$f":"FedRev!DC103","v":{"$error":"#N/A"}},{"$f":"FedRev!DD103","v":{"$error":"#N/A"}},{"$f":"FedRev!DE103","v":{"$error":"#N/A"}},{"$f":"FedRev!DF103","v":{"$error":"#N/A"}},{"$f":"FedRev!DG103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DJ103","v":{"$error":"#N/A"}},{"$f":"FedRev!DK103","v":{"$error":"#N/A"}},{"$f":"FedRev!DL103","v":{"$error":"#N/A"}},{"$f":"FedRev!DM103","v":{"$error":"#N/A"}},{"$f":"FedRev!DN103","v":{"$error":"#N/A"}},{"$f":"FedRev!DO103","v":{"$error":"#N/A"}},{"$f":"FedRev!DP103","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ103","v":{"$error":"#N/A"}},{"$f":"FedRev!DR103","v":{"$error":"#N/A"}},{"$f":"FedRev!DS103","v":{"$error":"#N/A"}},{"$f":"FedRev!DT103","v":{"$error":"#N/A"}},{"$f":"FedRev!DU103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DX103","v":{"$error":"#N/A"}},{"$f":"FedRev!DY103","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ103","v":{"$error":"#N/A"}},{"$f":"FedRev!EA103","v":{"$error":"#N/A"}},{"$f":"FedRev!EB103","v":{"$error":"#N/A"}},{"$f":"FedRev!EC103","v":{"$error":"#N/A"}},{"$f":"FedRev!ED103","v":{"$error":"#N/A"}},{"$f":"FedRev!EE103","v":{"$error":"#N/A"}},{"$f":"FedRev!EF103","v":{"$error":"#N/A"}},{"$f":"FedRev!EG103","v":{"$error":"#N/A"}},{"$f":"FedRev!EH103","v":{"$error":"#N/A"}},{"$f":"FedRev!EI103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EL103","v":{"$error":"#N/A"}},{"$f":"FedRev!EM103","v":{"$error":"#N/A"}},{"$f":"FedRev!EN103","v":{"$error":"#N/A"}},{"$f":"FedRev!EO103","v":{"$error":"#N/A"}},{"$f":"FedRev!EP103","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ103","v":{"$error":"#N/A"}},{"$f":"FedRev!ER103","v":{"$error":"#N/A"}},{"$f":"FedRev!ES103","v":{"$error":"#N/A"}},{"$f":"FedRev!ET103","v":{"$error":"#N/A"}},{"$f":"FedRev!EU103","v":{"$error":"#N/A"}},{"$f":"FedRev!EV103","v":{"$error":"#N/A"}},{"$f":"FedRev!EW103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EZ103","v":{"$error":"#N/A"}},{"$f":"FedRev!FA103","v":{"$error":"#N/A"}},{"$f":"FedRev!FB103","v":{"$error":"#N/A"}},{"$f":"FedRev!FC103","v":{"$error":"#N/A"}},{"$f":"FedRev!FD103","v":{"$error":"#N/A"}},{"$f":"FedRev!FE103","v":{"$error":"#N/A"}},{"$f":"FedRev!FF103","v":{"$error":"#N/A"}},{"$f":"FedRev!FG103","v":{"$error":"#N/A"}},{"$f":"FedRev!FH103","v":{"$error":"#N/A"}},{"$f":"FedRev!FI103","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ103","v":{"$error":"#N/A"}},{"$f":"FedRev!FK103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!FN103","v":{"$error":"#N/A"}},{"$f":"FedRev!FO103","v":{"$error":"#N/A"}},{"$f":"FedRev!FP103","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ103","v":{"$error":"#N/A"}},{"$f":"FedRev!FR103","v":{"$error":"#N/A"}},{"$f":"FedRev!FS103","v":{"$error":"#N/A"}},{"$f":"FedRev!FT103","v":{"$error":"#N/A"}},{"$f":"FedRev!FU103","v":{"$error":"#N/A"}},{"$f":"FedRev!FV103","v":{"$error":"#N/A"}},{"$f":"FedRev!FW103","v":{"$error":"#N/A"}},{"$f":"FedRev!FX103","v":{"$error":"#N/A"}},{"$f":"FedRev!FY103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GB103","v":{"$error":"#N/A"}},{"$f":"FedRev!GC103","v":{"$error":"#N/A"}},{"$f":"FedRev!GD103","v":{"$error":"#N/A"}},{"$f":"FedRev!GE103","v":{"$error":"#N/A"}},{"$f":"FedRev!GF103","v":{"$error":"#N/A"}},{"$f":"FedRev!GG103","v":{"$error":"#N/A"}},{"$f":"FedRev!GH103","v":{"$error":"#N/A"}},{"$f":"FedRev!GI103","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ103","v":{"$error":"#N/A"}},{"$f":"FedRev!GK103","v":{"$error":"#N/A"}},{"$f":"FedRev!GL103","v":{"$error":"#N/A"}},{"$f":"FedRev!GM103","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GP103","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ103","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR103","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS103","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT103","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU103","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV103","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW103","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX103","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY103","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ103","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA103","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[59,"LLH Sales Revenue form Mid-C",{"$f":"FedRev!B104","v":0},{"$f":"FedRev!C104","v":0},{"$f":"FedRev!D104","v":0},{"$f":"FedRev!E104","v":0},{"$f":"FedRev!F104","v":0},{"$f":"FedRev!G104","v":0},{"$f":"FedRev!H104","v":0},{"$f":"FedRev!I104","v":14901.241064587655},{"$f":"FedRev!J104","v":21476.169162629496},{"$f":"FedRev!K104","v":0},{"$f":"FedRev!L104","v":0},{"$f":"FedRev!M104","v":0},36377.410227217151,null,{"$f":"FedRev!P104","v":0},{"$f":"FedRev!Q104","v":0},{"$f":"FedRev!R104","v":0},{"$f":"FedRev!S104","v":0},{"$f":"FedRev!T104","v":0},{"$f":"FedRev!U104","v":3976.9159521413321},{"$f":"FedRev!V104","v":27408.971459069027},{"$f":"FedRev!W104","v":10541.088019841562},{"$f":"FedRev!X104","v":7282.4436437930344},{"$f":"FedRev!Y104","v":14367.395064222435},{"$f":"FedRev!Z104","v":0},{"$f":"FedRev!AA104","v":0},63576.814139067392,null,{"$f":"FedRev!AD104","v":{"$error":"#N/A"}},{"$f":"FedRev!AE104","v":{"$error":"#N/A"}},{"$f":"FedRev!AF104","v":{"$error":"#N/A"}},{"$f":"FedRev!AG104","v":{"$error":"#N/A"}},{"$f":"FedRev!AH104","v":{"$error":"#N/A"}},{"$f":"FedRev!AI104","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ104","v":{"$error":"#N/A"}},{"$f":"FedRev!AK104","v":{"$error":"#N/A"}},{"$f":"FedRev!AL104","v":{"$error":"#N/A"}},{"$f":"FedRev!AM104","v":{"$error":"#N/A"}},{"$f":"FedRev!AN104","v":{"$error":"#N/A"}},{"$f":"FedRev!AO104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!AR104","v":{"$error":"#N/A"}},{"$f":"FedRev!AS104","v":{"$error":"#N/A"}},{"$f":"FedRev!AT104","v":{"$error":"#N/A"}},{"$f":"FedRev!AU104","v":{"$error":"#N/A"}},{"$f":"FedRev!AV104","v":{"$error":"#N/A"}},{"$f":"FedRev!AW104","v":{"$error":"#N/A"}},{"$f":"FedRev!AX104","v":{"$error":"#N/A"}},{"$f":"FedRev!AY104","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ104","v":{"$error":"#N/A"}},{"$f":"FedRev!BA104","v":{"$error":"#N/A"}},{"$f":"FedRev!BB104","v":{"$error":"#N/A"}},{"$f":"FedRev!BC104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BF104","v":{"$error":"#N/A"}},{"$f":"FedRev!BG104","v":{"$error":"#N/A"}},{"$f":"FedRev!BH104","v":{"$error":"#N/A"}},{"$f":"FedRev!BI104","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ104","v":{"$error":"#N/A"}},{"$f":"FedRev!BK104","v":{"$error":"#N/A"}},{"$f":"FedRev!BL104","v":{"$error":"#N/A"}},{"$f":"FedRev!BM104","v":{"$error":"#N/A"}},{"$f":"FedRev!BN104","v":{"$error":"#N/A"}},{"$f":"FedRev!BO104","v":{"$error":"#N/A"}},{"$f":"FedRev!BP104","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BT104","v":{"$error":"#N/A"}},{"$f":"FedRev!BU104","v":{"$error":"#N/A"}},{"$f":"FedRev!BV104","v":{"$error":"#N/A"}},{"$f":"FedRev!BW104","v":{"$error":"#N/A"}},{"$f":"FedRev!BX104","v":{"$error":"#N/A"}},{"$f":"FedRev!BY104","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ104","v":{"$error":"#N/A"}},{"$f":"FedRev!CA104","v":{"$error":"#N/A"}},{"$f":"FedRev!CB104","v":{"$error":"#N/A"}},{"$f":"FedRev!CC104","v":{"$error":"#N/A"}},{"$f":"FedRev!CD104","v":{"$error":"#N/A"}},{"$f":"FedRev!CE104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CH104","v":{"$error":"#N/A"}},{"$f":"FedRev!CI104","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ104","v":{"$error":"#N/A"}},{"$f":"FedRev!CK104","v":{"$error":"#N/A"}},{"$f":"FedRev!CL104","v":{"$error":"#N/A"}},{"$f":"FedRev!CM104","v":{"$error":"#N/A"}},{"$f":"FedRev!CN104","v":{"$error":"#N/A"}},{"$f":"FedRev!CO104","v":{"$error":"#N/A"}},{"$f":"FedRev!CP104","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ104","v":{"$error":"#N/A"}},{"$f":"FedRev!CR104","v":{"$error":"#N/A"}},{"$f":"FedRev!CS104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CV104","v":{"$error":"#N/A"}},{"$f":"FedRev!CW104","v":{"$error":"#N/A"}},{"$f":"FedRev!CX104","v":{"$error":"#N/A"}},{"$f":"FedRev!CY104","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ104","v":{"$error":"#N/A"}},{"$f":"FedRev!DA104","v":{"$error":"#N/A"}},{"$f":"FedRev!DB104","v":{"$error":"#N/A"}},{"$f":"FedRev!DC104","v":{"$error":"#N/A"}},{"$f":"FedRev!DD104","v":{"$error":"#N/A"}},{"$f":"FedRev!DE104","v":{"$error":"#N/A"}},{"$f":"FedRev!DF104","v":{"$error":"#N/A"}},{"$f":"FedRev!DG104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DJ104","v":{"$error":"#N/A"}},{"$f":"FedRev!DK104","v":{"$error":"#N/A"}},{"$f":"FedRev!DL104","v":{"$error":"#N/A"}},{"$f":"FedRev!DM104","v":{"$error":"#N/A"}},{"$f":"FedRev!DN104","v":{"$error":"#N/A"}},{"$f":"FedRev!DO104","v":{"$error":"#N/A"}},{"$f":"FedRev!DP104","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ104","v":{"$error":"#N/A"}},{"$f":"FedRev!DR104","v":{"$error":"#N/A"}},{"$f":"FedRev!DS104","v":{"$error":"#N/A"}},{"$f":"FedRev!DT104","v":{"$error":"#N/A"}},{"$f":"FedRev!DU104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DX104","v":{"$error":"#N/A"}},{"$f":"FedRev!DY104","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ104","v":{"$error":"#N/A"}},{"$f":"FedRev!EA104","v":{"$error":"#N/A"}},{"$f":"FedRev!EB104","v":{"$error":"#N/A"}},{"$f":"FedRev!EC104","v":{"$error":"#N/A"}},{"$f":"FedRev!ED104","v":{"$error":"#N/A"}},{"$f":"FedRev!EE104","v":{"$error":"#N/A"}},{"$f":"FedRev!EF104","v":{"$error":"#N/A"}},{"$f":"FedRev!EG104","v":{"$error":"#N/A"}},{"$f":"FedRev!EH104","v":{"$error":"#N/A"}},{"$f":"FedRev!EI104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EL104","v":{"$error":"#N/A"}},{"$f":"FedRev!EM104","v":{"$error":"#N/A"}},{"$f":"FedRev!EN104","v":{"$error":"#N/A"}},{"$f":"FedRev!EO104","v":{"$error":"#N/A"}},{"$f":"FedRev!EP104","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ104","v":{"$error":"#N/A"}},{"$f":"FedRev!ER104","v":{"$error":"#N/A"}},{"$f":"FedRev!ES104","v":{"$error":"#N/A"}},{"$f":"FedRev!ET104","v":{"$error":"#N/A"}},{"$f":"FedRev!EU104","v":{"$error":"#N/A"}},{"$f":"FedRev!EV104","v":{"$error":"#N/A"}},{"$f":"FedRev!EW104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EZ104","v":{"$error":"#N/A"}},{"$f":"FedRev!FA104","v":{"$error":"#N/A"}},{"$f":"FedRev!FB104","v":{"$error":"#N/A"}},{"$f":"FedRev!FC104","v":{"$error":"#N/A"}},{"$f":"FedRev!FD104","v":{"$error":"#N/A"}},{"$f":"FedRev!FE104","v":{"$error":"#N/A"}},{"$f":"FedRev!FF104","v":{"$error":"#N/A"}},{"$f":"FedRev!FG104","v":{"$error":"#N/A"}},{"$f":"FedRev!FH104","v":{"$error":"#N/A"}},{"$f":"FedRev!FI104","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ104","v":{"$error":"#N/A"}},{"$f":"FedRev!FK104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!FN104","v":{"$error":"#N/A"}},{"$f":"FedRev!FO104","v":{"$error":"#N/A"}},{"$f":"FedRev!FP104","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ104","v":{"$error":"#N/A"}},{"$f":"FedRev!FR104","v":{"$error":"#N/A"}},{"$f":"FedRev!FS104","v":{"$error":"#N/A"}},{"$f":"FedRev!FT104","v":{"$error":"#N/A"}},{"$f":"FedRev!FU104","v":{"$error":"#N/A"}},{"$f":"FedRev!FV104","v":{"$error":"#N/A"}},{"$f":"FedRev!FW104","v":{"$error":"#N/A"}},{"$f":"FedRev!FX104","v":{"$error":"#N/A"}},{"$f":"FedRev!FY104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GB104","v":{"$error":"#N/A"}},{"$f":"FedRev!GC104","v":{"$error":"#N/A"}},{"$f":"FedRev!GD104","v":{"$error":"#N/A"}},{"$f":"FedRev!GE104","v":{"$error":"#N/A"}},{"$f":"FedRev!GF104","v":{"$error":"#N/A"}},{"$f":"FedRev!GG104","v":{"$error":"#N/A"}},{"$f":"FedRev!GH104","v":{"$error":"#N/A"}},{"$f":"FedRev!GI104","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ104","v":{"$error":"#N/A"}},{"$f":"FedRev!GK104","v":{"$error":"#N/A"}},{"$f":"FedRev!GL104","v":{"$error":"#N/A"}},{"$f":"FedRev!GM104","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GP104","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ104","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR104","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS104","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT104","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU104","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV104","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW104","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX104","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY104","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ104","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[60,"Total Sales Revenue From Mid-C",{"$f":"FedRev!B105","v":0},{"$f":"FedRev!C105","v":0},{"$f":"FedRev!D105","v":0},{"$f":"FedRev!E105","v":0},{"$f":"FedRev!F105","v":0},{"$f":"FedRev!G105","v":0},{"$f":"FedRev!H105","v":0},{"$f":"FedRev!I105","v":49693.68637382517},{"$f":"FedRev!J105","v":73303.702417671753},{"$f":"FedRev!K105","v":1137.3160460776937},{"$f":"FedRev!L105","v":5170.2398024292088},{"$f":"FedRev!M105","v":1138.4562124116742},130443.40085241551,null,{"$f":"FedRev!P105","v":0},{"$f":"FedRev!Q105","v":524.54559197988999},{"$f":"FedRev!R105","v":7279.6863556430153},{"$f":"FedRev!S105","v":10649.845471372913},{"$f":"FedRev!T105","v":15182.398626955723},{"$f":"FedRev!U105","v":26585.690195762534},{"$f":"FedRev!V105","v":76115.901228781091},{"$f":"FedRev!W105","v":28877.489354894242},{"$f":"FedRev!X105","v":28672.519061269737},{"$f":"FedRev!Y105","v":43773.039083995151},{"$f":"FedRev!Z105","v":16997.675569629821},{"$f":"FedRev!AA105","v":4826.6774351420363},259485.46797542617,null,{"$f":"FedRev!AD105","v":{"$error":"#N/A"}},{"$f":"FedRev!AE105","v":{"$error":"#N/A"}},{"$f":"FedRev!AF105","v":{"$error":"#N/A"}},{"$f":"FedRev!AG105","v":{"$error":"#N/A"}},{"$f":"FedRev!AH105","v":{"$error":"#N/A"}},{"$f":"FedRev!AI105","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ105","v":{"$error":"#N/A"}},{"$f":"FedRev!AK105","v":{"$error":"#N/A"}},{"$f":"FedRev!AL105","v":{"$error":"#N/A"}},{"$f":"FedRev!AM105","v":{"$error":"#N/A"}},{"$f":"FedRev!AN105","v":{"$error":"#N/A"}},{"$f":"FedRev!AO105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!AR105","v":{"$error":"#N/A"}},{"$f":"FedRev!AS105","v":{"$error":"#N/A"}},{"$f":"FedRev!AT105","v":{"$error":"#N/A"}},{"$f":"FedRev!AU105","v":{"$error":"#N/A"}},{"$f":"FedRev!AV105","v":{"$error":"#N/A"}},{"$f":"FedRev!AW105","v":{"$error":"#N/A"}},{"$f":"FedRev!AX105","v":{"$error":"#N/A"}},{"$f":"FedRev!AY105","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ105","v":{"$error":"#N/A"}},{"$f":"FedRev!BA105","v":{"$error":"#N/A"}},{"$f":"FedRev!BB105","v":{"$error":"#N/A"}},{"$f":"FedRev!BC105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BF105","v":{"$error":"#N/A"}},{"$f":"FedRev!BG105","v":{"$error":"#N/A"}},{"$f":"FedRev!BH105","v":{"$error":"#N/A"}},{"$f":"FedRev!BI105","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ105","v":{"$error":"#N/A"}},{"$f":"FedRev!BK105","v":{"$error":"#N/A"}},{"$f":"FedRev!BL105","v":{"$error":"#N/A"}},{"$f":"FedRev!BM105","v":{"$error":"#N/A"}},{"$f":"FedRev!BN105","v":{"$error":"#N/A"}},{"$f":"FedRev!BO105","v":{"$error":"#N/A"}},{"$f":"FedRev!BP105","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!BT105","v":{"$error":"#N/A"}},{"$f":"FedRev!BU105","v":{"$error":"#N/A"}},{"$f":"FedRev!BV105","v":{"$error":"#N/A"}},{"$f":"FedRev!BW105","v":{"$error":"#N/A"}},{"$f":"FedRev!BX105","v":{"$error":"#N/A"}},{"$f":"FedRev!BY105","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ105","v":{"$error":"#N/A"}},{"$f":"FedRev!CA105","v":{"$error":"#N/A"}},{"$f":"FedRev!CB105","v":{"$error":"#N/A"}},{"$f":"FedRev!CC105","v":{"$error":"#N/A"}},{"$f":"FedRev!CD105","v":{"$error":"#N/A"}},{"$f":"FedRev!CE105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CH105","v":{"$error":"#N/A"}},{"$f":"FedRev!CI105","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ105","v":{"$error":"#N/A"}},{"$f":"FedRev!CK105","v":{"$error":"#N/A"}},{"$f":"FedRev!CL105","v":{"$error":"#N/A"}},{"$f":"FedRev!CM105","v":{"$error":"#N/A"}},{"$f":"FedRev!CN105","v":{"$error":"#N/A"}},{"$f":"FedRev!CO105","v":{"$error":"#N/A"}},{"$f":"FedRev!CP105","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ105","v":{"$error":"#N/A"}},{"$f":"FedRev!CR105","v":{"$error":"#N/A"}},{"$f":"FedRev!CS105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!CV105","v":{"$error":"#N/A"}},{"$f":"FedRev!CW105","v":{"$error":"#N/A"}},{"$f":"FedRev!CX105","v":{"$error":"#N/A"}},{"$f":"FedRev!CY105","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ105","v":{"$error":"#N/A"}},{"$f":"FedRev!DA105","v":{"$error":"#N/A"}},{"$f":"FedRev!DB105","v":{"$error":"#N/A"}},{"$f":"FedRev!DC105","v":{"$error":"#N/A"}},{"$f":"FedRev!DD105","v":{"$error":"#N/A"}},{"$f":"FedRev!DE105","v":{"$error":"#N/A"}},{"$f":"FedRev!DF105","v":{"$error":"#N/A"}},{"$f":"FedRev!DG105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DJ105","v":{"$error":"#N/A"}},{"$f":"FedRev!DK105","v":{"$error":"#N/A"}},{"$f":"FedRev!DL105","v":{"$error":"#N/A"}},{"$f":"FedRev!DM105","v":{"$error":"#N/A"}},{"$f":"FedRev!DN105","v":{"$error":"#N/A"}},{"$f":"FedRev!DO105","v":{"$error":"#N/A"}},{"$f":"FedRev!DP105","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ105","v":{"$error":"#N/A"}},{"$f":"FedRev!DR105","v":{"$error":"#N/A"}},{"$f":"FedRev!DS105","v":{"$error":"#N/A"}},{"$f":"FedRev!DT105","v":{"$error":"#N/A"}},{"$f":"FedRev!DU105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!DX105","v":{"$error":"#N/A"}},{"$f":"FedRev!DY105","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ105","v":{"$error":"#N/A"}},{"$f":"FedRev!EA105","v":{"$error":"#N/A"}},{"$f":"FedRev!EB105","v":{"$error":"#N/A"}},{"$f":"FedRev!EC105","v":{"$error":"#N/A"}},{"$f":"FedRev!ED105","v":{"$error":"#N/A"}},{"$f":"FedRev!EE105","v":{"$error":"#N/A"}},{"$f":"FedRev!EF105","v":{"$error":"#N/A"}},{"$f":"FedRev!EG105","v":{"$error":"#N/A"}},{"$f":"FedRev!EH105","v":{"$error":"#N/A"}},{"$f":"FedRev!EI105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EL105","v":{"$error":"#N/A"}},{"$f":"FedRev!EM105","v":{"$error":"#N/A"}},{"$f":"FedRev!EN105","v":{"$error":"#N/A"}},{"$f":"FedRev!EO105","v":{"$error":"#N/A"}},{"$f":"FedRev!EP105","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ105","v":{"$error":"#N/A"}},{"$f":"FedRev!ER105","v":{"$error":"#N/A"}},{"$f":"FedRev!ES105","v":{"$error":"#N/A"}},{"$f":"FedRev!ET105","v":{"$error":"#N/A"}},{"$f":"FedRev!EU105","v":{"$error":"#N/A"}},{"$f":"FedRev!EV105","v":{"$error":"#N/A"}},{"$f":"FedRev!EW105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!EZ105","v":{"$error":"#N/A"}},{"$f":"FedRev!FA105","v":{"$error":"#N/A"}},{"$f":"FedRev!FB105","v":{"$error":"#N/A"}},{"$f":"FedRev!FC105","v":{"$error":"#N/A"}},{"$f":"FedRev!FD105","v":{"$error":"#N/A"}},{"$f":"FedRev!FE105","v":{"$error":"#N/A"}},{"$f":"FedRev!FF105","v":{"$error":"#N/A"}},{"$f":"FedRev!FG105","v":{"$error":"#N/A"}},{"$f":"FedRev!FH105","v":{"$error":"#N/A"}},{"$f":"FedRev!FI105","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ105","v":{"$error":"#N/A"}},{"$f":"FedRev!FK105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!FN105","v":{"$error":"#N/A"}},{"$f":"FedRev!FO105","v":{"$error":"#N/A"}},{"$f":"FedRev!FP105","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ105","v":{"$error":"#N/A"}},{"$f":"FedRev!FR105","v":{"$error":"#N/A"}},{"$f":"FedRev!FS105","v":{"$error":"#N/A"}},{"$f":"FedRev!FT105","v":{"$error":"#N/A"}},{"$f":"FedRev!FU105","v":{"$error":"#N/A"}},{"$f":"FedRev!FV105","v":{"$error":"#N/A"}},{"$f":"FedRev!FW105","v":{"$error":"#N/A"}},{"$f":"FedRev!FX105","v":{"$error":"#N/A"}},{"$f":"FedRev!FY105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GB105","v":{"$error":"#N/A"}},{"$f":"FedRev!GC105","v":{"$error":"#N/A"}},{"$f":"FedRev!GD105","v":{"$error":"#N/A"}},{"$f":"FedRev!GE105","v":{"$error":"#N/A"}},{"$f":"FedRev!GF105","v":{"$error":"#N/A"}},{"$f":"FedRev!GG105","v":{"$error":"#N/A"}},{"$f":"FedRev!GH105","v":{"$error":"#N/A"}},{"$f":"FedRev!GI105","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ105","v":{"$error":"#N/A"}},{"$f":"FedRev!GK105","v":{"$error":"#N/A"}},{"$f":"FedRev!GL105","v":{"$error":"#N/A"}},{"$f":"FedRev!GM105","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"FedRev!GP105","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ105","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR105","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS105","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT105","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU105","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV105","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW105","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX105","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY105","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ105","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA105","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[61,"HLH Sales CAISO Revenue",{"$f":"FedRev!B115","v":2167.1536291095845},{"$f":"FedRev!C115","v":4339.4865751236266},{"$f":"FedRev!D115","v":0},{"$f":"FedRev!E115","v":0},{"$f":"FedRev!F115","v":0},{"$f":"FedRev!G115","v":0},{"$f":"FedRev!H115","v":0},{"$f":"FedRev!I115","v":39158.000754711677},{"$f":"FedRev!J115","v":58803.900402646352},{"$f":"FedRev!K115","v":7295.5385512771782},{"$f":"FedRev!L115","v":9501.3692336934491},{"$f":"FedRev!M115","v":5512.847405878455},126778.29655244031,null,{"$f":"FedRev!P115","v":3868.113094245768},{"$f":"FedRev!Q115","v":8790.1211833557973},{"$f":"FedRev!R115","v":13276.330703771462},{"$f":"FedRev!S115","v":24803.925209445049},{"$f":"FedRev!T115","v":20151.254403574614},{"$f":"FedRev!U115","v":30035.19641754531},{"$f":"FedRev!V115","v":54235.85469131179},{"$f":"FedRev!W115","v":21589.201159621753},{"$f":"FedRev!X115","v":25961.585126171129},{"$f":"FedRev!Y115","v":34782.169605232179},{"$f":"FedRev!Z115","v":24801.18296002605},{"$f":"FedRev!AA115","v":11746.303773948846},274041.23832824978,null,{"$f":"FedRev!AD115","v":{"$error":"#N/A"}},{"$f":"FedRev!AE115","v":{"$error":"#N/A"}},{"$f":"FedRev!AF115","v":{"$error":"#N/A"}},{"$f":"FedRev!AG115","v":{"$error":"#N/A"}},{"$f":"FedRev!AH115","v":{"$error":"#N/A"}},{"$f":"FedRev!AI115","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ115","v":{"$error":"#N/A"}},{"$f":"FedRev!AK115","v":{"$error":"#N/A"}},{"$f":"FedRev!AL115","v":{"$error":"#N/A"}},{"$f":"FedRev!AM115","v":{"$error":"#N/A"}},{"$f":"FedRev!AN115","v":{"$error":"#N/A"}},{"$f":"FedRev!AO115","v":{"$error":"#N/A"}},{"$f":"SUM(AE67:AP67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!AR115","v":{"$error":"#N/A"}},{"$f":"FedRev!AS115","v":{"$error":"#N/A"}},{"$f":"FedRev!AT115","v":{"$error":"#N/A"}},{"$f":"FedRev!AU115","v":{"$error":"#N/A"}},{"$f":"FedRev!AV115","v":{"$error":"#N/A"}},{"$f":"FedRev!AW115","v":{"$error":"#N/A"}},{"$f":"FedRev!AX115","v":{"$error":"#N/A"}},{"$f":"FedRev!AY115","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ115","v":{"$error":"#N/A"}},{"$f":"FedRev!BA115","v":{"$error":"#N/A"}},{"$f":"FedRev!BB115","v":{"$error":"#N/A"}},{"$f":"FedRev!BC115","v":{"$error":"#N/A"}},{"$f":"SUM(AS67:BD67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BF115","v":{"$error":"#N/A"}},{"$f":"FedRev!BG115","v":{"$error":"#N/A"}},{"$f":"FedRev!BH115","v":{"$error":"#N/A"}},{"$f":"FedRev!BI115","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ115","v":{"$error":"#N/A"}},{"$f":"FedRev!BK115","v":{"$error":"#N/A"}},{"$f":"FedRev!BL115","v":{"$error":"#N/A"}},{"$f":"FedRev!BM115","v":{"$error":"#N/A"}},{"$f":"FedRev!BN115","v":{"$error":"#N/A"}},{"$f":"FedRev!BO115","v":{"$error":"#N/A"}},{"$f":"FedRev!BP115","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ115","v":{"$error":"#N/A"}},{"$f":"SUM(BG67:BR67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BT115","v":{"$error":"#N/A"}},{"$f":"FedRev!BU115","v":{"$error":"#N/A"}},{"$f":"FedRev!BV115","v":{"$error":"#N/A"}},{"$f":"FedRev!BW115","v":{"$error":"#N/A"}},{"$f":"FedRev!BX115","v":{"$error":"#N/A"}},{"$f":"FedRev!BY115","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ115","v":{"$error":"#N/A"}},{"$f":"FedRev!CA115","v":{"$error":"#N/A"}},{"$f":"FedRev!CB115","v":{"$error":"#N/A"}},{"$f":"FedRev!CC115","v":{"$error":"#N/A"}},{"$f":"FedRev!CD115","v":{"$error":"#N/A"}},{"$f":"FedRev!CE115","v":{"$error":"#N/A"}},{"$f":"SUM(BU67:CF67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CH115","v":{"$error":"#N/A"}},{"$f":"FedRev!CI115","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ115","v":{"$error":"#N/A"}},{"$f":"FedRev!CK115","v":{"$error":"#N/A"}},{"$f":"FedRev!CL115","v":{"$error":"#N/A"}},{"$f":"FedRev!CM115","v":{"$error":"#N/A"}},{"$f":"FedRev!CN115","v":{"$error":"#N/A"}},{"$f":"FedRev!CO115","v":{"$error":"#N/A"}},{"$f":"FedRev!CP115","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ115","v":{"$error":"#N/A"}},{"$f":"FedRev!CR115","v":{"$error":"#N/A"}},{"$f":"FedRev!CS115","v":{"$error":"#N/A"}},{"$f":"SUM(CI67:CT67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CV115","v":{"$error":"#N/A"}},{"$f":"FedRev!CW115","v":{"$error":"#N/A"}},{"$f":"FedRev!CX115","v":{"$error":"#N/A"}},{"$f":"FedRev!CY115","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ115","v":{"$error":"#N/A"}},{"$f":"FedRev!DA115","v":{"$error":"#N/A"}},{"$f":"FedRev!DB115","v":{"$error":"#N/A"}},{"$f":"FedRev!DC115","v":{"$error":"#N/A"}},{"$f":"FedRev!DD115","v":{"$error":"#N/A"}},{"$f":"FedRev!DE115","v":{"$error":"#N/A"}},{"$f":"FedRev!DF115","v":{"$error":"#N/A"}},{"$f":"FedRev!DG115","v":{"$error":"#N/A"}},{"$f":"SUM(CW67:DH67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DJ115","v":{"$error":"#N/A"}},{"$f":"FedRev!DK115","v":{"$error":"#N/A"}},{"$f":"FedRev!DL115","v":{"$error":"#N/A"}},{"$f":"FedRev!DM115","v":{"$error":"#N/A"}},{"$f":"FedRev!DN115","v":{"$error":"#N/A"}},{"$f":"FedRev!DO115","v":{"$error":"#N/A"}},{"$f":"FedRev!DP115","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ115","v":{"$error":"#N/A"}},{"$f":"FedRev!DR115","v":{"$error":"#N/A"}},{"$f":"FedRev!DS115","v":{"$error":"#N/A"}},{"$f":"FedRev!DT115","v":{"$error":"#N/A"}},{"$f":"FedRev!DU115","v":{"$error":"#N/A"}},{"$f":"SUM(DK67:DV67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DX115","v":{"$error":"#N/A"}},{"$f":"FedRev!DY115","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ115","v":{"$error":"#N/A"}},{"$f":"FedRev!EA115","v":{"$error":"#N/A"}},{"$f":"FedRev!EB115","v":{"$error":"#N/A"}},{"$f":"FedRev!EC115","v":{"$error":"#N/A"}},{"$f":"FedRev!ED115","v":{"$error":"#N/A"}},{"$f":"FedRev!EE115","v":{"$error":"#N/A"}},{"$f":"FedRev!EF115","v":{"$error":"#N/A"}},{"$f":"FedRev!EG115","v":{"$error":"#N/A"}},{"$f":"FedRev!EH115","v":{"$error":"#N/A"}},{"$f":"FedRev!EI115","v":{"$error":"#N/A"}},{"$f":"SUM(DY67:EJ67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EL115","v":{"$error":"#N/A"}},{"$f":"FedRev!EM115","v":{"$error":"#N/A"}},{"$f":"FedRev!EN115","v":{"$error":"#N/A"}},{"$f":"FedRev!EO115","v":{"$error":"#N/A"}},{"$f":"FedRev!EP115","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ115","v":{"$error":"#N/A"}},{"$f":"FedRev!ER115","v":{"$error":"#N/A"}},{"$f":"FedRev!ES115","v":{"$error":"#N/A"}},{"$f":"FedRev!ET115","v":{"$error":"#N/A"}},{"$f":"FedRev!EU115","v":{"$error":"#N/A"}},{"$f":"FedRev!EV115","v":{"$error":"#N/A"}},{"$f":"FedRev!EW115","v":{"$error":"#N/A"}},{"$f":"SUM(EM67:EX67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EZ115","v":{"$error":"#N/A"}},{"$f":"FedRev!FA115","v":{"$error":"#N/A"}},{"$f":"FedRev!FB115","v":{"$error":"#N/A"}},{"$f":"FedRev!FC115","v":{"$error":"#N/A"}},{"$f":"FedRev!FD115","v":{"$error":"#N/A"}},{"$f":"FedRev!FE115","v":{"$error":"#N/A"}},{"$f":"FedRev!FF115","v":{"$error":"#N/A"}},{"$f":"FedRev!FG115","v":{"$error":"#N/A"}},{"$f":"FedRev!FH115","v":{"$error":"#N/A"}},{"$f":"FedRev!FI115","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ115","v":{"$error":"#N/A"}},{"$f":"FedRev!FK115","v":{"$error":"#N/A"}},{"$f":"SUM(FA67:FL67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!FN115","v":{"$error":"#N/A"}},{"$f":"FedRev!FO115","v":{"$error":"#N/A"}},{"$f":"FedRev!FP115","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ115","v":{"$error":"#N/A"}},{"$f":"FedRev!FR115","v":{"$error":"#N/A"}},{"$f":"FedRev!FS115","v":{"$error":"#N/A"}},{"$f":"FedRev!FT115","v":{"$error":"#N/A"}},{"$f":"FedRev!FU115","v":{"$error":"#N/A"}},{"$f":"FedRev!FV115","v":{"$error":"#N/A"}},{"$f":"FedRev!FW115","v":{"$error":"#N/A"}},{"$f":"FedRev!FX115","v":{"$error":"#N/A"}},{"$f":"FedRev!FY115","v":{"$error":"#N/A"}},{"$f":"SUM(FO67:FZ67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GB115","v":{"$error":"#N/A"}},{"$f":"FedRev!GC115","v":{"$error":"#N/A"}},{"$f":"FedRev!GD115","v":{"$error":"#N/A"}},{"$f":"FedRev!GE115","v":{"$error":"#N/A"}},{"$f":"FedRev!GF115","v":{"$error":"#N/A"}},{"$f":"FedRev!GG115","v":{"$error":"#N/A"}},{"$f":"FedRev!GH115","v":{"$error":"#N/A"}},{"$f":"FedRev!GI115","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ115","v":{"$error":"#N/A"}},{"$f":"FedRev!GK115","v":{"$error":"#N/A"}},{"$f":"FedRev!GL115","v":{"$error":"#N/A"}},{"$f":"FedRev!GM115","v":{"$error":"#N/A"}},{"$f":"SUM(GC67:GN67)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GP115","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ115","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR115","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS115","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT115","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU115","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV115","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW115","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX115","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY115","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ115","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA115","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ67:HB67)","v":{"$error":"#DIV/0!"}}]
[62,"LLH Sales CAISO Revenue",{"$f":"FedRev!B116","v":0},{"$f":"FedRev!C116","v":0},{"$f":"FedRev!D116","v":0},{"$f":"FedRev!E116","v":0},{"$f":"FedRev!F116","v":0},{"$f":"FedRev!G116","v":0},{"$f":"FedRev!H116","v":0},{"$f":"FedRev!I116","v":18093.042586974745},{"$f":"FedRev!J116","v":25762.610755412759},{"$f":"FedRev!K116","v":0},{"$f":"FedRev!L116","v":0},{"$f":"FedRev!M116","v":0},43855.653342387508,null,{"$f":"FedRev!P116","v":0},{"$f":"FedRev!Q116","v":0},{"$f":"FedRev!R116","v":0},{"$f":"FedRev!S116","v":0},{"$f":"FedRev!T116","v":1588.8036235687391},{"$f":"FedRev!U116","v":9142.2136348193835},{"$f":"FedRev!V116","v":30686.908796195847},{"$f":"FedRev!W116","v":12206.94446183943},{"$f":"FedRev!X116","v":10418.22054137401},{"$f":"FedRev!Y116","v":17714.275884663075},{"$f":"FedRev!Z116","v":1724.5283168999451},{"$f":"FedRev!AA116","v":0},83481.895259360419,null,{"$f":"FedRev!AD116","v":{"$error":"#N/A"}},{"$f":"FedRev!AE116","v":{"$error":"#N/A"}},{"$f":"FedRev!AF116","v":{"$error":"#N/A"}},{"$f":"FedRev!AG116","v":{"$error":"#N/A"}},{"$f":"FedRev!AH116","v":{"$error":"#N/A"}},{"$f":"FedRev!AI116","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ116","v":{"$error":"#N/A"}},{"$f":"FedRev!AK116","v":{"$error":"#N/A"}},{"$f":"FedRev!AL116","v":{"$error":"#N/A"}},{"$f":"FedRev!AM116","v":{"$error":"#N/A"}},{"$f":"FedRev!AN116","v":{"$error":"#N/A"}},{"$f":"FedRev!AO116","v":{"$error":"#N/A"}},{"$f":"SUM(AE68:AP68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!AR116","v":{"$error":"#N/A"}},{"$f":"FedRev!AS116","v":{"$error":"#N/A"}},{"$f":"FedRev!AT116","v":{"$error":"#N/A"}},{"$f":"FedRev!AU116","v":{"$error":"#N/A"}},{"$f":"FedRev!AV116","v":{"$error":"#N/A"}},{"$f":"FedRev!AW116","v":{"$error":"#N/A"}},{"$f":"FedRev!AX116","v":{"$error":"#N/A"}},{"$f":"FedRev!AY116","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ116","v":{"$error":"#N/A"}},{"$f":"FedRev!BA116","v":{"$error":"#N/A"}},{"$f":"FedRev!BB116","v":{"$error":"#N/A"}},{"$f":"FedRev!BC116","v":{"$error":"#N/A"}},{"$f":"SUM(AS68:BD68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BF116","v":{"$error":"#N/A"}},{"$f":"FedRev!BG116","v":{"$error":"#N/A"}},{"$f":"FedRev!BH116","v":{"$error":"#N/A"}},{"$f":"FedRev!BI116","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ116","v":{"$error":"#N/A"}},{"$f":"FedRev!BK116","v":{"$error":"#N/A"}},{"$f":"FedRev!BL116","v":{"$error":"#N/A"}},{"$f":"FedRev!BM116","v":{"$error":"#N/A"}},{"$f":"FedRev!BN116","v":{"$error":"#N/A"}},{"$f":"FedRev!BO116","v":{"$error":"#N/A"}},{"$f":"FedRev!BP116","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ116","v":{"$error":"#N/A"}},{"$f":"SUM(BG68:BR68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BT116","v":{"$error":"#N/A"}},{"$f":"FedRev!BU116","v":{"$error":"#N/A"}},{"$f":"FedRev!BV116","v":{"$error":"#N/A"}},{"$f":"FedRev!BW116","v":{"$error":"#N/A"}},{"$f":"FedRev!BX116","v":{"$error":"#N/A"}},{"$f":"FedRev!BY116","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ116","v":{"$error":"#N/A"}},{"$f":"FedRev!CA116","v":{"$error":"#N/A"}},{"$f":"FedRev!CB116","v":{"$error":"#N/A"}},{"$f":"FedRev!CC116","v":{"$error":"#N/A"}},{"$f":"FedRev!CD116","v":{"$error":"#N/A"}},{"$f":"FedRev!CE116","v":{"$error":"#N/A"}},{"$f":"SUM(BU68:CF68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CH116","v":{"$error":"#N/A"}},{"$f":"FedRev!CI116","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ116","v":{"$error":"#N/A"}},{"$f":"FedRev!CK116","v":{"$error":"#N/A"}},{"$f":"FedRev!CL116","v":{"$error":"#N/A"}},{"$f":"FedRev!CM116","v":{"$error":"#N/A"}},{"$f":"FedRev!CN116","v":{"$error":"#N/A"}},{"$f":"FedRev!CO116","v":{"$error":"#N/A"}},{"$f":"FedRev!CP116","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ116","v":{"$error":"#N/A"}},{"$f":"FedRev!CR116","v":{"$error":"#N/A"}},{"$f":"FedRev!CS116","v":{"$error":"#N/A"}},{"$f":"SUM(CI68:CT68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CV116","v":{"$error":"#N/A"}},{"$f":"FedRev!CW116","v":{"$error":"#N/A"}},{"$f":"FedRev!CX116","v":{"$error":"#N/A"}},{"$f":"FedRev!CY116","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ116","v":{"$error":"#N/A"}},{"$f":"FedRev!DA116","v":{"$error":"#N/A"}},{"$f":"FedRev!DB116","v":{"$error":"#N/A"}},{"$f":"FedRev!DC116","v":{"$error":"#N/A"}},{"$f":"FedRev!DD116","v":{"$error":"#N/A"}},{"$f":"FedRev!DE116","v":{"$error":"#N/A"}},{"$f":"FedRev!DF116","v":{"$error":"#N/A"}},{"$f":"FedRev!DG116","v":{"$error":"#N/A"}},{"$f":"SUM(CW68:DH68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DJ116","v":{"$error":"#N/A"}},{"$f":"FedRev!DK116","v":{"$error":"#N/A"}},{"$f":"FedRev!DL116","v":{"$error":"#N/A"}},{"$f":"FedRev!DM116","v":{"$error":"#N/A"}},{"$f":"FedRev!DN116","v":{"$error":"#N/A"}},{"$f":"FedRev!DO116","v":{"$error":"#N/A"}},{"$f":"FedRev!DP116","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ116","v":{"$error":"#N/A"}},{"$f":"FedRev!DR116","v":{"$error":"#N/A"}},{"$f":"FedRev!DS116","v":{"$error":"#N/A"}},{"$f":"FedRev!DT116","v":{"$error":"#N/A"}},{"$f":"FedRev!DU116","v":{"$error":"#N/A"}},{"$f":"SUM(DK68:DV68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DX116","v":{"$error":"#N/A"}},{"$f":"FedRev!DY116","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ116","v":{"$error":"#N/A"}},{"$f":"FedRev!EA116","v":{"$error":"#N/A"}},{"$f":"FedRev!EB116","v":{"$error":"#N/A"}},{"$f":"FedRev!EC116","v":{"$error":"#N/A"}},{"$f":"FedRev!ED116","v":{"$error":"#N/A"}},{"$f":"FedRev!EE116","v":{"$error":"#N/A"}},{"$f":"FedRev!EF116","v":{"$error":"#N/A"}},{"$f":"FedRev!EG116","v":{"$error":"#N/A"}},{"$f":"FedRev!EH116","v":{"$error":"#N/A"}},{"$f":"FedRev!EI116","v":{"$error":"#N/A"}},{"$f":"SUM(DY68:EJ68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EL116","v":{"$error":"#N/A"}},{"$f":"FedRev!EM116","v":{"$error":"#N/A"}},{"$f":"FedRev!EN116","v":{"$error":"#N/A"}},{"$f":"FedRev!EO116","v":{"$error":"#N/A"}},{"$f":"FedRev!EP116","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ116","v":{"$error":"#N/A"}},{"$f":"FedRev!ER116","v":{"$error":"#N/A"}},{"$f":"FedRev!ES116","v":{"$error":"#N/A"}},{"$f":"FedRev!ET116","v":{"$error":"#N/A"}},{"$f":"FedRev!EU116","v":{"$error":"#N/A"}},{"$f":"FedRev!EV116","v":{"$error":"#N/A"}},{"$f":"FedRev!EW116","v":{"$error":"#N/A"}},{"$f":"SUM(EM68:EX68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EZ116","v":{"$error":"#N/A"}},{"$f":"FedRev!FA116","v":{"$error":"#N/A"}},{"$f":"FedRev!FB116","v":{"$error":"#N/A"}},{"$f":"FedRev!FC116","v":{"$error":"#N/A"}},{"$f":"FedRev!FD116","v":{"$error":"#N/A"}},{"$f":"FedRev!FE116","v":{"$error":"#N/A"}},{"$f":"FedRev!FF116","v":{"$error":"#N/A"}},{"$f":"FedRev!FG116","v":{"$error":"#N/A"}},{"$f":"FedRev!FH116","v":{"$error":"#N/A"}},{"$f":"FedRev!FI116","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ116","v":{"$error":"#N/A"}},{"$f":"FedRev!FK116","v":{"$error":"#N/A"}},{"$f":"SUM(FA68:FL68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!FN116","v":{"$error":"#N/A"}},{"$f":"FedRev!FO116","v":{"$error":"#N/A"}},{"$f":"FedRev!FP116","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ116","v":{"$error":"#N/A"}},{"$f":"FedRev!FR116","v":{"$error":"#N/A"}},{"$f":"FedRev!FS116","v":{"$error":"#N/A"}},{"$f":"FedRev!FT116","v":{"$error":"#N/A"}},{"$f":"FedRev!FU116","v":{"$error":"#N/A"}},{"$f":"FedRev!FV116","v":{"$error":"#N/A"}},{"$f":"FedRev!FW116","v":{"$error":"#N/A"}},{"$f":"FedRev!FX116","v":{"$error":"#N/A"}},{"$f":"FedRev!FY116","v":{"$error":"#N/A"}},{"$f":"SUM(FO68:FZ68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GB116","v":{"$error":"#N/A"}},{"$f":"FedRev!GC116","v":{"$error":"#N/A"}},{"$f":"FedRev!GD116","v":{"$error":"#N/A"}},{"$f":"FedRev!GE116","v":{"$error":"#N/A"}},{"$f":"FedRev!GF116","v":{"$error":"#N/A"}},{"$f":"FedRev!GG116","v":{"$error":"#N/A"}},{"$f":"FedRev!GH116","v":{"$error":"#N/A"}},{"$f":"FedRev!GI116","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ116","v":{"$error":"#N/A"}},{"$f":"FedRev!GK116","v":{"$error":"#N/A"}},{"$f":"FedRev!GL116","v":{"$error":"#N/A"}},{"$f":"FedRev!GM116","v":{"$error":"#N/A"}},{"$f":"SUM(GC68:GN68)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GP116","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ116","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR116","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS116","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT116","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU116","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV116","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW116","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX116","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY116","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ116","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA116","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ68:HB68)","v":{"$error":"#DIV/0!"}}]
[63,"Flat Sales CAISO Revenue",{"$f":"FedRev!B117","v":2167.1536291095845},{"$f":"FedRev!C117","v":4339.4865751236266},{"$f":"FedRev!D117","v":0},{"$f":"FedRev!E117","v":0},{"$f":"FedRev!F117","v":0},{"$f":"FedRev!G117","v":0},{"$f":"FedRev!H117","v":0},{"$f":"FedRev!I117","v":57251.043341686425},{"$f":"FedRev!J117","v":84566.511158059118},{"$f":"FedRev!K117","v":7295.5385512771782},{"$f":"FedRev!L117","v":9501.3692336934491},{"$f":"FedRev!M117","v":5512.847405878455},170633.94989482785,null,{"$f":"FedRev!P117","v":3868.113094245768},{"$f":"FedRev!Q117","v":8790.1211833557973},{"$f":"FedRev!R117","v":13276.330703771462},{"$f":"FedRev!S117","v":24803.925209445049},{"$f":"FedRev!T117","v":21740.058027143354},{"$f":"FedRev!U117","v":39177.410052364692},{"$f":"FedRev!V117","v":84922.763487507633},{"$f":"FedRev!W117","v":33796.145621461183},{"$f":"FedRev!X117","v":36379.805667545137},{"$f":"FedRev!Y117","v":52496.445489895254},{"$f":"FedRev!Z117","v":26525.711276925995},{"$f":"FedRev!AA117","v":11746.303773948846},357523.13358761015,null,{"$f":"FedRev!AD117","v":{"$error":"#N/A"}},{"$f":"FedRev!AE117","v":{"$error":"#N/A"}},{"$f":"FedRev!AF117","v":{"$error":"#N/A"}},{"$f":"FedRev!AG117","v":{"$error":"#N/A"}},{"$f":"FedRev!AH117","v":{"$error":"#N/A"}},{"$f":"FedRev!AI117","v":{"$error":"#N/A"}},{"$f":"FedRev!AJ117","v":{"$error":"#N/A"}},{"$f":"FedRev!AK117","v":{"$error":"#N/A"}},{"$f":"FedRev!AL117","v":{"$error":"#N/A"}},{"$f":"FedRev!AM117","v":{"$error":"#N/A"}},{"$f":"FedRev!AN117","v":{"$error":"#N/A"}},{"$f":"FedRev!AO117","v":{"$error":"#N/A"}},{"$f":"SUM(AE69:AP69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!AR117","v":{"$error":"#N/A"}},{"$f":"FedRev!AS117","v":{"$error":"#N/A"}},{"$f":"FedRev!AT117","v":{"$error":"#N/A"}},{"$f":"FedRev!AU117","v":{"$error":"#N/A"}},{"$f":"FedRev!AV117","v":{"$error":"#N/A"}},{"$f":"FedRev!AW117","v":{"$error":"#N/A"}},{"$f":"FedRev!AX117","v":{"$error":"#N/A"}},{"$f":"FedRev!AY117","v":{"$error":"#N/A"}},{"$f":"FedRev!AZ117","v":{"$error":"#N/A"}},{"$f":"FedRev!BA117","v":{"$error":"#N/A"}},{"$f":"FedRev!BB117","v":{"$error":"#N/A"}},{"$f":"FedRev!BC117","v":{"$error":"#N/A"}},{"$f":"SUM(AS69:BD69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BF117","v":{"$error":"#N/A"}},{"$f":"FedRev!BG117","v":{"$error":"#N/A"}},{"$f":"FedRev!BH117","v":{"$error":"#N/A"}},{"$f":"FedRev!BI117","v":{"$error":"#N/A"}},{"$f":"FedRev!BJ117","v":{"$error":"#N/A"}},{"$f":"FedRev!BK117","v":{"$error":"#N/A"}},{"$f":"FedRev!BL117","v":{"$error":"#N/A"}},{"$f":"FedRev!BM117","v":{"$error":"#N/A"}},{"$f":"FedRev!BN117","v":{"$error":"#N/A"}},{"$f":"FedRev!BO117","v":{"$error":"#N/A"}},{"$f":"FedRev!BP117","v":{"$error":"#N/A"}},{"$f":"FedRev!BQ117","v":{"$error":"#N/A"}},{"$f":"SUM(BG69:BR69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!BT117","v":{"$error":"#N/A"}},{"$f":"FedRev!BU117","v":{"$error":"#N/A"}},{"$f":"FedRev!BV117","v":{"$error":"#N/A"}},{"$f":"FedRev!BW117","v":{"$error":"#N/A"}},{"$f":"FedRev!BX117","v":{"$error":"#N/A"}},{"$f":"FedRev!BY117","v":{"$error":"#N/A"}},{"$f":"FedRev!BZ117","v":{"$error":"#N/A"}},{"$f":"FedRev!CA117","v":{"$error":"#N/A"}},{"$f":"FedRev!CB117","v":{"$error":"#N/A"}},{"$f":"FedRev!CC117","v":{"$error":"#N/A"}},{"$f":"FedRev!CD117","v":{"$error":"#N/A"}},{"$f":"FedRev!CE117","v":{"$error":"#N/A"}},{"$f":"SUM(BU69:CF69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CH117","v":{"$error":"#N/A"}},{"$f":"FedRev!CI117","v":{"$error":"#N/A"}},{"$f":"FedRev!CJ117","v":{"$error":"#N/A"}},{"$f":"FedRev!CK117","v":{"$error":"#N/A"}},{"$f":"FedRev!CL117","v":{"$error":"#N/A"}},{"$f":"FedRev!CM117","v":{"$error":"#N/A"}},{"$f":"FedRev!CN117","v":{"$error":"#N/A"}},{"$f":"FedRev!CO117","v":{"$error":"#N/A"}},{"$f":"FedRev!CP117","v":{"$error":"#N/A"}},{"$f":"FedRev!CQ117","v":{"$error":"#N/A"}},{"$f":"FedRev!CR117","v":{"$error":"#N/A"}},{"$f":"FedRev!CS117","v":{"$error":"#N/A"}},{"$f":"SUM(CI69:CT69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!CV117","v":{"$error":"#N/A"}},{"$f":"FedRev!CW117","v":{"$error":"#N/A"}},{"$f":"FedRev!CX117","v":{"$error":"#N/A"}},{"$f":"FedRev!CY117","v":{"$error":"#N/A"}},{"$f":"FedRev!CZ117","v":{"$error":"#N/A"}},{"$f":"FedRev!DA117","v":{"$error":"#N/A"}},{"$f":"FedRev!DB117","v":{"$error":"#N/A"}},{"$f":"FedRev!DC117","v":{"$error":"#N/A"}},{"$f":"FedRev!DD117","v":{"$error":"#N/A"}},{"$f":"FedRev!DE117","v":{"$error":"#N/A"}},{"$f":"FedRev!DF117","v":{"$error":"#N/A"}},{"$f":"FedRev!DG117","v":{"$error":"#N/A"}},{"$f":"SUM(CW69:DH69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DJ117","v":{"$error":"#N/A"}},{"$f":"FedRev!DK117","v":{"$error":"#N/A"}},{"$f":"FedRev!DL117","v":{"$error":"#N/A"}},{"$f":"FedRev!DM117","v":{"$error":"#N/A"}},{"$f":"FedRev!DN117","v":{"$error":"#N/A"}},{"$f":"FedRev!DO117","v":{"$error":"#N/A"}},{"$f":"FedRev!DP117","v":{"$error":"#N/A"}},{"$f":"FedRev!DQ117","v":{"$error":"#N/A"}},{"$f":"FedRev!DR117","v":{"$error":"#N/A"}},{"$f":"FedRev!DS117","v":{"$error":"#N/A"}},{"$f":"FedRev!DT117","v":{"$error":"#N/A"}},{"$f":"FedRev!DU117","v":{"$error":"#N/A"}},{"$f":"SUM(DK69:DV69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!DX117","v":{"$error":"#N/A"}},{"$f":"FedRev!DY117","v":{"$error":"#N/A"}},{"$f":"FedRev!DZ117","v":{"$error":"#N/A"}},{"$f":"FedRev!EA117","v":{"$error":"#N/A"}},{"$f":"FedRev!EB117","v":{"$error":"#N/A"}},{"$f":"FedRev!EC117","v":{"$error":"#N/A"}},{"$f":"FedRev!ED117","v":{"$error":"#N/A"}},{"$f":"FedRev!EE117","v":{"$error":"#N/A"}},{"$f":"FedRev!EF117","v":{"$error":"#N/A"}},{"$f":"FedRev!EG117","v":{"$error":"#N/A"}},{"$f":"FedRev!EH117","v":{"$error":"#N/A"}},{"$f":"FedRev!EI117","v":{"$error":"#N/A"}},{"$f":"SUM(DY69:EJ69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EL117","v":{"$error":"#N/A"}},{"$f":"FedRev!EM117","v":{"$error":"#N/A"}},{"$f":"FedRev!EN117","v":{"$error":"#N/A"}},{"$f":"FedRev!EO117","v":{"$error":"#N/A"}},{"$f":"FedRev!EP117","v":{"$error":"#N/A"}},{"$f":"FedRev!EQ117","v":{"$error":"#N/A"}},{"$f":"FedRev!ER117","v":{"$error":"#N/A"}},{"$f":"FedRev!ES117","v":{"$error":"#N/A"}},{"$f":"FedRev!ET117","v":{"$error":"#N/A"}},{"$f":"FedRev!EU117","v":{"$error":"#N/A"}},{"$f":"FedRev!EV117","v":{"$error":"#N/A"}},{"$f":"FedRev!EW117","v":{"$error":"#N/A"}},{"$f":"SUM(EM69:EX69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!EZ117","v":{"$error":"#N/A"}},{"$f":"FedRev!FA117","v":{"$error":"#N/A"}},{"$f":"FedRev!FB117","v":{"$error":"#N/A"}},{"$f":"FedRev!FC117","v":{"$error":"#N/A"}},{"$f":"FedRev!FD117","v":{"$error":"#N/A"}},{"$f":"FedRev!FE117","v":{"$error":"#N/A"}},{"$f":"FedRev!FF117","v":{"$error":"#N/A"}},{"$f":"FedRev!FG117","v":{"$error":"#N/A"}},{"$f":"FedRev!FH117","v":{"$error":"#N/A"}},{"$f":"FedRev!FI117","v":{"$error":"#N/A"}},{"$f":"FedRev!FJ117","v":{"$error":"#N/A"}},{"$f":"FedRev!FK117","v":{"$error":"#N/A"}},{"$f":"SUM(FA69:FL69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!FN117","v":{"$error":"#N/A"}},{"$f":"FedRev!FO117","v":{"$error":"#N/A"}},{"$f":"FedRev!FP117","v":{"$error":"#N/A"}},{"$f":"FedRev!FQ117","v":{"$error":"#N/A"}},{"$f":"FedRev!FR117","v":{"$error":"#N/A"}},{"$f":"FedRev!FS117","v":{"$error":"#N/A"}},{"$f":"FedRev!FT117","v":{"$error":"#N/A"}},{"$f":"FedRev!FU117","v":{"$error":"#N/A"}},{"$f":"FedRev!FV117","v":{"$error":"#N/A"}},{"$f":"FedRev!FW117","v":{"$error":"#N/A"}},{"$f":"FedRev!FX117","v":{"$error":"#N/A"}},{"$f":"FedRev!FY117","v":{"$error":"#N/A"}},{"$f":"SUM(FO69:FZ69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GB117","v":{"$error":"#N/A"}},{"$f":"FedRev!GC117","v":{"$error":"#N/A"}},{"$f":"FedRev!GD117","v":{"$error":"#N/A"}},{"$f":"FedRev!GE117","v":{"$error":"#N/A"}},{"$f":"FedRev!GF117","v":{"$error":"#N/A"}},{"$f":"FedRev!GG117","v":{"$error":"#N/A"}},{"$f":"FedRev!GH117","v":{"$error":"#N/A"}},{"$f":"FedRev!GI117","v":{"$error":"#N/A"}},{"$f":"FedRev!GJ117","v":{"$error":"#N/A"}},{"$f":"FedRev!GK117","v":{"$error":"#N/A"}},{"$f":"FedRev!GL117","v":{"$error":"#N/A"}},{"$f":"FedRev!GM117","v":{"$error":"#N/A"}},{"$f":"SUM(GC69:GN69)","v":{"$error":"#N/A"}},null,{"$f":"FedRev!GP117","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GQ117","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GR117","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GS117","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GT117","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GU117","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GV117","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GW117","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GX117","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GY117","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!GZ117","v":{"$error":"#DIV/0!"}},{"$f":"FedRev!HA117","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ69:HB69)","v":{"$error":"#DIV/0!"}}]
[64,"Net Sales CAISO Revenue",{"$f":"C69-C31","v":-1695.3399714187667},{"$f":"D69-D31","v":1609.7509370106454},-9123.963543421929,-29251.538303263689,-17458.093613520719,-6193.5185459588211,-23875.821579517426,57251.043341686425,84566.511158059118,1100.569068108256,5754.1930526870856,1063.6212515245934,63747.41325197478,null,{"$f":"Q69-Q31","v":1547.5373753267099},{"$f":"R69-R31","v":7487.0970695282003},10113.342538384111,23809.258649833446,21740.058027143354,39177.410052364692,84922.763487507633,33796.145621461183,36379.805667545137,52496.445489895254,26525.711276925995,10272.579432658511,348268.1546885742,null,{"$f":"AE69-AE31","v":{"$error":"#N/A"}},{"$f":"AF69-AF31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AE70:AP70)","v":{"$error":"#N/A"}},null,{"$f":"AS69-AS31","v":{"$error":"#N/A"}},{"$f":"AT69-AT31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(AS70:BD70)","v":{"$error":"#N/A"}},null,{"$f":"BG69-BG31","v":{"$error":"#N/A"}},{"$f":"BH69-BH31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BG70:BR70)","v":{"$error":"#N/A"}},null,{"$f":"BU69-BU31","v":{"$error":"#N/A"}},{"$f":"BV69-BV31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BU70:CF70)","v":{"$error":"#N/A"}},null,{"$f":"CI69-CI31","v":{"$error":"#N/A"}},{"$f":"CJ69-CJ31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CI70:CT70)","v":{"$error":"#N/A"}},null,{"$f":"CW69-CW31","v":{"$error":"#N/A"}},{"$f":"CX69-CX31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(CW70:DH70)","v":{"$error":"#N/A"}},null,{"$f":"DK69-DK31","v":{"$error":"#N/A"}},{"$f":"DL69-DL31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DK70:DV70)","v":{"$error":"#N/A"}},null,{"$f":"DY69-DY31","v":{"$error":"#N/A"}},{"$f":"DZ69-DZ31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(DY70:EJ70)","v":{"$error":"#N/A"}},null,{"$f":"EM69-EM31","v":{"$error":"#N/A"}},{"$f":"EN69-EN31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(EM70:EX70)","v":{"$error":"#N/A"}},null,{"$f":"FA69-FA31","v":{"$error":"#N/A"}},{"$f":"FB69-FB31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FA70:FL70)","v":{"$error":"#N/A"}},null,{"$f":"FO69-FO31","v":{"$error":"#N/A"}},{"$f":"FP69-FP31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(FO70:FZ70)","v":{"$error":"#N/A"}},null,{"$f":"GC69-GC31","v":{"$error":"#N/A"}},{"$f":"GD69-GD31","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(GC70:GN70)","v":{"$error":"#N/A"}},null,{"$f":"GQ69-GQ31","v":{"$error":"#DIV/0!"}},{"$f":"GR69-GR31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(GQ70:HB70)","v":{"$error":"#DIV/0!"}}]
[65,"Slice Secondary Revenue HLH",{"$f":"C46*DB_Inputs!B8*DB_Inputs!B36/1000","v":-538.72551345138163},{"$f":"D46*DB_Inputs!C8*DB_Inputs!C36/1000","v":-945.58562814348124},{"$f":"E46*DB_Inputs!D8*DB_Inputs!D36/1000","v":69.551787622944389},{"$f":"F46*DB_Inputs!E8*DB_Inputs!E36/1000","v":2587.3928185917539},{"$f":"G46*DB_Inputs!F8*DB_Inputs!F36/1000","v":1074.9805540025293},{"$f":"H46*DB_Inputs!G8*DB_Inputs!G36/1000","v":4.7906263609956676},{"$f":"I46*DB_Inputs!H8*DB_Inputs!H36/1000","v":-5021.9685730824031},{"$f":"J46*DB_Inputs!I8*DB_Inputs!I36/1000","v":3043.0664218003762},{"$f":"K46*DB_Inputs!J8*DB_Inputs!J36/1000","v":9699.6011318434303},{"$f":"L46*DB_Inputs!K8*DB_Inputs!K36/1000","v":585.81270245741678},{"$f":"M46*DB_Inputs!L8*DB_Inputs!L36/1000","v":-502.02617659616038},{"$f":"N46*DB_Inputs!M8*DB_Inputs!M36/1000","v":-573.29294977810821},{"$f":"SUM(C71:N71)","v":9483.597201627912},null,{"$f":"Q46*DB_Inputs!P8*DB_Inputs!P36/1000","v":-779.37605669392622},{"$f":"R46*DB_Inputs!Q8*DB_Inputs!Q36/1000","v":-974.16818076704419},{"$f":"S46*DB_Inputs!R8*DB_Inputs!R36/1000","v":3378.1071756719184},{"$f":"T46*DB_Inputs!S8*DB_Inputs!S36/1000","v":17056.052619011902},{"$f":"U46*DB_Inputs!T8*DB_Inputs!T36/1000","v":8326.0000713123736},{"$f":"V46*DB_Inputs!U8*DB_Inputs!U36/1000","v":8897.5106592892444},{"$f":"W46*DB_Inputs!V8*DB_Inputs!V36/1000","v":14927.2900944415},{"$f":"X46*DB_Inputs!W8*DB_Inputs!W36/1000","v":2125.2012865505776},{"$f":"Y46*DB_Inputs!X8*DB_Inputs!X36/1000","v":4654.7298868771632},{"$f":"Z46*DB_Inputs!Y8*DB_Inputs!Y36/1000","v":9500.0595784035922},{"$f":"AA46*DB_Inputs!Z8*DB_Inputs!Z36/1000","v":4296.5848817858878},{"$f":"AB46*DB_Inputs!AA8*DB_Inputs!AA36/1000","v":1495.0890486146238},{"$f":"SUM(Q71:AB71)","v":72903.081064497819},null,{"$f":"AE46*DB_Inputs!AD8*DB_Inputs!AD36/1000","v":-17161.645876191833},{"$f":"AF46*DB_Inputs!AE8*DB_Inputs!AE36/1000","v":-23663.835745267126},{"$f":"AG46*DB_Inputs!AF8*DB_Inputs!AF36/1000","v":-20292.378683848019},{"$f":"AH46*DB_Inputs!AG8*DB_Inputs!AG36/1000","v":-26797.466122297741},{"$f":"AI46*DB_Inputs!AH8*DB_Inputs!AH36/1000","v":-31331.376229778944},{"$f":"AJ46*DB_Inputs!AI8*DB_Inputs!AI36/1000","v":-24625.687425403401},{"$f":"AK46*DB_Inputs!AJ8*DB_Inputs!AJ36/1000","v":-18396.901183994363},{"$f":"AL46*DB_Inputs!AK8*DB_Inputs!AK36/1000","v":-21764.982306027385},{"$f":"AM46*DB_Inputs!AL8*DB_Inputs!AL36/1000","v":-15696.514472133988},{"$f":"AN46*DB_Inputs!AM8*DB_Inputs!AM36/1000","v":-17484.958076080868},{"$f":"AO46*DB_Inputs!AN8*DB_Inputs!AN36/1000","v":-19094.376826662447},{"$f":"AP46*DB_Inputs!AO8*DB_Inputs!AO36/1000","v":-18187.54665719789},{"$f":"SUM(AE71:AP71)","v":-254497.66960488399},null,{"$f":"AS46*DB_Inputs!AR8*DB_Inputs!AR36/1000","v":-18429.826980948266},{"$f":"AT46*DB_Inputs!AS8*DB_Inputs!AS36/1000","v":-24323.997665241866},{"$f":"AU46*DB_Inputs!AT8*DB_Inputs!AT36/1000","v":-20635.928829054483},{"$f":"AV46*DB_Inputs!AU8*DB_Inputs!AU36/1000","v":-19955.605783499057},{"$f":"AW46*DB_Inputs!AV8*DB_Inputs!AV36/1000","v":-17356.381955848359},{"$f":"AX46*DB_Inputs!AW8*DB_Inputs!AW36/1000","v":-19907.429994098151},{"$f":"AY46*DB_Inputs!AX8*DB_Inputs!AX36/1000","v":-17095.635886656764},{"$f":"AZ46*DB_Inputs!AY8*DB_Inputs!AY36/1000","v":-21886.112840613168},{"$f":"BA46*DB_Inputs!AZ8*DB_Inputs!AZ36/1000","v":-22914.714052970077},{"$f":"BB46*DB_Inputs!BA8*DB_Inputs!BA36/1000","v":-29255.971897688083},{"$f":"BC46*DB_Inputs!BB8*DB_Inputs!BB36/1000","v":-28365.035900892435},{"$f":"BD46*DB_Inputs!BC8*DB_Inputs!BC36/1000","v":-28647.451863634335},{"$f":"SUM(AS71:BD71)","v":-268774.09365114506},null,{"$f":"BG46*DB_Inputs!BF8*DB_Inputs!BF36/1000","v":-25484.677672144044},{"$f":"BH46*DB_Inputs!BG8*DB_Inputs!BG36/1000","v":-44448.555182941156},{"$f":"BI46*DB_Inputs!BH8*DB_Inputs!BH36/1000","v":-25682.065191841473},{"$f":"BJ46*DB_Inputs!BI8*DB_Inputs!BI36/1000","v":-17191.819564812406},{"$f":"BK46*DB_Inputs!BJ8*DB_Inputs!BJ36/1000","v":-16779.856445718124},{"$f":"BL46*DB_Inputs!BK8*DB_Inputs!BK36/1000","v":-14964.411063745443},{"$f":"BM46*DB_Inputs!BL8*DB_Inputs!BL36/1000","v":-10933.87967946635},{"$f":"BN46*DB_Inputs!BM8*DB_Inputs!BM36/1000","v":-18100.689985849636},{"$f":"BO46*DB_Inputs!BN8*DB_Inputs!BN36/1000","v":-15047.44091368065},{"$f":"BP46*DB_Inputs!BO8*DB_Inputs!BO36/1000","v":-18357.240603879058},{"$f":"BQ46*DB_Inputs!BP8*DB_Inputs!BP36/1000","v":-22169.140690766246},{"$f":"BR46*DB_Inputs!BQ8*DB_Inputs!BQ36/1000","v":-23284.682232052732},{"$f":"SUM(BG71:BR71)","v":-252444.45922689731},null,{"$f":"BU46*DB_Inputs!BT8*DB_Inputs!BT36/1000","v":-17097.464706838702},{"$f":"BV46*DB_Inputs!BU8*DB_Inputs!BU36/1000","v":-25016.110025148122},{"$f":"BW46*DB_Inputs!BV8*DB_Inputs!BV36/1000","v":-20885.305327060429},{"$f":"BX46*DB_Inputs!BW8*DB_Inputs!BW36/1000","v":-21714.983895897331},{"$f":"BY46*DB_Inputs!BX8*DB_Inputs!BX36/1000","v":-22143.326810154704},{"$f":"BZ46*DB_Inputs!BY8*DB_Inputs!BY36/1000","v":-15762.459940252698},{"$f":"CA46*DB_Inputs!BZ8*DB_Inputs!BZ36/1000","v":-16043.482813847426},{"$f":"CB46*DB_Inputs!CA8*DB_Inputs!CA36/1000","v":-23560.829321001827},{"$f":"CC46*DB_Inputs!CB8*DB_Inputs!CB36/1000","v":-21889.66779042433},{"$f":"CD46*DB_Inputs!CC8*DB_Inputs!CC36/1000","v":-19622.580702678944},{"$f":"CE46*DB_Inputs!CD8*DB_Inputs!CD36/1000","v":-24731.292309246033},{"$f":"CF46*DB_Inputs!CE8*DB_Inputs!CE36/1000","v":-25786.958238169766},{"$f":"SUM(BU71:CF71)","v":-254254.46188072028},null,{"$f":"CI46*DB_Inputs!CH8*DB_Inputs!CH36/1000","v":-20717.446397774613},{"$f":"CJ46*DB_Inputs!CI8*DB_Inputs!CI36/1000","v":-27712.749790996917},{"$f":"CK46*DB_Inputs!CJ8*DB_Inputs!CJ36/1000","v":-25757.341365052671},{"$f":"CL46*DB_Inputs!CK8*DB_Inputs!CK36/1000","v":-34424.793608944245},{"$f":"CM46*DB_Inputs!CL8*DB_Inputs!CL36/1000","v":-35832.807803009979},{"$f":"CN46*DB_Inputs!CM8*DB_Inputs!CM36/1000","v":-33964.90548264308},{"$f":"CO46*DB_Inputs!CN8*DB_Inputs!CN36/1000","v":-28977.98656634886},{"$f":"CP46*DB_Inputs!CO8*DB_Inputs!CO36/1000","v":-39384.839887162874},{"$f":"CQ46*DB_Inputs!CP8*DB_Inputs!CP36/1000","v":-22462.820956430161},{"$f":"CR46*DB_Inputs!CQ8*DB_Inputs!CQ36/1000","v":-26237.616590657777},{"$f":"CS46*DB_Inputs!CR8*DB_Inputs!CR36/1000","v":-38043.402646917952},{"$f":"CT46*DB_Inputs!CS8*DB_Inputs!CS36/1000","v":-37237.660996478968},{"$f":"SUM(CI71:CT71)","v":-370754.37209241814},null,{"$f":"CW46*DB_Inputs!CV8*DB_Inputs!CV36/1000","v":-32229.396250941129},{"$f":"CX46*DB_Inputs!CW8*DB_Inputs!CW36/1000","v":-52523.405231670782},{"$f":"CY46*DB_Inputs!CX8*DB_Inputs!CX36/1000","v":-43311.743472424576},{"$f":"CZ46*DB_Inputs!CY8*DB_Inputs!CY36/1000","v":-38327.069964315597},{"$f":"DA46*DB_Inputs!CZ8*DB_Inputs!CZ36/1000","v":-33612.580549971026},{"$f":"DB46*DB_Inputs!DA8*DB_Inputs!DA36/1000","v":-34582.526472774683},{"$f":"DC46*DB_Inputs!DB8*DB_Inputs!DB36/1000","v":-30839.05596159874},{"$f":"DD46*DB_Inputs!DC8*DB_Inputs!DC36/1000","v":-41444.715176679776},{"$f":"DE46*DB_Inputs!DD8*DB_Inputs!DD36/1000","v":-34695.950714831561},{"$f":"DF46*DB_Inputs!DE8*DB_Inputs!DE36/1000","v":-38480.72989258384},{"$f":"DG46*DB_Inputs!DF8*DB_Inputs!DF36/1000","v":-37662.975052960719},{"$f":"DH46*DB_Inputs!DG8*DB_Inputs!DG36/1000","v":-36612.539174038502},{"$f":"SUM(CW71:DH71)","v":-454322.68791479099},null,{"$f":"DK46*DB_Inputs!DJ8*DB_Inputs!DJ36/1000","v":-32604.318912396935},{"$f":"DL46*DB_Inputs!DK8*DB_Inputs!DK36/1000","v":-49975.886672209126},{"$f":"DM46*DB_Inputs!DL8*DB_Inputs!DL36/1000","v":-41428.143469676281},{"$f":"DN46*DB_Inputs!DM8*DB_Inputs!DM36/1000","v":-31687.728749614798},{"$f":"DO46*DB_Inputs!DN8*DB_Inputs!DN36/1000","v":-23090.20691276656},{"$f":"DP46*DB_Inputs!DO8*DB_Inputs!DO36/1000","v":-25136.69666526228},{"$f":"DQ46*DB_Inputs!DP8*DB_Inputs!DP36/1000","v":-18547.33262963736},{"$f":"DR46*DB_Inputs!DQ8*DB_Inputs!DQ36/1000","v":-28424.683207466183},{"$f":"DS46*DB_Inputs!DR8*DB_Inputs!DR36/1000","v":-25945.775742447342},{"$f":"DT46*DB_Inputs!DS8*DB_Inputs!DS36/1000","v":-23793.101406186888},{"$f":"DU46*DB_Inputs!DT8*DB_Inputs!DT36/1000","v":-23687.065482880145},{"$f":"DV46*DB_Inputs!DU8*DB_Inputs!DU36/1000","v":-24161.301077928467},{"$f":"SUM(DK71:DV71)","v":-348482.24092847237},null,{"$f":"DY46*DB_Inputs!DX8*DB_Inputs!DX36/1000","v":-23633.80516866361},{"$f":"DZ46*DB_Inputs!DY8*DB_Inputs!DY36/1000","v":-36499.807035349448},{"$f":"EA46*DB_Inputs!DZ8*DB_Inputs!DZ36/1000","v":-31260.580602384591},{"$f":"EB46*DB_Inputs!EA8*DB_Inputs!EA36/1000","v":-33502.252011140612},{"$f":"EC46*DB_Inputs!EB8*DB_Inputs!EB36/1000","v":-29716.491018893881},{"$f":"ED46*DB_Inputs!EC8*DB_Inputs!EC36/1000","v":-26161.388731333653},{"$f":"EE46*DB_Inputs!ED8*DB_Inputs!ED36/1000","v":-28867.733363054078},{"$f":"EF46*DB_Inputs!EE8*DB_Inputs!EE36/1000","v":-34558.180900198211},{"$f":"EG46*DB_Inputs!EF8*DB_Inputs!EF36/1000","v":-34143.623192594256},{"$f":"EH46*DB_Inputs!EG8*DB_Inputs!EG36/1000","v":-28623.342688311252},{"$f":"EI46*DB_Inputs!EH8*DB_Inputs!EH36/1000","v":-31180.246948436255},{"$f":"EJ46*DB_Inputs!EI8*DB_Inputs!EI36/1000","v":-30388.069740114246},{"$f":"SUM(DY71:EJ71)","v":-368535.52140047413},null,{"$f":"EM46*DB_Inputs!EL8*DB_Inputs!EL36/1000","v":-26701.208892640974},{"$f":"EN46*DB_Inputs!EM8*DB_Inputs!EM36/1000","v":-44915.543013992785},{"$f":"EO46*DB_Inputs!EN8*DB_Inputs!EN36/1000","v":-35406.046708652248},{"$f":"EP46*DB_Inputs!EO8*DB_Inputs!EO36/1000","v":-49037.157123251243},{"$f":"EQ46*DB_Inputs!EP8*DB_Inputs!EP36/1000","v":-43573.033706838745},{"$f":"ER46*DB_Inputs!EQ8*DB_Inputs!EQ36/1000","v":-37630.489662969972},{"$f":"ES46*DB_Inputs!ER8*DB_Inputs!ER36/1000","v":-29684.381436147454},{"$f":"ET46*DB_Inputs!ES8*DB_Inputs!ES36/1000","v":-49019.293112126019},{"$f":"EU46*DB_Inputs!ET8*DB_Inputs!ET36/1000","v":-40730.193891670817},{"$f":"EV46*DB_Inputs!EU8*DB_Inputs!EU36/1000","v":-39385.290578413405},{"$f":"EW46*DB_Inputs!EV8*DB_Inputs!EV36/1000","v":-46237.420229071395},{"$f":"EX46*DB_Inputs!EW8*DB_Inputs!EW36/1000","v":-43160.163868833624},{"$f":"SUM(EM71:EX71)","v":-485480.2222246087},null,{"$f":"FA46*DB_Inputs!EZ8*DB_Inputs!EZ36/1000","v":-40108.900186446452},{"$f":"FB46*DB_Inputs!FA8*DB_Inputs!FA36/1000","v":-62951.949170991691},{"$f":"FC46*DB_Inputs!FB8*DB_Inputs!FB36/1000","v":-52745.501822384511},{"$f":"FD46*DB_Inputs!FC8*DB_Inputs!FC36/1000","v":-22004.282192123232},{"$f":"FE46*DB_Inputs!FD8*DB_Inputs!FD36/1000","v":-20604.670796978502},{"$f":"FF46*DB_Inputs!FE8*DB_Inputs!FE36/1000","v":-20882.229875094465},{"$f":"FG46*DB_Inputs!FF8*DB_Inputs!FF36/1000","v":-21002.144735132224},{"$f":"FH46*DB_Inputs!FG8*DB_Inputs!FG36/1000","v":-29757.136272167212},{"$f":"FI46*DB_Inputs!FH8*DB_Inputs!FH36/1000","v":-22479.679464636349},{"$f":"FJ46*DB_Inputs!FI8*DB_Inputs!FI36/1000","v":-21180.589390914254},{"$f":"FK46*DB_Inputs!FJ8*DB_Inputs!FJ36/1000","v":-23023.257690355327},{"$f":"FL46*DB_Inputs!FK8*DB_Inputs!FK36/1000","v":-24913.117582083381},{"$f":"SUM(FA71:FL71)","v":-361653.45917930763},null,{"$f":"FO46*DB_Inputs!FN8*DB_Inputs!FN36/1000","v":-22387.499421945457},{"$f":"FP46*DB_Inputs!FO8*DB_Inputs!FO36/1000","v":-29768.31928650002},{"$f":"FQ46*DB_Inputs!FP8*DB_Inputs!FP36/1000","v":-25968.628821159407},{"$f":"FR46*DB_Inputs!FQ8*DB_Inputs!FQ36/1000","v":-47845.834954686376},{"$f":"FS46*DB_Inputs!FR8*DB_Inputs!FR36/1000","v":-42064.803816706946},{"$f":"FT46*DB_Inputs!FS8*DB_Inputs!FS36/1000","v":-48114.092780605257},{"$f":"FU46*DB_Inputs!FT8*DB_Inputs!FT36/1000","v":-42522.54763341017},{"$f":"FV46*DB_Inputs!FU8*DB_Inputs!FU36/1000","v":-68170.983275771112},{"$f":"FW46*DB_Inputs!FV8*DB_Inputs!FV36/1000","v":-61044.968520487979},{"$f":"FX46*DB_Inputs!FW8*DB_Inputs!FW36/1000","v":-59633.517945478932},{"$f":"FY46*DB_Inputs!FX8*DB_Inputs!FX36/1000","v":-70932.210097485426},{"$f":"FZ46*DB_Inputs!FY8*DB_Inputs!FY36/1000","v":-65738.864141906757},{"$f":"SUM(FO71:FZ71)","v":-584192.27069614385},null,{"$f":"GC46*DB_Inputs!GB8*DB_Inputs!GB36/1000","v":-56667.278431381426},{"$f":"GD46*DB_Inputs!GC8*DB_Inputs!GC36/1000","v":-78580.495234043119},{"$f":"GE46*DB_Inputs!GD8*DB_Inputs!GD36/1000","v":-72817.400584951902},{"$f":"GF46*DB_Inputs!GE8*DB_Inputs!GE36/1000","v":-31842.607783586685},{"$f":"GG46*DB_Inputs!GF8*DB_Inputs!GF36/1000","v":-26357.891126617484},{"$f":"GH46*DB_Inputs!GG8*DB_Inputs!GG36/1000","v":-28725.969049644085},{"$f":"GI46*DB_Inputs!GH8*DB_Inputs!GH36/1000","v":-28178.827727364664},{"$f":"GJ46*DB_Inputs!GI8*DB_Inputs!GI36/1000","v":-41392.064011740127},{"$f":"GK46*DB_Inputs!GJ8*DB_Inputs!GJ36/1000","v":-35192.750687784886},{"$f":"GL46*DB_Inputs!GK8*DB_Inputs!GK36/1000","v":-30565.805269109449},{"$f":"GM46*DB_Inputs!GL8*DB_Inputs!GL36/1000","v":-35433.917613188409},{"$f":"GN46*DB_Inputs!GM8*DB_Inputs!GM36/1000","v":-36591.954327772939},{"$f":"SUM(GC71:GN71)","v":-502346.96184718516},null,{"$f":"GQ46*DB_Inputs!GP8*DB_Inputs!GP36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GR46*DB_Inputs!GQ8*DB_Inputs!GQ36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GS46*DB_Inputs!GR8*DB_Inputs!GR36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GT46*DB_Inputs!GS8*DB_Inputs!GS36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GU46*DB_Inputs!GT8*DB_Inputs!GT36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GV46*DB_Inputs!GU8*DB_Inputs!GU36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GW46*DB_Inputs!GV8*DB_Inputs!GV36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GX46*DB_Inputs!GW8*DB_Inputs!GW36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GY46*DB_Inputs!GX8*DB_Inputs!GX36/1000","v":{"$error":"#DIV/0!"}},{"$f":"GZ46*DB_Inputs!GY8*DB_Inputs!GY36/1000","v":{"$error":"#DIV/0!"}},{"$f":"HA46*DB_Inputs!GZ8*DB_Inputs!GZ36/1000","v":{"$error":"#DIV/0!"}},{"$f":"HB46*DB_Inputs!HA8*DB_Inputs!HA36/1000","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ71:HB71)","v":{"$error":"#DIV/0!"}}]
[66,"Slice Secondary Revenue LLH",{"$f":"C47*DB_Inputs!B9*DB_Inputs!B37/1000","v":68.418380778951118},{"$f":"D47*DB_Inputs!C9*DB_Inputs!C37/1000","v":80.577597075136239},{"$f":"E47*DB_Inputs!D9*DB_Inputs!D37/1000","v":932.3772019729322},{"$f":"F47*DB_Inputs!E9*DB_Inputs!E37/1000","v":1352.16274845362},{"$f":"G47*DB_Inputs!F9*DB_Inputs!F37/1000","v":707.70507580478022},{"$f":"H47*DB_Inputs!G9*DB_Inputs!G37/1000","v":258.38418790331218},{"$f":"I47*DB_Inputs!H9*DB_Inputs!H37/1000","v":-1870.7756199228006},{"$f":"J47*DB_Inputs!I9*DB_Inputs!I37/1000","v":2872.3682412778167},{"$f":"K47*DB_Inputs!J9*DB_Inputs!J37/1000","v":5966.8436680787318},{"$f":"L47*DB_Inputs!K9*DB_Inputs!K37/1000","v":779.51315380739231},{"$f":"M47*DB_Inputs!L9*DB_Inputs!L37/1000","v":46.507055243667942},{"$f":"N47*DB_Inputs!M9*DB_Inputs!M37/1000","v":72.881013047105455},{"$f":"SUM(C72:N72)","v":11266.962703520645},null,{"$f":"Q47*DB_Inputs!P9*DB_Inputs!P37/1000","v":66.910732544662253},{"$f":"R47*DB_Inputs!Q9*DB_Inputs!Q37/1000","v":693.58722415934949},{"$f":"S47*DB_Inputs!R9*DB_Inputs!R37/1000","v":2295.6135369291364},{"$f":"T47*DB_Inputs!S9*DB_Inputs!S37/1000","v":6401.1210483472314},{"$f":"U47*DB_Inputs!T9*DB_Inputs!T37/1000","v":3672.88497423025},{"$f":"V47*DB_Inputs!U9*DB_Inputs!U37/1000","v":4663.3048442908248},{"$f":"W47*DB_Inputs!V9*DB_Inputs!V37/1000","v":10260.364342053677},{"$f":"X47*DB_Inputs!W9*DB_Inputs!W37/1000","v":2641.2338822405691},{"$f":"Y47*DB_Inputs!X9*DB_Inputs!X37/1000","v":3318.1696838904281},{"$f":"Z47*DB_Inputs!Y9*DB_Inputs!Y37/1000","v":6590.7747348484227},{"$f":"AA47*DB_Inputs!Z9*DB_Inputs!Z37/1000","v":1172.9516373792492},{"$f":"AB47*DB_Inputs!AA9*DB_Inputs!AA37/1000","v":652.114352834481},{"$f":"SUM(Q72:AB72)","v":42429.030993748289},null,{"$f":"AE47*DB_Inputs!AD9*DB_Inputs!AD37/1000","v":-7353.5664720375098},{"$f":"AF47*DB_Inputs!AE9*DB_Inputs!AE37/1000","v":-10769.929969031034},{"$f":"AG47*DB_Inputs!AF9*DB_Inputs!AF37/1000","v":-10203.725787545343},{"$f":"AH47*DB_Inputs!AG9*DB_Inputs!AG37/1000","v":-12026.185248439217},{"$f":"AI47*DB_Inputs!AH9*DB_Inputs!AH37/1000","v":-13019.10320516488},{"$f":"AJ47*DB_Inputs!AI9*DB_Inputs!AI37/1000","v":-11375.976354752576},{"$f":"AK47*DB_Inputs!AJ9*DB_Inputs!AJ37/1000","v":-8690.6744898522211},{"$f":"AL47*DB_Inputs!AK9*DB_Inputs!AK37/1000","v":-10173.190809919042},{"$f":"AM47*DB_Inputs!AL9*DB_Inputs!AL37/1000","v":-7067.3026082798351},{"$f":"AN47*DB_Inputs!AM9*DB_Inputs!AM37/1000","v":-6837.1187397997919},{"$f":"AO47*DB_Inputs!AN9*DB_Inputs!AN37/1000","v":-7403.5272971573213},{"$f":"AP47*DB_Inputs!AO9*DB_Inputs!AO37/1000","v":-7985.4465624486265},{"$f":"SUM(AE72:AP72)","v":-112905.7475444274},null,{"$f":"AS47*DB_Inputs!AR9*DB_Inputs!AR37/1000","v":-7765.9051131070537},{"$f":"AT47*DB_Inputs!AS9*DB_Inputs!AS37/1000","v":-11467.790579827775},{"$f":"AU47*DB_Inputs!AT9*DB_Inputs!AT37/1000","v":-10285.565949691574},{"$f":"AV47*DB_Inputs!AU9*DB_Inputs!AU37/1000","v":-10251.462410512382},{"$f":"AW47*DB_Inputs!AV9*DB_Inputs!AV37/1000","v":-8189.1716585196673},{"$f":"AX47*DB_Inputs!AW9*DB_Inputs!AW37/1000","v":-9117.4858976540054},{"$f":"AY47*DB_Inputs!AX9*DB_Inputs!AX37/1000","v":-7928.2988367516109},{"$f":"AZ47*DB_Inputs!AY9*DB_Inputs!AY37/1000","v":-10533.574659995127},{"$f":"BA47*DB_Inputs!AZ9*DB_Inputs!AZ37/1000","v":-10677.205496627015},{"$f":"BB47*DB_Inputs!BA9*DB_Inputs!BA37/1000","v":-12316.125951929},{"$f":"BC47*DB_Inputs!BB9*DB_Inputs!BB37/1000","v":-11125.216356389928},{"$f":"BD47*DB_Inputs!BC9*DB_Inputs!BC37/1000","v":-11422.332300509295},{"$f":"SUM(AS72:BD72)","v":-121080.13521151444},null,{"$f":"BG47*DB_Inputs!BF9*DB_Inputs!BF37/1000","v":-9147.8358428006413},{"$f":"BH47*DB_Inputs!BG9*DB_Inputs!BG37/1000","v":-18070.379153667243},{"$f":"BI47*DB_Inputs!BH9*DB_Inputs!BH37/1000","v":-11876.683109895797},{"$f":"BJ47*DB_Inputs!BI9*DB_Inputs!BI37/1000","v":-8503.4115661243686},{"$f":"BK47*DB_Inputs!BJ9*DB_Inputs!BJ37/1000","v":-7615.690561809799},{"$f":"BL47*DB_Inputs!BK9*DB_Inputs!BK37/1000","v":-7318.5662872517332},{"$f":"BM47*DB_Inputs!BL9*DB_Inputs!BL37/1000","v":-4590.1566785781533},{"$f":"BN47*DB_Inputs!BM9*DB_Inputs!BM37/1000","v":-6563.649303006694},{"$f":"BO47*DB_Inputs!BN9*DB_Inputs!BN37/1000","v":-4221.3214092685675},{"$f":"BP47*DB_Inputs!BO9*DB_Inputs!BO37/1000","v":-8366.0377239233039},{"$f":"BQ47*DB_Inputs!BP9*DB_Inputs!BP37/1000","v":-8587.3234550015986},{"$f":"BR47*DB_Inputs!BQ9*DB_Inputs!BQ37/1000","v":-9935.7179344280648},{"$f":"SUM(BG72:BR72)","v":-104796.77302575596},null,{"$f":"BU47*DB_Inputs!BT9*DB_Inputs!BT37/1000","v":-7321.4830732089385},{"$f":"BV47*DB_Inputs!BU9*DB_Inputs!BU37/1000","v":-11551.786713227737},{"$f":"BW47*DB_Inputs!BV9*DB_Inputs!BV37/1000","v":-10628.512308742951},{"$f":"BX47*DB_Inputs!BW9*DB_Inputs!BW37/1000","v":-10426.278941703167},{"$f":"BY47*DB_Inputs!BX9*DB_Inputs!BX37/1000","v":-8254.6558609711155},{"$f":"BZ47*DB_Inputs!BY9*DB_Inputs!BY37/1000","v":-7778.6622927128756},{"$f":"CA47*DB_Inputs!BZ9*DB_Inputs!BZ37/1000","v":-7634.0893847333818},{"$f":"CB47*DB_Inputs!CA9*DB_Inputs!CA37/1000","v":-12163.147017057068},{"$f":"CC47*DB_Inputs!CB9*DB_Inputs!CB37/1000","v":-9715.1630073097986},{"$f":"CD47*DB_Inputs!CC9*DB_Inputs!CC37/1000","v":-8278.5062425799206},{"$f":"CE47*DB_Inputs!CD9*DB_Inputs!CD37/1000","v":-9619.239265205546},{"$f":"CF47*DB_Inputs!CE9*DB_Inputs!CE37/1000","v":-9400.7815300485017},{"$f":"SUM(BU72:CF72)","v":-112772.30563750101},null,{"$f":"CI47*DB_Inputs!CH9*DB_Inputs!CH37/1000","v":-8518.0764025046446},{"$f":"CJ47*DB_Inputs!CI9*DB_Inputs!CI37/1000","v":-13401.364939841817},{"$f":"CK47*DB_Inputs!CJ9*DB_Inputs!CJ37/1000","v":-13154.160618854703},{"$f":"CL47*DB_Inputs!CK9*DB_Inputs!CK37/1000","v":-18462.311475214883},{"$f":"CM47*DB_Inputs!CL9*DB_Inputs!CL37/1000","v":-15284.98776456516},{"$f":"CN47*DB_Inputs!CM9*DB_Inputs!CM37/1000","v":-15570.731924667281},{"$f":"CO47*DB_Inputs!CN9*DB_Inputs!CN37/1000","v":-12821.024048251718},{"$f":"CP47*DB_Inputs!CO9*DB_Inputs!CO37/1000","v":-15196.597768331152},{"$f":"CQ47*DB_Inputs!CP9*DB_Inputs!CP37/1000","v":-3489.7770402510382},{"$f":"CR47*DB_Inputs!CQ9*DB_Inputs!CQ37/1000","v":-13063.617807546536},{"$f":"CS47*DB_Inputs!CR9*DB_Inputs!CR37/1000","v":-15710.673728496395},{"$f":"CT47*DB_Inputs!CS9*DB_Inputs!CS37/1000","v":-14703.457936489005},{"$f":"SUM(CI72:CT72)","v":-159376.78145501434},null,{"$f":"CW47*DB_Inputs!CV9*DB_Inputs!CV37/1000","v":-13253.558709279787},{"$f":"CX47*DB_Inputs!CW9*DB_Inputs!CW37/1000","v":-23427.711610287613},{"$f":"CY47*DB_Inputs!CX9*DB_Inputs!CX37/1000","v":-20275.206361370925},{"$f":"CZ47*DB_Inputs!CY9*DB_Inputs!CY37/1000","v":-19376.959861079184},{"$f":"DA47*DB_Inputs!CZ9*DB_Inputs!CZ37/1000","v":-14557.440051835401},{"$f":"DB47*DB_Inputs!DA9*DB_Inputs!DA37/1000","v":-14645.301867902586},{"$f":"DC47*DB_Inputs!DB9*DB_Inputs!DB37/1000","v":-13421.161498905076},{"$f":"DD47*DB_Inputs!DC9*DB_Inputs!DC37/1000","v":-21769.617694083565},{"$f":"DE47*DB_Inputs!DD9*DB_Inputs!DD37/1000","v":-15033.126920731112},{"$f":"DF47*DB_Inputs!DE9*DB_Inputs!DE37/1000","v":-14333.233459845742},{"$f":"DG47*DB_Inputs!DF9*DB_Inputs!DF37/1000","v":-14261.747388695761},{"$f":"DH47*DB_Inputs!DG9*DB_Inputs!DG37/1000","v":-14253.714639003794},{"$f":"SUM(CW72:DH72)","v":-198608.78006302056},null,{"$f":"DK47*DB_Inputs!DJ9*DB_Inputs!DJ37/1000","v":-13772.49819818538},{"$f":"DL47*DB_Inputs!DK9*DB_Inputs!DK37/1000","v":-21133.183400303886},{"$f":"DM47*DB_Inputs!DL9*DB_Inputs!DL37/1000","v":-19156.567995600188},{"$f":"DN47*DB_Inputs!DM9*DB_Inputs!DM37/1000","v":-13720.748535159208},{"$f":"DO47*DB_Inputs!DN9*DB_Inputs!DN37/1000","v":-9853.7421609054491},{"$f":"DP47*DB_Inputs!DO9*DB_Inputs!DO37/1000","v":-10864.073742726141},{"$f":"DQ47*DB_Inputs!DP9*DB_Inputs!DP37/1000","v":-8739.1690034946041},{"$f":"DR47*DB_Inputs!DQ9*DB_Inputs!DQ37/1000","v":-12607.692865520139},{"$f":"DS47*DB_Inputs!DR9*DB_Inputs!DR37/1000","v":-12022.762602104249},{"$f":"DT47*DB_Inputs!DS9*DB_Inputs!DS37/1000","v":-9606.7333672709137},{"$f":"DU47*DB_Inputs!DT9*DB_Inputs!DT37/1000","v":-9775.7670190111603},{"$f":"DV47*DB_Inputs!DU9*DB_Inputs!DU37/1000","v":-10362.482088555658},{"$f":"SUM(DK72:DV72)","v":-151615.42097883698},null,{"$f":"DY47*DB_Inputs!DX9*DB_Inputs!DX37/1000","v":-8774.4474686078174},{"$f":"DZ47*DB_Inputs!DY9*DB_Inputs!DY37/1000","v":-15023.926471313351},{"$f":"EA47*DB_Inputs!DZ9*DB_Inputs!DZ37/1000","v":-14016.248917306362},{"$f":"EB47*DB_Inputs!EA9*DB_Inputs!EA37/1000","v":-16328.752601110622},{"$f":"EC47*DB_Inputs!EB9*DB_Inputs!EB37/1000","v":-12588.504058304896},{"$f":"ED47*DB_Inputs!EC9*DB_Inputs!EC37/1000","v":-12239.988382491782},{"$f":"EE47*DB_Inputs!ED9*DB_Inputs!ED37/1000","v":-10985.646179762918},{"$f":"EF47*DB_Inputs!EE9*DB_Inputs!EE37/1000","v":-18377.939663530611},{"$f":"EG47*DB_Inputs!EF9*DB_Inputs!EF37/1000","v":-14574.915137403324},{"$f":"EH47*DB_Inputs!EG9*DB_Inputs!EG37/1000","v":-11412.02659141695},{"$f":"EI47*DB_Inputs!EH9*DB_Inputs!EH37/1000","v":-12463.6550008618},{"$f":"EJ47*DB_Inputs!EI9*DB_Inputs!EI37/1000","v":-13053.866087345028},{"$f":"SUM(DY72:EJ72)","v":-159839.91655945545},null,{"$f":"EM47*DB_Inputs!EL9*DB_Inputs!EL37/1000","v":-10787.343690658023},{"$f":"EN47*DB_Inputs!EM9*DB_Inputs!EM37/1000","v":-21127.963993523401},{"$f":"EO47*DB_Inputs!EN9*DB_Inputs!EN37/1000","v":-16798.103313803585},{"$f":"EP47*DB_Inputs!EO9*DB_Inputs!EO37/1000","v":-25670.365399759128},{"$f":"EQ47*DB_Inputs!EP9*DB_Inputs!EP37/1000","v":-18592.926985561455},{"$f":"ER47*DB_Inputs!EQ9*DB_Inputs!EQ37/1000","v":-19144.83065213398},{"$f":"ES47*DB_Inputs!ER9*DB_Inputs!ER37/1000","v":-12046.516957898657},{"$f":"ET47*DB_Inputs!ES9*DB_Inputs!ES37/1000","v":-18089.084782791302},{"$f":"EU47*DB_Inputs!ET9*DB_Inputs!ET37/1000","v":-12757.357444394802},{"$f":"EV47*DB_Inputs!EU9*DB_Inputs!EU37/1000","v":-17609.277954035359},{"$f":"EW47*DB_Inputs!EV9*DB_Inputs!EV37/1000","v":-18377.66076343432},{"$f":"EX47*DB_Inputs!EW9*DB_Inputs!EW37/1000","v":-19728.238143266426},{"$f":"SUM(EM72:EX72)","v":-210729.67008126044},null,{"$f":"FA47*DB_Inputs!EZ9*DB_Inputs!EZ37/1000","v":-18096.963907772373},{"$f":"FB47*DB_Inputs!FA9*DB_Inputs!FA37/1000","v":-27085.282428576509},{"$f":"FC47*DB_Inputs!FB9*DB_Inputs!FB37/1000","v":-26295.122022346997},{"$f":"FD47*DB_Inputs!FC9*DB_Inputs!FC37/1000","v":-11646.253860013061},{"$f":"FE47*DB_Inputs!FD9*DB_Inputs!FD37/1000","v":-9325.7976432892629},{"$f":"FF47*DB_Inputs!FE9*DB_Inputs!FE37/1000","v":-10894.645634188462},{"$f":"FG47*DB_Inputs!FF9*DB_Inputs!FF37/1000","v":-10034.302261133449},{"$f":"FH47*DB_Inputs!FG9*DB_Inputs!FG37/1000","v":-15738.199793202004},{"$f":"FI47*DB_Inputs!FH9*DB_Inputs!FH37/1000","v":-5859.3332852356225},{"$f":"FJ47*DB_Inputs!FI9*DB_Inputs!FI37/1000","v":-8636.9009594092277},{"$f":"FK47*DB_Inputs!FJ9*DB_Inputs!FJ37/1000","v":-10021.556223048172},{"$f":"FL47*DB_Inputs!FK9*DB_Inputs!FK37/1000","v":-10737.513178642223},{"$f":"SUM(FA72:FL72)","v":-164371.87119685733},null,{"$f":"FO47*DB_Inputs!FN9*DB_Inputs!FN37/1000","v":-9836.527150669679},{"$f":"FP47*DB_Inputs!FO9*DB_Inputs!FO37/1000","v":-14654.421579110181},{"$f":"FQ47*DB_Inputs!FP9*DB_Inputs!FP37/1000","v":-11730.599486737538},{"$f":"FR47*DB_Inputs!FQ9*DB_Inputs!FQ37/1000","v":-26445.31795355141},{"$f":"FS47*DB_Inputs!FR9*DB_Inputs!FR37/1000","v":-18933.738563515606},{"$f":"FT47*DB_Inputs!FS9*DB_Inputs!FS37/1000","v":-23646.197048023358},{"$f":"FU47*DB_Inputs!FT9*DB_Inputs!FT37/1000","v":-18073.556928338861},{"$f":"FV47*DB_Inputs!FU9*DB_Inputs!FU37/1000","v":-32600.10613695209},{"$f":"FW47*DB_Inputs!FV9*DB_Inputs!FV37/1000","v":-25853.156882931518},{"$f":"FX47*DB_Inputs!FW9*DB_Inputs!FW37/1000","v":-25128.609227899891},{"$f":"FY47*DB_Inputs!FX9*DB_Inputs!FX37/1000","v":-27588.266694246347},{"$f":"FZ47*DB_Inputs!FY9*DB_Inputs!FY37/1000","v":-27409.834385656901},{"$f":"SUM(FO72:FZ72)","v":-261900.3320376334},null,{"$f":"GC47*DB_Inputs!GB9*DB_Inputs!GB37/1000","v":-25231.151418528018},{"$f":"GD47*DB_Inputs!GC9*DB_Inputs!GC37/1000","v":-36003.875072554321},{"$f":"GE47*DB_Inputs!GD9*DB_Inputs!GD37/1000","v":-35534.18294433962},{"$f":"GF47*DB_Inputs!GE9*DB_Inputs!GE37/1000","v":-15572.42809457124},{"$f":"GG47*DB_Inputs!GF9*DB_Inputs!GF37/1000","v":-12708.710296975705},{"$f":"GH47*DB_Inputs!GG9*DB_Inputs!GG37/1000","v":-13869.689770136882},{"$f":"GI47*DB_Inputs!GH9*DB_Inputs!GH37/1000","v":-13935.762370364337},{"$f":"GJ47*DB_Inputs!GI9*DB_Inputs!GI37/1000","v":-21386.37290893319},{"$f":"GK47*DB_Inputs!GJ9*DB_Inputs!GJ37/1000","v":-16032.590497438976},{"$f":"GL47*DB_Inputs!GK9*DB_Inputs!GK37/1000","v":-12876.236425888223},{"$f":"GM47*DB_Inputs!GL9*DB_Inputs!GL37/1000","v":-15031.769054374961},{"$f":"GN47*DB_Inputs!GM9*DB_Inputs!GM37/1000","v":-14873.835380405148},{"$f":"SUM(GC72:GN72)","v":-233056.60423451063},null,{"$f":"GQ47*DB_Inputs!GP9*DB_Inputs!GP37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GR47*DB_Inputs!GQ9*DB_Inputs!GQ37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GS47*DB_Inputs!GR9*DB_Inputs!GR37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GT47*DB_Inputs!GS9*DB_Inputs!GS37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GU47*DB_Inputs!GT9*DB_Inputs!GT37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GV47*DB_Inputs!GU9*DB_Inputs!GU37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GW47*DB_Inputs!GV9*DB_Inputs!GV37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GX47*DB_Inputs!GW9*DB_Inputs!GW37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GY47*DB_Inputs!GX9*DB_Inputs!GX37/1000","v":{"$error":"#DIV/0!"}},{"$f":"GZ47*DB_Inputs!GY9*DB_Inputs!GY37/1000","v":{"$error":"#DIV/0!"}},{"$f":"HA47*DB_Inputs!GZ9*DB_Inputs!GZ37/1000","v":{"$error":"#DIV/0!"}},{"$f":"HB47*DB_Inputs!HA9*DB_Inputs!HA37/1000","v":{"$error":"#DIV/0!"}},{"$f":"SUM(GQ72:HB72)","v":{"$error":"#DIV/0!"}}]
[67,"Slice Secondary Revenue Flat",{"$f":"C48*DB_Inputs!B10*DB_Inputs!B38/1000","v":-419.23680499540171},{"$f":"D48*DB_Inputs!C10*DB_Inputs!C38/1000","v":-823.29209016807135},{"$f":"E48*DB_Inputs!D10*DB_Inputs!D38/1000","v":1035.0874152202782},{"$f":"F48*DB_Inputs!E10*DB_Inputs!E38/1000","v":3900.2880246010259},{"$f":"G48*DB_Inputs!F10*DB_Inputs!F38/1000","v":1781.8411237918649},{"$f":"H48*DB_Inputs!G10*DB_Inputs!G38/1000","v":282.15967354470678},{"$f":"I48*DB_Inputs!H10*DB_Inputs!H38/1000","v":-6731.7048056037502},{"$f":"J48*DB_Inputs!I10*DB_Inputs!I38/1000","v":5955.8893660798567},{"$f":"K48*DB_Inputs!J10*DB_Inputs!J38/1000","v":15722.20028840976},{"$f":"L48*DB_Inputs!K10*DB_Inputs!K38/1000","v":1404.0075095170873},{"$f":"M48*DB_Inputs!L10*DB_Inputs!L38/1000","v":-409.72359550066875},{"$f":"N48*DB_Inputs!M10*DB_Inputs!M38/1000","v":-427.77933380444756},21269.736771092241,null,{"$f":"Q48*DB_Inputs!P10*DB_Inputs!P38/1000","v":-650.51008718186586},{"$f":"R48*DB_Inputs!Q10*DB_Inputs!Q38/1000","v":-192.62966615778402},{"$f":"S48*DB_Inputs!R10*DB_Inputs!R38/1000","v":5654.5017980538987},{"$f":"T48*DB_Inputs!S10*DB_Inputs!S38/1000","v":22980.782750905699},{"$f":"U48*DB_Inputs!T10*DB_Inputs!T38/1000","v":11886.962193335139},{"$f":"V48*DB_Inputs!U10*DB_Inputs!U38/1000","v":13447.343806252591},{"$f":"W48*DB_Inputs!V10*DB_Inputs!V38/1000","v":25416.719307027288},{"$f":"X48*DB_Inputs!W10*DB_Inputs!W38/1000","v":5480.2207057725263},{"$f":"Y48*DB_Inputs!X10*DB_Inputs!X38/1000","v":8013.2891282518476},{"$f":"Z48*DB_Inputs!Y10*DB_Inputs!Y38/1000","v":16351.110365625869},{"$f":"AA48*DB_Inputs!Z10*DB_Inputs!Z38/1000","v":5213.1976538961217},{"$f":"AB48*DB_Inputs!AA10*DB_Inputs!AA38/1000","v":2086.9403804282579},115687.92833620959,null,{"$f":"AE48*DB_Inputs!AD10*DB_Inputs!AD38/1000","v":-24278.000223475196},{"$f":"AF48*DB_Inputs!AE10*DB_Inputs!AE38/1000","v":-33923.668091032472},{"$f":"AG48*DB_Inputs!AF10*DB_Inputs!AF38/1000","v":-30270.059440761404},{"$f":"AH48*DB_Inputs!AG10*DB_Inputs!AG38/1000","v":-38160.41138148641},{"$f":"AI48*DB_Inputs!AH10*DB_Inputs!AH38/1000","v":-43551.724564669377},{"$f":"AJ48*DB_Inputs!AI10*DB_Inputs!AI38/1000","v":-35526.724863464056},{"$f":"AK48*DB_Inputs!AJ10*DB_Inputs!AJ38/1000","v":-26963.880880077504},{"$f":"AL48*DB_Inputs!AK10*DB_Inputs!AK38/1000","v":-31605.229265716909},{"$f":"AM48*DB_Inputs!AL10*DB_Inputs!AL38/1000","v":-22533.909419277905},{"$f":"AN48*DB_Inputs!AM10*DB_Inputs!AM38/1000","v":-23754.315212990132},{"$f":"AO48*DB_Inputs!AN10*DB_Inputs!AN38/1000","v":-25944.452929788025},{"$f":"AP48*DB_Inputs!AO10*DB_Inputs!AO38/1000","v":-25761.707243701203},-362274.08351644065,null,{"$f":"AS48*DB_Inputs!AR10*DB_Inputs!AR38/1000","v":-25884.700026078521},{"$f":"AT48*DB_Inputs!AS10*DB_Inputs!AS38/1000","v":-35303.107736246668},{"$f":"AU48*DB_Inputs!AT10*DB_Inputs!AT38/1000","v":-30715.343968692927},{"$f":"AV48*DB_Inputs!AU10*DB_Inputs!AU38/1000","v":-29967.316113128036},{"$f":"AW48*DB_Inputs!AV10*DB_Inputs!AV38/1000","v":-25333.381541912997},{"$f":"AX48*DB_Inputs!AW10*DB_Inputs!AW38/1000","v":-28747.351176038457},{"$f":"AY48*DB_Inputs!AX10*DB_Inputs!AX38/1000","v":-24867.131544419528},{"$f":"AZ48*DB_Inputs!AY10*DB_Inputs!AY38/1000","v":-31958.406930715584},{"$f":"BA48*DB_Inputs!AZ10*DB_Inputs!AZ38/1000","v":-33397.928060965329},{"$f":"BB48*DB_Inputs!BA10*DB_Inputs!BA38/1000","v":-40792.245392995821},{"$f":"BC48*DB_Inputs!BB10*DB_Inputs!BB38/1000","v":-38739.271665233435},{"$f":"BD48*DB_Inputs!BC10*DB_Inputs!BC38/1000","v":-39065.531264968828},-384771.71542139607,null,{"$f":"BG48*DB_Inputs!BF10*DB_Inputs!BF38/1000","v":-33550.48502837136},{"$f":"BH48*DB_Inputs!BG10*DB_Inputs!BG38/1000","v":-60951.181587462394},{"$f":"BI48*DB_Inputs!BH10*DB_Inputs!BH38/1000","v":-37051.279245720929},{"$f":"BJ48*DB_Inputs!BI10*DB_Inputs!BI38/1000","v":-25403.378768072183},{"$f":"BK48*DB_Inputs!BJ10*DB_Inputs!BJ38/1000","v":-24113.989025773008},{"$f":"BL48*DB_Inputs!BK10*DB_Inputs!BK38/1000","v":-22142.429693321385},{"$f":"BM48*DB_Inputs!BL10*DB_Inputs!BL38/1000","v":-15295.524539103968},{"$f":"BN48*DB_Inputs!BM10*DB_Inputs!BM38/1000","v":-23687.707866824319},{"$f":"BO48*DB_Inputs!BN10*DB_Inputs!BN38/1000","v":-18397.75853480001},{"$f":"BP48*DB_Inputs!BO10*DB_Inputs!BO38/1000","v":-26527.658074744257},{"$f":"BQ48*DB_Inputs!BP10*DB_Inputs!BP38/1000","v":-30228.880211035637},{"$f":"BR48*DB_Inputs!BQ10*DB_Inputs!BQ38/1000","v":-32601.864322450456},-349952.13689767994,null,{"$f":"BU48*DB_Inputs!BT10*DB_Inputs!BT38/1000","v":-24116.970066596306},{"$f":"BV48*DB_Inputs!BU10*DB_Inputs!BU38/1000","v":-36085.55834925668},{"$f":"BW48*DB_Inputs!BV10*DB_Inputs!BV38/1000","v":-31361.638172192543},{"$f":"BX48*DB_Inputs!BW10*DB_Inputs!BW38/1000","v":-31664.12591474882},{"$f":"BY48*DB_Inputs!BX10*DB_Inputs!BX38/1000","v":-29574.343576980005},{"$f":"BZ48*DB_Inputs!BY10*DB_Inputs!BY38/1000","v":-23447.411608814255},{"$f":"CA48*DB_Inputs!BZ10*DB_Inputs!BZ38/1000","v":-23567.673249191241},{"$f":"CB48*DB_Inputs!CA10*DB_Inputs!CA38/1000","v":-35528.208196923217},{"$f":"CC48*DB_Inputs!CB10*DB_Inputs!CB38/1000","v":-31291.518265783383},{"$f":"CD48*DB_Inputs!CC10*DB_Inputs!CC38/1000","v":-27431.335715436373},{"$f":"CE48*DB_Inputs!CD10*DB_Inputs!CD38/1000","v":-33746.825187358314},{"$f":"CF48*DB_Inputs!CE10*DB_Inputs!CE38/1000","v":-34004.482077561064},-361820.09038084227,null,{"$f":"CI48*DB_Inputs!CH10*DB_Inputs!CH38/1000","v":-28742.540659471179},{"$f":"CJ48*DB_Inputs!CI10*DB_Inputs!CI38/1000","v":-40746.939335748473},{"$f":"CK48*DB_Inputs!CJ10*DB_Inputs!CJ38/1000","v":-38676.253551096663},{"$f":"CL48*DB_Inputs!CK10*DB_Inputs!CK38/1000","v":-52769.883488443207},{"$f":"CM48*DB_Inputs!CL10*DB_Inputs!CL38/1000","v":-50303.957365486574},{"$f":"CN48*DB_Inputs!CM10*DB_Inputs!CM38/1000","v":-48815.862745233142},{"$f":"CO48*DB_Inputs!CN10*DB_Inputs!CN38/1000","v":-41379.415037351573},{"$f":"CP48*DB_Inputs!CO10*DB_Inputs!CO38/1000","v":-53102.453423922998},{"$f":"CQ48*DB_Inputs!CP10*DB_Inputs!CP38/1000","v":-23403.934562023354},{"$f":"CR48*DB_Inputs!CQ10*DB_Inputs!CQ38/1000","v":-39453.74101277555},{"$f":"CS48*DB_Inputs!CR10*DB_Inputs!CR38/1000","v":-53077.553834461032},{"$f":"CT48*DB_Inputs!CS10*DB_Inputs!CS38/1000","v":-50284.408215952528},-520756.94323196629,null,{"$f":"CW48*DB_Inputs!CV10*DB_Inputs!CV38/1000","v":-44838.139147305592},{"$f":"CX48*DB_Inputs!CW10*DB_Inputs!CW38/1000","v":-74697.401221126973},{"$f":"CY48*DB_Inputs!CX10*DB_Inputs!CX38/1000","v":-62639.173699122162},{"$f":"CZ48*DB_Inputs!CY10*DB_Inputs!CY38/1000","v":-57264.283550931839},{"$f":"DA48*DB_Inputs!CZ10*DB_Inputs!CZ38/1000","v":-47434.438434633637},{"$f":"DB48*DB_Inputs!DA10*DB_Inputs!DA38/1000","v":-48266.339859693668},{"$f":"DC48*DB_Inputs!DB10*DB_Inputs!DB38/1000","v":-43726.186254783403},{"$f":"DD48*DB_Inputs!DC10*DB_Inputs!DC38/1000","v":-62931.402421453851},{"$f":"DE48*DB_Inputs!DD10*DB_Inputs!DD38/1000","v":-48990.022066747515},{"$f":"DF48*DB_Inputs!DE10*DB_Inputs!DE38/1000","v":-51307.546667947943},{"$f":"DG48*DB_Inputs!DF10*DB_Inputs!DF38/1000","v":-50726.418454533719},{"$f":"DH48*DB_Inputs!DG10*DB_Inputs!DG38/1000","v":-49475.194540956029},-642296.54631923628,null,{"$f":"DK48*DB_Inputs!DJ10*DB_Inputs!DJ38/1000","v":-45856.892970804845},{"$f":"DL48*DB_Inputs!DK10*DB_Inputs!DK38/1000","v":-69248.070480721828},{"$f":"DM48*DB_Inputs!DL10*DB_Inputs!DL38/1000","v":-59776.892234328152},{"$f":"DN48*DB_Inputs!DM10*DB_Inputs!DM38/1000","v":-44510.612819174974},{"$f":"DO48*DB_Inputs!DN10*DB_Inputs!DN38/1000","v":-32393.613895601742},{"$f":"DP48*DB_Inputs!DO10*DB_Inputs!DO38/1000","v":-35315.993544340621},{"$f":"DQ48*DB_Inputs!DP10*DB_Inputs!DP38/1000","v":-27162.959355810446},{"$f":"DR48*DB_Inputs!DQ10*DB_Inputs!DQ38/1000","v":-40363.734412954189},{"$f":"DS48*DB_Inputs!DR10*DB_Inputs!DR38/1000","v":-37678.15941799125},{"$f":"DT48*DB_Inputs!DS10*DB_Inputs!DS38/1000","v":-32737.300170611354},{"$f":"DU48*DB_Inputs!DT10*DB_Inputs!DT38/1000","v":-33022.442434421653},{"$f":"DV48*DB_Inputs!DU10*DB_Inputs!DU38/1000","v":-33894.28337439891},-491960.95511115988,null,{"$f":"DY48*DB_Inputs!DX10*DB_Inputs!DX38/1000","v":-31661.848506118389},{"$f":"DZ48*DB_Inputs!DY10*DB_Inputs!DY38/1000","v":-49982.91261158407},{"$f":"EA48*DB_Inputs!DZ10*DB_Inputs!DZ38/1000","v":-44561.311955975332},{"$f":"EB48*DB_Inputs!EA10*DB_Inputs!EA38/1000","v":-49176.689441664428},{"$f":"EC48*DB_Inputs!EB10*DB_Inputs!EB38/1000","v":-41583.321298871917},{"$f":"ED48*DB_Inputs!EC10*DB_Inputs!EC38/1000","v":-38091.494651450528},{"$f":"EE48*DB_Inputs!ED10*DB_Inputs!ED38/1000","v":-38941.748386264568},{"$f":"EF48*DB_Inputs!EE10*DB_Inputs!EE38/1000","v":-52709.153393847315},{"$f":"EG48*DB_Inputs!EF10*DB_Inputs!EF38/1000","v":-48071.420168009383},{"$f":"EH48*DB_Inputs!EG10*DB_Inputs!EG38/1000","v":-39210.847150512702},{"$f":"EI48*DB_Inputs!EH10*DB_Inputs!EH38/1000","v":-42908.383323259128},{"$f":"EJ48*DB_Inputs!EI10*DB_Inputs!EI38/1000","v":-42678.239731304828},-519577.37061886257,null,{"$f":"EM48*DB_Inputs!EL10*DB_Inputs!EL38/1000","v":-36801.76073412074},{"$f":"EN48*DB_Inputs!EM10*DB_Inputs!EM38/1000","v":-65277.6591687006},{"$f":"EO48*DB_Inputs!EN10*DB_Inputs!EN38/1000","v":-51624.771106502987},{"$f":"EP48*DB_Inputs!EO10*DB_Inputs!EO38/1000","v":-74294.27011862825},{"$f":"EQ48*DB_Inputs!EP10*DB_Inputs!EP38/1000","v":-61177.681054842222},{"$f":"ER48*DB_Inputs!EQ10*DB_Inputs!EQ38/1000","v":-56571.941740938011},{"$f":"ES48*DB_Inputs!ER10*DB_Inputs!ER38/1000","v":-40826.545565493616},{"$f":"ET48*DB_Inputs!ES10*DB_Inputs!ES38/1000","v":-65006.379077602563},{"$f":"EU48*DB_Inputs!ET10*DB_Inputs!ET38/1000","v":-51474.766192801224},{"$f":"EV48*DB_Inputs!EU10*DB_Inputs!EU38/1000","v":-56434.832037393506},{"$f":"EW48*DB_Inputs!EV10*DB_Inputs!EV38/1000","v":-63655.848179333829},{"$f":"EX48*DB_Inputs!EW10*DB_Inputs!EW38/1000","v":-62162.72965439401},-685309.18463075161,null,{"$f":"FA48*DB_Inputs!EZ10*DB_Inputs!EZ38/1000","v":-57820.284219862187},{"$f":"FB48*DB_Inputs!FA10*DB_Inputs!FA38/1000","v":-88257.538252279803},{"$f":"FC48*DB_Inputs!FB10*DB_Inputs!FB38/1000","v":-78408.756324332804},{"$f":"FD48*DB_Inputs!FC10*DB_Inputs!FC38/1000","v":-33524.47932492246},{"$f":"FE48*DB_Inputs!FD10*DB_Inputs!FD38/1000","v":-29583.053988116895},{"$f":"FF48*DB_Inputs!FE10*DB_Inputs!FE38/1000","v":-31785.605023264012},{"$f":"FG48*DB_Inputs!FF10*DB_Inputs!FF38/1000","v":-30903.88773455947},{"$f":"FH48*DB_Inputs!FG10*DB_Inputs!FG38/1000","v":-45334.932550217214},{"$f":"FI48*DB_Inputs!FH10*DB_Inputs!FH38/1000","v":-26889.237121351962},{"$f":"FJ48*DB_Inputs!FI10*DB_Inputs!FI38/1000","v":-29026.602868238177},{"$f":"FK48*DB_Inputs!FJ10*DB_Inputs!FJ38/1000","v":-32872.276009122172},{"$f":"FL48*DB_Inputs!FK10*DB_Inputs!FK38/1000","v":-34907.754743364399},-519314.40815963154,null,{"$f":"FO48*DB_Inputs!FN10*DB_Inputs!FN38/1000","v":-31990.485199273622},{"$f":"FP48*DB_Inputs!FO10*DB_Inputs!FO38/1000","v":-44101.514958290245},{"$f":"FQ48*DB_Inputs!FP10*DB_Inputs!FP38/1000","v":-36979.167662402819},{"$f":"FR48*DB_Inputs!FQ10*DB_Inputs!FQ38/1000","v":-74330.815571292478},{"$f":"FS48*DB_Inputs!FR10*DB_Inputs!FR38/1000","v":-60262.947449705563},{"$f":"FT48*DB_Inputs!FS10*DB_Inputs!FS38/1000","v":-71215.602435690642},{"$f":"FU48*DB_Inputs!FT10*DB_Inputs!FT38/1000","v":-59766.641619650065},{"$f":"FV48*DB_Inputs!FU10*DB_Inputs!FU38/1000","v":-100172.40388489781},{"$f":"FW48*DB_Inputs!FV10*DB_Inputs!FV38/1000","v":-85273.95343038658},{"$f":"FX48*DB_Inputs!FW10*DB_Inputs!FW38/1000","v":-83479.797752983432},{"$f":"FY48*DB_Inputs!FX10*DB_Inputs!FX38/1000","v":-96872.216122644561},{"$f":"FZ48*DB_Inputs!FY10*DB_Inputs!FY38/1000","v":-90793.806711970334},-835239.35279918823,null,{"$f":"GC48*DB_Inputs!GB10*DB_Inputs!GB38/1000","v":-81348.19652257624},{"$f":"GD48*DB_Inputs!GC10*DB_Inputs!GC38/1000","v":-112988.37524197249},{"$f":"GE48*DB_Inputs!GD10*DB_Inputs!GD38/1000","v":-107181.370049265},{"$f":"GF48*DB_Inputs!GE10*DB_Inputs!GE38/1000","v":-46926.314819850064},{"$f":"GG48*DB_Inputs!GF10*DB_Inputs!GF38/1000","v":-38818.064902598075},{"$f":"GH48*DB_Inputs!GG10*DB_Inputs!GG38/1000","v":-42285.996831843033},{"$f":"GI48*DB_Inputs!GH10*DB_Inputs!GH38/1000","v":-42101.802152112177},{"$f":"GJ48*DB_Inputs!GI10*DB_Inputs!GI38/1000","v":-62433.412757709353},{"$f":"GK48*DB_Inputs!GJ10*DB_Inputs!GJ38/1000","v":-50745.351584790253},{"$f":"GL48*DB_Inputs!GK10*DB_Inputs!GK38/1000","v":-42792.991979687205},{"$f":"GM48*DB_Inputs!GL10*DB_Inputs!GL38/1000","v":-49907.424114659501},{"$f":"GN48*DB_Inputs!GM10*DB_Inputs!GM38/1000","v":-50267.268999707201},-727796.56995677075,null,{"$f":"GQ48*DB_Inputs!GP10*DB_Inputs!GP38/1000","v":{"$error":"#DIV/0!"}},{"$f":"GR48*DB_Inputs!GQ10*DB_Inputs!GQ38/1000","v":{"$error":"#DIV/0!"}},{"$f":"GS48*DB_Inputs!GR10*DB_Inputs!GR38/1000","v":{"$error":"#DIV/0!"}},{"$f":"GT48*DB_Inputs!GS10*DB_Inputs!GS38/1000","v":{"$error":"#DIV/0!"}},{"$f":"GU48*DB_Inputs!GT10*DB_Inputs!GT38/1000","v":{"$error":"#DIV/0!"}},{"$f":"GV48*DB_Inputs!GU10*DB_Inputs!GU38/1000","v":{"$error":"#DIV/0!"}},{"$f":"GW48*DB_Inputs!GV10*DB_Inputs!GV38/1000","v":{"$error":"#DIV/0!"}},{"$f":"GX48*DB_Inputs!GW10*DB_Inputs!GW38/1000","v":{"$error":"#DIV/0!"}},{"$f":"GY48*DB_Inputs!GX10*DB_Inputs!GX38/1000","v":{"$error":"#DIV/0!"}},{"$f":"GZ48*DB_Inputs!GY10*DB_Inputs!GY38/1000","v":{"$error":"#DIV/0!"}},{"$f":"HA48*DB_Inputs!GZ10*DB_Inputs!GZ38/1000","v":{"$error":"#DIV/0!"}},{"$f":"HB48*DB_Inputs!HA10*DB_Inputs!HA38/1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[]
[]
[null,"Secondary Revenue Adjustment"]

{"sheet":"DB_Inputs","index":7,"n_rows":121,"n_cols":16384,"rows_kept":121,"cut":false,"hidden":false,"merged":[[1,0,1,12]]}
["Database Interface Inputs"]
[]
[{"$f":"WBLocation","v":"RM_FY17_H17Q2_ID282__BP18FP_ID284_FY18-19_Final06-20-2017.xlsx"}]
["TOC"]
["Iteraraiton Number:",3200]
[null,{"$f":"FedRev!B6","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!P6","v":"FY 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!AD6","v":"FY 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!AR6","v":"FY 2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!BF6","v":"FY 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!BT6","v":"FY 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!CH6","v":"FY 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!CV6","v":"FY 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!DJ6","v":"FY 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!DX6","v":"FY 2027"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!EL6","v":"FY 2028"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!EZ6","v":"FY 2029"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!FN6","v":"FY 2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!GB6","v":"FY 2031"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!GP6","v":"FY 2032"}]
["Month/Year",{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"},{"$f":"FedRev!N7","v":"Total"},null,{"$f":"FedRev!P7","v":"2018-10-01"},{"$f":"FedRev!Q7","v":"2018-11-01"},{"$f":"FedRev!R7","v":"2018-12-01"},{"$f":"FedRev!S7","v":"2019-01-01"},{"$f":"FedRev!T7","v":"2019-02-01"},{"$f":"FedRev!U7","v":"2019-03-01"},{"$f":"FedRev!V7","v":"2019-04-01"},{"$f":"FedRev!W7","v":"2019-05-01"},{"$f":"FedRev!X7","v":"2019-06-01"},{"$f":"FedRev!Y7","v":"2019-07-01"},{"$f":"FedRev!Z7","v":"2019-08-01"},{"$f":"FedRev!AA7","v":"2019-09-01"},{"$f":"FedRev!AB7","v":"Total"},null,{"$f":"FedRev!AD7","v":"2019-10-01"},{"$f":"FedRev!AE7","v":"2019-11-01"},{"$f":"FedRev!AF7","v":"2019-12-01"},{"$f":"FedRev!AG7","v":"2020-01-01"},{"$f":"FedRev!AH7","v":"2020-02-01"},{"$f":"FedRev!AI7","v":"2020-03-01"},{"$f":"FedRev!AJ7","v":"2020-04-01"},{"$f":"FedRev!AK7","v":"2020-05-01"},{"$f":"FedRev!AL7","v":"2020-06-01"},{"$f":"FedRev!AM7","v":"2020-07-01"},{"$f":"FedRev!AN7","v":"2020-08-01"},{"$f":"FedRev!AO7","v":"2020-09-01"},{"$f":"FedRev!AP7","v":"Total"},null,{"$f":"FedRev!AR7","v":"2020-10-01"},{"$f":"FedRev!AS7","v":"2020-11-01"},{"$f":"FedRev!AT7","v":"2020-12-01"},{"$f":"FedRev!AU7","v":"2021-01-01"},{"$f":"FedRev!AV7","v":"2021-02-01"},{"$f":"FedRev!AW7","v":"2021-03-01"},{"$f":"FedRev!AX7","v":"2021-04-01"},{"$f":"FedRev!AY7","v":"2021-05-01"},{"$f":"FedRev!AZ7","v":"2021-06-01"},{"$f":"FedRev!BA7","v":"2021-07-01"},{"$f":"FedRev!BB7","v":"2021-08-01"},{"$f":"FedRev!BC7","v":"2021-09-01"},{"$f":"FedRev!BD7","v":"Total"},null,{"$f":"FedRev!BF7","v":"2021-10-01"},{"$f":"FedRev!BG7","v":"2021-11-01"},{"$f":"FedRev!BH7","v":"2021-12-01"},{"$f":"FedRev!BI7","v":"2022-01-01"},{"$f":"FedRev!BJ7","v":"2022-02-01"},{"$f":"FedRev!BK7","v":"2022-03-01"},{"$f":"FedRev!BL7","v":"2022-04-01"},{"$f":"FedRev!BM7","v":"2022-05-01"},{"$f":"FedRev!BN7","v":"2022-06-01"},{"$f":"FedRev!BO7","v":"2022-07-01"},{"$f":"FedRev!BP7","v":"2022-08-01"},{"$f":"FedRev!BQ7","v":"2022-09-01"},{"$f":"FedRev!BR7","v":"Total"},null,{"$f":"FedRev!BT7","v":"2022-10-01"},{"$f":"FedRev!BU7","v":"2022-11-01"},{"$f":"FedRev!BV7","v":"2022-12-01"},{"$f":"FedRev!BW7","v":"2023-01-01"},{"$f":"FedRev!BX7","v":"2023-02-01"},{"$f":"FedRev!BY7","v":"2023-03-01"},{"$f":"FedRev!BZ7","v":"2023-04-01"},{"$f":"FedRev!CA7","v":"2023-05-01"},{"$f":"FedRev!CB7","v":"2023-06-01"},{"$f":"FedRev!CC7","v":"2023-07-01"},{"$f":"FedRev!CD7","v":"2023-08-01"},{"$f":"FedRev!CE7","v":"2023-09-01"},{"$f":"FedRev!CF7","v":"Total"},null,{"$f":"FedRev!CH7","v":"2023-10-01"},{"$f":"FedRev!CI7","v":"2023-11-01"},{"$f":"FedRev!CJ7","v":"2023-12-01"},{"$f":"FedRev!CK7","v":"2024-01-01"},{"$f":"FedRev!CL7","v":"2024-02-01"},{"$f":"FedRev!CM7","v":"2024-03-01"},{"$f":"FedRev!CN7","v":"2024-04-01"},{"$f":"FedRev!CO7","v":"2024-05-01"},{"$f":"FedRev!CP7","v":"2024-06-01"},{"$f":"FedRev!CQ7","v":"2024-07-01"},{"$f":"FedRev!CR7","v":"2024-08-01"},{"$f":"FedRev!CS7","v":"2024-09-01"},{"$f":"FedRev!CT7","v":"Total"},null,{"$f":"FedRev!CV7","v":"2024-10-01"},{"$f":"FedRev!CW7","v":"2024-11-01"},{"$f":"FedRev!CX7","v":"2024-12-01"},{"$f":"FedRev!CY7","v":"2025-01-01"},{"$f":"FedRev!CZ7","v":"2025-02-01"},{"$f":"FedRev!DA7","v":"2025-03-01"},{"$f":"FedRev!DB7","v":"2025-04-01"},{"$f":"FedRev!DC7","v":"2025-05-01"},{"$f":"FedRev!DD7","v":"2025-06-01"},{"$f":"FedRev!DE7","v":"2025-07-01"},{"$f":"FedRev!DF7","v":"2025-08-01"},{"$f":"FedRev!DG7","v":"2025-09-01"},{"$f":"FedRev!DH7","v":"Total"},null,{"$f":"FedRev!DJ7","v":"2025-10-01"},{"$f":"FedRev!DK7","v":"2025-11-01"},{"$f":"FedRev!DL7","v":"2025-12-01"},{"$f":"FedRev!DM7","v":"2026-01-01"},{"$f":"FedRev!DN7","v":"2026-02-01"},{"$f":"FedRev!DO7","v":"2026-03-01"},{"$f":"FedRev!DP7","v":"2026-04-01"},{"$f":"FedRev!DQ7","v":"2026-05-01"},{"$f":"FedRev!DR7","v":"2026-06-01"},{"$f":"FedRev!DS7","v":"2026-07-01"},{"$f":"FedRev!DT7","v":"2026-08-01"},{"$f":"FedRev!DU7","v":"2026-09-01"},{"$f":"FedRev!DV7","v":"Total"},null,{"$f":"FedRev!DX7","v":"2026-10-01"},{"$f":"FedRev!DY7","v":"2026-11-01"},{"$f":"FedRev!DZ7","v":"2026-12-01"},{"$f":"FedRev!EA7","v":"2027-01-01"},{"$f":"FedRev!EB7","v":"2027-02-01"},{"$f":"FedRev!EC7","v":"2027-03-01"},{"$f":"FedRev!ED7","v":"2027-04-01"},{"$f":"FedRev!EE7","v":"2027-05-01"},{"$f":"FedRev!EF7","v":"2027-06-01"},{"$f":"FedRev!EG7","v":"2027-07-01"},{"$f":"FedRev!EH7","v":"2027-08-01"},{"$f":"FedRev!EI7","v":"2027-09-01"},{"$f":"FedRev!EJ7","v":"Total"},null,{"$f":"FedRev!EL7","v":"2027-10-01"},{"$f":"FedRev!EM7","v":"2027-11-01"},{"$f":"FedRev!EN7","v":"2027-12-01"},{"$f":"FedRev!EO7","v":"2028-01-01"},{"$f":"FedRev!EP7","v":"2028-02-01"},{"$f":"FedRev!EQ7","v":"2028-03-01"},{"$f":"FedRev!ER7","v":"2028-04-01"},{"$f":"FedRev!ES7","v":"2028-05-01"},{"$f":"FedRev!ET7","v":"2028-06-01"},{"$f":"FedRev!EU7","v":"2028-07-01"},{"$f":"FedRev!EV7","v":"2028-08-01"},{"$f":"FedRev!EW7","v":"2028-09-01"},{"$f":"FedRev!EX7","v":"Total"},null,{"$f":"FedRev!EZ7","v":"2028-10-01"},{"$f":"FedRev!FA7","v":"2028-11-01"},{"$f":"FedRev!FB7","v":"2028-12-01"},{"$f":"FedRev!FC7","v":"2029-01-01"},{"$f":"FedRev!FD7","v":"2029-02-01"},{"$f":"FedRev!FE7","v":"2029-03-01"},{"$f":"FedRev!FF7","v":"2029-04-01"},{"$f":"FedRev!FG7","v":"2029-05-01"},{"$f":"FedRev!FH7","v":"2029-06-01"},{"$f":"FedRev!FI7","v":"2029-07-01"},{"$f":"FedRev!FJ7","v":"2029-08-01"},{"$f":"FedRev!FK7","v":"2029-09-01"},{"$f":"FedRev!FL7","v":"Total"},null,{"$f":"FedRev!FN7","v":"2029-10-01"},{"$f":"FedRev!FO7","v":"2029-11-01"},{"$f":"FedRev!FP7","v":"2029-12-01"},{"$f":"FedRev!FQ7","v":"2030-01-01"},{"$f":"FedRev!FR7","v":"2030-02-01"},{"$f":"FedRev!FS7","v":"2030-03-01"},{"$f":"FedRev!FT7","v":"2030-04-01"},{"$f":"FedRev!FU7","v":"2030-05-01"},{"$f":"FedRev!FV7","v":"2030-06-01"},{"$f":"FedRev!FW7","v":"2030-07-01"},{"$f":"FedRev!FX7","v":"2030-08-01"},{"$f":"FedRev!FY7","v":"2030-09-01"},{"$f":"FedRev!FZ7","v":"Total"},null,{"$f":"FedRev!GB7","v":"2030-10-01"},{"$f":"FedRev!GC7","v":"2030-11-01"},{"$f":"FedRev!GD7","v":"2030-12-01"},{"$f":"FedRev!GE7","v":"2031-01-01"},{"$f":"FedRev!GF7","v":"2031-02-01"},{"$f":"FedRev!GG7","v":"2031-03-01"},{"$f":"FedRev!GH7","v":"2031-04-01"},{"$f":"FedRev!GI7","v":"2031-05-01"},{"$f":"FedRev!GJ7","v":"2031-06-01"},{"$f":"FedRev!GK7","v":"2031-07-01"},{"$f":"FedRev!GL7","v":"2031-08-01"},{"$f":"FedRev!GM7","v":"2031-09-01"},{"$f":"FedRev!GN7","v":"Total"},null,{"$f":"FedRev!GP7","v":"2031-10-01"},{"$f":"FedRev!GQ7","v":"2031-11-01"},{"$f":"FedRev!GR7","v":"2031-12-01"},{"$f":"FedRev!GS7","v":"2032-01-01"},{"$f":"FedRev!GT7","v":"2032-02-01"},{"$f":"FedRev!GU7","v":"2032-03-01"},{"$f":"FedRev!GV7","v":"2032-04-01"},{"$f":"FedRev!GW7","v":"2032-05-01"},{"$f":"FedRev!GX7","v":"2032-06-01"},{"$f":"FedRev!GY7","v":"2032-07-01"},{"$f":"FedRev!GZ7","v":"2032-08-01"},{"$f":"FedRev!HA7","v":"2032-09-01"},{"$f":"FedRev!HB7","v":"Total"}]
["Heavy Load Hour",416,400,400,416,384,432,400,416,416,400,432,384,{"$f":"SUM(B8:M8)","v":4896},null,432,400,400,416,384,416,416,416,400,416,432,384,{"$f":"SUM(P8:AA8)","v":4912},null,432,400,400,416,400,416,416,400,416,416,416,400,{"$f":"SUM(AD8:AO8)","v":4928},null,432,384,416,400,384,432,416,400,416,416,416,400,{"$f":"SUM(AR8:BC8)","v":4912},null,416,400,416,400,384,432,416,400,416,400,432,400,{"$f":"SUM(BF8:BQ8)","v":4912},null,416,400,416,400,384,432,400,416,416,400,432,400,{"$f":"SUM(BT8:CE8)","v":4912},null,416,400,400,416,400,416,416,416,400,416,432,384,{"$f":"SUM(CH8:CS8)","v":4912},null,432,400,400,416,384,416,416,416,400,416,416,400,{"$f":"SUM(CV8:DG8)","v":4912},null,432,384,416,416,384,416,416,400,416,416,416,400,{"$f":"SUM(DJ8:DU8)","v":4912},null,432,384,416,400,384,432,416,400,416,416,416,400,{"$f":"SUM(DX8:EI8)","v":4912},null,416,400,416,400,400,432,400,416,416,400,432,400,{"$f":"SUM(EL8:EW8)","v":4928},null,416,400,400,416,384,432,400,416,416,400,432,384,{"$f":"SUM(EZ8:FK8)","v":4896},null,432,400,400,416,384,416,416,416,400,416,432,384,{"$f":"SUM(FN8:FY8)","v":4912},null,432,400,400,416,384,416,416,416,400,416,416,400,{"$f":"SUM(GB8:GM8)","v":4912},null,432,384,416,416,384,432,416,400,416,416,416,400,{"$f":"SUM(GP8:HA8)","v":4928}]
["Light Load Hour",328,321,344,328,288,311,320,328,304,344,312,336,{"$f":"SUM(B9:M9)","v":3864},null,312,321,344,328,288,327,304,328,320,328,312,336,{"$f":"SUM(P9:AA9)","v":3848},null,312,321,344,328,296,327,304,344,304,328,328,320,{"$f":"SUM(AD9:AO9)","v":3856},null,312,337,328,344,288,311,304,344,304,328,328,320,{"$f":"SUM(AR9:BC9)","v":3848},null,328,321,328,344,288,311,304,344,304,344,312,320,{"$f":"SUM(BF9:BQ9)","v":3848},null,328,321,328,344,288,311,320,328,304,344,312,320,{"$f":"SUM(BT9:CE9)","v":3848},null,328,321,344,328,296,327,304,328,320,328,312,336,{"$f":"SUM(CH9:CS9)","v":3872},null,312,321,344,328,288,327,304,328,320,328,328,320,{"$f":"SUM(CV9:DG9)","v":3848},null,312,337,328,328,288,327,304,344,304,328,328,320,{"$f":"SUM(DJ9:DU9)","v":3848},null,312,337,328,344,288,311,304,344,304,328,328,320,{"$f":"SUM(DX9:EI9)","v":3848},null,328,321,328,344,296,311,320,328,304,344,312,320,{"$f":"SUM(EL9:EW9)","v":3856},null,328,321,344,328,288,311,320,328,304,344,312,336,{"$f":"SUM(EZ9:FK9)","v":3864},null,312,321,344,328,288,327,304,328,320,328,312,336,{"$f":"SUM(FN9:FY9)","v":3848},null,312,321,344,328,288,327,304,328,320,328,328,320,{"$f":"SUM(GB9:GM9)","v":3848},null,312,337,328,328,312,311,304,344,304,328,328,320,{"$f":"SUM(GP9:HA9)","v":3856}]
["Energy Load Hour",{"$f":"SUM(B8:B9)","v":744},{"$f":"SUM(C8:C9)","v":721},744,744,672,743,720,744,720,744,744,720,{"$f":"SUM(N8:N9)","v":8760},null,{"$f":"SUM(P8:P9)","v":744},721,744,744,672,743,720,744,720,744,744,720,8760,null,{"$f":"SUM(AD8:AD9)","v":744},721,744,744,696,743,720,744,720,744,744,720,8784,null,{"$f":"SUM(AR8:AR9)","v":744},721,744,744,672,743,720,744,720,744,744,720,8760,null,{"$f":"SUM(BF8:BF9)","v":744},721,744,744,672,743,720,744,720,744,744,720,8760,null,{"$f":"SUM(BT8:BT9)","v":744},721,744,744,672,743,720,744,720,744,744,720,8760,null,{"$f":"SUM(CH8:CH9)","v":744},721,744,744,696,743,720,744,720,744,744,720,8784,null,{"$f":"SUM(CV8:CV9)","v":744},721,744,744,672,743,720,744,720,744,744,720,8760,null,{"$f":"SUM(DJ8:DJ9)","v":744},721,744,744,672,743,720,744,720,744,744,720,8760,null,{"$f":"SUM(DX8:DX9)","v":744},721,744,744,672,743,720,744,720,744,744,720,8760,null,{"$f":"SUM(EL8:EL9)","v":744},721,744,744,696,743,720,744,720,744,744,720,8784,null,{"$f":"SUM(EZ8:EZ9)","v":744},721,744,744,672,743,720,744,720,744,744,720,8760,null,{"$f":"SUM(FN8:FN9)","v":744},721,744,744,672,743,720,744,720,744,744,720,8760,null,{"$f":"SUM(GB8:GB9)","v":744},721,744,744,672,743,720,744,720,744,744,720,8760,null,{"$f":"SUM(GP8:GP9)","v":744},721,744,744,696,743,720,744,720,744,744,720,8784]
[]
["Heavy Load Hour",{"$f":"IF(B$18=0,0,B8)","v":416},{"$f":"IF(C$18=0,0,C8)","v":400},400,416,384,432,400,416,416,400,432,384,{"$f":"SUM(B12:M12)","v":4896},null,{"$f":"IF(P$18=0,0,P8)","v":432},{"$f":"IF(Q$18=0,0,Q8)","v":400},400,416,384,416,416,416,400,416,432,384,{"$f":"SUM(P12:AA12)","v":4912}]
["Light Load Hour",{"$f":"IF(B$18=0,0,B9)","v":328},321,344,328,288,311,320,328,304,344,312,336,{"$f":"SUM(B13:M13)","v":3864},null,{"$f":"IF(P$18=0,0,P9)","v":312},321,344,328,288,327,304,328,320,328,312,336,{"$f":"SUM(P13:AA13)","v":3848}]
["Energy Load Hour",744,721,744,744,672,743,720,744,720,744,744,720,{"$f":"SUM(N12:N13)","v":8760},null,{"$f":"IF(P$18=0,0,P10)","v":744},721,744,744,672,743,720,744,720,744,744,720,{"$f":"SUM(AB12:AB13)","v":8760}]
[]
[]
["Switches"]
["Monthly Sales/Purchase Actuals",1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Monthly Variance",1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["Hydro Switch",0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PNW Load Variance"]
["PNW Load Ratio HLH",1.0287000281412197,1.0242930595635107,1.01349471237088,0.99559599582544278,0.99769794962653213,1.0048573317825962,1.0083460398585449,0.98440651207597452,0.97559897165232734,0.98370462691529426,1.0044135086912882,0.97063548816522882,null,null,0.99962751321768573,1.033731189786125,0.96729747530555876,1.0509429889905642,0.9901084874392625,1.0339553339119045,1.034419670393953,0.97508786070114051,1.0501669287213891,0.99774882428219847,1.0361644724310834,1.0218495514141812,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1]
["PNW Load Ratio  LLH",1.0288545484253322,1.0242803769611868,1.0134868944306115,0.99553646222394321,0.99789734821968479,1.0048717984228137,1.0086459126611822,0.98393984814219193,0.97534042979305025,0.98357749854563492,1.0045751389807966,0.97088017613413735,null,null,0.99935960509379762,1.0338795552587781,0.96755110523125754,1.0510370349332681,0.99026424485630093,1.0338572663674703,1.0347143222457222,0.97440259265436713,1.0503510069414483,0.99804470727445227,1.0361066182855192,1.0218151279712979,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1]
["Schedule IP"]
["Energy Rate (HLH)",47.8,47.99,50.26,50.55,51.18,45.26,40.97,37.49,37.380000000000003,45.24,50.98,49.79,{"$f":"SUMPRODUCT(B25:M25,B8:M8)/N8","v":46.199281045751633},null,47.8,47.99,50.26,50.55,51.18,45.26,40.97,37.49,37.380000000000003,45.24,50.98,49.79,{"$f":"SUMPRODUCT(P25:AA25,P8:AA8)/AB8","v":46.216123778501625}]
["Energy Rate (LLH)",42.59,44.74,45.86,44.2,46.24,42.19,38.909999999999997,29.82,26.85,37.79,42.6,43.31,{"$f":"SUMPRODUCT(B26:M26,B9:M9)/N9","v":40.445235507246373},null,42.59,44.74,45.86,44.2,46.24,42.19,38.909999999999997,29.82,26.85,37.79,42.6,43.31,{"$f":"SUMPRODUCT(P26:AA26,P9:AA9)/AB9","v":40.404467255717258}]
["Load Shapping Rate"]
["Load Shapping Rate (HLH)",{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(B$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(B$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":26.74},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(C$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(C$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":27.27},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(D$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(D$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":30.28},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(E$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(E$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":29.3},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(F$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(F$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":28.54},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(G$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(G$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":23.75},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(H$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(H$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":19.670000000000002},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(I$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(I$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":16.63},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(J$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(J$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":17.71},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(K$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(K$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":24.66},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(L$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(L$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":28.11},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(M$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(M$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":27.94},{"$f":"SUMPRODUCT(B28:M28,B8:M8)/N8","v":25.008562091503272},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(P$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(P$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":26.74},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Q$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Q$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":27.27},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(R$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(R$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":30.28},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(S$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(S$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":29.3},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(T$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(T$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":28.54},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(U$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(U$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":23.75},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(V$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(V$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":19.670000000000002},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(W$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(W$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":16.63},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(X$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(X$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":17.71},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Y$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Y$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":24.66},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Z$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Z$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":28.11},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(AA$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(AA$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":27.94},{"$f":"SUMPRODUCT(P28:AA28,P8:AA8)/AB8","v":25.023550488599351}]
["Load Shapping Rate (LLH)",{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(B$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(B$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":22.49},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(C$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(C$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":24.74},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(D$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(D$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":26.6},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(E$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(E$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":23.94},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(F$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(F$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":23.94},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(G$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(G$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":20.8},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(H$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(H$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":17.54},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(I$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(I$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":11.25},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(J$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(J$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":9.31},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(K$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(K$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":19.05},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(L$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(L$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":22.61},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(M$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(M$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":22.19},{"$f":"SUMPRODUCT(B29:M29,B9:M9)/N9","v":20.414311594202896},null,{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(P$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(P$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":22.49},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Q$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Q$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":24.74},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(R$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(R$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":26.6},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(S$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(S$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":23.94},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(T$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(T$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":23.94},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(U$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(U$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":20.8},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(V$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(V$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":17.54},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(W$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(W$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":11.25},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(X$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(X$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":9.31},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Y$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Y$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":19.05},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Z$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(Z$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":22.61},{"$f":"IF(LEFT(RIGHT($A29,4),3)=\"HLH\",INDEX(RiskMod_Template!$K$6:$K$149,MATCH(AA$7,RiskMod_Template!$B$6:$B$149,0),1),INDEX(RiskMod_Template!$K$6:$K$149,MATCH(AA$7,RiskMod_Template!$B$6:$B$149,0)+1,1))","v":22.19},{"$f":"SUMPRODUCT(P29:AA29,P9:AA9)/AB9","v":20.378737006237003}]
["Demand Charge"]
["Demand KWm",{"$f":"LoadShaping!B14","v":292201.64903846144},{"$f":"LoadShaping!C14","v":282266.6449999999},{"$f":"LoadShaping!D14","v":531529.9800000001},{"$f":"LoadShaping!E14","v":604527.14182692301},{"$f":"LoadShaping!F14","v":333545.46874999983},{"$f":"LoadShaping!G14","v":552965.27083333302},{"$f":"LoadShaping!H14","v":366859.01249999995},{"$f":"LoadShaping!I14","v":330782.7451923078},{"$f":"LoadShaping!J14","v":352389.14423076931},{"$f":"LoadShaping!K14","v":367271.25249999989},{"$f":"LoadShaping!L14","v":515719.41203703696},{"$f":"LoadShaping!M14","v":333770.32812499994},null,null,{"$f":"LoadShaping!P14","v":339993.77546296304},{"$f":"LoadShaping!Q14","v":287552.15749999991},{"$f":"LoadShaping!R14","v":536730.81250000012},{"$f":"LoadShaping!S14","v":612245.85817307665},{"$f":"LoadShaping!T14","v":354529.40104166657},{"$f":"LoadShaping!U14","v":453337.79807692324},{"$f":"LoadShaping!V14","v":416067.19711538451},{"$f":"LoadShaping!W14","v":303649.86538461538},{"$f":"LoadShaping!X14","v":297651.51750000007},{"$f":"LoadShaping!Y14","v":414233.00000000006},{"$f":"LoadShaping!Z14","v":474529.42361111112},{"$f":"LoadShaping!AA14","v":310800.05729166657},null,null,{"$f":"LoadShaping!AD14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AE14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AF14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AG14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AH14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AI14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AJ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AK14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AL14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AM14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AN14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AO14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!AR14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AS14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AT14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AU14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AV14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AW14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AX14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AY14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!AZ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BA14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BB14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BC14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!BF14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BG14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BH14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BI14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BJ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BK14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BL14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BM14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BN14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BO14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BP14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BQ14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!BT14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BU14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BV14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BW14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BX14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BY14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!BZ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CA14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CB14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CC14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CD14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CE14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!CH14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CI14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CJ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CK14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CL14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CM14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CN14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CO14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CP14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CQ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CR14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CS14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!CV14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CW14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CX14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CY14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!CZ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DA14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DB14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DC14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DD14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DE14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DF14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DG14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!DJ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DK14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DL14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DM14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DN14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DO14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DP14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DQ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DR14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DS14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DT14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DU14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!DX14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DY14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!DZ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EA14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EB14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EC14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ED14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EE14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EF14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EG14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EH14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EI14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!EL14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EM14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EN14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EO14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EP14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EQ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ER14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ES14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!ET14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EU14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EV14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!EW14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!EZ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FA14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FB14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FC14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FD14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FE14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FF14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FG14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FH14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FI14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FJ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FK14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!FN14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FO14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FP14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FQ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FR14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FS14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FT14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FU14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FV14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FW14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FX14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!FY14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!GB14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GC14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GD14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GE14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GF14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GG14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GH14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GI14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GJ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GK14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GL14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GM14","v":{"$error":"#N/A"}},null,null,{"$f":"LoadShaping!GP14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GQ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GR14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GS14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GT14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GU14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GV14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GW14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GX14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GY14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!GZ14","v":{"$error":"#N/A"}},{"$f":"LoadShaping!HA14","v":{"$error":"#N/A"}}]
["Demand Rate",10.45,10.65,11.83,11.45,11.15,9.2799999999999994,7.68,6.49,6.92,9.6300000000000008,10.98,10.91,{"$f":"SUMPRODUCT(B32:M32,B10:M10)/N10","v":9.7821015981735151},null,10.45,10.65,11.83,11.45,11.15,9.2799999999999994,7.68,6.49,6.92,9.6300000000000008,10.98,10.91,{"$f":"SUMPRODUCT(P32:AA32,P10:AA10)/AB10","v":9.7821015981735151},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AD32:AO32,AD10:AO10)/AP10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(AR32:BC32,AR10:BC10)/BD10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BF32:BQ32,BF10:BQ10)/BR10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(BT32:CE32,BT10:CE10)/CF10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CH32:CS32,CH10:CS10)/CT10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(CV32:DG32,CV10:DG10)/DH10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DJ32:DU32,DJ10:DU10)/DV10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(DX32:EI32,DX10:EI10)/EJ10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EL32:EW32,EL10:EW10)/EX10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(EZ32:FK32,EZ10:FK10)/FL10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(FN32:FY32,FN10:FY10)/FZ10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GB32:GM32,GB10:GM10)/GN10","v":{"$error":"#N/A"}},null,{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A28,4),3)=\"HLH\",INDEX(RiskMod_Template!$L$6:$L$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$L$6:$L$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(GP32:HA32,GP10:HA10)/HB10","v":{"$error":"#N/A"}}]
[]
["CAISO Discount Rate  Annual Rate  .71",0.71]
["Aurora Price for Electricity"]
["HLH Mid-C Price ($/MWh)",23.250896453857422,24.123220443725586,26.737924575805664,34.615886688232422,34.535564422607422,29.347072601318359,25.044149398803711,18.862947463989258,28.123760223388672,30.161249160766602,28.97491455078125,27.685174942016602,{"$f":"SUMPRODUCT(B36:M36,B8:M8)/N8","v":27.600803100984859},null,28.453346252441406,34.901695251464844,34.015605926513672,38.946868896484375,28.76298713684082,25.621490478515625,27.308895111083984,11.000043869018555,16.313283920288086,23.44129753112793,28.238399505615234,28.384122848510742,{"$f":"SUMPRODUCT(P36:AA36,P8:AA8)/AB8","v":27.092038747930371},null,26.999465942382798,30.091751098632798,26.436841964721701,41.599250793457003,57.1408882141113,39.809970855712898,29.032922744751001,21.882358551025401,19.611743927001999,26.103662490844702,25.3954982757568,28.7332439422607,{"$f":"SUMPRODUCT(AD36:AO36,AD8:AO8)/AP8","v":31.027571269444046},null,29.035667419433601,31.050216674804702,26.849567413330099,31.226377487182599,32.976718902587898,31.764476776123001,27.025764465331999,22.822771072387699,28.483209609985401,40.305591583252003,37.9797973632813,45.074306488037102,{"$f":"SUMPRODUCT(AR36:BC36,AR8:BC8)/BD8","v":32.029573011864294},null,40.1699409484863,56.5249214172363,33.338314056396499,27.008224487304702,31.996828079223601,24.235124588012699,17.232234954833999,18.321592330932599,18.915773391723601,27.491214752197301,29.7462673187256,36.664901733398402,{"$f":"SUMPRODUCT(BF36:BQ36,BF8:BQ8)/BR8","v":30.054578731425021},null,27.045366287231399,31.9514865875244,27.087297439575199,34.035804748535199,42.118110656738303,25.209415435791001,25.496446609497099,24.684423446655298,27.2568874359131,29.752504348754901,32.3016357421875,40.5518608093262,{"$f":"SUMPRODUCT(BT36:CE36,BT8:CE8)/CF8","v":30.508986824110206},null,32.341140747070298,35.365428924560497,33.349109649658203,54.131881713867202,65.795425415039105,53.270042419433601,45.984451293945298,39.910037994384801,28.234901428222699,39.355354309082003,48.834835052490199,58.332901000976598,null,null,50.624008178710902,66.977233886718807,56.413375854492202,59.955570220947301,63.795578002929702,54.884727478027301,48.169151306152301,42.735393524169901,43.175296783447301,57.226058959960902,50.532962799072301,57.713394165039098,null,null,50.9796142578125,63.910945892333999,54.159767150878899,49.7205619812012,43.343471527099602,40.308685302734403,29.407783508300799,28.766557693481399,32.515331268310497,35.584724426269503,31.685886383056602,37.981685638427699,null,null,37.359359741210902,45.617259979247997,40.875419616699197,52.505908966064503,56.305313110351598,41.523361206054702,45.760879516601598,35.734195709228501,42.472808837890597,43.452552795410199,41.7113647460938,47.901187896728501,null,null,42.029075622558601,57.210895538330099,46.220188140869098,76.273521423339801,79.769973754882798,60.788448333740199,47.084747314453097,49.439186096191399,51.0783500671387,58.989009857177699,61.733482360839801,68.264503479003906,null,null,63.252872467041001,80.512290954589801,68.741218566894503,34.575973510742202,39.317092895507798,33.432216644287102,33.3358345031738,31.077943801879901,28.026813507080099,29.336097717285199,30.948411941528299,39.236167907714801,null,null,35.287948608398402,37.906143188476598,33.724517822265597,75.272216796875,80.337715148925795,77.955177307128906,67.014724731445298,68.946739196777301,76.614799499511705,89.284156799316406,95.141914367675795,103.52377319335901,null,null,89.545417785644503,100.26536560058599,94.186256408691406,49.845043182372997,50.273983001708999,45.767097473144503,44.870571136474602,43.355064392089801,43.763603210449197,46.429092407226598,46.422706604003899,57.5367240905762,null,null,50.346244812011697,63.594364166259801,56.508548736572301,54.139396667480497,54.7479438781738,43.887500762939503,39.855411529541001,36.8370361328125,35.263916015625,46.799762725830099,41.907390594482401,48.487369537353501]
["LLH Mid-C Price ($/MWh)",19.071870803833008,21.982316970825195,24.980190277099609,28.530935287475586,30.843879699707031,26.019580841064453,20.974451065063477,17.091999053955078,22.23039436340332,25.13380241394043,23.531749725341797,21.360099792480469,{"$f":"SUMPRODUCT(B37:M37,B9:M9)/N9","v":23.415974116967085},null,23.732500076293945,31.341508865356445,30.051475524902344,33.401832580566406,26.22003173828125,22.565336227416992,21.778247833251953,6.2622084617614746,13.190864562988281,16.878921508789063,19.178993225097656,19.881746292114258,{"$f":"SUMPRODUCT(P37:AA37,P9:AA9)/AB9","v":22.033517254613294},null,24.410953521728501,25.782148361206101,24.7392253875732,33.802131652832003,45.556827545166001,34.334011077880902,27.586627960205099,20.110593795776399,17.379074096679702,21.145462036132798,21.380983352661101,24.685512542724599,{"$f":"SUMPRODUCT(AD37:AO37,AD9:AO9)/AP9","v":26.617577335646537},null,25.5743103027344,27.694255828857401,24.945930480956999,28.9443759918213,29.9058227539063,27.941562652587901,25.185377120971701,19.9244785308838,26.696916580200199,33.4854545593262,32.541797637939503,35.2928276062012,{"$f":"SUMPRODUCT(AR37:BC37,AR9:BC9)/BD9","v":28.152511424185601},null,30.515243530273398,43.306240081787102,28.622127532958999,24.249273300170898,27.904224395751999,22.103866577148398,14.5721244812012,13.124342918396,10.4903059005737,26.053968429565401,25.119932174682599,30.5888862609863,{"$f":"SUMPRODUCT(BF37:BQ37,BF9:BQ9)/BR9","v":24.759098311719665},null,24.3072204589844,27.891464233398398,25.685359954833999,29.486803054809599,30.2312335968018,23.9192504882813,24.4624919891357,23.141908645629901,24.377763748168899,26.289323806762699,27.0241374969482,29.0374565124512,{"$f":"SUMPRODUCT(BT37:CE37,BT9:CE9)/CF9","v":26.308756977009924},null,27.936567306518601,32.265533447265597,31.582805633544901,52.747177124023402,53.980159759521499,44.975135803222699,41.094768524169901,30.404624938964801,8.6856384277343803,40.688510894775398,42.903724670410199,44.884822845458999,null,null,43.447944641113303,56.422065734863303,49.344348907470703,54.706569671630902,53.205116271972699,44.594005584716797,41.906806945800803,40.5086479187012,37.734165191650398,44.090072631835902,41.852497100830099,44.158443450927699,null,null,45.3102836608887,51.095035552978501,46.655101776122997,39.172229766845703,35.3929443359375,32.425014495849602,27.967035293579102,25.209846496581999,29.695959091186499,29.799257278442401,28.487590789794901,31.786582946777301,null,null,29.066312789916999,35.033939361572301,34.285533905029297,46.298187255859403,45.934505462646499,37.262779235839801,35.103000640869098,34.308097839355497,36.530521392822301,36.241336822509801,36.381633758544901,40.468326568603501,null,null,35.900966644287102,50.752292633056598,40.842922210693402,72.397933959960895,65.462333679199205,57.719062805175803,38.628505706787102,35.9346923828125,31.556510925293001,54.879219055175803,53.3148384094238,61.129493713378899,null,null,59.754356384277301,65.533706665039105,64.024642944335895,33.068962097167997,34.2986450195313,33.5523681640625,32.088592529296903,29.814641952514599,14.758085250854499,23.5475883483887,29.438972473144499,33.248828887939503,null,null,32.737998962402301,35.199054718017599,28.326057434081999,75.738861083984403,69.705558776855497,71.691932678222699,57.350578308105497,65.107315063476605,64.139610290527301,78.086769104003906,80.702827453613295,84.398551940917997,null,null,83.414588928222699,86.845344543457003,85.445404052734403,44.013473510742202,46.677963256835902,42.447860717773402,44.7203178405762,40.629337310791001,40.235000610351598,40.7031059265137,42.383079528808601,45.824794769287102,null,null,46.138156890869098,53.573921203613303,52.662685394287102,50.263641357421903,50.5307807922363,41.021537780761697,37.806392669677699,25.446704864501999,30.6105346679688,40.520221710205099,38.917263031005902,41.989715576171903]
["Flat Mid-C Price ($/MWh)",{"$f":"(B36*B$8+B37*B$9)/B$10","v":21.408530307072464},23.170058148578534,25.925208717264155,31.933273705103066,32.953413827078684,27.954273223876953,23.235394583808052,18.082206767092469,25.635450193617078,27.836730772449123,26.6922970433389,24.733473205566405,{"$f":"SUMPRODUCT(B38:M38,B10:M10)/N10","v":25.754892234061952},null,{"$f":"(P36*P$8+P37*P$9)/P$10","v":26.473636565669889},33.316646943641274,32.182728428994459,36.502282993767849,27.673149108886719,24.276453547009229,24.973732927110461,8.9113207324858639,14.925541983710396,20.548207026655955,24.439293646043346,24.416347122192384,{"$f":"SUMPRODUCT(P38:AA38,P10:AA10)/AB10","v":24.869985014336294},null,{"$f":"(AD36*AD$8+AD37*AD$9)/AD$10","v":25.913960733721318},28.173051405548232,25.651922472061639,38.161811172321251,52.214333676743763,37.399958948107162,28.422264946831621,21.06315549214683,18.669061109754807,23.917789172100743,23.625658363424286,26.934252209133543,{"$f":"SUMPRODUCT(AD38:AO38,AD10:AO10)/AP10","v":29.091672293041132},null,{"$f":"(AR36*AR$8+AR37*AR$9)/AR$10","v":27.584130564043612},29.481619164285647,26.010329625939811,30.171258516209097,31.660620553152928,30.164306799784622,26.248712031046541,21.482700327391274,27.728996997409428,37.29886450818794,35.58239963490481,40.726982540554481,{"$f":"SUMPRODUCT(AR38:BC38,AR10:BC10)/BD10","v":30.326498469696755},null,{"$f":"(BF36*BF$8+BF37*BF$9)/BF$10","v":35.913568968413948},50.639766481481523,31.259135051440182,25.732580390027785,30.242855072021484,23.343036779965864,16.109077199300149,15.918563032662988,15.3583537843492,26.826681506249223,27.806191290578536,33.964450412326357,{"$f":"SUMPRODUCT(BF38:BQ38,BF10:BQ10)/BR10","v":27.728436190896918},null,{"$f":"(BT36*BT$8+BT37*BT$9)/BT$10","v":25.838226728541862},30.143903819598677,26.469238978560263,31.93250289014594,37.023734773908373,24.669386770009687,25.036911222669808,24.004390039751627,26.041257434421105,28.151248829339149,30.088491316764564,35.434347788492872,{"$f":"SUMPRODUCT(BT38:CE38,BT10:CE10)/CF10","v":28.663954352461595},null,{"$f":"(CH36*CH$8+CH37*CH$9)/CH$10","v":30.399339552848581},33.985309024128235,32.53243144865958,53.521420550602741,60.770542320163806,49.619390382420185,43.919918568929013,35.719479550597491,19.546340094672335,39.943090008151138,46.34759521484375,52.057131195068386,0,null,{"$f":"(CV36*CV$8+CV37*CV$9)/CV$10","v":47.614691211331262},62.277914917584802,53.144901029525272,57.641494709958351,59.256808689662421,50.355701826462656,45.525050354003888,41.753709977672948,40.757016075982008,51.434925202400414,46.706090824578425,51.688971625434029,0,null,{"$f":"(DJ36*DJ$8+DJ37*DJ$9)/DJ$10","v":48.602153039747677},57.92070763385577,50.85125875985748,45.070221972721896,39.936102730887271,36.839021300242706,28.799467595418303,27.122056817495654,31.324929682413696,33.034142135291958,30.275885100005745,35.228306664360851,0,null,{"$f":"(DX36*DX$8+DX37*DX$9)/DX$10","v":33.881630374539263},40.670548400667265,37.970201184672682,49.63567204629225,51.860681261335124,39.739995132384671,41.260886213514539,35.074817124233455,39.963843027750649,40.273414570798195,39.361698396744288,44.597693973117387,0,null,{"$f":"(EL36*EL$8+EL37*EL$9)/EL$10","v":39.327436180524927},54.335428780226358,43.849565526490565,74.481583133820521,73.685115331890913,59.503685346682964,43.326417711045984,43.485592093518981,42.835795762803848,57.088784002488651,58.203083284439543,65.093388027615021,0,null,{"$f":"(EZ36*EZ$8+EZ37*EZ$9)/EZ$10","v":61.710515914424747},73.843600861738523,66.560436289797508,33.911592134865401,37.166329520089299,33.482508868580709,32.781504737006294,30.521004276890899,22.424461576673735,26.659690159623374,30.315421196722191,36.442076365152992,0,null,{"$f":"(FN36*FN$8+FN37*FN$9)/FN$10","v":34.218614885883909},36.700906851420648,31.228455492245224,75.477941697643672,75.781076703752817,75.198675296829677,62.934307352701822,67.254089847687752,71.070270962185305,84.347674051920578,89.086813403714103,94.598669942219871,0,null,{"$f":"(GB36*GB$8+GB37*GB$9)/GB$10","v":86.974425038983739},94.290571204832318,90.144787039808065,47.274136122836843,48.732831682477673,44.306275913243631,44.80713085598417,42.153399764850548,42.195335388183601,43.904732775944566,44.641795742896292,52.331422170003265,0,null,{"$f":"(GP36*GP$8+GP37*GP$9)/GP$10","v":48.581562780564802},58.910745194814766,54.813060596425068,52.430730347992302,52.857491460339745,42.687885032848925,38.99027023315427,31.570538879722697,33.29915500217016,44.031362923242732,40.589162313809972,45.599523332383896,0]
["HLH COB Price ($/MWh)",27.632711410522461,28.473762512207031,31.142904281616211,37.092483520507813,36.498996734619141,31.270055770874023,27.563957214355469,23.245651245117188,32.095096588134766,34.774951934814453,33.609046936035156,32.247833251953125,{"$f":"SUMPRODUCT(B39:M39,$B$8:$M$8)/$N$8","v":31.281907200034148},null,33.037837982177734,39.18408203125,37.818317413330078,39.540546417236328,31.950668334960937,30.211469650268555,30.502296447753906,15.404472351074219,20.813825607299805,27.989753723144531,32.884254455566406,33.032939910888672,{"$f":"SUMPRODUCT(P39:AA39,$P$8:$AA$8)/$AB$8","v":31.009025157468717},null,26.999465942382798,30.091751098632798,26.436841964721701,41.599250793457003,57.1408882141113,39.809970855712898,29.032922744751001,21.882358551025401,19.611743927001999,26.103662490844702,25.3954982757568,28.7332439422607,{"$f":"SUMPRODUCT(AD39:AO39,AD8:AO8)/AP8","v":31.027571269444046},null,29.035667419433601,31.050216674804702,26.849567413330099,31.226377487182599,32.976718902587898,31.764476776123001,27.025764465331999,22.822771072387699,28.483209609985401,40.305591583252003,37.9797973632813,45.074306488037102,{"$f":"SUMPRODUCT(AR39:BC39,AR8:BC8)/BD8","v":32.029573011864294},null,40.1699409484863,56.5249214172363,33.338314056396499,27.008224487304702,31.996828079223601,24.235124588012699,17.232234954833999,18.321592330932599,18.915773391723601,27.491214752197301,29.7462673187256,36.664901733398402,{"$f":"SUMPRODUCT(BF39:BQ39,BF8:BQ8)/BR8","v":30.054578731425021},null,27.045366287231399,31.9514865875244,27.087297439575199,34.035804748535199,42.118110656738303,25.209415435791001,25.496446609497099,24.684423446655298,27.2568874359131,29.752504348754901,32.3016357421875,40.5518608093262,{"$f":"SUMPRODUCT(BT39:CE39,BT8:CE8)/CF8","v":30.508986824110206},null,32.341140747070298,35.365428924560497,33.349109649658203,54.131881713867202,65.795425415039105,53.270042419433601,45.984451293945298,39.910037994384801,28.234901428222699,39.355354309082003,48.834835052490199,58.332901000976598,null,null,50.624008178710902,66.977233886718807,56.413375854492202,59.955570220947301,63.795578002929702,54.884727478027301,48.169151306152301,42.735393524169901,43.175296783447301,57.226058959960902,50.532962799072301,57.713394165039098,null,null,50.9796142578125,63.910945892333999,54.159767150878899,49.7205619812012,43.343471527099602,40.308685302734403,29.407783508300799,28.766557693481399,32.515331268310497,35.584724426269503,31.685886383056602,37.981685638427699,null,null,37.359359741210902,45.617259979247997,40.875419616699197,52.505908966064503,56.305313110351598,41.523361206054702,45.760879516601598,35.734195709228501,42.472808837890597,43.452552795410199,41.7113647460938,47.901187896728501,null,null,42.029075622558601,57.210895538330099,46.220188140869098,76.273521423339801,79.769973754882798,60.788448333740199,47.084747314453097,49.439186096191399,51.0783500671387,58.989009857177699,61.733482360839801,68.264503479003906,null,null,63.252872467041001,80.512290954589801,68.741218566894503,34.575973510742202,39.317092895507798,33.432216644287102,33.3358345031738,31.077943801879901,28.026813507080099,29.336097717285199,30.948411941528299,39.236167907714801,null,null,35.287948608398402,37.906143188476598,33.724517822265597,75.272216796875,80.337715148925795,77.955177307128906,67.014724731445298,68.946739196777301,76.614799499511705,89.284156799316406,95.141914367675795,103.52377319335901,null,null,89.545417785644503,100.26536560058599,94.186256408691406,49.845043182372997,50.273983001708999,45.767097473144503,44.870571136474602,43.355064392089801,43.763603210449197,46.429092407226598,46.422706604003899,57.5367240905762,null,null,50.346244812011697,63.594364166259801,56.508548736572301,54.139396667480497,54.7479438781738,43.887500762939503,39.855411529541001,36.8370361328125,35.263916015625,46.799762725830099,41.907390594482401,48.487369537353501]
["LLH COB Price ($/MWh)",23.385778427124023,26.332546234130859,29.336225509643555,32.0606689453125,33.291080474853516,28.604963302612305,24.590799331665039,21.438745498657227,26.582706451416016,29.643829345703125,28.016050338745117,25.794687271118164,{"$f":"SUMPRODUCT(B40:M40,$B$9:$M$9)/$N$9","v":27.381580075862246},null,28.214468002319336,35.640815734863281,34.307910919189453,33.979721069335938,30.014495849609375,26.926519393920898,25.806442260742187,10.493496894836426,17.531196594238281,21.294296264648438,23.640907287597656,24.357929229736328,{"$f":"SUMPRODUCT(P40:AA40,$P$9:$AA$9)/$AB$9","v":26.008783053459595},null,24.410953521728501,25.782148361206101,24.7392253875732,33.802131652832003,45.556827545166001,34.334011077880902,27.586627960205099,20.110593795776399,17.379074096679702,21.145462036132798,21.380983352661101,24.685512542724599,{"$f":"SUMPRODUCT(AD40:AO40,AD9:AO9)/AP9","v":26.617577335646537},null,25.5743103027344,27.694255828857401,24.945930480956999,28.9443759918213,29.9058227539063,27.941562652587901,25.185377120971701,19.9244785308838,26.696916580200199,33.4854545593262,32.541797637939503,35.2928276062012,{"$f":"SUMPRODUCT(AR40:BC40,AR9:BC9)/BD9","v":28.152511424185601},null,30.515243530273398,43.306240081787102,28.622127532958999,24.249273300170898,27.904224395751999,22.103866577148398,14.5721244812012,13.124342918396,10.4903059005737,26.053968429565401,25.119932174682599,30.5888862609863,{"$f":"SUMPRODUCT(BF40:BQ40,BF9:BQ9)/BR9","v":24.759098311719665},null,24.3072204589844,27.891464233398398,25.685359954833999,29.486803054809599,30.2312335968018,23.9192504882813,24.4624919891357,23.141908645629901,24.377763748168899,26.289323806762699,27.0241374969482,29.0374565124512,{"$f":"SUMPRODUCT(BT40:CE40,BT9:CE9)/CF9","v":26.308756977009924},null,27.936567306518601,32.265533447265597,31.582805633544901,52.747177124023402,53.980159759521499,44.975135803222699,41.094768524169901,30.404624938964801,8.6856384277343803,40.688510894775398,42.903724670410199,44.884822845458999,null,null,43.447944641113303,56.422065734863303,49.344348907470703,54.706569671630902,53.205116271972699,44.594005584716797,41.906806945800803,40.5086479187012,37.734165191650398,44.090072631835902,41.852497100830099,44.158443450927699,null,null,45.3102836608887,51.095035552978501,46.655101776122997,39.172229766845703,35.3929443359375,32.425014495849602,27.967035293579102,25.209846496581999,29.695959091186499,29.799257278442401,28.487590789794901,31.786582946777301,null,null,29.066312789916999,35.033939361572301,34.285533905029297,46.298187255859403,45.934505462646499,37.262779235839801,35.103000640869098,34.308097839355497,36.530521392822301,36.241336822509801,36.381633758544901,40.468326568603501,null,null,35.900966644287102,50.752292633056598,40.842922210693402,72.397933959960895,65.462333679199205,57.719062805175803,38.628505706787102,35.9346923828125,31.556510925293001,54.879219055175803,53.3148384094238,61.129493713378899,null,null,59.754356384277301,65.533706665039105,64.024642944335895,33.068962097167997,34.2986450195313,33.5523681640625,32.088592529296903,29.814641952514599,14.758085250854499,23.5475883483887,29.438972473144499,33.248828887939503,null,null,32.737998962402301,35.199054718017599,28.326057434081999,75.738861083984403,69.705558776855497,71.691932678222699,57.350578308105497,65.107315063476605,64.139610290527301,78.086769104003906,80.702827453613295,84.398551940917997,null,null,83.414588928222699,86.845344543457003,85.445404052734403,44.013473510742202,46.677963256835902,42.447860717773402,44.7203178405762,40.629337310791001,40.235000610351598,40.7031059265137,42.383079528808601,45.824794769287102,null,null,46.138156890869098,53.573921203613303,52.662685394287102,50.263641357421903,50.5307807922363,41.021537780761697,37.806392669677699,25.446704864501999,30.6105346679688,40.520221710205099,38.917263031005902,41.989715576171903]
["Flat COB Price ($/MWh)",{"$f":"(B39*B$8+B40*B$9)/B$10","v":25.760407622142505},27.520460951510149,30.307558182747133,34.874156664776542,35.12417548043387,30.15451908496636,26.2425537109375,22.449058389150967,29.767642974853516,32.402497404365128,31.263596750074818,29.236365127563477,{"$f":"SUMPRODUCT(B41:M41,$B$10:$M$10)/$N$10","v":29.561488934303526},null,{"$f":"(P39*P$8+P40*P$9)/P$10","v":31.015134442237116},37.606566800819849,36.195226238619895,37.08899975848454,31.120880126953125,28.765737841620258,28.519602457682293,13.239418655313472,19.354879379272461,25.03799290810862,29.008012094805316,28.98460159301758,{"$f":"SUMPRODUCT(P41:AA41,$P$10:$AA$10)/$AB$10","v":28.812571776620874},null,{"$f":"(AD39*AD$8+AD40*AD$9)/AD$10","v":25.913960733721318},28.173051405548232,25.651922472061639,38.161811172321251,52.214333676743763,37.399958948107162,28.422264946831621,21.06315549214683,18.669061109754807,23.917789172100743,23.625658363424286,26.934252209133543,{"$f":"SUMPRODUCT(AD41:AO41,AD10:AO10)/AP10","v":29.091672293041132},null,{"$f":"(AR39*AR$8+AR40*AR$9)/AR$10","v":27.584130564043612},29.481619164285647,26.010329625939811,30.171258516209097,31.660620553152928,30.164306799784622,26.248712031046541,21.482700327391274,27.728996997409428,37.29886450818794,35.58239963490481,40.726982540554481,{"$f":"SUMPRODUCT(AR41:BC41,AR10:BC10)/BD10","v":30.326498469696755},null,{"$f":"(BF39*BF$8+BF40*BF$9)/BF$10","v":35.913568968413948},50.639766481481523,31.259135051440182,25.732580390027785,30.242855072021484,23.343036779965864,16.109077199300149,15.918563032662988,15.3583537843492,26.826681506249223,27.806191290578536,33.964450412326357,{"$f":"SUMPRODUCT(BF41:BQ41,BF10:BQ10)/BR10","v":27.728436190896918},null,{"$f":"(BT39*BT$8+BT40*BT$9)/BT$10","v":25.838226728541862},30.143903819598677,26.469238978560263,31.93250289014594,37.023734773908373,24.669386770009687,25.036911222669808,24.004390039751627,26.041257434421105,28.151248829339149,30.088491316764564,35.434347788492872,{"$f":"SUMPRODUCT(BT41:CE41,BT10:CE10)/CF10","v":28.663954352461595},null,{"$f":"(CH39*CH$8+CH40*CH$9)/CH$10","v":30.399339552848581},33.985309024128235,32.53243144865958,53.521420550602741,60.770542320163806,49.619390382420185,43.919918568929013,35.719479550597491,19.546340094672335,39.943090008151138,46.34759521484375,52.057131195068386,0,null,{"$f":"(CV39*CV$8+CV40*CV$9)/CV$10","v":47.614691211331262},62.277914917584802,53.144901029525272,57.641494709958351,59.256808689662421,50.355701826462656,45.525050354003888,41.753709977672948,40.757016075982008,51.434925202400414,46.706090824578425,51.688971625434029,0,null,{"$f":"(DJ39*DJ$8+DJ40*DJ$9)/DJ$10","v":48.602153039747677},57.92070763385577,50.85125875985748,45.070221972721896,39.936102730887271,36.839021300242706,28.799467595418303,27.122056817495654,31.324929682413696,33.034142135291958,30.275885100005745,35.228306664360851,0,null,{"$f":"(DX39*DX$8+DX40*DX$9)/DX$10","v":33.881630374539263},40.670548400667265,37.970201184672682,49.63567204629225,51.860681261335124,39.739995132384671,41.260886213514539,35.074817124233455,39.963843027750649,40.273414570798195,39.361698396744288,44.597693973117387,0,null,{"$f":"(EL39*EL$8+EL40*EL$9)/EL$10","v":39.327436180524927},54.335428780226358,43.849565526490565,74.481583133820521,73.685115331890913,59.503685346682964,43.326417711045984,43.485592093518981,42.835795762803848,57.088784002488651,58.203083284439543,65.093388027615021,0,null,{"$f":"(EZ39*EZ$8+EZ40*EZ$9)/EZ$10","v":61.710515914424747},73.843600861738523,66.560436289797508,33.911592134865401,37.166329520089299,33.482508868580709,32.781504737006294,30.521004276890899,22.424461576673735,26.659690159623374,30.315421196722191,36.442076365152992,0,null,{"$f":"(FN39*FN$8+FN40*FN$9)/FN$10","v":34.218614885883909},36.700906851420648,31.228455492245224,75.477941697643672,75.781076703752817,75.198675296829677,62.934307352701822,67.254089847687752,71.070270962185305,84.347674051920578,89.086813403714103,94.598669942219871,0,null,{"$f":"(GB39*GB$8+GB40*GB$9)/GB$10","v":86.974425038983739},94.290571204832318,90.144787039808065,47.274136122836843,48.732831682477673,44.306275913243631,44.80713085598417,42.153399764850548,42.195335388183601,43.904732775944566,44.641795742896292,52.331422170003265,0,null,{"$f":"(GP39*GP$8+GP40*GP$9)/GP$10","v":48.581562780564802},58.910745194814766,54.813060596425068,52.430730347992302,52.857491460339745,42.687885032848925,38.99027023315427,31.570538879722697,33.29915500217016,44.031362923242732,40.589162313809972,45.599523332383896,0]
["HLH NOB Price ($/MWh)",30.046080589294434,30.19469165802002,32.91801643371582,37.863723754882813,37.746049880981445,32.602442741394043,29.71387767791748,27.40501880645752,34.148208618164063,36.717763900756836,36.065963745117187,34.263020515441895,{"$f":"SUMPRODUCT(B42:M42,$B$8:$M$8)/$N$8","v":33.290562850977082},null,35.319536209106445,40.293674468994141,38.559755325317383,38.73414421081543,33.776277542114258,32.28447437286377,32.33516788482666,21.049592018127441,24.000282287597656,30.243753433227539,34.975330352783203,34.824921607971191,{"$f":"SUMPRODUCT(P42:AA42,$P$8:$AA$8)/$AB$8","v":33.018105565919164}]
["LLH NOB Price ($/MWh)",25.987400054931641,27.443203926086426,31.014731407165527,33.41498851776123,34.628312110900879,30.105327606201172,26.466097831726074,25.273283004760742,28.534589767456055,31.624824523925781,30.2138671875,27.806114196777344,{"$f":"SUMPRODUCT(B43:M43,$B$9:$M$9)/$N$9","v":29.342612391179639},null,30.788607597351074,36.648769378662109,35.710938453674316,33.995137214660645,31.712328910827637,28.935218811035156,27.726387023925781,17.211314678192139,19.966568946838379,23.553378105163574,26.213242530822754,26.521159172058105,{"$f":"SUMPRODUCT(P43:AA43,$P$9:$AA$9)/$AB$9","v":28.242936526911173}]
["Flat NOB Price ($/MWh)",{"$f":"(B42*B$8+B43*B$9)/B$10","v":28.25676981608073},28.969688104690363,32.038002926816219,35.902453381528133,36.409876550946919,31.557216890727847,28.270419968499077,26.46522130248367,31.778013992309571,34.362963973834951,33.611858737084177,31.249797566731772,{"$f":"SUMPRODUCT(B44:M44,$B$10:$M$10)/$N$10","v":31.549138127614373},null,{"$f":"(P42*P$8+P43*P$9)/P$10","v":33.419469371918709},38.67090812503217,37.242560427675969,36.644904567349343,32.891728128705708,30.810441305948618,30.389238188001844,19.357448244607578,22.207520802815754,27.294233127306867,31.30090642744495,30.949832471211753,{"$f":"SUMPRODUCT(P44:AA44,$P$10:$AA$10)/$AB$10","v":30.920519896729353},null,{"$f":"(AD42*AD$8+AD43*AD$9)/AD$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AD44:AO44,AD13:AO13)/AP13","v":{"$error":"#DIV/0!"}},null,{"$f":"(AR42*AR$8+AR43*AR$9)/AR$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR44:BC44,AR13:BC13)/BD13","v":{"$error":"#DIV/0!"}},null,{"$f":"(BF42*BF$8+BF43*BF$9)/BF$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF44:BQ44,BF13:BQ13)/BR13","v":{"$error":"#DIV/0!"}},null,{"$f":"(BT42*BT$8+BT43*BT$9)/BT$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT44:CE44,BT13:CE13)/CF13","v":{"$error":"#DIV/0!"}},null,{"$f":"(CH42*CH$8+CH43*CH$9)/CH$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(CV42*CV$8+CV43*CV$9)/CV$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(DJ42*DJ$8+DJ43*DJ$9)/DJ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(DX42*DX$8+DX43*DX$9)/DX$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(EL42*EL$8+EL43*EL$9)/EL$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(EZ42*EZ$8+EZ43*EZ$9)/EZ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(FN42*FN$8+FN43*FN$9)/FN$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(GB42*GB$8+GB43*GB$9)/GB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(GP42*GP$8+GP43*GP$9)/GP$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["HLH Augmentation Price ($/MWh)",23.428239822387695,24.478340148925781,27.77092170715332,40.589488983154297,40.782958984375,30.501718521118164,26.599292755126953,17.079761505126953,23.082210540771484,31.276298522949219,28.605808258056641,27.329496383666992,{"$f":"SUMPRODUCT(B45:M45,$B$8:$M$8)/$N$8","v":28.40652190314399},null,28.069719314575195,34.30615234375,33.757125854492187,43.763587951660156,32.520942687988281,25.936920166015625,24.875967025756836,13.822782516479492,20.173671722412109,24.166467666625977,27.813470840454102,28.572189331054687,{"$f":"SUMPRODUCT(P45:AA45,$P$8:$AA$8)/$AB$8","v":28.103302635665049},null,40.572180000000003,40.694299999999998,37.539119999999997,33.795059999999999,40.008510000000001,54.845509999999997,48.153970000000001,48.135950000000001,47.860720000000001,49.83023,57.008749999999999,55.765009999999997,null,null,54.119549999999997,62.32938,58.205669999999998,63.847999999999999,61.651690000000002,53.84534,55.262819999999998,64.225110000000001,71.060079999999999,33.609259999999999,29.914020000000001,30.12716,null,null,38.469209999999997,37.011220000000002,42.992019999999997,37.238950000000003,34.455039999999997,39.32443,53.163040000000002,52.352809999999998,41.213120000000004,44.230640000000001,51.993609999999997,54.224440000000001,null,null,66.385050000000007,61.320839999999997,64.338149999999999,54.691189999999999,48.904679999999999,51.036679999999997,66.488640000000004,50.058459999999997,69.01952,58.035011466666639,64.387871320000073,68.014358226666531]
["LLH Augmentation Price ($/MWh)",18.875829696655273,22.477996826171875,25.19830322265625,31.537456512451172,33.279621124267578,26.666128158569336,21.829900741577148,15.219666481018066,20.254383087158203,25.758256912231445,23.517807006835938,21.365818023681641,{"$f":"SUMPRODUCT(B46:M46,$B$9:$M$9)/$N$9","v":23.760137222815253},null,23.674335479736328,30.77197265625,29.958490371704102,35.46759033203125,28.434581756591797,22.60377311706543,21.496431350708008,12.100850105285645,16.197151184082031,16.898727416992188,19.021352767944336,19.92808723449707,{"$f":"SUMPRODUCT(P46:AA46,$P$9:$AA$9)/$AB$9","v":23.036445913592395},null,36.872010000000003,37.406440000000003,33.948210000000003,30.598490000000002,29.71752,41.785739999999997,43.699100000000001,39.946559999999998,42.902439999999999,42.485239999999997,51.792569999999998,52.871270000000003,null,null,50.210760000000001,57.111780000000003,52.808619999999998,57.162030000000001,46.29533,42.166179999999997,49.995939999999997,53.924900000000001,60.999490000000002,26.29599,24.11731,25.286909999999999,null,null,29.149170000000002,28.503019999999999,32.542250000000003,28.6966,25.543520000000001,28.73255,39.712960000000002,39.88261,30.421900000000001,32.102229999999999,37.27769,40.71857,null,null,49.881149999999998,46.930149999999998,47.787880000000001,43.377380000000002,35.162709999999997,36.88073,50.557940000000002,36.973790000000001,46.679290000000002,49.790207343333265,53.525203339999962,56.270491643333266]
["Flat Augmentation Price ($/MWh)",{"$f":"(B45*B$8+B46*B$9)/B$10","v":21.421263315344369},23.58775733810192,26.581431440127794,36.598808001446464,37.567242758614675,28.896242608934198,24.479562971327042,16.259719612777875,21.888238949245878,28.724945950251755,26.472130313996345,24.546446482340496,{"$f":"SUMPRODUCT(B47:M47,$B$10:$M$10)/$N$10","v":26.357020715382546},null,{"$f":"(P45*P$8+P46*P$9)/P$10","v":26.226493835449219},32.732682607706309,32.00076751298802,40.106212656985051,30.769645145961217,24.469976579196359,23.449051962958443,13.063651023372527,18.406329260932075,20.962410137217532,24.12645358424033,24.538275019327799,{"$f":"SUMPRODUCT(P47:AA47,$P$10:$AA$10)/$AB$10","v":25.877587491083364},null,{"$f":"(AD45*AD$8+AD46*AD$9)/AD$10","v":39.020495806451613},39.230495478502078,35.878806774193549,32.385819462365589,35.631882068965524,49.097805033647376,46.273024888888891,44.349457849462361,45.767223999999999,46.592116129032263,54.709143763440863,54.478903333333335,0,null,{"$f":"(AR45*AR$8+AR46*AR$9)/AR$10","v":52.480379999999997},59.890640471567266,55.826325376344094,60.756637526881725,55.070392857142863,48.956754858681023,53.039026222222219,59.462647311827958,66.812275333333332,30.385130215053763,27.358481182795696,27.975937777777776,0,null,{"$f":"(BF45*BF$8+BF46*BF$9)/BF$10","v":34.360375161290321},33.223241914008319,38.385132150537636,33.289261290322585,30.635817142857139,34.890951292059221,47.484117333333337,46.587018602150543,36.656827111111113,38.622880537634408,45.822417741935482,48.221831111111108,0,null,{"$f":"(BT45*BT$8+BT46*BT$9)/BT$10","v":59.109137096774198},54.913889251040217,57.041794408602151,49.460073548387093,43.015264285714288,45.111376567967696,59.408328888888889,44.289949569892471,59.586978444444441,54.222897732222172,59.832558941290344,62.7948619674073,0,null,{"$f":"(CH45*CH$8+CH46*CH$9)/CH$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(CV45*CV$8+CV46*CV$9)/CV$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(DJ45*DJ$8+DJ46*DJ$9)/DJ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(DX45*DX$8+DX46*DX$9)/DX$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(EL45*EL$8+EL46*EL$9)/EL$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(EZ45*EZ$8+EZ46*EZ$9)/EZ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(FN45*FN$8+FN46*FN$9)/FN$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(GB45*GB$8+GB46*GB$9)/GB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(GP45*GP$8+GP46*GP$9)/GP$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Augmenation aMW for Critial Price"]
["HLH",{"$f":"IF(StudyType<>2,LT_Resources!B28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!C28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!D28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!E28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!F28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!G28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!H28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!I28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!J28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!K28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!L28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!M28/2,0)","v":0},{"$f":"SUMPRODUCT(B49:M49,B$8:M$8)/N$8","v":0},null,{"$f":"LT_Resources!P28","v":51.685185199999999},{"$f":"LT_Resources!Q28","v":51.685000000000002},{"$f":"LT_Resources!R28","v":51.685000000000002},{"$f":"LT_Resources!S28","v":51.685096199999997},{"$f":"LT_Resources!T28","v":51.6848958},{"$f":"LT_Resources!U28","v":51.685096199999997},{"$f":"LT_Resources!V28","v":51.682692299999999},{"$f":"LT_Resources!W28","v":51.685096199999997},{"$f":"LT_Resources!X28","v":51.685000000000002},{"$f":"LT_Resources!Y28","v":51.685096199999997},{"$f":"LT_Resources!Z28","v":51.682870399999999},{"$f":"LT_Resources!AA28","v":51.6848958},{"$f":"SUMPRODUCT(P49:AA49,P$8:AA$8)/AB$8","v":51.684649850814338}]
["LLH",{"$f":"IF(StudyType<>2,LT_Resources!B58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!C58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!D58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!E58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!F58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!G58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!H58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!I58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!J58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!K58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!L58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!M58/2,0)","v":0},{"$f":"SUMPRODUCT(B50:M50,B$9:M$9)/N$9","v":0},null,{"$f":"LT_Resources!P58","v":51.685897400000002},{"$f":"LT_Resources!Q58","v":51.685358299999997},{"$f":"LT_Resources!R58","v":51.686046500000003},{"$f":"LT_Resources!S58","v":51.685975599999999},{"$f":"LT_Resources!T58","v":51.684027800000003},{"$f":"LT_Resources!U58","v":51.685015300000003},{"$f":"LT_Resources!V58","v":51.684210499999999},{"$f":"LT_Resources!W58","v":51.685975599999999},{"$f":"LT_Resources!X58","v":51.684375000000003},{"$f":"LT_Resources!Y58","v":51.685975599999999},{"$f":"LT_Resources!Z58","v":51.685897400000002},{"$f":"LT_Resources!AA58","v":51.684523800000001},{"$f":"SUMPRODUCT(P50:AA50,P$9:AA$9)/AB$9","v":51.685291054209983}]
["Flat",{"$f":"(B49*B8+B50*B9)/B10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(B51:M51,B$10:M$10)/N$10","v":0},null,{"$f":"(P49*P8+P50*P9)/P10","v":51.685483864516129},{"$f":"(Q49*Q8+Q50*Q9)/Q10","v":51.685159520527044},51.685483865591394,51.685483892473115,51.684523800000001,51.685060595289364,51.68333331777778,51.685483892473115,51.68472222222222,51.685483892473115,51.684139787096768,51.684722200000003,{"$f":"SUMPRODUCT(P51:AA51,P$10:AA$10)/AB$10","v":51.684931511849314}]
["Augmenation aMW for Market Price"]
["HLH",{"$f":"IF(StudyType<>2,LT_Resources!B28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!C28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!D28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!E28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!F28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!G28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!H28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!I28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!J28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!K28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!L28/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!M28/2,0)","v":0},{"$f":"SUMPRODUCT(B53:M53,B$8:M$8)/N$8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P53:AA53,P$8:AA$8)/AB$8","v":0}]
["LLH",{"$f":"IF(StudyType<>2,LT_Resources!B58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!C58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!D58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!E58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!F58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!G58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!H58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!I58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!J58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!K58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!L58/2,0)","v":0},{"$f":"IF(StudyType<>2,LT_Resources!M58/2,0)","v":0},{"$f":"SUMPRODUCT(B54:M54,B$9:M$9)/N$9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P54:AA54,P$9:AA$9)/AB$9","v":0}]
["Flat",{"$f":"(B53*B8+B54*B9)/B10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(B55:M55,B$10:M$10)/N$10","v":0},null,{"$f":"(P53*P8+P54*P9)/P10","v":0},{"$f":"(Q53*Q8+Q54*Q9)/Q10","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(P55:AA55,P$10:AA$10)/AB$10","v":0}]
[]
["Independent Hydro For Extra Loss Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY",null,null,null,null,null,null,null,null,null,null,null,null,null,"WY"]
["Green Springs HLH",6.2808439366985596,10.09002589077417,11.470001505528778,11.47958268137875,10.696825541388629,11.839535559112802,11.556901587006193,10.866884714957068,10.888119703376757,9.9940098320113684,9.3649860996323895,8.2309231785237973,null,null,6.0482200871912051,10.09002589077417,11.470001505528778,11.47958268137875,10.696825541388629,12.294902311386371,11.112405372121341,10.866884714957068,11.323644491511827,9.6096248384724703,9.3649860996323895,8.2309231785237973]
["Green Springs LLH",3.4188076900408522,0.77985870308514693,0.37209127264095437,1.1829073309342681,1.4743715003707154,2.6004769345186922,4.1385605162422561,6.1258413371276239,6.3702046164318071,5.6973722883588733,5.9577756569192548,5.3887663674013746,null,null,3.5941311613249982,0.77985870308514693,0.37209127264095437,1.1829073309342681,1.4743715003707154,2.473236472890866,4.3563794907813218,6.1258413371276239,6.051694385610217,5.9752928877910136,5.9577756569192548,5.3887663674013746]
["Green Springs Flat",{"$f":"(B58*B$8+B59*B$9)/B$10","v":5.0190860215053767},{"$f":"(C58*C$8+C59*C$9)/C$10","v":5.9450000000000003},6.338709677419355,6.940188172043011,6.7443452380952378,7.9723118279569896,8.2598611111111104,8.7767473118279575,8.9805555555555561,8.00739247311828,7.936155913978495,6.904583333333334,null,null,{"$f":"(P58*P$8+P59*P$9)/P$10","v":5.0190860215053767},5.9450000000000003,6.338709677419355,6.940188172043011,6.7443452380952378,7.9723118279569896,8.2598611111111104,8.7767473118279575,8.9805555555555561,8.00739247311828,7.936155913978495,6.904583333333334,null,null,{"$f":"(AD58*AD$8+AD59*AD$9)/AD$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(AR58*AR$8+AR59*AR$9)/AR$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(BF58*BF$8+BF59*BF$9)/BF$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(BT58*BT$8+BT59*BT$9)/BT$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(CH58*CH$8+CH59*CH$9)/CH$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(CV58*CV$8+CV59*CV$9)/CV$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(DJ58*DJ$8+DJ59*DJ$9)/DJ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(DX58*DX$8+DX59*DX$9)/DX$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(EL58*EL$8+EL59*EL$9)/EL$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(EZ58*EZ$8+EZ59*EZ$9)/EZ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(FN58*FN$8+FN59*FN$9)/FN$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(GB58*GB$8+GB59*GB$9)/GB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(GP58*GP$8+GP59*GP$9)/GP$10","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Lost Creek HLH",33.553100000000001,20.081099999999999,19.194700000000001,22.059599999999996,33.420999999999999,24.234999999999999,40.108888,56.399999999999991,46.017699999999998,45.9983,41.172544444444441,23.436599999999999,null,null,37.201500000000003,26.289899999999999,44.860199999999992,41.994399999999999,14.542400000000001,31.839099999999998,44.301399999999994,56.399999999999991,56.4,46.588399999999993,41.99836296296295,25.512799999999999]
["Lost Creek LLH",33.553100000000008,20.081099999999999,19.194700000000005,22.059600000000007,33.420999999999999,24.234999999999996,39.021152499999992,56.400000000000006,46.017699999999998,45.998300000000008,41.201699999999995,23.436599999999999,null,null,37.201500000000003,26.289899999999999,44.860200000000006,41.994399999999999,14.542399999999999,31.839100000000002,44.301400000000008,56.400000000000006,56.4,46.588400000000007,42.026635897435902,25.512800000000002]
["Lost Creek Flat",{"$f":"(B61*B$8+B62*B$9)/B$10","v":33.553100000000001},{"$f":"(C61*C$8+C62*C$9)/C$10","v":20.081099999999999},19.194700000000001,22.059600000000003,33.420999999999999,24.234999999999999,39.625450000000001,56.4,46.017699999999998,45.9983,41.184770967741933,23.436599999999999,null,null,{"$f":"(P61*P$8+P62*P$9)/P$10","v":37.201500000000003},26.289899999999999,44.860199999999999,41.994399999999999,14.542400000000001,31.839100000000002,44.301400000000001,56.4,56.4,46.5884,42.010219354838704,25.512800000000002,null,null,{"$f":"(AD61*AD$8+AD62*AD$9)/AD$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(AR61*AR$8+AR62*AR$9)/AR$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(BF61*BF$8+BF62*BF$9)/BF$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(BT61*BT$8+BT62*BT$9)/BT$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(CH61*CH$8+CH62*CH$9)/CH$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(CV61*CV$8+CV62*CV$9)/CV$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(DJ61*DJ$8+DJ62*DJ$9)/DJ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(DX61*DX$8+DX62*DX$9)/DX$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(EL61*EL$8+EL62*EL$9)/EL$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(EZ61*EZ$8+EZ62*EZ$9)/EZ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(FN61*FN$8+FN62*FN$9)/FN$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(GB61*GB$8+GB62*GB$9)/GB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(GP61*GP$8+GP62*GP$9)/GP$10","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Cowlitz Falls HLH",8.0404185011499187,13.400078306870299,18.353159631583711,34.79539956950542,33.516113477280093,24.039391742626986,33.279430347046137,66.020381614295403,35.577952562738361,16.615687623983117,8.4351862327312048,10.469793480674607,null,null,9.5067676792780542,31.397263770112172,35.17688929386879,42.01149095749944,29.3513893173814,34.745789603511241,38.516951721018764,67.505097842502948,59.469687392334365,35.684313010972481,13.308849389420343,9.2701296443473087]
["Cowlitz Falls LLH",7.7219082424440071,14.073734197046354,17.589349265600333,35.71315176550533,34.178515363626538,25.139815971656404,31.863212066192329,67.561955025771695,36.340696493094867,16.798037646531256,9.0897421392952555,8.60595030780045,null,null,9.9675524440765368,32.975683775561166,33.712919425733965,43.11957244414706,29.931480910158136,33.278445030395481,40.371539750184851,69.081339321703581,55.487890759582044,39.349163986083674,14.341593153110294,7.619851835031648]
["Cowltz Falls Flat",{"$f":"(B64*B$8+B65*B$9)/B$10","v":7.9},{"$f":"(C64*C$8+C65*C$9)/C$10","v":13.7},18,35.200000000000003,33.799999999999997,24.5,32.65,66.7,35.9,16.7,8.7096774193548381,9.6,null,null,{"$f":"(P64*P$8+P65*P$9)/P$10","v":9.6999999999999993},32.1,34.5,42.5,29.6,34.1,39.299999999999997,68.2,57.7,37.299999999999997,13.741935483870968,8.5,null,null,{"$f":"(AD64*AD$8+AD65*AD$9)/AD$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(AR64*AR$8+AR65*AR$9)/AR$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(BF64*BF$8+BF65*BF$9)/BF$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(BT64*BT$8+BT65*BT$9)/BT$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(CH64*CH$8+CH65*CH$9)/CH$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(CV64*CV$8+CV65*CV$9)/CV$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(DJ64*DJ$8+DJ65*DJ$9)/DJ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(DX64*DX$8+DX65*DX$9)/DX$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(EL64*EL$8+EL65*EL$9)/EL$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(EZ64*EZ$8+EZ65*EZ$9)/EZ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(FN64*FN$8+FN65*FN$9)/FN$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(GB64*GB$8+GB65*GB$9)/GB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(GP64*GP$8+GP65*GP$9)/GP$10","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Federal Hydro Generation"]
["Hydro Adjustment  HLH ",-80.189596309999999,-190.2015341,-211.98172829999999,-73.008008239999995,-40.451001249999997,-38.37866588,-65.013974329999996,-293.53064160000002,-204.38983630000001,-58.592889329999998,-40.496623079999999,-46.631921920000003,null,null,-79.270243789999995,-177.2990288,-152.05345260000001,-102.580994,-118.0586483,-96.345390269999996,-247.02882199999999,-43.829607500000002,-37.815119809999999,-21.47876218,-148.50684630000001,-41.514142730000003]
["Hydro Adjustment  LLH  ",87.539588050000006,221.06853570000001,217.94951940000001,67.988015989999994,33.265265020000001,31.26877137,45.782423690000002,356.81838800000003,244.5659685,42.940727510000002,48.943788259999998,44.047203379999999,null,null,91.369920879999995,209.42613069999999,150.43645079999999,84.304630880000005,131.231842,107.79152019999999,309.1649367,59.917586190000002,43.316960270000003,47.66811654,193.6089982,39.638743380000001]
["Hydro Adjustment  Flat  ",{"$f":"(B69*B8+B70*B9)/B10","v":-6.2444720222580603},-7.0979385302357798,-13.196312696774195,-10.848470676236561,-8.8583157057142845,-9.2261046623014789,-15.771130765555556,-6.8176285505376324,-14.830718717777785,-11.64723853301075,-2.9893538083870959,-4.314996780000004,null,null,{"$f":"(P69*P8+P70*P9)/P10","v":-7.7114650574193577},-5.1231949588072343,-12.192529522580664,-20.190557224946236,-11.219866742857144,-6.5031699151009423,-12.191457215555561,1.9084026213978491,-1.7564175522222185,9.0053456427956995,-5.0389115096774235,-3.6427958786666674,null,null,{"$f":"(AD69*AD8+AD70*AD9)/AD10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(AR69*AR8+AR70*AR9)/AR10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(BF69*BF8+BF70*BF9)/BF10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(BT69*BT8+BT70*BT9)/BT10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(CH69*CH8+CH70*CH9)/CH10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(CV69*CV8+CV70*CV9)/CV10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(DJ69*DJ8+DJ70*DJ9)/DJ10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(DX69*DX8+DX70*DX9)/DX10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(EL69*EL8+EL70*EL9)/EL10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(EZ69*EZ8+EZ70*EZ9)/EZ10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(FN69*FN8+FN70*FN9)/FN10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(GB69*GB8+GB70*GB9)/GB10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(GP69*GP8+GP70*GP9)/GP10","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Hydro Gen- Continuous  HLH",6728.4152717448642,8635.1032756989825,8884.646712880718,7153.2100521851917,7291.5440978194738,6919.3012591731704,5877.0304848525984,12835.584281353045,12699.41250375699,7860.9441577785556,7800.8205746744279,7418.4728097116458,null,null,6486.9898586119925,8808.7200850482659,9992.1177643087867,11248.351715522571,10515.193792368285,11114.858206190103,13084.970147605511,12827.241590645826,12618.97448581455,11698.870912235054,9731.2173894951957,8216.9547619102941]
["Hydro Gen- Continuous  LLH",4024.0187051747303,5576.6702045441161,5505.7610683359098,4955.9746112512221,4840.486815514002,4984.7919668770983,3759.7138100920447,8728.6357516469307,9575.8144214568492,4429.4556068384263,4849.4472180652474,4289.1017088512881,1945,null,4212.5515019728537,5728.9971310783349,6025.447366437018,7003.1792040316977,6649.816325773445,7248.4297537023012,11046.338123931158,12862.095719519795,8958.5138230150988,9606.9076666570727,5561.0529949832107,4553.1683913590878,1946]
["Hydro Gen- Continuous  Flat",{"$f":"(B72*B$8+B73*B$9)/B$10","v":5536.1544198160955},{"$f":"(C72*C8+C73*C9)/C10","v":7273.4430595537497},7322.3662535750536,6184.5363631712908,6241.0909768314141,6109.5672216172106,4936.0008516256858,11024.99406933207,11380.559980119153,6274.3419245481728,6563.1478767415447,5958.0996293101462,null,null,{"$f":"(P72*P8+P73*P9)/P10","v":5533.1931284084822},7437.5812941684499,8158.0658599164635,9376.8240491663801,8858.6034495419262,9413.2133825514611,12224.214404276339,12842.607389396717,10992.103080125906,10776.607545904975,7982.4387724417829,6507.1877889863981,null,null,{"$f":"(AD72*AD8+AD73*AD9)/AD10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(AR72*AR8+AR73*AR9)/AR10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(BF72*BF8+BF73*BF9)/BF10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(BT72*BT8+BT73*BT9)/BT10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(CH72*CH8+CH73*CH9)/CH10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(CV72*CV8+CV73*CV9)/CV10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(DJ72*DJ8+DJ73*DJ9)/DJ10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(DX72*DX8+DX73*DX9)/DX10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(EL72*EL8+EL73*EL9)/EL10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(EZ72*EZ8+EZ73*EZ9)/EZ10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(FN72*FN8+FN73*FN9)/FN10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(GB72*GB8+GB73*GB9)/GB10","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"(GP72*GP8+GP73*GP9)/GP10","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Refill ESP Hydro"]
["Hydro Gen - Refill  HLH",0,0,0,0,0,0,0,0,10859.311515367788,9224.0131671200015,7481.888888472904,6254.1031781249994,1965]
["Hydro Gen - Refill  LLH",0,0,0,0,0,0,0,0,8853.2340683519742,4866.601546406976,4754.8714795648557,4284.8589819718745]
["Hydro Gen - Refill  Flat",{"$f":"(B76*B$8+B77*B$9)/B$10","v":0},{"$f":"(C76*C$8+C77*C$9)/C$10","v":0},0,0,0,0,0,0,10012.301037738889,7209.2959661451623,6338.3009428017867,5335.1225532535409,null,null,{"$f":"(P76*P$8+P77*P$9)/P$10","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Hydro Gen. -- THIS STUDY",null,null,null,null,null,null,null,null,null,null,null,null,"WY/Index"]
["Water Year",{"$f":"IF(B20 =1,$N$78,$N$73 )","v":1945},1945,1945,1945,1945,1945,1945,1945,1945,1945,1945,1945,{"$f":"IF(StudyType=1,N73,N76)","v":1945},null,{"$f":"IF(P20 =1,$AB$78,$AB$73 )","v":1946},1946,1946,1946,1946,1946,1946,1946,1946,1946,1946,1946,1946,null,{"$f":"IF(AD20 =1,$AP$78,$AP$74 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(AR20 =1,$BD$78,$BD$74 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BF20 =1,$BR$78,$BR$74 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(BT20 =1,$CF$78,$CF$74 )","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Hydro Generation  HLH",{"$f":"IF(B20 = 1, B76,(B72+B69))","v":6648.2256754348646},{"$f":"IF(C20 = 1, C76,(C72+C69))","v":8444.901741598982},8672.6649845807187,7080.2020439451917,7251.0930965694733,6880.9225932931704,5812.0165105225988,12542.053639753045,12495.022667456989,7802.3512684485559,7760.3239515944279,7371.8408877916454,{"$f":"SUMPRODUCT(B82:M82,B$8:M$8)/N$8","v":8243.3514367867501},null,{"$f":"IF(P20 = 1, P76,(P72+P69))","v":6407.7196148219928},8631.4210562482658,9840.0643117087875,11145.770721522571,10397.135144068285,11018.512815920103,12837.94132560551,12783.411983145827,12581.159366004549,11677.392150055053,9582.710543195195,8175.4406191802937,{"$f":"SUMPRODUCT(P82:AA82,P$8:AA$8)/AB$8","v":10422.926074384186},null,{"$f":"IF(AD20 = 1, AD76,(AD72+AD69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AD82:AO82,AD$8:AO$8)/AP$8","v":0},null,{"$f":"IF(AR20 = 1, AR76,(AR72+AR69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR82:BC82,AR$8:BC$8)/BD$8","v":0},null,{"$f":"IF(BF20 = 1, BF76,(BF72+BF69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF82:BQ82,BF$8:BQ$8)/BR$8","v":0},null,{"$f":"IF(BT20 = 1, BT76,(BT72+BT69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT82:CE82,BT$8:CE$8)/CF$8","v":0},null,{"$f":"IF(CH20 = 1, CH76,(CH72+CH69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH82:CS82,CH$8:CS$8)/CT$8","v":0},null,{"$f":"IF(CV20 = 1, CV76,(CV72+CV69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV82:DG82,CV$8:DG$8)/DH$8","v":0},null,{"$f":"IF(DJ20 = 1, DJ76,(DJ72+DJ69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ82:DU82,DJ$8:DU$8)/DV$8","v":0},null,{"$f":"IF(DX20 = 1, DX76,(DX72+DX69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX82:EI82,DX$8:EI$8)/EJ$8","v":0},null,{"$f":"IF(EL20 = 1, EL76,(EL72+EL69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL82:EW82,EL$8:EW$8)/EX$8","v":0},null,{"$f":"IF(EZ20 = 1, EZ76,(EZ72+EZ69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ82:FK82,EZ$8:FK$8)/FL$8","v":0},null,{"$f":"IF(FN20 = 1, FN76,(FN72+FN69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN82:FY82,FN$8:FY$8)/FZ$8","v":0},null,{"$f":"IF(GB20 = 1, GB76,(GB72+GB69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB82:GM82,GB$8:GM$8)/GN$8","v":0},null,{"$f":"IF(GP20 = 1, GP76,(GP72+GP69))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GP82:HA82,GP$8:HA$8)/HB$8","v":0}]
["Hydro Generation  LLH",{"$f":"IF(B20 = 1, B77,(B73+B70))","v":4111.5582932247298},5797.7387402441163,5723.7105877359099,5023.9626272412224,4873.7520805340018,5016.060738247098,3805.4962337820448,9085.4541396469303,9820.3803899568484,4472.3963343484265,4898.391006325247,4333.1489122312878,{"$f":"SUMPRODUCT(B83:M83,B$9:M$9)/N$9","v":5563.1575277332731},null,{"$f":"IF(P20 = 1, P77,(P73+P70))","v":4303.9214228528535},5938.4232617783346,6175.8838172370179,7087.4838349116981,6781.0481677734451,7356.2212739023016,11355.503060631159,12922.013305709796,9001.8307832850987,9654.5757831970732,5754.6619931832111,4592.8071347390878,{"$f":"SUMPRODUCT(P83:AA83,P$9:AA$9)/AB$9","v":7570.9719470416749},null,{"$f":"IF(AD20 = 1, AD77,(AD73+AD70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AD83:AO83,AD$9:AO$9)/AP$9","v":0},null,{"$f":"IF(AR20 = 1, AR77,(AR73+AR70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR83:BC83,AR$9:BC$9)/BD$9","v":0},null,{"$f":"IF(BF20 = 1, BF77,(BF73+BF70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF83:BQ83,BF$9:BQ$9)/BR$9","v":0},null,{"$f":"IF(BT20 = 1, BT77,(BT73+BT70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT83:CE83,BT$9:CE$9)/CF$9","v":0},null,{"$f":"IF(CH20 = 1, CH77,(CH73+CH70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH83:CS83,CH$9:CS$9)/CT$9","v":0},null,{"$f":"IF(CV20 = 1, CV77,(CV73+CV70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV83:DG83,CV$9:DG$9)/DH$9","v":0},null,{"$f":"IF(DJ20 = 1, DJ77,(DJ73+DJ70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ83:DU83,DJ$9:DU$9)/DV$9","v":0},null,{"$f":"IF(DX20 = 1, DX77,(DX73+DX70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX83:EI83,DX$9:EI$9)/EJ$9","v":0},null,{"$f":"IF(EL20 = 1, EL77,(EL73+EL70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL83:EW83,EL$9:EW$9)/EX$9","v":0},null,{"$f":"IF(EZ20 = 1, EZ77,(EZ73+EZ70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ83:FK83,EZ$9:FK$9)/FL$9","v":0},null,{"$f":"IF(FN20 = 1, FN77,(FN73+FN70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN83:FY83,FN$9:FY$9)/FZ$9","v":0},null,{"$f":"IF(GB20 = 1, GB77,(GB73+GB70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB83:GM83,GB$9:GM$9)/GN$9","v":0},null,{"$f":"IF(GP20 = 1, GP77,(GP73+GP70))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GP83:HA83,GP$9:HA$9)/HB$9","v":0}]
["Hydro Generation  Flat",{"$f":"(B82*B$8+B83*B$9)/B$10","v":5529.9099477938371},{"$f":"(C82*C$8+C83*C$9)/C$10","v":7266.3451210235153},7309.1699408782806,6173.6878924950552,6232.2326611257004,6100.3411169549081,4920.2297208601294,11018.176440781534,11365.729261401373,6262.6946860151629,6560.1585229331586,5953.7846325301452,{"$f":"SUMPRODUCT(B84:M84,B$10:M$10)/N$10","v":7061.1289179987798},null,{"$f":"(P82*P$8+P83*P$9)/P$10","v":5525.4816633510636},7432.4580992096426,8145.8733303938834,9356.6334919414348,8847.3835827990679,9406.7102126363607,12212.022947060785,12844.515792018114,10990.346662573682,10785.612891547773,7977.3998609321052,6503.544993107731,{"$f":"SUMPRODUCT(P84:AA84,P$10:AA$10)/AB$10","v":9170.1498778072473},null,{"$f":"(AD82*AD$8+AD83*AD$9)/AD$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AD84:AO84,AD$10:AO$10)/AP$10","v":0},null,{"$f":"(AR82*AR$8+AR83*AR$9)/AR$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR84:BC84,AR$10:BC$10)/BD$10","v":0},null,{"$f":"(BF82*BF$8+BF83*BF$9)/BF$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF84:BQ84,BF$10:BQ$10)/BR$10","v":0},null,{"$f":"(BT82*BT$8+BT83*BT$9)/BT$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT84:CE84,BT$10:CE$10)/CF$10","v":0},null,{"$f":"(CH82*CH$8+CH83*CH$9)/CH$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH84:CS84,CH$10:CS$10)/CT$10","v":0},null,{"$f":"(CV82*CV$8+CV83*CV$9)/CV$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV84:DG84,CV$10:DG$10)/DH$10","v":0},null,{"$f":"(DJ82*DJ$8+DJ83*DJ$9)/DJ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ84:DU84,DJ$10:DU$10)/DV$10","v":0},null,{"$f":"(DX82*DX$8+DX83*DX$9)/DX$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX84:EI84,DX$10:EI$10)/EJ$10","v":0},null,{"$f":"(EL82*EL$8+EL83*EL$9)/EL$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL84:EW84,EL$10:EW$10)/EX$10","v":0},null,{"$f":"(EZ82*EZ$8+EZ83*EZ$9)/EZ$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ84:FK84,EZ$10:FK$10)/FL$10","v":0},null,{"$f":"(FN82*FN$8+FN83*FN$9)/FN$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN84:FY84,FN$10:FY$10)/FZ$10","v":0},null,{"$f":"(GB82*GB$8+GB83*GB$9)/GB$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB84:GM84,GB$10:GM$10)/GN$10","v":0},null,{"$f":"(GP82*GP$8+GP83*GP$9)/GP$10","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GP84:HA84,GP$10:HA$10)/HB$10","v":0}]
[]
["Tx Loss Return BY WY"]
["Tx Loss Return HLH",30.470642519999998,38.219748010000004,39.129970479999997,31.915424009999999,32.654451129999998,31.263099610000001,26.074851049999999,55.129888800000003,54.686726360000002,33.917299989999997,33.733422009999998,32.385864650000002,{"$f":"SUMPRODUCT(B87:M87,B$8:M$8)/N$8","v":36.688529819117655},null,29.563518040000002,38.978432529999999,43.820411040000003,49.195817519999999,46.26711281,48.860515030000002,56.51088206,51.988048190000001,49.70716212,49.700706140000001,42.267954320000001,36.082852119999998,{"$f":"SUMPRODUCT(P87:AA87,P$8:AA$8)/AB$8","v":45.248059435602599},null,38.760587044314136,51.934151159494206,44.886906719825575,38.966481415942084,38.163053530455606,53.821174056031595,45.998737280027527,59.146045413257866,51.273181668466073,47.379606737792137,34.92991965068272,41.188667890591475,{"$f":"SUMPRODUCT(AD87:AO87,AD$8:AO$8)/AP$8","v":45.490594445031157},null,39.943779090599826,48.475971821632541,52.533605206834743,55.573439878718673,54.78927099913016,44.426282042189349,40.019835828437856,57.315339264910641,51.8309934986748,49.97850909603666,37.797905519876728,34.470991823065297,{"$f":"SUMPRODUCT(AR87:BC87,AR$8:BC$8)/BD$8","v":47.154833323607029},null,35.904463040362153,48.471215185776757,50.608732456294817,64.929075162470426,62.930664284100388,61.64724174635225,62.087357407066378,73.789953379612612,65.844958134871305,53.741340557512686,41.028986005277268,31.619217514210749,{"$f":"SUMPRODUCT(BF87:BQ87,BF$8:BQ$8)/BR$8","v":54.306017668095926},null,35.688007797846304,48.666549447648286,50.111028706496732,63.659049910114902,48.178607032566504,66.737649451561325,55.042654590188057,61.581125507944435,45.699830967922352,56.33409274268071,38.545177042476524,30.917420566847277,{"$f":"SUMPRODUCT(BT87:CE87,BT$8:CE$8)/CF$8","v":50.112367697208647},null,38.200701348301749,51.004118091821383,41.904900022835058,51.262027841930234,43.91387566231117,45.599140158049899,39.552127411401628,72.025308833037684,70.527509415211597,60.01800846764533,41.800847426260347,33.913026160290279,{"$f":"SUMPRODUCT(CH87:CS87,CH$8:CS$8)/CT$8","v":49.183666950260609},null,37.920756560590277,43.603742793414114,41.785639869649685,43.600474645109109,40.982784751792792,38.287722519613943,36.581525677062345,42.790303844179853,42.470422020795475,35.760124556125618,38.47708537328058,35.892381659128553,{"$f":"SUMPRODUCT(CV87:DG87,CV$8:DG$8)/DH$8","v":39.818176129489629},null,38.262739217700968,45.412505723934039,43.36189798167964,33.986049917876826,41.006433131660899,39.366948365746616,44.020482539235381,47.185262086012635,35.377258006882315,47.007827136220158,40.355312582994706,36.070144538631418,{"$f":"SUMPRODUCT(DJ87:DU87,DJ$8:DU$8)/DV$8","v":40.908481585748639},null,36.541459408436808,44.990670129026419,43.453923929987297,33.481122116395952,33.363503962694288,36.208671576952916,25.980812324609186,48.809717224608157,31.635107915255162,47.717008446083575,37.360563207258465,31.105628342834621,{"$f":"SUMPRODUCT(DX87:EI87,DX$8:EI$8)/EJ$8","v":37.522795499367497},null,35.04492018130896,42.690569770750052,40.962796713161168,30.890252596345935,31.132146811310719,48.513948599673512,60.488333873264871,74.052678222134702,66.737586989022404,54.487916708365191,45.018350783780996,35.639415582178515,{"$f":"SUMPRODUCT(EL87:EW87,EL$8:EW$8)/EX$8","v":47.225115265113523},null,37.252837751251164,45.904815080058434,46.378212286045063,62.676136769616939,58.666039835055642,53.171001926721878,46.259770216127627,56.879798959855577,65.225349551271051,57.416733676324839,53.270100972116246,35.294353118728061,{"$f":"SUMPRODUCT(EZ87:FK87,EZ$8:FK$8)/FL$8","v":51.636714671422226},null,42.025509020551311,61.398595311068988,68.112832380801578,75.710776988158329,69.51289206320547,67.192438956295447,61.634345108746565,62.809181792214062,54.478594431138077,49.51472817383096,38.171147668818094,32.955724706015587,{"$f":"SUMPRODUCT(FN87:FY87,FN$8:FY$8)/FZ$8","v":56.881776327849771},null,38.401171945138358,41.182798191716408,41.525850901415588,58.496266980570859,59.399721256863415,53.650869482977456,42.286944776628658,50.706458565752811,46.697038550368767,58.410412772883227,43.892805308864908,31.875413871868101,{"$f":"SUMPRODUCT(GB87:GM87,GB$8:GM$8)/GN$8","v":47.192150474421183},null,35.201751224048749,43.392513971188372,42.4906238839081,35.417331454609538,39.050053068954334,39.886698333980846,49.99555943665424,71.763809290949112,65.641060597599804,47.941921294614566,38.351963111623888,33.417132253070626,{"$f":"SUMPRODUCT(GP87:HA87,GP$8:HA$8)/HB$8","v":45.166666363262927}]
["Tx Loss Return LLH",21.274809659999999,28.054828830000002,27.656653710000001,25.356625709999999,24.801967139999999,25.396833919999999,19.432412079999999,40.53657776,43.867036759999998,21.75412983,23.299961509999999,21.498696720000002,{"$f":"SUMPRODUCT(B88:M88,B$9:M$9)/N$9","v":26.832945371105069},null,22.093449740000001,28.682227449999999,29.828037770000002,33.964840330000001,32.415698280000001,34.893822800000002,50.237304399999999,54.798973879999998,36.495743789999999,43.227415999999998,26.417823519999999,22.78340485,{"$f":"SUMPRODUCT(P88:AA88,P$9:AA$9)/AB$9","v":34.627984540168924},null,26.924100165837022,36.993599651551342,32.824351134568481,28.570434435815464,29.436886788884578,42.946762035205964,30.712934028849077,40.69144837860248,41.61634714832595,27.171049201547419,26.901187483899964,29.281073534863147,{"$f":"SUMPRODUCT(AD88:AO88,AD$9:AO$9)/AP$9","v":32.880303574749419},null,29.13491673668268,36.82190415599247,36.50533599664859,38.656904648046073,36.229464979901529,33.982510871326269,29.540595535200747,41.507810353591047,34.056726410918216,29.743538589476422,28.207521897511878,25.799100343497919,{"$f":"SUMPRODUCT(AR88:BC88,AR$9:BC$9)/BD$9","v":33.432791191877371},null,27.414839652114498,36.315034915780885,36.252102060114709,39.509680171583234,43.217742574737123,45.978752131629442,57.532994935703584,57.308598167635232,66.499286702009059,37.361637518200936,26.525824734792533,25.554906566620424,{"$f":"SUMPRODUCT(BF88:BQ88,BF$9:BQ$9)/BR$9","v":41.476953470745485},null,27.321461313892133,35.240337974982431,37.613993847102641,45.715885772352365,34.009116602770639,57.038018106965019,42.030436846012073,45.789989978999941,33.351735904983158,36.09764625478234,25.714017365222762,25.575378556017778,{"$f":"SUMPRODUCT(BT88:CE88,BT$9:CE$9)/CF$9","v":37.188919123648645},null,26.68364804014001,37.643889509341321,33.860478081373181,32.464443580078509,32.974762272328675,37.47735160520827,31.694116026222428,52.199476418176481,73.749849107854502,37.698092307800074,28.183418022317063,25.979695900689034,{"$f":"SUMPRODUCT(CH88:CS88,CH$9:CS$9)/CT$9","v":37.5494990768685},null,26.667598006114009,33.778771477725023,33.301087705117283,31.634411334940559,31.42018670680762,32.293644784503876,27.406912650157135,30.611144940761069,33.941061397326457,24.334020298635256,28.282066414634766,27.570716483844592,{"$f":"SUMPRODUCT(CV88:DG88,CV$9:DG$9)/DH$9","v":30.124213949302547},null,26.897279496425448,33.603114552467225,31.836586399746562,26.153234203959471,32.239164203442449,30.560692423062495,34.210238255439002,32.276276528923177,26.245809095028022,27.644938292999907,28.696706121151948,25.997292863314925,{"$f":"SUMPRODUCT(DJ88:DU88,DJ$9:DU$9)/DV$9","v":29.702691861384817},null,27.615989980809125,34.727505558379761,32.299482144773471,28.172413141566928,27.936635196711627,29.124122064619037,24.175957210934442,34.435010056178378,21.242266125237546,28.060585502984125,26.131814739899411,25.330374775382975,{"$f":"SUMPRODUCT(DX88:EI88,DX$9:EI$9)/EJ$9","v":28.389257269082794},null,27.309685836797225,30.656096191486817,33.418595379374885,26.383016745380871,26.80290461608298,40.787382494731482,54.773044370195926,55.672941774884343,60.378385464316317,40.249598167796229,28.108185629092663,27.198659530273328,{"$f":"SUMPRODUCT(EL88:EW88,EL$9:EW$9)/EX$9","v":37.581973966926348},null,28.251508320927716,33.877672561109307,36.623516779870279,48.959815417657545,43.926689722356691,43.535954744871233,37.144159389222118,42.538266133140333,64.454252742929228,61.44050379772311,36.452029182614389,27.231613601458697,{"$f":"SUMPRODUCT(EZ88:FK88,EZ$9:FK$9)/FL$9","v":41.946239422333136},null,28.962037753163326,51.479051514233802,64.822643502878748,65.713922823296713,61.076326834807503,60.865967883744169,55.169291862128148,51.332041060764759,53.190125514976614,30.259233235775667,26.545748866046253,25.607983036404924,{"$f":"SUMPRODUCT(FN88:FY88,FN$9:FY$9)/FZ$9","v":47.907494750280605},null,26.915876211281844,32.957794322118978,32.040059484803841,50.133091677486668,40.919210174701455,43.407700495239276,32.751584030429939,39.375122150220008,37.671684947812125,36.480675890871609,32.263848445785477,24.215221807767801,{"$f":"SUMPRODUCT(GB88:GM88,GB$9:GM$9)/GN$9","v":35.770588938486881},null,27.540614384132912,33.034990959967367,31.635014995916112,27.739846040100147,30.251985790005246,32.085427622784046,40.629918359345751,55.45366111068828,55.587756938304402,28.381997662667906,27.595528623835669,25.06294666556661,{"$f":"SUMPRODUCT(GP88:HA88,GP$9:HA$9)/HB$9","v":34.575884306497976}]
["Tx Loss Return Flat",{"$f":"(B87*B8+B88*B9)/B10","v":26.416565667741935},33.694173728751736,33.825103586344085,29.023910780967743,29.289100848571426,28.807637120646028,23.122655952222217,48.696278556559143,50.118412973333335,28.293468625698925,29.358099864838707,27.305186282666668,{"$f":"SUMPRODUCT(B89:M89,B$10:M$10)/N$10","v":32.34127202150114},null,{"$f":"(P87*P8+P88*P9)/P10","v":26.430908752903228},34.394407799514561,37.350819097956986,42.481085640537636,40.330792297142857,42.713666632678333,53.862038159111115,53.227273494193547,43.835420640000002,46.846890056774185,35.621125274838711,29.876443393999999,{"$f":"SUMPRODUCT(P89:AA89,P$10:AA$10)/AB$10","v":40.582985440439501},null,{"$f":"(AD87*AD8+AD88*AD9)/AD10","v":33.796898998501149},45.282393830715201,39.309596072878747,34.383277908574435,34.451925146109311,49.035261901509415,39.544731462863297,50.613274741320438,47.195851537740239,38.470457716436933,31.390371061025807,35.896403732489993,{"$f":"SUMPRODUCT(AD89:AO89,AD$10:AO$10)/AP$10","v":39.954929418186161},null,{"$f":"(AR87*AR8+AR88*AR9)/AR10","v":35.411030361537797},43.028786241437395,45.46737899589246,47.751816062386176,46.835068419460747,40.054797743214358,35.595267704626629,50.00648181128976,44.326302950510907,41.057715646907958,33.569886933672869,30.616817832146463,{"$f":"SUMPRODUCT(AR89:BC89,AR$10:BC$10)/BD$10","v":41.127160021906604},null,{"$f":"(BF87*BF8+BF88*BF9)/BF10","v":32.161725847693837},43.059101639773047,44.279465292387457,53.176021564533343,54.482269265801854,55.088829538843775,60.164404363602088,66.16954182998866,66.121230196551693,46.167929474820156,34.947015149912701,28.923968204170606,{"$f":"SUMPRODUCT(BF89:BQ89,BF$10:BQ$10)/BR$10","v":48.670602253552026},null,{"$f":"(BT87*BT8+BT88*BT9)/BT10","v":31.999530315672956},42.688998986170148,44.601583230849876,55.362748212009635,42.105968276939706,62.677642253486695,49.259446703887626,54.619442102710835,40.486190830236914,46.977456194512648,33.164368145563657,28.543179673145278,{"$f":"SUMPRODUCT(BT89:CE89,BT$10:CE$10)/CF$10","v":44.435492113754435},null,{"$f":"(CH87*CH8+CH88*CH9)/CH10","v":33.12329075007991},45.055944201424573,38.1854361144172,42.974920801759041,39.261609048180681,42.024678708818122,36.23430038210374,63.284888091002102,71.959660389719559,50.178045429433979,36.090312514929295,30.210805372476361,{"$f":"SUMPRODUCT(CH89:CS89,CH$10:CS$10)/CT$10","v":44.055308798419276},null,{"$f":"(CV87*CV8+CV88*CV9)/CV10","v":33.201690070003451},39.229518393502609,37.862674890349759,38.325113400841254,36.884528446799152,35.649682924215575,32.707800176813485,37.420997230844691,38.679595077031465,30.722809775941695,33.982507122694791,32.193863803446796,{"$f":"SUMPRODUCT(CV89:DG89,CV$10:DG$10)/DH$10","v":35.55991511700563},null,{"$f":"(DJ87*DJ8+DJ88*DJ9)/DJ10","v":33.496578689424133},39.892720946147193,38.28084663910699,30.532873097762721,37.24903216242442,35.49124756728402,39.878379397188027,40.291860161766969,31.521757355210504,38.471499796735962,35.215496830999513,31.593321571824088,{"$f":"SUMPRODUCT(DJ89:DU89,DJ$10:DU$10)/DV$10","v":35.986120985365993},null,{"$f":"(DX87*DX8+DX88*DX9)/DX10","v":32.798520616205842},40.193601529431518,38.536374325753243,31.026557751690056,31.037703062987433,33.243267945276152,25.21876238772429,42.163347243506216,27.247019159469946,39.051273600201014,32.410254743153935,28.538848979522779,{"$f":"SUMPRODUCT(DX89:EI89,DX$10:EI$10)/EJ$10","v":33.510711582685367},null,{"$f":"(EL87*EL8+EL88*EL9)/EL10","v":31.634763104696258},37.332641866528832,37.636858490739257,28.806261826544883,29.29097484322536,45.279813931252285,57.948205205234231,65.949783659368407,64.052590789702052,47.904608135844057,37.926991202782666,31.887968447998436,{"$f":"SUMPRODUCT(EL89:EW89,EL$10:EW$10)/EX$10","v":42.991969449333723},null,{"$f":"(EZ87*EZ8+EZ88*EZ9)/EZ10","v":33.284509722828993},40.550151073702445,41.867976729426616,56.629156388645598,52.349175501041806,49.13802793808722,42.208387626391847,50.557187713669293,64.899775343304498,59.277186528154147,46.217361189421922,31.531741344002359,{"$f":"SUMPRODUCT(EZ89:FK89,EZ$10:FK$10)/FL$10","v":47.362285862919919},null,{"$f":"(FN87*FN8+FN88*FN9)/FN10","v":36.547279134227317},56.982265825931542,66.591562254450153,71.303561711176329,65.897221251034921,64.40811050309992,58.904655960174345,57.749367061145009,53.905941579510767,41.025746534473249,33.295980428946031,29.526778593530612,{"$f":"SUMPRODUCT(FN89:FY89,FN$10:FY$10)/FZ$10","v":52.939648986470068},null,{"$f":"(GB87*GB8+GB88*GB9)/GB10","v":33.584757605134008},37.520903265030178,37.139947343197257,54.809275717920841,51.479502221651146,49.142772229962127,38.260903572678089,45.710923156754482,42.685770282565819,48.742464255007135,38.766060885356772,28.4708840656013,{"$f":"SUMPRODUCT(GB89:GM89,GB$10:GM$10)/GN$10","v":42.175007918453694},null,{"$f":"(GP87*GP8+GP88*GP9)/GP10","v":31.989016420213073},38.551341634459554,37.704817815008411,32.0326335836968,35.106091874942678,36.621294308163613,46.041177648457321,64.222557981796243,61.396332385897303,39.318729155799367,33.609879090125858,29.704160880846622,{"$f":"SUMPRODUCT(GP89:HA89,GP$10:HA$10)/HB$10","v":40.517525241805082}]
[]
["CGS "]
["HLH Ratio",1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["LLH Ratio",1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1]
["CGS HLH",{"$f":"B96*B$92","v":1139.512744588855},1139.81179790944,1149.0091723263299,1154.9263579106325,1159.4040546075651,1165.269579174515,260.39491917766759,1192.0953332822,1216.5995259332674,1168.23666332021,1151.97764658809,1054.6353816449675,{"$f":"SUMPRODUCT(B94:M94,B$8:M$8)/N$8","v":1081.4392757796768},null,{"$f":"P96*P$92","v":1113.72999836534},{"$f":"Q96*Q$92","v":1160.4360825848576},1137.2809389936949,1054.2999735528249,1061.3737683384099,1163.2499130323549,1169.6308383140874,345.40033835408923,0,1043.7523746775341,1116.590047648235,1142.0255591702426,{"$f":"SUMPRODUCT(P94:AA94,P$8:AA$8)/AB$8","v":960.02547240469426},null,{"$f":"AD96*AD$92","v":1115.3552703873984},{"$f":"AE96*AE$92","v":1074.8100266015495},1109.0817454069656,1063.2806054015709,1095.6979814845886,1109.5788452219895,1085.201483266816,1046.2096397048513,1083.8547159978232,1109.2393179638489,1069.95164318099,1115.6761650849771,{"$f":"SUMPRODUCT(AD94:AO94,AD$8:AO$8)/AP$8","v":1089.9358868324416},null,{"$f":"AR96*AR$92","v":1106.4988684571874},{"$f":"AS96*AS$92","v":1110.5339961374439},1100.586199985682,1091.720757637589,1117.0104073204282,1114.1251744292363,1094.2214212304748,369.1783029337376,0,344.06979013373234,1102.3636596625806,1097.6490108612229,{"$f":"SUMPRODUCT(AR94:BC94,AR$8:BC$8)/BD$8","v":886.16900479824221},null,{"$f":"BF96*BF$92","v":1115.8803182743607},{"$f":"BG96*BG$92","v":1053.5173706097505},1038.6741255548864,1100.5825118116002,1102.4089134459653,1113.0846257496103,1037.9806540195941,1087.8643776086403,1111.8341529789325,1113.804820740168,1114.9543341196265,1087.802829484182,{"$f":"SUMPRODUCT(BF94:BQ94,BF$8:BQ$8)/BR$8","v":1089.9601437037563},null,{"$f":"BT96*BT$92","v":1116.2422777369818},{"$f":"BU96*BU$92","v":1094.0677225409729},1038.3683968080329,1070.1661189661158,1114.0006068712453,1083.6837182467891,1117.8156466881351,404.61289171222319,0,1053.2564889046573,905.77846144366924,1083.9628673648133,{"$f":"SUMPRODUCT(BT94:CE94,BT$8:CE$8)/CF$8","v":920.10758062168657},null,{"$f":"CH96*CH$92","v":1053.1347418859511},{"$f":"CI96*CI$92","v":1086.7850792551367},1038.3722808001937,1119.260037488265,1109.6436282240779,888.91763941773684,1117.6234981777247,1099.8255912084576,1110.3959830896879,1118.4328583459389,762.45212073042103,1056.8563763450031,{"$f":"SUMPRODUCT(CH94:CS94,CH$8:CS$8)/CT$8","v":1045.3020785206995},null,{"$f":"CV96*CV$92","v":1077.0775826975671},{"$f":"CW96*CW$92","v":1092.3348750734447},1089.4698035792119,1070.0208087713452,1107.6713826168907,1068.6644548495344,1009.1205756725781,250.7215385205987,0,920.83857987878025,1113.1081766325422,1092.6214920374296,{"$f":"SUMPRODUCT(CV94:DG94,CV$8:DG$8)/DH$8","v":908.04622044088489},null,{"$f":"DJ96*DJ$92","v":1058.8094737222143},{"$f":"DK96*DK$92","v":1112.9769910951661},1112.5455120751531,1118.3723223013158,1029.9945111052616,1070.0180590063271,1110.5947443825232,1117.3412203965042,1118.4711440031222,1107.5351149641008,1095.8392347809336,1066.4659078876944,{"$f":"SUMPRODUCT(DJ94:DU94,DJ$8:DU$8)/DV$8","v":1093.42713182334},null,{"$f":"DX96*DX$92","v":1113.4757025805272},{"$f":"DY96*DY$92","v":896.96723849916248},1115.6751634480556,1100.1828696468929,1101.6683676101079,1061.5036237786971,1115.0158322953484,272.42840383096831,0,1065.7490233898145,1090.3163685172817,1100.927850882734,{"$f":"SUMPRODUCT(DX94:EI94,DX$8:EI$8)/EJ$8","v":920.47505063924893},null,{"$f":"EL96*EL$92","v":1115.3554169334088},{"$f":"EM96*EM$92","v":1074.8621629589341},1109.0547536005779,1065.687195083138,1095.7628793161618,1109.6391750998539,1085.4593426906004,1046.3704299700103,1090.0534045490049,1113.9260037137201,1071.9672319574486,1115.6765454799786,{"$f":"SUMPRODUCT(EL94:EW94,EL$8:EW$8)/EX$8","v":1091.1344491980146},null,{"$f":"EZ96*EZ$92","v":1106.4988981977626},{"$f":"FA96*FA$92","v":1110.5429576469767},1100.5967047618476,1091.1749379185642,1117.0068051251944,1114.1231157959501,1094.3182915655977,370.98978806443199,0,343.73744318676313,1102.3796725318393,1097.6477473048456,{"$f":"SUMPRODUCT(EZ94:FK94,EZ$8:FK$8)/FL$8","v":885.66151536242035},null,{"$f":"FN96*FN$92","v":1115.8797205875446},{"$f":"FO96*FO$92","v":1053.5559727950952},1038.4575618694862,1100.4631684434137,1102.3719231323475,1113.0631464068724,1038.1360284458281,1087.6711042462209,1111.6734632903347,1113.7078102551695,1114.945567492882,1087.8036945149461,{"$f":"SUMPRODUCT(FN94:FY94,FN$8:FY$8)/FZ$8","v":1090.1229487078651},null,{"$f":"GB96*GB$92","v":1116.2424615833415},{"$f":"GC96*GC$92","v":1094.0772992635971},1038.432178188943,1068.2905332678381,1113.9458482354389,1083.1040517580373,1117.7883871402969,401.84389125492203,0,1049.4847798409214,905.04564682140858,1083.9611792441435,{"$f":"SUMPRODUCT(GB94:GM94,GB$8:GM$8)/GN$8","v":923.61401556998987},null,{"$f":"GP96*GP$92","v":1053.1407616992249},{"$f":"GQ96*GQ$92","v":1086.6570098996247},1037.2591709484307,1100.3135358555053,1102.292094882434,1113.0457020610806,1037.7848406389942,1085.9660731512206,1111.4270605334434,1113.6609914605217,1114.943786300164,1087.8057601875362,{"$f":"SUMPRODUCT(GP94:HA94,GP$8:HA$8)/HB$8","v":1086.903353567955}]
["CGS LLH",{"$f":"B96*B92","v":1139.512744588855},1139.81179790944,1149.0091723263299,1154.9263579106325,1159.4040546075651,1165.269579174515,260.39491917766759,1192.0953332822,1216.5995259332674,1168.23666332021,1151.97764658809,1054.6353816449675,{"$f":"SUMPRODUCT(B95:M95,B$9:M$9)/N$9","v":1079.1536750431537},null,{"$f":"P96*P92","v":1113.72999836534},{"$f":"Q96*Q92","v":1160.4360825848576},1137.2809389936949,1054.2999735528249,1061.3737683384099,1163.2499130323549,1169.6308383140874,345.40033835408923,0,1043.7523746775341,1116.590047648235,1142.0255591702426,{"$f":"SUMPRODUCT(P95:AA95,P$9:AA$9)/AB$9","v":957.99991960790828},null,{"$f":"AD96*AD92","v":1115.3552703873984},{"$f":"AE96*AE92","v":1074.8100266015495},1109.0817454069656,1063.2806054015709,1095.6979814845886,1109.5788452219895,1085.201483266816,1046.2096397048513,1083.8547159978232,1109.2393179638489,1069.95164318099,1115.6761650849771,{"$f":"SUMPRODUCT(AD95:AO95,AD$9:AO$9)/AP$9","v":1089.6068764305821},null,{"$f":"AR96*AR92","v":1106.4988684571874},{"$f":"AS96*AS92","v":1110.5339961374439},1100.586199985682,1091.720757637589,1117.0104073204282,1114.1251744292363,1094.2214212304748,369.1783029337376,0,344.06979013373234,1102.3636596625806,1097.6490108612229,{"$f":"SUMPRODUCT(AR95:BC95,AR$9:BC$9)/BD$9","v":886.05307892604571},null,{"$f":"BF96*BF92","v":1115.8803182743607},{"$f":"BG96*BG92","v":1053.5173706097505},1038.6741255548864,1100.5825118116002,1102.4089134459653,1113.0846257496103,1037.9806540195941,1087.8643776086403,1111.8341529789325,1113.804820740168,1114.9543341196265,1087.802829484182,{"$f":"SUMPRODUCT(BF95:BQ95,BF$9:BQ$9)/BR$9","v":1089.9212490970071},null,{"$f":"BT96*BT92","v":1116.2422777369818},{"$f":"BU96*BU92","v":1094.0677225409729},1038.3683968080329,1070.1661189661158,1114.0006068712453,1083.6837182467891,1117.8156466881351,404.61289171222319,0,1053.2564889046573,905.77846144366924,1083.9628673648133,{"$f":"SUMPRODUCT(BT95:CE95,BT$9:CE$9)/CF$9","v":926.74331117375539},null,{"$f":"CH96*CH92","v":1053.1347418859511},{"$f":"CI96*CI92","v":1086.7850792551367},1038.3722808001937,1119.260037488265,1109.6436282240779,888.91763941773684,1117.6234981777247,1099.8255912084576,1110.3959830896879,1118.4328583459389,762.45212073042103,1056.8563763450031,{"$f":"SUMPRODUCT(CH95:CS95,CH$9:CS$9)/CT$9","v":1046.8481348975254},null,{"$f":"CV96*CV92","v":1077.0775826975671},{"$f":"CW96*CW92","v":1092.3348750734447},1089.4698035792119,1070.0208087713452,1107.6713826168907,1068.6644548495344,1009.1205756725781,250.7215385205987,0,920.83857987878025,1113.1081766325422,1092.6214920374296,{"$f":"SUMPRODUCT(CV95:DG95,CV$9:DG$9)/DH$9","v":906.1012231197609},null,{"$f":"DJ96*DJ92","v":1058.8094737222143},{"$f":"DK96*DK92","v":1112.9769910951661},1112.5455120751531,1118.3723223013158,1029.9945111052616,1070.0180590063271,1110.5947443825232,1117.3412203965042,1118.4711440031222,1107.5351149641008,1095.8392347809336,1066.4659078876944,{"$f":"SUMPRODUCT(DJ95:DU95,DJ$9:DU$9)/DV$9","v":1093.9902450871452},null,{"$f":"DX96*DX92","v":1113.4757025805272},{"$f":"DY96*DY92","v":896.96723849916248},1115.6751634480556,1100.1828696468929,1101.6683676101079,1061.5036237786971,1115.0158322953484,272.42840383096831,0,1065.7490233898145,1090.3163685172817,1100.927850882734,{"$f":"SUMPRODUCT(DX95:EI95,DX$9:EI$9)/EJ$9","v":918.31117489068686},null,{"$f":"EL96*EL92","v":1115.3554169334088},{"$f":"EM96*EM92","v":1074.8621629589341},1109.0547536005779,1065.687195083138,1095.7628793161618,1109.6391750998539,1085.4593426906004,1046.3704299700103,1090.0534045490049,1113.9260037137201,1071.9672319574486,1115.6765454799786,{"$f":"SUMPRODUCT(EL95:EW95,EL$9:EW$9)/EX$9","v":1091.0972051252836},null,{"$f":"EZ96*EZ92","v":1106.4988981977626},{"$f":"FA96*FA92","v":1110.5429576469767},1100.5967047618476,1091.1749379185642,1117.0068051251944,1114.1231157959501,1094.3182915655977,370.98978806443199,0,343.73744318676313,1102.3796725318393,1097.6477473048456,{"$f":"SUMPRODUCT(EZ95:FK95,EZ$9:FK$9)/FL$9","v":886.89987270813674},null,{"$f":"FN96*FN92","v":1115.8797205875446},{"$f":"FO96*FO92","v":1053.5559727950952},1038.4575618694862,1100.4631684434137,1102.3719231323475,1113.0631464068724,1038.1360284458281,1087.6711042462209,1111.6734632903347,1113.7078102551695,1114.945567492882,1087.8036945149461,{"$f":"SUMPRODUCT(FN95:FY95,FN$9:FY$9)/FZ$9","v":1089.5863374823132},null,{"$f":"GB96*GB92","v":1116.2424615833415},{"$f":"GC96*GC92","v":1094.0772992635971},1038.432178188943,1068.2905332678381,1113.9458482354389,1083.1040517580373,1117.7883871402969,401.84389125492203,0,1049.4847798409214,905.04564682140858,1083.9611792441435,{"$f":"SUMPRODUCT(GB95:GM95,GB$9:GM$9)/GN$9","v":920.3856231363784},null,{"$f":"GP96*GP92","v":1053.1407616992249},{"$f":"GQ96*GQ92","v":1086.6570098996247},1037.2591709484307,1100.3135358555053,1102.292094882434,1113.0457020610806,1037.7848406389942,1085.9660731512206,1111.4270605334434,1113.6609914605217,1114.943786300164,1087.8057601875362,{"$f":"SUMPRODUCT(GP95:HA95,GP$9:HA$9)/HB$9","v":1087.1349798361762}]
["CGS Flat",1139.512744588855,1139.81179790944,1149.0091723263299,1154.9263579106325,1159.4040546075651,1165.269579174515,260.39491917766759,1192.0953332822,1216.5995259332674,1168.23666332021,1151.97764658809,1054.6353816449675,{"$f":"SUMPRODUCT(B96:M96,B$10:M$10)/N$10","v":1080.4311066876762},null,1113.72999836534,1160.4360825848576,1137.2809389936949,1054.2999735528249,1061.3737683384099,1163.2499130323549,1169.6308383140874,345.40033835408923,0,1043.7523746775341,1116.590047648235,1142.0255591702426,{"$f":"SUMPRODUCT(P96:AA96,P$10:AA$10)/AB$10","v":959.13570903003313},null,1115.3552703873984,1074.8100266015495,1109.0817454069656,1063.2806054015709,1095.6979814845886,1109.5788452219895,1085.201483266816,1046.2096397048513,1083.8547159978232,1109.2393179638489,1069.95164318099,1115.6761650849771,{"$f":"SUMPRODUCT(AD96:AO96,AD$10:AO$10)/AP$10","v":1089.7914578582192},null,1106.4988684571874,1110.5339961374439,1100.586199985682,1091.720757637589,1117.0104073204282,1114.1251744292363,1094.2214212304748,369.1783029337376,0,344.06979013373234,1102.3636596625806,1097.6490108612229,{"$f":"SUMPRODUCT(AR96:BC96,AR$10:BC$10)/BD$10","v":886.11808210917661},null,1115.8803182743607,1053.5173706097505,1038.6741255548864,1100.5825118116002,1102.4089134459653,1113.0846257496103,1037.9806540195941,1087.8643776086403,1111.8341529789325,1113.804820740168,1114.9543341196265,1087.802829484182,{"$f":"SUMPRODUCT(BF96:BQ96,BF$10:BQ$10)/BR$10","v":1089.9430584929378},null,1116.2422777369818,1094.0677225409729,1038.3683968080329,1070.1661189661158,1114.0006068712453,1083.6837182467891,1117.8156466881351,404.61289171222319,0,1053.2564889046573,905.77846144366924,1083.9628673648133,{"$f":"SUMPRODUCT(BT96:CE96,BT$10:CE$10)/CF$10","v":923.02245404227574},null,1053.1347418859511,1086.7850792551367,1038.3722808001937,1119.260037488265,1109.6436282240779,888.91763941773684,1117.6234981777247,1099.8255912084576,1110.3959830896879,1118.4328583459389,762.45212073042103,1056.8563763450031,{"$f":"SUMPRODUCT(CH96:CS96,CH$10:CS$10)/CT$10","v":1045.9835824245099},null,1077.0775826975671,1092.3348750734447,1089.4698035792119,1070.0208087713452,1107.6713826168907,1068.6644548495344,1009.1205756725781,250.7215385205987,0,920.83857987878025,1113.1081766325422,1092.6214920374296,{"$f":"SUMPRODUCT(CV96:DG96,CV$10:DG$10)/DH$10","v":907.19184262219949},null,1058.8094737222143,1112.9769910951661,1112.5455120751531,1118.3723223013158,1029.9945111052616,1070.0180590063271,1110.5947443825232,1117.3412203965042,1118.4711440031222,1107.5351149641008,1095.8392347809336,1066.4659078876944,{"$f":"SUMPRODUCT(DJ96:DU96,DJ$10:DU$10)/DV$10","v":1093.6744902524638},null,1113.4757025805272,896.96723849916248,1115.6751634480556,1100.1828696468929,1101.6683676101079,1061.5036237786971,1115.0158322953484,272.42840383096831,0,1065.7490233898145,1090.3163685172817,1100.927850882734,{"$f":"SUMPRODUCT(DX96:EI96,DX$10:EI$10)/EJ$10","v":919.52452622367059},null,1115.3554169334088,1074.8621629589341,1109.0547536005779,1065.687195083138,1095.7628793161618,1109.6391750998539,1085.4593426906004,1046.3704299700103,1090.0534045490049,1113.9260037137201,1071.9672319574486,1115.6765454799786,{"$f":"SUMPRODUCT(EL96:EW96,EL$10:EW$10)/EX$10","v":1091.118099796324},null,1106.4988981977626,1110.5429576469767,1100.5967047618476,1091.1749379185642,1117.0068051251944,1114.1231157959501,1094.3182915655977,370.98978806443199,0,343.73744318676313,1102.3796725318393,1097.6477473048456,{"$f":"SUMPRODUCT(EZ96:FK96,EZ$10:FK$10)/FL$10","v":886.20774969847594},null,1115.8797205875446,1053.5559727950952,1038.4575618694862,1100.4631684434137,1102.3719231323475,1113.0631464068724,1038.1360284458281,1087.6711042462209,1111.6734632903347,1113.7078102551695,1114.945567492882,1087.8036945149461,{"$f":"SUMPRODUCT(FN96:FY96,FN$10:FY$10)/FZ$10","v":1089.8872318133533},null,1116.2424615833415,1094.0772992635971,1038.432178188943,1068.2905332678381,1113.9458482354389,1083.1040517580373,1117.7883871402969,401.84389125492203,0,1049.4847798409214,905.04564682140858,1083.9611792441435,{"$f":"SUMPRODUCT(GB96:GM96,GB$10:GM$10)/GN$10","v":922.19588154207463},null,1053.1407616992249,1086.6570098996247,1037.2591709484307,1100.3135358555053,1102.292094882434,1113.0457020610806,1037.7848406389942,1085.9660731512206,1111.4270605334434,1113.6609914605217,1114.943786300164,1087.8057601875362,{"$f":"SUMPRODUCT(GP96:HA96,GP$10:HA$10)/HB$10","v":1087.0050328587406}]
[]
["Wind Generation"]
["HLH Ratio",{"$f":"IF(StudyType<2,SUM(LT_Resources!B19:B22,LT_Resources!B24)/SUM(LT_Resources!B79:B82,LT_Resources!B84),Resources_ESP!B12/Resources_ESP!B58)","v":0.96219094467884347},{"$f":"IF(StudyType<2,SUM(LT_Resources!C19:C22,LT_Resources!C24)/SUM(LT_Resources!C79:C82,LT_Resources!C84),Resources_ESP!C12/Resources_ESP!C58)","v":0.80032125582465408},{"$f":"IF(StudyType<2,SUM(LT_Resources!D19:D22,LT_Resources!D24)/SUM(LT_Resources!D79:D82,LT_Resources!D84),Resources_ESP!D12/Resources_ESP!D58)","v":0.94301650187333108},{"$f":"IF(StudyType<2,SUM(LT_Resources!E19:E22,LT_Resources!E24)/SUM(LT_Resources!E79:E82,LT_Resources!E84),Resources_ESP!E12/Resources_ESP!E58)","v":0.93358623738258983},{"$f":"IF(StudyType<2,SUM(LT_Resources!F19:F22,LT_Resources!F24)/SUM(LT_Resources!F79:F82,LT_Resources!F84),Resources_ESP!F12/Resources_ESP!F58)","v":1.0867353609043899},{"$f":"IF(StudyType<2,SUM(LT_Resources!G19:G22,LT_Resources!G24)/SUM(LT_Resources!G79:G82,LT_Resources!G84),Resources_ESP!G12/Resources_ESP!G58)","v":1.0199073917362211},{"$f":"IF(StudyType<2,SUM(LT_Resources!H19:H22,LT_Resources!H24)/SUM(LT_Resources!H79:H82,LT_Resources!H84),Resources_ESP!H12/Resources_ESP!H58)","v":1.0844458762886597},{"$f":"IF(StudyType<2,SUM(LT_Resources!I19:I22,LT_Resources!I24)/SUM(LT_Resources!I79:I82,LT_Resources!I84),Resources_ESP!I12/Resources_ESP!I58)","v":0.99973300215590111},{"$f":"IF(StudyType<2,SUM(LT_Resources!J19:J22,LT_Resources!J24)/SUM(LT_Resources!J79:J82,LT_Resources!J84),Resources_ESP!J12/Resources_ESP!J58)","v":0.99170873085246669},{"$f":"IF(StudyType<2,SUM(LT_Resources!K19:K22,LT_Resources!K24)/SUM(LT_Resources!K79:K82,LT_Resources!K84),Resources_ESP!K12/Resources_ESP!K58)","v":1.0304553849198739},{"$f":"IF(StudyType<2,SUM(LT_Resources!L19:L22,LT_Resources!L24)/SUM(LT_Resources!L79:L82,LT_Resources!L84),Resources_ESP!L12/Resources_ESP!L58)","v":0.95439255922356536},{"$f":"IF(StudyType<2,SUM(LT_Resources!M19:M22,LT_Resources!M24)/SUM(LT_Resources!M79:M82,LT_Resources!M84),Resources_ESP!M12/Resources_ESP!M58)","v":1.1193508408626029},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!P19:P22,LT_Resources!P24)/SUM(LT_Resources!P79:P82,LT_Resources!P84),Resources_ESP!P12/Resources_ESP!P58)","v":0.92655424593192348},{"$f":"IF(StudyType<2,SUM(LT_Resources!Q19:Q22,LT_Resources!Q24)/SUM(LT_Resources!Q79:Q82,LT_Resources!Q84),Resources_ESP!Q12/Resources_ESP!Q58)","v":0.80032125582465408},{"$f":"IF(StudyType<2,SUM(LT_Resources!R19:R22,LT_Resources!R24)/SUM(LT_Resources!R79:R82,LT_Resources!R84),Resources_ESP!R12/Resources_ESP!R58)","v":0.94301650187333108},{"$f":"IF(StudyType<2,SUM(LT_Resources!S19:S22,LT_Resources!S24)/SUM(LT_Resources!S79:S82,LT_Resources!S84),Resources_ESP!S12/Resources_ESP!S58)","v":0.93358623738258983},{"$f":"IF(StudyType<2,SUM(LT_Resources!T19:T22,LT_Resources!T24)/SUM(LT_Resources!T79:T82,LT_Resources!T84),Resources_ESP!T12/Resources_ESP!T58)","v":1.0867353609043899},{"$f":"IF(StudyType<2,SUM(LT_Resources!U19:U22,LT_Resources!U24)/SUM(LT_Resources!U79:U82,LT_Resources!U84),Resources_ESP!U12/Resources_ESP!U58)","v":1.0591345994978214},{"$f":"IF(StudyType<2,SUM(LT_Resources!V19:V22,LT_Resources!V24)/SUM(LT_Resources!V79:V82,LT_Resources!V84),Resources_ESP!V12/Resources_ESP!V58)","v":1.0427364199541829},{"$f":"IF(StudyType<2,SUM(LT_Resources!W19:W22,LT_Resources!W24)/SUM(LT_Resources!W79:W82,LT_Resources!W84),Resources_ESP!W12/Resources_ESP!W58)","v":0.99973300215590111},{"$f":"IF(StudyType<2,SUM(LT_Resources!X19:X22,LT_Resources!X24)/SUM(LT_Resources!X79:X82,LT_Resources!X84),Resources_ESP!X12/Resources_ESP!X58)","v":1.0313770805093221},{"$f":"IF(StudyType<2,SUM(LT_Resources!Y19:Y22,LT_Resources!Y24)/SUM(LT_Resources!Y79:Y82,LT_Resources!Y84),Resources_ESP!Y12/Resources_ESP!Y58)","v":0.99082248480861734},{"$f":"IF(StudyType<2,SUM(LT_Resources!Z19:Z22,LT_Resources!Z24)/SUM(LT_Resources!Z79:Z82,LT_Resources!Z84),Resources_ESP!Z12/Resources_ESP!Z58)","v":0.95439255922356536},{"$f":"IF(StudyType<2,SUM(LT_Resources!AA19:AA22,LT_Resources!AA24)/SUM(LT_Resources!AA79:AA82,LT_Resources!AA84),Resources_ESP!AA12/Resources_ESP!AA58)","v":1.1193508408626029},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!AD19:AD22,LT_Resources!AD24)/SUM(LT_Resources!AD79:AD82,LT_Resources!AD84),Resources_ESP!AD12/Resources_ESP!AD58)","v":0.92655424538269726},{"$f":"IF(StudyType<2,SUM(LT_Resources!AE19:AE22,LT_Resources!AE24)/SUM(LT_Resources!AE79:AE82,LT_Resources!AE84),Resources_ESP!AE12/Resources_ESP!AE58)","v":0.80032125544326682},{"$f":"IF(StudyType<2,SUM(LT_Resources!AF19:AF22,LT_Resources!AF24)/SUM(LT_Resources!AF79:AF82,LT_Resources!AF84),Resources_ESP!AF12/Resources_ESP!AF58)","v":0.94301650302903695},{"$f":"IF(StudyType<2,SUM(LT_Resources!AG19:AG22,LT_Resources!AG24)/SUM(LT_Resources!AG79:AG82,LT_Resources!AG84),Resources_ESP!AG12/Resources_ESP!AG58)","v":0.93358623798076923},{"$f":"IF(StudyType<2,SUM(LT_Resources!AH19:AH22,LT_Resources!AH24)/SUM(LT_Resources!AH79:AH82,LT_Resources!AH84),Resources_ESP!AH12/Resources_ESP!AH58)","v":1.0806107769318132},{"$f":"IF(StudyType<2,SUM(LT_Resources!AI19:AI22,LT_Resources!AI24)/SUM(LT_Resources!AI79:AI82,LT_Resources!AI84),Resources_ESP!AI12/Resources_ESP!AI58)","v":1.0591345989069365},{"$f":"IF(StudyType<2,SUM(LT_Resources!AJ19:AJ22,LT_Resources!AJ24)/SUM(LT_Resources!AJ79:AJ82,LT_Resources!AJ84),Resources_ESP!AJ12/Resources_ESP!AJ58)","v":1.0427364195083266},{"$f":"IF(StudyType<2,SUM(LT_Resources!AK19:AK22,LT_Resources!AK24)/SUM(LT_Resources!AK79:AK82,LT_Resources!AK84),Resources_ESP!AK12/Resources_ESP!AK58)","v":1.03972232262454},{"$f":"IF(StudyType<2,SUM(LT_Resources!AL19:AL22,LT_Resources!AL24)/SUM(LT_Resources!AL79:AL82,LT_Resources!AL84),Resources_ESP!AL12/Resources_ESP!AL58)","v":0.99170873125896364},{"$f":"IF(StudyType<2,SUM(LT_Resources!AM19:AM22,LT_Resources!AM24)/SUM(LT_Resources!AM79:AM82,LT_Resources!AM84),Resources_ESP!AM12/Resources_ESP!AM58)","v":0.99082248598814071},{"$f":"IF(StudyType<2,SUM(LT_Resources!AN19:AN22,LT_Resources!AN24)/SUM(LT_Resources!AN79:AN82,LT_Resources!AN84),Resources_ESP!AN12/Resources_ESP!AN58)","v":0.99109996535583211},{"$f":"IF(StudyType<2,SUM(LT_Resources!AO19:AO22,LT_Resources!AO24)/SUM(LT_Resources!AO79:AO82,LT_Resources!AO84),Resources_ESP!AO12/Resources_ESP!AO58)","v":1.0745768064679131},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!AR19:AR22,LT_Resources!AR24)/SUM(LT_Resources!AR79:AR82,LT_Resources!AR84),Resources_ESP!AR12/Resources_ESP!AR58)","v":0.92656229054282058},{"$f":"IF(StudyType<2,SUM(LT_Resources!AS19:AS22,LT_Resources!AS24)/SUM(LT_Resources!AS79:AS82,LT_Resources!AS84),Resources_ESP!AS12/Resources_ESP!AS58)","v":0.83365332529530978},{"$f":"IF(StudyType<2,SUM(LT_Resources!AT19:AT22,LT_Resources!AT24)/SUM(LT_Resources!AT79:AT82,LT_Resources!AT84),Resources_ESP!AT12/Resources_ESP!AT58)","v":0.90676225906614327},{"$f":"IF(StudyType<2,SUM(LT_Resources!AU19:AU22,LT_Resources!AU24)/SUM(LT_Resources!AU79:AU82,LT_Resources!AU84),Resources_ESP!AU12/Resources_ESP!AU58)","v":0.97092423810880102},{"$f":"IF(StudyType<2,SUM(LT_Resources!AV19:AV22,LT_Resources!AV24)/SUM(LT_Resources!AV79:AV82,LT_Resources!AV84),Resources_ESP!AV12/Resources_ESP!AV58)","v":1.0867446626000761},{"$f":"IF(StudyType<2,SUM(LT_Resources!AW19:AW22,LT_Resources!AW24)/SUM(LT_Resources!AW79:AW82,LT_Resources!AW84),Resources_ESP!AW12/Resources_ESP!AW58)","v":1.0199136031555622},{"$f":"IF(StudyType<2,SUM(LT_Resources!AX19:AX22,LT_Resources!AX24)/SUM(LT_Resources!AX79:AX82,LT_Resources!AX84),Resources_ESP!AX12/Resources_ESP!AX58)","v":1.0427388576467698},{"$f":"IF(StudyType<2,SUM(LT_Resources!AY19:AY22,LT_Resources!AY24)/SUM(LT_Resources!AY79:AY82,LT_Resources!AY84),Resources_ESP!AY12/Resources_ESP!AY58)","v":1.0397348960513464},{"$f":"IF(StudyType<2,SUM(LT_Resources!AZ19:AZ22,LT_Resources!AZ24)/SUM(LT_Resources!AZ79:AZ82,LT_Resources!AZ84),Resources_ESP!AZ12/Resources_ESP!AZ58)","v":0.99170923136750477},{"$f":"IF(StudyType<2,SUM(LT_Resources!BA19:BA22,LT_Resources!BA24)/SUM(LT_Resources!BA79:BA82,LT_Resources!BA84),Resources_ESP!BA12/Resources_ESP!BA58)","v":0.99082120507082605},{"$f":"IF(StudyType<2,SUM(LT_Resources!BB19:BB22,LT_Resources!BB24)/SUM(LT_Resources!BB79:BB82,LT_Resources!BB84),Resources_ESP!BB12/Resources_ESP!BB58)","v":0.99110935732662486},{"$f":"IF(StudyType<2,SUM(LT_Resources!BC19:BC22,LT_Resources!BC24)/SUM(LT_Resources!BC79:BC82,LT_Resources!BC84),Resources_ESP!BC12/Resources_ESP!BC58)","v":1.0745906735751296},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!BF19:BF22,LT_Resources!BF24)/SUM(LT_Resources!BF79:BF82,LT_Resources!BF84),Resources_ESP!BF12/Resources_ESP!BF58)","v":0.96219930171754442},{"$f":"IF(StudyType<2,SUM(LT_Resources!BG19:BG22,LT_Resources!BG24)/SUM(LT_Resources!BG79:BG82,LT_Resources!BG84),Resources_ESP!BG12/Resources_ESP!BG58)","v":0.80030719228349767},{"$f":"IF(StudyType<2,SUM(LT_Resources!BH19:BH22,LT_Resources!BH24)/SUM(LT_Resources!BH79:BH82,LT_Resources!BH84),Resources_ESP!BH12/Resources_ESP!BH58)","v":0.90676225906614327},{"$f":"IF(StudyType<2,SUM(LT_Resources!BI19:BI22,LT_Resources!BI24)/SUM(LT_Resources!BI79:BI82,LT_Resources!BI84),Resources_ESP!BI12/Resources_ESP!BI58)","v":0.97092423810880102},{"$f":"IF(StudyType<2,SUM(LT_Resources!BJ19:BJ22,LT_Resources!BJ24)/SUM(LT_Resources!BJ79:BJ82,LT_Resources!BJ84),Resources_ESP!BJ12/Resources_ESP!BJ58)","v":1.0867446626000761},{"$f":"IF(StudyType<2,SUM(LT_Resources!BK19:BK22,LT_Resources!BK24)/SUM(LT_Resources!BK79:BK82,LT_Resources!BK84),Resources_ESP!BK12/Resources_ESP!BK58)","v":1.0199136031555622},{"$f":"IF(StudyType<2,SUM(LT_Resources!BL19:BL22,LT_Resources!BL24)/SUM(LT_Resources!BL79:BL82,LT_Resources!BL84),Resources_ESP!BL12/Resources_ESP!BL58)","v":1.0427388576467698},{"$f":"IF(StudyType<2,SUM(LT_Resources!BM19:BM22,LT_Resources!BM24)/SUM(LT_Resources!BM79:BM82,LT_Resources!BM84),Resources_ESP!BM12/Resources_ESP!BM58)","v":1.0397348960513464},{"$f":"IF(StudyType<2,SUM(LT_Resources!BN19:BN22,LT_Resources!BN24)/SUM(LT_Resources!BN79:BN82,LT_Resources!BN84),Resources_ESP!BN12/Resources_ESP!BN58)","v":0.99170923136750477},{"$f":"IF(StudyType<2,SUM(LT_Resources!BO19:BO22,LT_Resources!BO24)/SUM(LT_Resources!BO79:BO82,LT_Resources!BO84),Resources_ESP!BO12/Resources_ESP!BO58)","v":1.0304540532736592},{"$f":"IF(StudyType<2,SUM(LT_Resources!BP19:BP22,LT_Resources!BP24)/SUM(LT_Resources!BP79:BP82,LT_Resources!BP84),Resources_ESP!BP12/Resources_ESP!BP58)","v":0.95440160335156443},{"$f":"IF(StudyType<2,SUM(LT_Resources!BQ19:BQ22,LT_Resources!BQ24)/SUM(LT_Resources!BQ79:BQ82,LT_Resources!BQ84),Resources_ESP!BQ12/Resources_ESP!BQ58)","v":1.0745906735751296},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!BT19:BT22,LT_Resources!BT24)/SUM(LT_Resources!BT79:BT82,LT_Resources!BT84),Resources_ESP!BT12/Resources_ESP!BT58)","v":0.96219930171754442},{"$f":"IF(StudyType<2,SUM(LT_Resources!BU19:BU22,LT_Resources!BU24)/SUM(LT_Resources!BU79:BU82,LT_Resources!BU84),Resources_ESP!BU12/Resources_ESP!BU58)","v":0.80030719228349767},{"$f":"IF(StudyType<2,SUM(LT_Resources!BV19:BV22,LT_Resources!BV24)/SUM(LT_Resources!BV79:BV82,LT_Resources!BV84),Resources_ESP!BV12/Resources_ESP!BV58)","v":0.90676225906614327},{"$f":"IF(StudyType<2,SUM(LT_Resources!BW19:BW22,LT_Resources!BW24)/SUM(LT_Resources!BW79:BW82,LT_Resources!BW84),Resources_ESP!BW12/Resources_ESP!BW58)","v":0.97092423810880102},{"$f":"IF(StudyType<2,SUM(LT_Resources!BX19:BX22,LT_Resources!BX24)/SUM(LT_Resources!BX79:BX82,LT_Resources!BX84),Resources_ESP!BX12/Resources_ESP!BX58)","v":1.0867446626000761},{"$f":"IF(StudyType<2,SUM(LT_Resources!BY19:BY22,LT_Resources!BY24)/SUM(LT_Resources!BY79:BY82,LT_Resources!BY84),Resources_ESP!BY12/Resources_ESP!BY58)","v":1.0199136031555622},{"$f":"IF(StudyType<2,SUM(LT_Resources!BZ19:BZ22,LT_Resources!BZ24)/SUM(LT_Resources!BZ79:BZ82,LT_Resources!BZ84),Resources_ESP!BZ12/Resources_ESP!BZ58)","v":1.0844484119526405},{"$f":"IF(StudyType<2,SUM(LT_Resources!CA19:CA22,LT_Resources!CA24)/SUM(LT_Resources!CA79:CA82,LT_Resources!CA84),Resources_ESP!CA12/Resources_ESP!CA58)","v":0.99974509235706388},{"$f":"IF(StudyType<2,SUM(LT_Resources!CB19:CB22,LT_Resources!CB24)/SUM(LT_Resources!CB79:CB82,LT_Resources!CB84),Resources_ESP!CB12/Resources_ESP!CB58)","v":0.99170923136750477},{"$f":"IF(StudyType<2,SUM(LT_Resources!CC19:CC22,LT_Resources!CC24)/SUM(LT_Resources!CC79:CC82,LT_Resources!CC84),Resources_ESP!CC12/Resources_ESP!CC58)","v":1.0304540532736592},{"$f":"IF(StudyType<2,SUM(LT_Resources!CD19:CD22,LT_Resources!CD24)/SUM(LT_Resources!CD79:CD82,LT_Resources!CD84),Resources_ESP!CD12/Resources_ESP!CD58)","v":0.95440160335156443},{"$f":"IF(StudyType<2,SUM(LT_Resources!CE19:CE22,LT_Resources!CE24)/SUM(LT_Resources!CE79:CE82,LT_Resources!CE84),Resources_ESP!CE12/Resources_ESP!CE58)","v":1.0745906735751296},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!CH19:CH22,LT_Resources!CH24)/SUM(LT_Resources!CH79:CH82,LT_Resources!CH84),Resources_ESP!CH12/Resources_ESP!CH58)","v":0.96219930171754442},{"$f":"IF(StudyType<2,SUM(LT_Resources!CI19:CI22,LT_Resources!CI24)/SUM(LT_Resources!CI79:CI82,LT_Resources!CI84),Resources_ESP!CI12/Resources_ESP!CI58)","v":0.80030719228349767},{"$f":"IF(StudyType<2,SUM(LT_Resources!CJ19:CJ22,LT_Resources!CJ24)/SUM(LT_Resources!CJ79:CJ82,LT_Resources!CJ84),Resources_ESP!CJ12/Resources_ESP!CJ58)","v":0.94303274942878912},{"$f":"IF(StudyType<2,SUM(LT_Resources!CK19:CK22,LT_Resources!CK24)/SUM(LT_Resources!CK79:CK82,LT_Resources!CK84),Resources_ESP!CK12/Resources_ESP!CK58)","v":0.93358099818153939},{"$f":"IF(StudyType<2,SUM(LT_Resources!CL19:CL22,LT_Resources!CL24)/SUM(LT_Resources!CL79:CL82,LT_Resources!CL84),Resources_ESP!CL12/Resources_ESP!CL58)","v":1.0805852311939268},{"$f":"IF(StudyType<2,SUM(LT_Resources!CM19:CM22,LT_Resources!CM24)/SUM(LT_Resources!CM79:CM82,LT_Resources!CM84),Resources_ESP!CM12/Resources_ESP!CM58)","v":1.0591410494307762},{"$f":"IF(StudyType<2,SUM(LT_Resources!CN19:CN22,LT_Resources!CN24)/SUM(LT_Resources!CN79:CN82,LT_Resources!CN84),Resources_ESP!CN12/Resources_ESP!CN58)","v":1.0427388576467698},{"$f":"IF(StudyType<2,SUM(LT_Resources!CO19:CO22,LT_Resources!CO24)/SUM(LT_Resources!CO79:CO82,LT_Resources!CO84),Resources_ESP!CO12/Resources_ESP!CO58)","v":0.99974509235706388},{"$f":"IF(StudyType<2,SUM(LT_Resources!CP19:CP22,LT_Resources!CP24)/SUM(LT_Resources!CP79:CP82,LT_Resources!CP84),Resources_ESP!CP12/Resources_ESP!CP58)","v":1.0313776006222048},{"$f":"IF(StudyType<2,SUM(LT_Resources!CQ19:CQ22,LT_Resources!CQ24)/SUM(LT_Resources!CQ79:CQ82,LT_Resources!CQ84),Resources_ESP!CQ12/Resources_ESP!CQ58)","v":0.99082120507082605},{"$f":"IF(StudyType<2,SUM(LT_Resources!CR19:CR22,LT_Resources!CR24)/SUM(LT_Resources!CR79:CR82,LT_Resources!CR84),Resources_ESP!CR12/Resources_ESP!CR58)","v":0.95440160335156443},{"$f":"IF(StudyType<2,SUM(LT_Resources!CS19:CS22,LT_Resources!CS24)/SUM(LT_Resources!CS79:CS82,LT_Resources!CS84),Resources_ESP!CS12/Resources_ESP!CS58)","v":1.1193652849740934},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!CV19:CV22,LT_Resources!CV24)/SUM(LT_Resources!CV79:CV82,LT_Resources!CV84),Resources_ESP!CV12/Resources_ESP!CV58)","v":0.92656229054282058},{"$f":"IF(StudyType<2,SUM(LT_Resources!CW19:CW22,LT_Resources!CW24)/SUM(LT_Resources!CW79:CW82,LT_Resources!CW84),Resources_ESP!CW12/Resources_ESP!CW58)","v":0.80030719228349767},{"$f":"IF(StudyType<2,SUM(LT_Resources!CX19:CX22,LT_Resources!CX24)/SUM(LT_Resources!CX79:CX82,LT_Resources!CX84),Resources_ESP!CX12/Resources_ESP!CX58)","v":0.94303274942878912},{"$f":"IF(StudyType<2,SUM(LT_Resources!CY19:CY22,LT_Resources!CY24)/SUM(LT_Resources!CY79:CY82,LT_Resources!CY84),Resources_ESP!CY12/Resources_ESP!CY58)","v":0.93358099818153939},{"$f":"IF(StudyType<2,SUM(LT_Resources!CZ19:CZ22,LT_Resources!CZ24)/SUM(LT_Resources!CZ79:CZ82,LT_Resources!CZ84),Resources_ESP!CZ12/Resources_ESP!CZ58)","v":1.0867446626000761},{"$f":"IF(StudyType<2,SUM(LT_Resources!DA19:DA22,LT_Resources!DA24)/SUM(LT_Resources!DA79:DA82,LT_Resources!DA84),Resources_ESP!DA12/Resources_ESP!DA58)","v":1.0591410494307762},{"$f":"IF(StudyType<2,SUM(LT_Resources!DB19:DB22,LT_Resources!DB24)/SUM(LT_Resources!DB79:DB82,LT_Resources!DB84),Resources_ESP!DB12/Resources_ESP!DB58)","v":1.0427388576467698},{"$f":"IF(StudyType<2,SUM(LT_Resources!DC19:DC22,LT_Resources!DC24)/SUM(LT_Resources!DC79:DC82,LT_Resources!DC84),Resources_ESP!DC12/Resources_ESP!DC58)","v":0.99974509235706388},{"$f":"IF(StudyType<2,SUM(LT_Resources!DD19:DD22,LT_Resources!DD24)/SUM(LT_Resources!DD79:DD82,LT_Resources!DD84),Resources_ESP!DD12/Resources_ESP!DD58)","v":1.0313776006222048},{"$f":"IF(StudyType<2,SUM(LT_Resources!DE19:DE22,LT_Resources!DE24)/SUM(LT_Resources!DE79:DE82,LT_Resources!DE84),Resources_ESP!DE12/Resources_ESP!DE58)","v":0.99082120507082605},{"$f":"IF(StudyType<2,SUM(LT_Resources!DF19:DF22,LT_Resources!DF24)/SUM(LT_Resources!DF79:DF82,LT_Resources!DF84),Resources_ESP!DF12/Resources_ESP!DF58)","v":0.99110935732662486},{"$f":"IF(StudyType<2,SUM(LT_Resources!DG19:DG22,LT_Resources!DG24)/SUM(LT_Resources!DG79:DG82,LT_Resources!DG84),Resources_ESP!DG12/Resources_ESP!DG58)","v":1.0745906735751296},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!DJ19:DJ22,LT_Resources!DJ24)/SUM(LT_Resources!DJ79:DJ82,LT_Resources!DJ84),Resources_ESP!DJ12/Resources_ESP!DJ58)","v":0.92656229054282058},{"$f":"IF(StudyType<2,SUM(LT_Resources!DK19:DK22,LT_Resources!DK24)/SUM(LT_Resources!DK79:DK82,LT_Resources!DK84),Resources_ESP!DK12/Resources_ESP!DK58)","v":0.83365332529530978},{"$f":"IF(StudyType<2,SUM(LT_Resources!DL19:DL22,LT_Resources!DL24)/SUM(LT_Resources!DL79:DL82,LT_Resources!DL84),Resources_ESP!DL12/Resources_ESP!DL58)","v":0.90676225906614327},{"$f":"IF(StudyType<2,SUM(LT_Resources!DM19:DM22,LT_Resources!DM24)/SUM(LT_Resources!DM79:DM82,LT_Resources!DM84),Resources_ESP!DM12/Resources_ESP!DM58)","v":0.93358099818153939},{"$f":"IF(StudyType<2,SUM(LT_Resources!DN19:DN22,LT_Resources!DN24)/SUM(LT_Resources!DN79:DN82,LT_Resources!DN84),Resources_ESP!DN12/Resources_ESP!DN58)","v":1.0867446626000761},{"$f":"IF(StudyType<2,SUM(LT_Resources!DO19:DO22,LT_Resources!DO24)/SUM(LT_Resources!DO79:DO82,LT_Resources!DO84),Resources_ESP!DO12/Resources_ESP!DO58)","v":1.0591410494307762},{"$f":"IF(StudyType<2,SUM(LT_Resources!DP19:DP22,LT_Resources!DP24)/SUM(LT_Resources!DP79:DP82,LT_Resources!DP84),Resources_ESP!DP12/Resources_ESP!DP58)","v":1.0427388576467698},{"$f":"IF(StudyType<2,SUM(LT_Resources!DQ19:DQ22,LT_Resources!DQ24)/SUM(LT_Resources!DQ79:DQ82,LT_Resources!DQ84),Resources_ESP!DQ12/Resources_ESP!DQ58)","v":1.0397348960513464},{"$f":"IF(StudyType<2,SUM(LT_Resources!DR19:DR22,LT_Resources!DR24)/SUM(LT_Resources!DR79:DR82,LT_Resources!DR84),Resources_ESP!DR12/Resources_ESP!DR58)","v":0.99170923136750477},{"$f":"IF(StudyType<2,SUM(LT_Resources!DS19:DS22,LT_Resources!DS24)/SUM(LT_Resources!DS79:DS82,LT_Resources!DS84),Resources_ESP!DS12/Resources_ESP!DS58)","v":0.99082120507082605},{"$f":"IF(StudyType<2,SUM(LT_Resources!DT19:DT22,LT_Resources!DT24)/SUM(LT_Resources!DT79:DT82,LT_Resources!DT84),Resources_ESP!DT12/Resources_ESP!DT58)","v":0.99110935732662486},{"$f":"IF(StudyType<2,SUM(LT_Resources!DU19:DU22,LT_Resources!DU24)/SUM(LT_Resources!DU79:DU82,LT_Resources!DU84),Resources_ESP!DU12/Resources_ESP!DU58)","v":1.0745906735751296},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!DX19:DX22,LT_Resources!DX24)/SUM(LT_Resources!DX79:DX82,LT_Resources!DX84),Resources_ESP!DX12/Resources_ESP!DX58)","v":0.92656229054282058},{"$f":"IF(StudyType<2,SUM(LT_Resources!DY19:DY22,LT_Resources!DY24)/SUM(LT_Resources!DY79:DY82,LT_Resources!DY84),Resources_ESP!DY12/Resources_ESP!DY58)","v":0.83365332529530978},{"$f":"IF(StudyType<2,SUM(LT_Resources!DZ19:DZ22,LT_Resources!DZ24)/SUM(LT_Resources!DZ79:DZ82,LT_Resources!DZ84),Resources_ESP!DZ12/Resources_ESP!DZ58)","v":0.90676225906614327},{"$f":"IF(StudyType<2,SUM(LT_Resources!EA19:EA22,LT_Resources!EA24)/SUM(LT_Resources!EA79:EA82,LT_Resources!EA84),Resources_ESP!EA12/Resources_ESP!EA58)","v":0.97092423810880102},{"$f":"IF(StudyType<2,SUM(LT_Resources!EB19:EB22,LT_Resources!EB24)/SUM(LT_Resources!EB79:EB82,LT_Resources!EB84),Resources_ESP!EB12/Resources_ESP!EB58)","v":1.0867446626000761},{"$f":"IF(StudyType<2,SUM(LT_Resources!EC19:EC22,LT_Resources!EC24)/SUM(LT_Resources!EC79:EC82,LT_Resources!EC84),Resources_ESP!EC12/Resources_ESP!EC58)","v":1.0199136031555622},{"$f":"IF(StudyType<2,SUM(LT_Resources!ED19:ED22,LT_Resources!ED24)/SUM(LT_Resources!ED79:ED82,LT_Resources!ED84),Resources_ESP!ED12/Resources_ESP!ED58)","v":1.0427388576467698},{"$f":"IF(StudyType<2,SUM(LT_Resources!EE19:EE22,LT_Resources!EE24)/SUM(LT_Resources!EE79:EE82,LT_Resources!EE84),Resources_ESP!EE12/Resources_ESP!EE58)","v":1.0397348960513464},{"$f":"IF(StudyType<2,SUM(LT_Resources!EF19:EF22,LT_Resources!EF24)/SUM(LT_Resources!EF79:EF82,LT_Resources!EF84),Resources_ESP!EF12/Resources_ESP!EF58)","v":0.99170923136750477},{"$f":"IF(StudyType<2,SUM(LT_Resources!EG19:EG22,LT_Resources!EG24)/SUM(LT_Resources!EG79:EG82,LT_Resources!EG84),Resources_ESP!EG12/Resources_ESP!EG58)","v":0.99082120507082605},{"$f":"IF(StudyType<2,SUM(LT_Resources!EH19:EH22,LT_Resources!EH24)/SUM(LT_Resources!EH79:EH82,LT_Resources!EH84),Resources_ESP!EH12/Resources_ESP!EH58)","v":0.99110935732662486},{"$f":"IF(StudyType<2,SUM(LT_Resources!EI19:EI22,LT_Resources!EI24)/SUM(LT_Resources!EI79:EI82,LT_Resources!EI84),Resources_ESP!EI12/Resources_ESP!EI58)","v":1.0745906735751296},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!EL19:EL22,LT_Resources!EL24)/SUM(LT_Resources!EL79:EL82,LT_Resources!EL84),Resources_ESP!EL12/Resources_ESP!EL58)","v":0.96219930171754442},{"$f":"IF(StudyType<2,SUM(LT_Resources!EM19:EM22,LT_Resources!EM24)/SUM(LT_Resources!EM79:EM82,LT_Resources!EM84),Resources_ESP!EM12/Resources_ESP!EM58)","v":0.80030719228349767},{"$f":"IF(StudyType<2,SUM(LT_Resources!EN19:EN22,LT_Resources!EN24)/SUM(LT_Resources!EN79:EN82,LT_Resources!EN84),Resources_ESP!EN12/Resources_ESP!EN58)","v":0.90676225906614327},{"$f":"IF(StudyType<2,SUM(LT_Resources!EO19:EO22,LT_Resources!EO24)/SUM(LT_Resources!EO79:EO82,LT_Resources!EO84),Resources_ESP!EO12/Resources_ESP!EO58)","v":0.97092423810880102},{"$f":"IF(StudyType<2,SUM(LT_Resources!EP19:EP22,LT_Resources!EP24)/SUM(LT_Resources!EP79:EP82,LT_Resources!EP84),Resources_ESP!EP12/Resources_ESP!EP58)","v":1.0805852311939268},{"$f":"IF(StudyType<2,SUM(LT_Resources!EQ19:EQ22,LT_Resources!EQ24)/SUM(LT_Resources!EQ79:EQ82,LT_Resources!EQ84),Resources_ESP!EQ12/Resources_ESP!EQ58)","v":1.0199136031555622},{"$f":"IF(StudyType<2,SUM(LT_Resources!ER19:ER22,LT_Resources!ER24)/SUM(LT_Resources!ER79:ER82,LT_Resources!ER84),Resources_ESP!ER12/Resources_ESP!ER58)","v":1.0844484119526405},{"$f":"IF(StudyType<2,SUM(LT_Resources!ES19:ES22,LT_Resources!ES24)/SUM(LT_Resources!ES79:ES82,LT_Resources!ES84),Resources_ESP!ES12/Resources_ESP!ES58)","v":0.99974509235706388},{"$f":"IF(StudyType<2,SUM(LT_Resources!ET19:ET22,LT_Resources!ET24)/SUM(LT_Resources!ET79:ET82,LT_Resources!ET84),Resources_ESP!ET12/Resources_ESP!ET58)","v":0.99170923136750477},{"$f":"IF(StudyType<2,SUM(LT_Resources!EU19:EU22,LT_Resources!EU24)/SUM(LT_Resources!EU79:EU82,LT_Resources!EU84),Resources_ESP!EU12/Resources_ESP!EU58)","v":1.0304540532736592},{"$f":"IF(StudyType<2,SUM(LT_Resources!EV19:EV22,LT_Resources!EV24)/SUM(LT_Resources!EV79:EV82,LT_Resources!EV84),Resources_ESP!EV12/Resources_ESP!EV58)","v":0.95440160335156443},{"$f":"IF(StudyType<2,SUM(LT_Resources!EW19:EW22,LT_Resources!EW24)/SUM(LT_Resources!EW79:EW82,LT_Resources!EW84),Resources_ESP!EW12/Resources_ESP!EW58)","v":1.0745906735751296},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!EZ19:EZ22,LT_Resources!EZ24)/SUM(LT_Resources!EZ79:EZ82,LT_Resources!EZ84),Resources_ESP!EZ12/Resources_ESP!EZ58)","v":0.96219930171754442},{"$f":"IF(StudyType<2,SUM(LT_Resources!FA19:FA22,LT_Resources!FA24)/SUM(LT_Resources!FA79:FA82,LT_Resources!FA84),Resources_ESP!FA12/Resources_ESP!FA58)","v":0.80030719228349767},{"$f":"IF(StudyType<2,SUM(LT_Resources!FB19:FB22,LT_Resources!FB24)/SUM(LT_Resources!FB79:FB82,LT_Resources!FB84),Resources_ESP!FB12/Resources_ESP!FB58)","v":0.94303274942878912},{"$f":"IF(StudyType<2,SUM(LT_Resources!FC19:FC22,LT_Resources!FC24)/SUM(LT_Resources!FC79:FC82,LT_Resources!FC84),Resources_ESP!FC12/Resources_ESP!FC58)","v":0.93358099818153939},{"$f":"IF(StudyType<2,SUM(LT_Resources!FD19:FD22,LT_Resources!FD24)/SUM(LT_Resources!FD79:FD82,LT_Resources!FD84),Resources_ESP!FD12/Resources_ESP!FD58)","v":1.0867446626000761},{"$f":"IF(StudyType<2,SUM(LT_Resources!FE19:FE22,LT_Resources!FE24)/SUM(LT_Resources!FE79:FE82,LT_Resources!FE84),Resources_ESP!FE12/Resources_ESP!FE58)","v":1.0199136031555622},{"$f":"IF(StudyType<2,SUM(LT_Resources!FF19:FF22,LT_Resources!FF24)/SUM(LT_Resources!FF79:FF82,LT_Resources!FF84),Resources_ESP!FF12/Resources_ESP!FF58)","v":1.0844484119526405},{"$f":"IF(StudyType<2,SUM(LT_Resources!FG19:FG22,LT_Resources!FG24)/SUM(LT_Resources!FG79:FG82,LT_Resources!FG84),Resources_ESP!FG12/Resources_ESP!FG58)","v":0.99974509235706388},{"$f":"IF(StudyType<2,SUM(LT_Resources!FH19:FH22,LT_Resources!FH24)/SUM(LT_Resources!FH79:FH82,LT_Resources!FH84),Resources_ESP!FH12/Resources_ESP!FH58)","v":0.99170923136750477},{"$f":"IF(StudyType<2,SUM(LT_Resources!FI19:FI22,LT_Resources!FI24)/SUM(LT_Resources!FI79:FI82,LT_Resources!FI84),Resources_ESP!FI12/Resources_ESP!FI58)","v":1.0304540532736592},{"$f":"IF(StudyType<2,SUM(LT_Resources!FJ19:FJ22,LT_Resources!FJ24)/SUM(LT_Resources!FJ79:FJ82,LT_Resources!FJ84),Resources_ESP!FJ12/Resources_ESP!FJ58)","v":0.95440160335156443},{"$f":"IF(StudyType<2,SUM(LT_Resources!FK19:FK22,LT_Resources!FK24)/SUM(LT_Resources!FK79:FK82,LT_Resources!FK84),Resources_ESP!FK12/Resources_ESP!FK58)","v":1.1193652849740934},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!FN19:FN22,LT_Resources!FN24)/SUM(LT_Resources!FN79:FN82,LT_Resources!FN84),Resources_ESP!FN12/Resources_ESP!FN58)","v":0.92656229054282058},{"$f":"IF(StudyType<2,SUM(LT_Resources!FO19:FO22,LT_Resources!FO24)/SUM(LT_Resources!FO79:FO82,LT_Resources!FO84),Resources_ESP!FO12/Resources_ESP!FO58)","v":0.80030719228349767},{"$f":"IF(StudyType<2,SUM(LT_Resources!FP19:FP22,LT_Resources!FP24)/SUM(LT_Resources!FP79:FP82,LT_Resources!FP84),Resources_ESP!FP12/Resources_ESP!FP58)","v":0.94303274942878912},{"$f":"IF(StudyType<2,SUM(LT_Resources!FQ19:FQ22,LT_Resources!FQ24)/SUM(LT_Resources!FQ79:FQ82,LT_Resources!FQ84),Resources_ESP!FQ12/Resources_ESP!FQ58)","v":0.93358099818153939},{"$f":"IF(StudyType<2,SUM(LT_Resources!FR19:FR22,LT_Resources!FR24)/SUM(LT_Resources!FR79:FR82,LT_Resources!FR84),Resources_ESP!FR12/Resources_ESP!FR58)","v":1.0867446626000761},{"$f":"IF(StudyType<2,SUM(LT_Resources!FS19:FS22,LT_Resources!FS24)/SUM(LT_Resources!FS79:FS82,LT_Resources!FS84),Resources_ESP!FS12/Resources_ESP!FS58)","v":1.0591410494307762},{"$f":"IF(StudyType<2,SUM(LT_Resources!FT19:FT22,LT_Resources!FT24)/SUM(LT_Resources!FT79:FT82,LT_Resources!FT84),Resources_ESP!FT12/Resources_ESP!FT58)","v":1.0427388576467698},{"$f":"IF(StudyType<2,SUM(LT_Resources!FU19:FU22,LT_Resources!FU24)/SUM(LT_Resources!FU79:FU82,LT_Resources!FU84),Resources_ESP!FU12/Resources_ESP!FU58)","v":0.99974509235706388},{"$f":"IF(StudyType<2,SUM(LT_Resources!FV19:FV22,LT_Resources!FV24)/SUM(LT_Resources!FV79:FV82,LT_Resources!FV84),Resources_ESP!FV12/Resources_ESP!FV58)","v":1.0313776006222048},{"$f":"IF(StudyType<2,SUM(LT_Resources!FW19:FW22,LT_Resources!FW24)/SUM(LT_Resources!FW79:FW82,LT_Resources!FW84),Resources_ESP!FW12/Resources_ESP!FW58)","v":0.99082120507082605},{"$f":"IF(StudyType<2,SUM(LT_Resources!FX19:FX22,LT_Resources!FX24)/SUM(LT_Resources!FX79:FX82,LT_Resources!FX84),Resources_ESP!FX12/Resources_ESP!FX58)","v":0.95440160335156443},{"$f":"IF(StudyType<2,SUM(LT_Resources!FY19:FY22,LT_Resources!FY24)/SUM(LT_Resources!FY79:FY82,LT_Resources!FY84),Resources_ESP!FY12/Resources_ESP!FY58)","v":1.1193652849740934},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!GB19:GB22,LT_Resources!GB24)/SUM(LT_Resources!GB79:GB82,LT_Resources!GB84),Resources_ESP!GB12/Resources_ESP!GB58)","v":0.92656229054282058},{"$f":"IF(StudyType<2,SUM(LT_Resources!GC19:GC22,LT_Resources!GC24)/SUM(LT_Resources!GC79:GC82,LT_Resources!GC84),Resources_ESP!GC12/Resources_ESP!GC58)","v":0.80030719228349767},{"$f":"IF(StudyType<2,SUM(LT_Resources!GD19:GD22,LT_Resources!GD24)/SUM(LT_Resources!GD79:GD82,LT_Resources!GD84),Resources_ESP!GD12/Resources_ESP!GD58)","v":0.94303274942878912},{"$f":"IF(StudyType<2,SUM(LT_Resources!GE19:GE22,LT_Resources!GE24)/SUM(LT_Resources!GE79:GE82,LT_Resources!GE84),Resources_ESP!GE12/Resources_ESP!GE58)","v":0.93358099818153939},{"$f":"IF(StudyType<2,SUM(LT_Resources!GF19:GF22,LT_Resources!GF24)/SUM(LT_Resources!GF79:GF82,LT_Resources!GF84),Resources_ESP!GF12/Resources_ESP!GF58)","v":1.0867446626000761},{"$f":"IF(StudyType<2,SUM(LT_Resources!GG19:GG22,LT_Resources!GG24)/SUM(LT_Resources!GG79:GG82,LT_Resources!GG84),Resources_ESP!GG12/Resources_ESP!GG58)","v":1.0591410494307762},{"$f":"IF(StudyType<2,SUM(LT_Resources!GH19:GH22,LT_Resources!GH24)/SUM(LT_Resources!GH79:GH82,LT_Resources!GH84),Resources_ESP!GH12/Resources_ESP!GH58)","v":1.0427388576467698},{"$f":"IF(StudyType<2,SUM(LT_Resources!GI19:GI22,LT_Resources!GI24)/SUM(LT_Resources!GI79:GI82,LT_Resources!GI84),Resources_ESP!GI12/Resources_ESP!GI58)","v":0.99974509235706388},{"$f":"IF(StudyType<2,SUM(LT_Resources!GJ19:GJ22,LT_Resources!GJ24)/SUM(LT_Resources!GJ79:GJ82,LT_Resources!GJ84),Resources_ESP!GJ12/Resources_ESP!GJ58)","v":1.0313776006222048},{"$f":"IF(StudyType<2,SUM(LT_Resources!GK19:GK22,LT_Resources!GK24)/SUM(LT_Resources!GK79:GK82,LT_Resources!GK84),Resources_ESP!GK12/Resources_ESP!GK58)","v":0.99082120507082605},{"$f":"IF(StudyType<2,SUM(LT_Resources!GL19:GL22,LT_Resources!GL24)/SUM(LT_Resources!GL79:GL82,LT_Resources!GL84),Resources_ESP!GL12/Resources_ESP!GL58)","v":0.99110935732662486},{"$f":"IF(StudyType<2,SUM(LT_Resources!GM19:GM22,LT_Resources!GM24)/SUM(LT_Resources!GM79:GM82,LT_Resources!GM84),Resources_ESP!GM12/Resources_ESP!GM58)","v":1.0745906735751296},null,null,{"$f":"IF(StudyType<2,SUM(LT_Resources!GP19:GP22,LT_Resources!GP24)/SUM(LT_Resources!GP79:GP82,LT_Resources!GP84),Resources_ESP!GP12/Resources_ESP!GP58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SUM(LT_Resources!GQ19:GQ22,LT_Resources!GQ24)/SUM(LT_Resources!GQ79:GQ82,LT_Resources!GQ84),Resources_ESP!GQ12/Resources_ESP!GQ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SUM(LT_Resources!GR19:GR22,LT_Resources!GR24)/SUM(LT_Resources!GR79:GR82,LT_Resources!GR84),Resources_ESP!GR12/Resources_ESP!GR58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SUM(LT_Resources!GS19:GS22,LT_Resources!GS24)/SUM(LT_Resources!GS79:GS82,LT_Resources!GS84),Resources_ESP!GS12/Resources_ESP!GS58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SUM(LT_Resources!GT19:GT22,LT_Resources!GT24)/SUM(LT_Resources!GT79:GT82,LT_Resources!GT84),Resources_ESP!GT12/Resources_ESP!GT58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SUM(LT_Resources!GU19:GU22,LT_Resources!GU24)/SUM(LT_Resources!GU79:GU82,LT_Resources!GU84),Resources_ESP!GU12/Resources_ESP!GU58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SUM(LT_Resources!GV19:GV22,LT_Resources!GV24)/SUM(LT_Resources!GV79:GV82,LT_Resources!GV84),Resources_ESP!GV12/Resources_ESP!GV58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SUM(LT_Resources!GW19:GW22,LT_Resources!GW24)/SUM(LT_Resources!GW79:GW82,LT_Resources!GW84),Resources_ESP!GW12/Resources_ESP!GW58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SUM(LT_Resources!GX19:GX22,LT_Resources!GX24)/SUM(LT_Resources!GX79:GX82,LT_Resources!GX84),Resources_ESP!GX12/Resources_ESP!GX58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SUM(LT_Resources!GY19:GY22,LT_Resources!GY24)/SUM(LT_Resources!GY79:GY82,LT_Resources!GY84),Resources_ESP!GY12/Resources_ESP!GY58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SUM(LT_Resources!GZ19:GZ22,LT_Resources!GZ24)/SUM(LT_Resources!GZ79:GZ82,LT_Resources!GZ84),Resources_ESP!GZ12/Resources_ESP!GZ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType<2,SUM(LT_Resources!HA19:HA22,LT_Resources!HA24)/SUM(LT_Resources!HA79:HA82,LT_Resources!HA84),Resources_ESP!HA12/Resources_ESP!HA58)","v":{"$error":"#DIV/0!"}}]
["LLH Ratio",{"$f":"IF(B99>0,((B10-(B99*B8))/B9),0)","v":1.0479529482121985},1.2488208650160073,1.0662598815426383,1.0842320891733008,0.88435285212748005,0.97234728864936493,0.89444265463917527,1.0003386314120279,1.0113459472545194,0.96458676172107694,1.0631487641519863,0.86359903901416801,null,null,{"$f":"IF(P99>0,((P10-(P99*P8))/P9),0)","v":1.1016941210173368},1.2488208650160073,1.0662598815426383,1.0842320891733008,0.88435285212748005,0.92477066241255756,0.9415185832205919,1.0003386314120279,0.96077864936334745,1.0116397753646804,1.0631487641519863,0.86359903901416801,null,null,{"$f":"IF(AD99>0,((AD10-(AD99*AD8))/AD9),0)","v":1.1016941217778038},1.2488208654912565,1.0662598801987941,1.0842320884146341,0.8910665176597119,0.92477066316426437,0.94151858383071085,0.95381125276216283,1.0113459466982604,1.0116397738686995,1.0112878488169934,0.90677899191510869,null,null,{"$f":"IF(AR99>0,((AR10-(AR99*AR8))/AR9),0)","v":1.1016829823253254},1.1895463593074216,1.1182527445990378,1.0338090254548824,0.88434044986656524,0.97233866056847951,0.941515247430736,0.95379663249843438,1.0113452623392041,1.0116413984467572,1.0112759370491586,0.90676165803108799,null,null,{"$f":"IF(BF99>0,((BF10-(BF99*BF8))/BF9),0)","v":1.0479423490411632},1.2488383896778845,1.1182527445990378,1.0338090254548824,0.88434044986656524,0.97233866056847951,0.941515247430736,0.95379663249843438,1.0113452623392041,0.96458831014690782,1.0631362415132186,0.90676165803108799,null,null,{"$f":"IF(BT99>0,((BT10-(BT99*BT8))/BT9),0)","v":1.0479423490411632},1.2488383896778845,1.1182527445990378,1.0338090254548824,0.88434044986656524,0.97233866056847951,0.89443948505919946,1.000323297498358,1.0113452623392041,0.96458831014690782,1.0631362415132186,0.90676165803108799,null,null,{"$f":"IF(CH99>0,((CH10-(CH99*CH8))/CH9),0)","v":1.0479423490411632},1.2488383896778845,1.0662409890362916,1.0842387340136574,0.891101038927126,0.9247624569932632,0.941515247430736,1.000323297498358,0.96077799922224405,1.0116413984467572,1.0631362415132186,0.86358253145817898,null,null,{"$f":"IF(CV99>0,((CV10-(CV99*CV8))/CV9),0)","v":1.1016829823253254},1.2488383896778845,1.0662409890362916,1.0842387340136574,0.88434044986656524,0.9247624569932632,0.941515247430736,1.000323297498358,0.96077799922224405,1.0116413984467572,1.0112759370491586,0.90676165803108799,null,null,{"$f":"IF(DJ99>0,((DJ10-(DJ99*DJ8))/DJ9),0)","v":1.1016829823253254},1.1895463593074216,1.1182527445990378,1.0842387340136574,0.88434044986656524,0.9247624569932632,0.941515247430736,0.95379663249843438,1.0113452623392041,1.0116413984467572,1.0112759370491586,0.90676165803108799,null,null,{"$f":"IF(DX99>0,((DX10-(DX99*DX8))/DX9),0)","v":1.1016829823253254},1.1895463593074216,1.1182527445990378,1.0338090254548824,0.88434044986656524,0.97233866056847951,0.941515247430736,0.95379663249843438,1.0113452623392041,1.0116413984467572,1.0112759370491586,0.90676165803108799,null,null,{"$f":"IF(EL99>0,((EL10-(EL99*EL8))/EL9),0)","v":1.0479423490411632},1.2488383896778845,1.1182527445990378,1.0338090254548824,0.891101038927126,0.97233866056847951,0.89443948505919946,1.000323297498358,1.0113452623392041,0.96458831014690782,1.0631362415132186,0.90676165803108799,null,null,{"$f":"IF(EZ99>0,((EZ10-(EZ99*EZ8))/EZ9),0)","v":1.0479423490411632},1.2488383896778845,1.0662409890362916,1.0842387340136574,0.88434044986656524,0.97233866056847951,0.89443948505919946,1.000323297498358,1.0113452623392041,0.96458831014690782,1.0631362415132186,0.86358253145817898,null,null,{"$f":"IF(FN99>0,((FN10-(FN99*FN8))/FN9),0)","v":1.1016829823253254},1.2488383896778845,1.0662409890362916,1.0842387340136574,0.88434044986656524,0.9247624569932632,0.941515247430736,1.000323297498358,0.96077799922224405,1.0116413984467572,1.0631362415132186,0.86358253145817898,null,null,{"$f":"IF(GB99>0,((GB10-(GB99*GB8))/GB9),0)","v":1.1016829823253254},1.2488383896778845,1.0662409890362916,1.0842387340136574,0.88434044986656524,0.9247624569932632,0.941515247430736,1.000323297498358,0.96077799922224405,1.0116413984467572,1.0112759370491586,0.90676165803108799,null,null,{"$f":"IF(GP99>0,((GP10-(GP99*GP8))/GP9),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind  HLH",{"$f":"B103*B$99","v":11.991663535660543},46.65621414900842,30.382331189181571,23.128358267036596,32.903103170887945,64.206114741638771,70.015638034229383,64.033142103103529,84.266018142149207,59.403944336861883,27.133617959314329,38.743017544319649,{"$f":"SUMPRODUCT(B101:M101,B$8:M$8)/N$8","v":46.130822242057},null,{"$f":"P103*P$99","v":11.547528552513844},46.656211924115325,30.382331736131142,23.129226166146314,32.904578261997422,66.678017659228516,67.325080111641924,64.03709348781058,87.454845049796901,56.747736851644866,27.148252643449236,38.743022928397195,{"$f":"SUMPRODUCT(P101:AA101,P$8:AA$8)/AB$8","v":45.936512214331707},null,{"$f":"AD103*AD$99","v":45.910009246069848},26.351595252586101,39.737294444679826,19.087148393597005,26.148752862632332,63.179307913276631,57.575428936278975,58.18574369533826,49.070435405337228,38.011684917220535,43.294670271037091,63.149218224690024,{"$f":"SUMPRODUCT(AD101:AO101,AD$8:AO$8)/AP$8","v":44.170684848693135},null,{"$f":"AR103*AR$99","v":41.203038816124611},30.773316843217692,32.589613247851872,16.386650197151056,31.03294585319162,42.302759986401504,50.747964062278029,60.000392543291753,41.287039856299288,34.987611511121351,44.499940475746826,65.606174517521382,{"$f":"SUMPRODUCT(AR101:BC101,AR$8:BC$8)/BD$8","v":41.025256357709658},null,{"$f":"BF103*BF$99","v":48.680955906990604},30.912574187082512,45.844954897997887,17.390644143246789,30.000056378076085,41.243282751279125,63.850634579942913,64.859872323865034,44.337866193807706,35.575850409679006,45.789538186400208,60.810927747256017,{"$f":"SUMPRODUCT(BF101:BQ101,BF$8:BQ$8)/BR$8","v":44.231950943702344},null,{"$f":"BT103*BT$99","v":53.282154216525406},31.530118135656078,48.374592249637651,17.941743965159411,26.825775967565701,51.405045331513875,42.895369467805189,57.016410120071349,52.932621752404252,35.09541894655716,29.364474072513008,66.930931713660783,{"$f":"SUMPRODUCT(BT101:CE101,BT$8:CE$8)/CF$8","v":42.95174410311359},null,{"$f":"CH103*CH$99","v":41.860578281570632},26.122354386798616,33.194452609922472,15.888063927745595,24.724429158940392,66.315083128848329,53.913111678925333,61.797620078513297,45.017207791123916,32.302378099634112,43.363848880620779,53.745444010912088,{"$f":"SUMPRODUCT(CH101:CS101,CH$8:CS$8)/CT$8","v":41.567340031871197},null,{"$f":"CV103*CV$99","v":39.581040286894414},24.015495271105895,43.940978789025856,22.695028040211522,26.921331527645112,45.8825480519914,45.981100311820605,62.731335372089511,54.316288901510752,41.609870738616841,38.560513168998504,70.403951584066206,{"$f":"SUMPRODUCT(CV101:DG101,CV$8:DG$8)/DH$8","v":43.08041757599117},null,{"$f":"DJ103*DJ$99","v":45.910407877210432},27.449096047045792,38.209595234119561,19.087041266026581,26.297181384585866,43.92978921664772,50.747964062278029,60.000392543291753,41.287039856299288,34.987611511121351,44.499940475746826,65.606174517521382,{"$f":"SUMPRODUCT(DJ101:DU101,DJ$8:DU$8)/DV$8","v":41.567196644112023},null,{"$f":"DX103*DX$99","v":46.877957540065026},32.200598111544274,45.844954897997887,17.390644143246789,30.000056378076085,53.887242549225761,52.9564533747916,65.863068078779008,58.136540398263179,34.095802461934937,38.381005501191851,66.83729069747551,{"$f":"SUMPRODUCT(DX101:EI101,DX$8:EI$8)/EJ$8","v":45.376335034651269},null,{"$f":"EL103*EL$99","v":40.410059907409803},29.645534070312905,32.065987124522429,14.10950459231527,32.96924082165377,41.243282751279125,66.404659963140631,62.365261849870222,44.337866193807706,35.575850409679006,45.789538186400208,60.810927747256017,{"$f":"SUMPRODUCT(EL101:EW101,EL$8:EW$8)/EX$8","v":42.196226160364112},null,{"$f":"EZ103*EZ$99","v":40.410059907409803},29.645534070312905,33.348626609503334,13.566831338764681,33.157168410789353,41.243282751279125,66.404659963140631,62.365261849870222,44.337866193807706,35.575850409679006,45.789538186400208,63.344716403391686,{"$f":"SUMPRODUCT(EZ101:FK101,EZ$8:FK$8)/FL$8","v":42.379015289901133},null,{"$f":"FN103*FN$99","v":38.913391021950183},29.645534070312905,33.348626609503334,13.566831338764681,33.157168410789353,42.829562857097557,63.850634579942913,62.365261849870222,46.111380841560006,34.207548470845197,45.789538186400208,63.344716403391686,{"$f":"SUMPRODUCT(FN101:FY101,FN$8:FY$8)/FZ$8","v":42.240972894820025},null,{"$f":"GB103*GB$99","v":38.913391021950183},29.645534070312905,33.348626609503334,13.566831338764681,33.157168410789353,42.829562857097557,63.850634579942913,62.365261849870222,46.111380841560006,34.207548470845197,47.550674270492536,60.810927747256017,{"$f":"SUMPRODUCT(GB101:GM101,GB$8:GM$8)/GN$8","v":42.240972894820025},null,{"$f":"GP103*GP$99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP101:HA101,GP$8:HA$8)/HB$8","v":{"$error":"#DIV/0!"}}]
["Wind  LLH",{"$f":"B103*B$100","v":13.060504493064677},72.802331923447454,34.353015870253991,26.860409032295056,26.775564852149408,61.21206894820596,57.748362107213275,64.071932804356507,85.934602860743212,55.60673381876525,30.225583929410934,29.890925613634685,{"$f":"SUMPRODUCT(B102:M102,B$9:M$9)/N$9","v":46.390010479564936},null,{"$f":"P103*P$100","v":13.730274697288525},72.802328451725444,34.353016488684723,26.861416977814432,26.776765237336772,58.219110761103792,60.789872520911061,64.075886582776846,81.468504095253891,57.94001311157237,30.2418862844549,29.890929767546066,{"$f":"SUMPRODUCT(P102:AA102,P$9:AA$9)/AB$9","v":46.53867249632345},null,{"$f":"AD103*AD$100","v":54.588047671476673},41.119015353632165,44.930584648213596,22.167099216704603,21.562137498394083,55.164254418199654,51.986614547415101,53.377922046394282,50.042098436408267,38.81031453951632,44.176546760264188,53.288312289403102,{"$f":"SUMPRODUCT(AD102:AO102,AD$9:AO$9)/AP$9","v":44.354095624568487},null,{"$f":"AR103*AR$100","v":48.990431778980877},43.91068313881685,40.190716028878271,17.447980188221887,25.253116247965934,40.329503260144044,45.82161831825335,55.041119206168958,42.104531080244186,35.722808571595479,45.405402209730241,55.359836117566523,{"$f":"SUMPRODUCT(AR102:BC102,AR$9:BC$9)/BD$9","v":41.338836560895061},null,{"$f":"BF103*BF$100","v":53.018990136116869},48.237488980255279,56.537693456169364,18.517000779362512,24.412600555070135,39.319446454827997,57.652350417643127,59.49894347272712,45.215764358172009,33.30187243156788,51.006324127248462,51.313508507437639,{"$f":"SUMPRODUCT(BF102:BQ102,BF$9:BQ$9)/BR$9","v":44.848631670829285},null,{"$f":"BT103*BT$100","v":58.030208244767685},49.2011346874636,59.657335769276557,19.10379421540814,21.829524085647058,49.007202933131687,35.379564168593518,57.049385707270112,53.980697707803195,32.852149737303279,32.709958250105934,56.477693420071759,{"$f":"SUMPRODUCT(BT102:CE102,BT$9:CE$9)/CF$9","v":43.793717894347218},null,{"$f":"CH103*CH$100","v":45.590838258047306},40.762596289961252,37.53134342657809,18.452019002637385,20.388918776975171,57.901352461888905,48.679510032548691,61.833360890768645,41.935701149642441,32.981150167788172,48.30427689412452,41.464236220584134,{"$f":"SUMPRODUCT(CH102:CS102,CH$9:CS$9)/CT$9","v":41.3973573730417},null,{"$f":"CV103*CV$100","v":47.061874794471223},37.474950532570837,49.681914770841722,26.357464985527134,21.907282596819037,40.061196657871783,41.517496657716869,62.767616200982474,50.598243887096643,42.484221782671831,39.345122513281133,59.408298843610787,{"$f":"SUMPRODUCT(CV102:DG102,CV$9:DG$9)/DH$9","v":43.427524856815957},null,{"$f":"DJ103*DJ$100","v":54.587495720666638},39.167326847135847,47.121485608120949,22.167235085818309,21.399379280342924,38.356194232124757,45.82161831825335,55.041119206168958,42.104531080244186,35.722808571595479,45.405402209730241,55.359836117566523,{"$f":"SUMPRODUCT(DJ102:DU102,DJ$9:DU$9)/DV$9","v":42.009298353573264},null,{"$f":"DX103*DX$100","v":55.737912707199776},45.947281788314392,56.537693456169364,18.517000779362512,24.412600555070135,51.373615451279711,47.815719090724734,60.419221070802884,59.287654930366088,34.812259878199349,39.161962316450442,56.398677209356492,{"$f":"SUMPRODUCT(DX102:EI102,DX$9:EI$9)/EJ$9","v":45.855368282704724},null,{"$f":"EL103*EL$100","v":44.011061979232586},46.260337763396898,39.544960932983628,15.023348495908165,27.187975460625012,39.319446454827997,54.769732896760985,62.401330959201616,45.215764358172009,33.30187243156788,51.006324127248462,51.313508507437639,{"$f":"SUMPRODUCT(EL102:EW102,EL$9:EW$9)/EX$9","v":42.331340201414186},null,{"$f":"EZ103*EZ$100","v":44.011061979232586},46.260337763396898,37.705660424472754,15.756194764001251,26.981706225770122,39.319446454827997,54.769732896760985,62.401330959201616,45.215764358172009,33.30187243156788,51.006324127248462,48.870008102321563,{"$f":"SUMPRODUCT(EZ102:FK102,EZ$9:FK$9)/FL$9","v":42.172033766389724},null,{"$f":"FN103*FN$100","v":46.268039516629123},46.260337763396898,37.705660424472754,15.756194764001251,26.981706225770122,37.39555916651836,57.652350417643127,62.401330959201616,42.954976140263419,34.926354013595585,51.006324127248462,48.870008102321563,{"$f":"SUMPRODUCT(FN102:FY102,FN$9:FY$9)/FZ$9","v":42.347385258141856},null,{"$f":"GB103*GB$100","v":46.268039516629123},46.260337763396898,37.705660424472754,15.756194764001251,26.981706225770122,37.39555916651836,57.652350417643127,62.401330959201616,42.954976140263419,34.926354013595585,48.518210755187539,51.313508507437639,{"$f":"SUMPRODUCT(GB102:GM102,GB$9:GM$9)/GN$9","v":42.347385258141856},null,{"$f":"GP103*GP$100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP102:HA102,GP$9:HA$9)/HB$9","v":{"$error":"#DIV/0!"}}]
["Wind  Flat",12.462872989999999,58.296857430000003,32.218239160000003,24.773670970000001,30.27701532,62.952886960000001,64.5635154,64.050243379999998,84.970531690000001,57.648244849999998,28.430248850000002,34.612041310000002,{"$f":"SUMPRODUCT(B103:M103,B$10:M$10)/N$10","v":46.245149108464609},null,12.46287371,58.29685465,32.218239740000001,24.77460061,30.27837268,62.955187840000001,64.565770240000006,64.054195820000004,84.794249070000006,57.273364020000002,28.44558288,34.612046120000002,{"$f":"SUMPRODUCT(P103:AA103,P$10:AA$10)/AB$10","v":46.201022803955475},null,49.549186650272709,32.926271885645441,42.138493140937378,20.444976175827236,24.198123339910317,59.651821381795912,55.21570730542534,55.962772395288894,49.480693129567221,38.363768944254161,43.683454529728607,58.766593364562503,{"$f":"SUMPRODUCT(AD103:AO103,AD$10:AO$10)/AP$10","v":44.251198504405266},null,44.468719736032078,36.913805666542125,35.940637054540929,16.877372666140797,28.555876022380613,41.476807305558879,48.667951414800946,57.707395193869388,41.632202817520465,35.31173064530887,44.899122530513708,61.052246339763663,{"$f":"SUMPRODUCT(AR103:BC103,AR$10:BC$10)/BD$10","v":41.16300254741941},null,50.593422610153794,38.625885766289805,50.558957918267033,17.91143269542933,27.605432453930678,40.438016145362162,61.233581266971896,62.381163285166856,44.70853430765041,34.52444123700397,47.977222613207537,56.589852529558961,{"$f":"SUMPRODUCT(BF103:BQ103,BF$10:BQ$10)/BR$10","v":44.502839920641208},null,55.375382336503186,39.39751940213349,53.348704984102113,18.479036016349685,24.684525161029139,50.401372402985125,39.555011557044445,57.030947744535318,53.37514271135047,34.058208451955906,30.767419050213267,62.285048027621215,{"$f":"SUMPRODUCT(BT103:CE103,BT$10:CE$10)/CF$10","v":43.321597430586998},null,43.505101497006585,32.640409381133161,35.199681697193348,17.018409713450577,22.880591410288517,62.61213571552971,51.70336876156631,61.813376780690383,43.647649283798813,32.601621699573002,45.435641273380412,48.014213708759044,{"$f":"SUMPRODUCT(CH103:CS103,CH$10:CS$10)/CT$10","v":41.49241142816129},null,42.718164435233078,30.007846365322603,46.595390049435345,24.30965077954421,24.772453414433937,43.320526644350601,44.096467657865695,62.747330146117591,52.663824450660037,41.995337327931409,38.906416213252136,65.516994810530463,{"$f":"SUMPRODUCT(CV103:DG103,CV$10:DG$10)/DH$10","v":43.232891185193644},null,49.549186650272709,32.926271885645441,42.138493140937378,20.444976175827236,24.198123339910317,41.476807305558879,48.667951414800946,57.707395193869388,41.632202817520465,35.31173064530887,44.899122530513708,61.052246339763663,{"$f":"SUMPRODUCT(DJ103:DU103,DJ$10:DU$10)/DV$10","v":41.76139839959226},null,50.593422610153794,38.625885766289805,50.558957918267033,17.91143269542933,27.605432453930678,52.835105230973781,50.785921121518925,63.346020537456717,58.622566534039962,34.411660032546131,38.725298290714456,62.19790692497817,{"$f":"SUMPRODUCT(DX103:EI103,DX$10:EI$10)/EJ$10","v":45.586759685166072},null,41.997598455202642,37.042693550867639,35.3631691261021,14.532034569245319,30.510541760066825,40.438016145362162,61.233581266971896,62.381163285166856,44.70853430765041,34.52444123700397,47.977222613207537,56.589852529558961,{"$f":"SUMPRODUCT(EL103:EW103,EL$10:EW$10)/EX$10","v":42.255538517182082},null,41.997598455202642,37.042693550867639,35.3631691261021,14.532034569245319,30.510541760066825,40.438016145362162,61.233581266971896,62.381163285166856,44.70853430765041,34.52444123700397,47.977222613207537,56.589852529558961,{"$f":"SUMPRODUCT(EZ103:FK103,EZ$10:FK$10)/FL$10","v":42.287716590489246},null,41.997598455202642,37.042693550867639,35.3631691261021,14.532034569245319,30.510541760066825,40.438016145362162,61.233581266971896,62.381163285166856,44.70853430765041,34.52444123700397,47.977222613207537,56.589852529558961,{"$f":"SUMPRODUCT(FN103:FY103,FN$10:FY$10)/FZ$10","v":42.287716590489246},null,41.997598455202642,37.042693550867639,35.3631691261021,14.532034569245319,30.510541760066825,40.438016145362162,61.233581266971896,62.381163285166856,44.70853430765041,34.52444123700397,47.977222613207537,56.589852529558961,{"$f":"SUMPRODUCT(GB103:GM103,GB$10:GM$10)/GN$10","v":42.287716590489246},null,41.997598455202642,37.042693550867639,35.3631691261021,14.532034569245319,30.510541760066825,40.438016145362162,61.233581266971896,62.381163285166856,44.70853430765041,34.52444123700397,47.977222613207537,56.589852529558961,{"$f":"SUMPRODUCT(GP103:HA103,GP$10:HA$10)/HB$10","v":42.255538517182082}]
[]
["Wind Purchase Price",{"$f":"IF(StudyType=2,(B110*1000)/(Resources_ESP!B58*B10),(B110*1000)/(SUM(LT_Resources!B79:B82,LT_Resources!B84)*B10))","v":60.822116461489166},{"$f":"IF(StudyType=2,(C110*1000)/(Resources_ESP!C58*C10),(C110*1000)/(SUM(LT_Resources!C79:C82,LT_Resources!C84)*C10))","v":59.34768222804616},{"$f":"IF(StudyType=2,(D110*1000)/(Resources_ESP!D58*D10),(D110*1000)/(SUM(LT_Resources!D79:D82,LT_Resources!D84)*D10))","v":60.376220576378977},{"$f":"IF(StudyType=2,(E110*1000)/(Resources_ESP!E58*E10),(E110*1000)/(SUM(LT_Resources!E79:E82,LT_Resources!E84)*E10))","v":68.014721760818816},{"$f":"IF(StudyType=2,(F110*1000)/(Resources_ESP!F58*F10),(F110*1000)/(SUM(LT_Resources!F79:F82,LT_Resources!F84)*F10))","v":63.919599361996454},{"$f":"IF(StudyType=2,(G110*1000)/(Resources_ESP!G58*G10),(G110*1000)/(SUM(LT_Resources!G79:G82,LT_Resources!G84)*G10))","v":62.151384893947586},{"$f":"IF(StudyType=2,(H110*1000)/(Resources_ESP!H58*H10),(H110*1000)/(SUM(LT_Resources!H79:H82,LT_Resources!H84)*H10))","v":59.717880313659798},{"$f":"IF(StudyType=2,(I110*1000)/(Resources_ESP!I58*I10),(I110*1000)/(SUM(LT_Resources!I79:I82,LT_Resources!I84)*I10))","v":59.677007313464827},{"$f":"IF(StudyType=2,(J110*1000)/(Resources_ESP!J58*J10),(J110*1000)/(SUM(LT_Resources!J79:J82,LT_Resources!J84)*J10))","v":59.858982799336999},{"$f":"IF(StudyType=2,(K110*1000)/(Resources_ESP!K58*K10),(K110*1000)/(SUM(LT_Resources!K79:K82,LT_Resources!K84)*K10))","v":59.81697021603528},{"$f":"IF(StudyType=2,(L110*1000)/(Resources_ESP!L58*L10),(L110*1000)/(SUM(LT_Resources!L79:L82,LT_Resources!L84)*L10))","v":62.073877838452525},{"$f":"IF(StudyType=2,(M110*1000)/(Resources_ESP!M58*M10),(M110*1000)/(SUM(LT_Resources!M79:M82,LT_Resources!M84)*M10))","v":61.639063179027119},{"$f":"SUMPRODUCT(B105:M105,B$10:M$10)/N$10","v":61.445045171703526},null,{"$f":"IF(StudyType=2,(P110*1000)/(Resources_ESP!P58*P10),(P110*1000)/(SUM(LT_Resources!P79:P82,LT_Resources!P84)*P10))","v":83.250616102548506},{"$f":"IF(StudyType=2,(Q110*1000)/(Resources_ESP!Q58*Q10),(Q110*1000)/(SUM(LT_Resources!Q79:Q82,LT_Resources!Q84)*Q10))","v":44.601960966671442},{"$f":"IF(StudyType=2,(R110*1000)/(Resources_ESP!R58*R10),(R110*1000)/(SUM(LT_Resources!R79:R82,LT_Resources!R84)*R10))","v":67.255748124523961},{"$f":"IF(StudyType=2,(S110*1000)/(Resources_ESP!S58*S10),(S110*1000)/(SUM(LT_Resources!S79:S82,LT_Resources!S84)*S10))","v":84.825267143564474},{"$f":"IF(StudyType=2,(T110*1000)/(Resources_ESP!T58*T10),(T110*1000)/(SUM(LT_Resources!T79:T82,LT_Resources!T84)*T10))","v":45.657886029370225},{"$f":"IF(StudyType=2,(U110*1000)/(Resources_ESP!U58*U10),(U110*1000)/(SUM(LT_Resources!U79:U82,LT_Resources!U84)*U10))","v":84.742838490442821},{"$f":"IF(StudyType=2,(V110*1000)/(Resources_ESP!V58*V10),(V110*1000)/(SUM(LT_Resources!V79:V82,LT_Resources!V84)*V10))","v":45.555354442496657},{"$f":"IF(StudyType=2,(W110*1000)/(Resources_ESP!W58*W10),(W110*1000)/(SUM(LT_Resources!W79:W82,LT_Resources!W84)*W10))","v":45.969276896166896},{"$f":"IF(StudyType=2,(X110*1000)/(Resources_ESP!X58*X10),(X110*1000)/(SUM(LT_Resources!X79:X82,LT_Resources!X84)*X10))","v":61.853636585852769},{"$f":"IF(StudyType=2,(Y110*1000)/(Resources_ESP!Y58*Y10),(Y110*1000)/(SUM(LT_Resources!Y79:Y82,LT_Resources!Y84)*Y10))","v":40.70138816918957},{"$f":"IF(StudyType=2,(Z110*1000)/(Resources_ESP!Z58*Z10),(Z110*1000)/(SUM(LT_Resources!Z79:Z82,LT_Resources!Z84)*Z10))","v":73.398774255017386},{"$f":"IF(StudyType=2,(AA110*1000)/(Resources_ESP!AA58*AA10),(AA110*1000)/(SUM(LT_Resources!AA79:AA82,LT_Resources!AA84)*AA10))","v":66.360864119709859},{"$f":"SUMPRODUCT(P105:AA105,P$10:AA$10)/AB$10","v":62.225654631029741},null,{"$f":"IF(StudyType=2,(AD110*1000)/(Resources_ESP!AD58*AD10),(AD110*1000)/(SUM(LT_Resources!AD79:AD82,LT_Resources!AD84)*AD10))","v":75.897441386823886},{"$f":"IF(StudyType=2,(AE110*1000)/(Resources_ESP!AE58*AE10),(AE110*1000)/(SUM(LT_Resources!AE79:AE82,LT_Resources!AE84)*AE10))","v":55.352413283772911},{"$f":"IF(StudyType=2,(AF110*1000)/(Resources_ESP!AF58*AF10),(AF110*1000)/(SUM(LT_Resources!AF79:AF82,LT_Resources!AF84)*AF10))","v":76.194187553791508},{"$f":"IF(StudyType=2,(AG110*1000)/(Resources_ESP!AG58*AG10),(AG110*1000)/(SUM(LT_Resources!AG79:AG82,LT_Resources!AG84)*AG10))","v":154.11762875942711},{"$f":"IF(StudyType=2,(AH110*1000)/(Resources_ESP!AH58*AH10),(AH110*1000)/(SUM(LT_Resources!AH79:AH82,LT_Resources!AH84)*AH10))","v":82.137844377116892},{"$f":"IF(StudyType=2,(AI110*1000)/(Resources_ESP!AI58*AI10),(AI110*1000)/(SUM(LT_Resources!AI79:AI82,LT_Resources!AI84)*AI10))","v":93.473349490160075},{"$f":"IF(StudyType=2,(AJ110*1000)/(Resources_ESP!AJ58*AJ10),(AJ110*1000)/(SUM(LT_Resources!AJ79:AJ82,LT_Resources!AJ84)*AJ10))","v":47.294636207835048},{"$f":"IF(StudyType=2,(AK110*1000)/(Resources_ESP!AK58*AK10),(AK110*1000)/(SUM(LT_Resources!AK79:AK82,LT_Resources!AK84)*AK10))","v":44.044908057899761},{"$f":"IF(StudyType=2,(AL110*1000)/(Resources_ESP!AL58*AL10),(AL110*1000)/(SUM(LT_Resources!AL79:AL82,LT_Resources!AL84)*AL10))","v":45.728335358352034},{"$f":"IF(StudyType=2,(AM110*1000)/(Resources_ESP!AM58*AM10),(AM110*1000)/(SUM(LT_Resources!AM79:AM82,LT_Resources!AM84)*AM10))","v":36.737354231740582},{"$f":"IF(StudyType=2,(AN110*1000)/(Resources_ESP!AN58*AN10),(AN110*1000)/(SUM(LT_Resources!AN79:AN82,LT_Resources!AN84)*AN10))","v":58.427777492492645},{"$f":"IF(StudyType=2,(AO110*1000)/(Resources_ESP!AO58*AO10),(AO110*1000)/(SUM(LT_Resources!AO79:AO82,LT_Resources!AO84)*AO10))","v":51.842330559638711},{"$f":"SUMPRODUCT(AD105:AO105,AD$10:AO$10)/AP$10","v":68.559050909903888},null,{"$f":"IF(StudyType=2,(AR110*1000)/(Resources_ESP!AR58*AR10),(AR110*1000)/(SUM(LT_Resources!AR79:AR82,LT_Resources!AR84)*AR10))","v":83.011346426742122},{"$f":"IF(StudyType=2,(AS110*1000)/(Resources_ESP!AS58*AS10),(AS110*1000)/(SUM(LT_Resources!AS79:AS82,LT_Resources!AS84)*AS10))","v":60.542272001629584},{"$f":"IF(StudyType=2,(AT110*1000)/(Resources_ESP!AT58*AT10),(AT110*1000)/(SUM(LT_Resources!AT79:AT82,LT_Resources!AT84)*AT10))","v":83.337755328255895},{"$f":"IF(StudyType=2,(AU110*1000)/(Resources_ESP!AU58*AU10),(AU110*1000)/(SUM(LT_Resources!AU79:AU82,LT_Resources!AU84)*AU10))","v":168.55929776023928},{"$f":"IF(StudyType=2,(AV110*1000)/(Resources_ESP!AV58*AV10),(AV110*1000)/(SUM(LT_Resources!AV79:AV82,LT_Resources!AV84)*AV10))","v":93.054850094224165},{"$f":"IF(StudyType=2,(AW110*1000)/(Resources_ESP!AW58*AW10),(AW110*1000)/(SUM(LT_Resources!AW79:AW82,LT_Resources!AW84)*AW10))","v":102.23691400788725},{"$f":"IF(StudyType=2,(AX110*1000)/(Resources_ESP!AX58*AX10),(AX110*1000)/(SUM(LT_Resources!AX79:AX82,LT_Resources!AX84)*AX10))","v":51.729897148956958},{"$f":"IF(StudyType=2,(AY110*1000)/(Resources_ESP!AY58*AY10),(AY110*1000)/(SUM(LT_Resources!AY79:AY82,LT_Resources!AY84)*AY10))","v":48.173670077838231},{"$f":"IF(StudyType=2,(AZ110*1000)/(Resources_ESP!AZ58*AZ10),(AZ110*1000)/(SUM(LT_Resources!AZ79:AZ82,LT_Resources!AZ84)*AZ10))","v":50.015088942766859},{"$f":"IF(StudyType=2,(BA110*1000)/(Resources_ESP!BA58*BA10),(BA110*1000)/(SUM(LT_Resources!BA79:BA82,LT_Resources!BA84)*BA10))","v":40.182227049688393},{"$f":"IF(StudyType=2,(BB110*1000)/(Resources_ESP!BB58*BB10),(BB110*1000)/(SUM(LT_Resources!BB79:BB82,LT_Resources!BB84)*BB10))","v":63.907207568087706},{"$f":"IF(StudyType=2,(BC110*1000)/(Resources_ESP!BC58*BC10),(BC110*1000)/(SUM(LT_Resources!BC79:BC82,LT_Resources!BC84)*BC10))","v":56.702437127474958},{"$f":"SUMPRODUCT(AR105:BC105,AR$10:BC$10)/BD$10","v":75.19219273231171},null,{"$f":"IF(StudyType=2,(BF110*1000)/(Resources_ESP!BF58*BF10),(BF110*1000)/(SUM(LT_Resources!BF79:BF82,LT_Resources!BF84)*BF10))","v":83.011346426742122},{"$f":"IF(StudyType=2,(BG110*1000)/(Resources_ESP!BG58*BG10),(BG110*1000)/(SUM(LT_Resources!BG79:BG82,LT_Resources!BG84)*BG10))","v":60.542272001629584},{"$f":"IF(StudyType=2,(BH110*1000)/(Resources_ESP!BH58*BH10),(BH110*1000)/(SUM(LT_Resources!BH79:BH82,LT_Resources!BH84)*BH10))","v":83.337755328255895},{"$f":"IF(StudyType=2,(BI110*1000)/(Resources_ESP!BI58*BI10),(BI110*1000)/(SUM(LT_Resources!BI79:BI82,LT_Resources!BI84)*BI10))","v":168.55929776023928},{"$f":"IF(StudyType=2,(BJ110*1000)/(Resources_ESP!BJ58*BJ10),(BJ110*1000)/(SUM(LT_Resources!BJ79:BJ82,LT_Resources!BJ84)*BJ10))","v":93.054850094224165},{"$f":"IF(StudyType=2,(BK110*1000)/(Resources_ESP!BK58*BK10),(BK110*1000)/(SUM(LT_Resources!BK79:BK82,LT_Resources!BK84)*BK10))","v":102.23691400788725},{"$f":"IF(StudyType=2,(BL110*1000)/(Resources_ESP!BL58*BL10),(BL110*1000)/(SUM(LT_Resources!BL79:BL82,LT_Resources!BL84)*BL10))","v":51.729897148956958},{"$f":"IF(StudyType=2,(BM110*1000)/(Resources_ESP!BM58*BM10),(BM110*1000)/(SUM(LT_Resources!BM79:BM82,LT_Resources!BM84)*BM10))","v":48.173670077838231},{"$f":"IF(StudyType=2,(BN110*1000)/(Resources_ESP!BN58*BN10),(BN110*1000)/(SUM(LT_Resources!BN79:BN82,LT_Resources!BN84)*BN10))","v":50.015088942766859},{"$f":"IF(StudyType=2,(BO110*1000)/(Resources_ESP!BO58*BO10),(BO110*1000)/(SUM(LT_Resources!BO79:BO82,LT_Resources!BO84)*BO10))","v":40.182227049688393},{"$f":"IF(StudyType=2,(BP110*1000)/(Resources_ESP!BP58*BP10),(BP110*1000)/(SUM(LT_Resources!BP79:BP82,LT_Resources!BP84)*BP10))","v":63.907207568087706},{"$f":"IF(StudyType=2,(BQ110*1000)/(Resources_ESP!BQ58*BQ10),(BQ110*1000)/(SUM(LT_Resources!BQ79:BQ82,LT_Resources!BQ84)*BQ10))","v":56.702437127474958},{"$f":"SUMPRODUCT(BF105:BQ105,BF$10:BQ$10)/BR$10","v":75.19219273231171},null,{"$f":"IF(StudyType=2,(BT110*1000)/(Resources_ESP!BT58*BT10),(BT110*1000)/(SUM(LT_Resources!BT79:BT82,LT_Resources!BT84)*BT10))","v":83.701713433715298},{"$f":"IF(StudyType=2,(BU110*1000)/(Resources_ESP!BU58*BU10),(BU110*1000)/(SUM(LT_Resources!BU79:BU82,LT_Resources!BU84)*BU10))","v":71.73146380649662},{"$f":"IF(StudyType=2,(BV110*1000)/(Resources_ESP!BV58*BV10),(BV110*1000)/(SUM(LT_Resources!BV79:BV82,LT_Resources!BV84)*BV10))","v":86.561841733104615},{"$f":"IF(StudyType=2,(BW110*1000)/(Resources_ESP!BW58*BW10),(BW110*1000)/(SUM(LT_Resources!BW79:BW82,LT_Resources!BW84)*BW10))","v":173.11005033922964},{"$f":"IF(StudyType=2,(BX110*1000)/(Resources_ESP!BX58*BX10),(BX110*1000)/(SUM(LT_Resources!BX79:BX82,LT_Resources!BX84)*BX10))","v":95.250210905246021},{"$f":"IF(StudyType=2,(BY110*1000)/(Resources_ESP!BY58*BY10),(BY110*1000)/(SUM(LT_Resources!BY79:BY82,LT_Resources!BY84)*BY10))","v":105.47297767124874},{"$f":"IF(StudyType=2,(BZ110*1000)/(Resources_ESP!BZ58*BZ10),(BZ110*1000)/(SUM(LT_Resources!BZ79:BZ82,LT_Resources!BZ84)*BZ10))","v":53.407352013608758},{"$f":"IF(StudyType=2,(CA110*1000)/(Resources_ESP!CA58*CA10),(CA110*1000)/(SUM(LT_Resources!CA79:CA82,LT_Resources!CA84)*CA10))","v":49.805516407716645},{"$f":"IF(StudyType=2,(CB110*1000)/(Resources_ESP!CB58*CB10),(CB110*1000)/(SUM(LT_Resources!CB79:CB82,LT_Resources!CB84)*CB10))","v":51.820845864042646},{"$f":"IF(StudyType=2,(CC110*1000)/(Resources_ESP!CC58*CC10),(CC110*1000)/(SUM(LT_Resources!CC79:CC82,LT_Resources!CC84)*CC10))","v":41.663670117490248},{"$f":"IF(StudyType=2,(CD110*1000)/(Resources_ESP!CD58*CD10),(CD110*1000)/(SUM(LT_Resources!CD79:CD82,LT_Resources!CD84)*CD10))","v":66.18974981317885},{"$f":"IF(StudyType=2,(CE110*1000)/(Resources_ESP!CE58*CE10),(CE110*1000)/(SUM(LT_Resources!CE79:CE82,LT_Resources!CE84)*CE10))","v":58.521777896194699},{"$f":"SUMPRODUCT(BT105:CE105,BT$10:CE$10)/CF$10","v":78.169080277622868},null,{"$f":"IF(StudyType=2,(CH110*1000)/(Resources_ESP!CH58*CH10),(CH110*1000)/(SUM(LT_Resources!CH79:CH82,LT_Resources!CH84)*CH10))","v":83.011346426742122},{"$f":"IF(StudyType=2,(CI110*1000)/(Resources_ESP!CI58*CI10),(CI110*1000)/(SUM(LT_Resources!CI79:CI82,LT_Resources!CI84)*CI10))","v":60.542272001629584},{"$f":"IF(StudyType=2,(CJ110*1000)/(Resources_ESP!CJ58*CJ10),(CJ110*1000)/(SUM(LT_Resources!CJ79:CJ82,LT_Resources!CJ84)*CJ10))","v":83.337755328255895},{"$f":"IF(StudyType=2,(CK110*1000)/(Resources_ESP!CK58*CK10),(CK110*1000)/(SUM(LT_Resources!CK79:CK82,LT_Resources!CK84)*CK10))","v":168.55929776023928},{"$f":"IF(StudyType=2,(CL110*1000)/(Resources_ESP!CL58*CL10),(CL110*1000)/(SUM(LT_Resources!CL79:CL82,LT_Resources!CL84)*CL10))","v":89.839566338955606},{"$f":"IF(StudyType=2,(CM110*1000)/(Resources_ESP!CM58*CM10),(CM110*1000)/(SUM(LT_Resources!CM79:CM82,LT_Resources!CM84)*CM10))","v":102.23691400788725},{"$f":"IF(StudyType=2,(CN110*1000)/(Resources_ESP!CN58*CN10),(CN110*1000)/(SUM(LT_Resources!CN79:CN82,LT_Resources!CN84)*CN10))","v":51.729897148956958},{"$f":"IF(StudyType=2,(CO110*1000)/(Resources_ESP!CO58*CO10),(CO110*1000)/(SUM(LT_Resources!CO79:CO82,LT_Resources!CO84)*CO10))","v":48.173670077838231},{"$f":"IF(StudyType=2,(CP110*1000)/(Resources_ESP!CP58*CP10),(CP110*1000)/(SUM(LT_Resources!CP79:CP82,LT_Resources!CP84)*CP10))","v":50.015088942766859},{"$f":"IF(StudyType=2,(CQ110*1000)/(Resources_ESP!CQ58*CQ10),(CQ110*1000)/(SUM(LT_Resources!CQ79:CQ82,LT_Resources!CQ84)*CQ10))","v":40.182227049688393},{"$f":"IF(StudyType=2,(CR110*1000)/(Resources_ESP!CR58*CR10),(CR110*1000)/(SUM(LT_Resources!CR79:CR82,LT_Resources!CR84)*CR10))","v":63.907207568087706},{"$f":"IF(StudyType=2,(CS110*1000)/(Resources_ESP!CS58*CS10),(CS110*1000)/(SUM(LT_Resources!CS79:CS82,LT_Resources!CS84)*CS10))","v":56.702437127474958},{"$f":"SUMPRODUCT(CH105:CS105,CH$10:CS$10)/CT$10","v":74.986234886571609},null,{"$f":"IF(StudyType=2,(CV110*1000)/(Resources_ESP!CV58*CV10),(CV110*1000)/(SUM(LT_Resources!CV79:CV82,LT_Resources!CV84)*CV10))","v":83.701713433715298},{"$f":"IF(StudyType=2,(CW110*1000)/(Resources_ESP!CW58*CW10),(CW110*1000)/(SUM(LT_Resources!CW79:CW82,LT_Resources!CW84)*CW10))","v":71.73146380649662},{"$f":"IF(StudyType=2,(CX110*1000)/(Resources_ESP!CX58*CX10),(CX110*1000)/(SUM(LT_Resources!CX79:CX82,LT_Resources!CX84)*CX10))","v":86.561841733104615},{"$f":"IF(StudyType=2,(CY110*1000)/(Resources_ESP!CY58*CY10),(CY110*1000)/(SUM(LT_Resources!CY79:CY82,LT_Resources!CY84)*CY10))","v":173.11005033922964},{"$f":"IF(StudyType=2,(CZ110*1000)/(Resources_ESP!CZ58*CZ10),(CZ110*1000)/(SUM(LT_Resources!CZ79:CZ82,LT_Resources!CZ84)*CZ10))","v":95.250210905246021},{"$f":"IF(StudyType=2,(DA110*1000)/(Resources_ESP!DA58*DA10),(DA110*1000)/(SUM(LT_Resources!DA79:DA82,LT_Resources!DA84)*DA10))","v":105.47297767124874},{"$f":"IF(StudyType=2,(DB110*1000)/(Resources_ESP!DB58*DB10),(DB110*1000)/(SUM(LT_Resources!DB79:DB82,LT_Resources!DB84)*DB10))","v":53.407352013608758},{"$f":"IF(StudyType=2,(DC110*1000)/(Resources_ESP!DC58*DC10),(DC110*1000)/(SUM(LT_Resources!DC79:DC82,LT_Resources!DC84)*DC10))","v":49.805516407716645},{"$f":"IF(StudyType=2,(DD110*1000)/(Resources_ESP!DD58*DD10),(DD110*1000)/(SUM(LT_Resources!DD79:DD82,LT_Resources!DD84)*DD10))","v":51.820845864042646},{"$f":"IF(StudyType=2,(DE110*1000)/(Resources_ESP!DE58*DE10),(DE110*1000)/(SUM(LT_Resources!DE79:DE82,LT_Resources!DE84)*DE10))","v":41.663670117490248},{"$f":"IF(StudyType=2,(DF110*1000)/(Resources_ESP!DF58*DF10),(DF110*1000)/(SUM(LT_Resources!DF79:DF82,LT_Resources!DF84)*DF10))","v":66.18974981317885},{"$f":"IF(StudyType=2,(DG110*1000)/(Resources_ESP!DG58*DG10),(DG110*1000)/(SUM(LT_Resources!DG79:DG82,LT_Resources!DG84)*DG10))","v":58.521777896194699},{"$f":"SUMPRODUCT(CV105:DG105,CV$10:DG$10)/DH$10","v":78.169080277622868},null,{"$f":"IF(StudyType=2,(DJ110*1000)/(Resources_ESP!DJ58*DJ10),(DJ110*1000)/(SUM(LT_Resources!DJ79:DJ82,LT_Resources!DJ84)*DJ10))","v":83.011346426742122},{"$f":"IF(StudyType=2,(DK110*1000)/(Resources_ESP!DK58*DK10),(DK110*1000)/(SUM(LT_Resources!DK79:DK82,LT_Resources!DK84)*DK10))","v":60.542272001629584},{"$f":"IF(StudyType=2,(DL110*1000)/(Resources_ESP!DL58*DL10),(DL110*1000)/(SUM(LT_Resources!DL79:DL82,LT_Resources!DL84)*DL10))","v":83.337755328255895},{"$f":"IF(StudyType=2,(DM110*1000)/(Resources_ESP!DM58*DM10),(DM110*1000)/(SUM(LT_Resources!DM79:DM82,LT_Resources!DM84)*DM10))","v":168.55929776023928},{"$f":"IF(StudyType=2,(DN110*1000)/(Resources_ESP!DN58*DN10),(DN110*1000)/(SUM(LT_Resources!DN79:DN82,LT_Resources!DN84)*DN10))","v":93.054850094224165},{"$f":"IF(StudyType=2,(DO110*1000)/(Resources_ESP!DO58*DO10),(DO110*1000)/(SUM(LT_Resources!DO79:DO82,LT_Resources!DO84)*DO10))","v":102.23691400788725},{"$f":"IF(StudyType=2,(DP110*1000)/(Resources_ESP!DP58*DP10),(DP110*1000)/(SUM(LT_Resources!DP79:DP82,LT_Resources!DP84)*DP10))","v":51.729897148956958},{"$f":"IF(StudyType=2,(DQ110*1000)/(Resources_ESP!DQ58*DQ10),(DQ110*1000)/(SUM(LT_Resources!DQ79:DQ82,LT_Resources!DQ84)*DQ10))","v":48.173670077838231},{"$f":"IF(StudyType=2,(DR110*1000)/(Resources_ESP!DR58*DR10),(DR110*1000)/(SUM(LT_Resources!DR79:DR82,LT_Resources!DR84)*DR10))","v":50.015088942766859},{"$f":"IF(StudyType=2,(DS110*1000)/(Resources_ESP!DS58*DS10),(DS110*1000)/(SUM(LT_Resources!DS79:DS82,LT_Resources!DS84)*DS10))","v":40.182227049688393},{"$f":"IF(StudyType=2,(DT110*1000)/(Resources_ESP!DT58*DT10),(DT110*1000)/(SUM(LT_Resources!DT79:DT82,LT_Resources!DT84)*DT10))","v":63.907207568087706},{"$f":"IF(StudyType=2,(DU110*1000)/(Resources_ESP!DU58*DU10),(DU110*1000)/(SUM(LT_Resources!DU79:DU82,LT_Resources!DU84)*DU10))","v":56.702437127474958},{"$f":"SUMPRODUCT(DJ105:DU105,DJ$10:DU$10)/DV$10","v":75.19219273231171},null,{"$f":"IF(StudyType=2,(DX110*1000)/(Resources_ESP!DX58*DX10),(DX110*1000)/(SUM(LT_Resources!DX79:DX82,LT_Resources!DX84)*DX10))","v":0},{"$f":"IF(StudyType=2,(DY110*1000)/(Resources_ESP!DY58*DY10),(DY110*1000)/(SUM(LT_Resources!DY79:DY82,LT_Resources!DY84)*DY10))","v":0},{"$f":"IF(StudyType=2,(DZ110*1000)/(Resources_ESP!DZ58*DZ10),(DZ110*1000)/(SUM(LT_Resources!DZ79:DZ82,LT_Resources!DZ84)*DZ10))","v":0},{"$f":"IF(StudyType=2,(EA110*1000)/(Resources_ESP!EA58*EA10),(EA110*1000)/(SUM(LT_Resources!EA79:EA82,LT_Resources!EA84)*EA10))","v":0},{"$f":"IF(StudyType=2,(EB110*1000)/(Resources_ESP!EB58*EB10),(EB110*1000)/(SUM(LT_Resources!EB79:EB82,LT_Resources!EB84)*EB10))","v":0},{"$f":"IF(StudyType=2,(EC110*1000)/(Resources_ESP!EC58*EC10),(EC110*1000)/(SUM(LT_Resources!EC79:EC82,LT_Resources!EC84)*EC10))","v":0},{"$f":"IF(StudyType=2,(ED110*1000)/(Resources_ESP!ED58*ED10),(ED110*1000)/(SUM(LT_Resources!ED79:ED82,LT_Resources!ED84)*ED10))","v":0},{"$f":"IF(StudyType=2,(EE110*1000)/(Resources_ESP!EE58*EE10),(EE110*1000)/(SUM(LT_Resources!EE79:EE82,LT_Resources!EE84)*EE10))","v":0},{"$f":"IF(StudyType=2,(EF110*1000)/(Resources_ESP!EF58*EF10),(EF110*1000)/(SUM(LT_Resources!EF79:EF82,LT_Resources!EF84)*EF10))","v":0},{"$f":"IF(StudyType=2,(EG110*1000)/(Resources_ESP!EG58*EG10),(EG110*1000)/(SUM(LT_Resources!EG79:EG82,LT_Resources!EG84)*EG10))","v":0},{"$f":"IF(StudyType=2,(EH110*1000)/(Resources_ESP!EH58*EH10),(EH110*1000)/(SUM(LT_Resources!EH79:EH82,LT_Resources!EH84)*EH10))","v":0},{"$f":"IF(StudyType=2,(EI110*1000)/(Resources_ESP!EI58*EI10),(EI110*1000)/(SUM(LT_Resources!EI79:EI82,LT_Resources!EI84)*EI10))","v":0},{"$f":"SUMPRODUCT(DX105:EI105,DX$10:EI$10)/EJ$10","v":0},null,{"$f":"IF(StudyType=2,(EL110*1000)/(Resources_ESP!EL58*EL10),(EL110*1000)/(SUM(LT_Resources!EL79:EL82,LT_Resources!EL84)*EL10))","v":0},{"$f":"IF(StudyType=2,(EM110*1000)/(Resources_ESP!EM58*EM10),(EM110*1000)/(SUM(LT_Resources!EM79:EM82,LT_Resources!EM84)*EM10))","v":0},{"$f":"IF(StudyType=2,(EN110*1000)/(Resources_ESP!EN58*EN10),(EN110*1000)/(SUM(LT_Resources!EN79:EN82,LT_Resources!EN84)*EN10))","v":0},{"$f":"IF(StudyType=2,(EO110*1000)/(Resources_ESP!EO58*EO10),(EO110*1000)/(SUM(LT_Resources!EO79:EO82,LT_Resources!EO84)*EO10))","v":0},{"$f":"IF(StudyType=2,(EP110*1000)/(Resources_ESP!EP58*EP10),(EP110*1000)/(SUM(LT_Resources!EP79:EP82,LT_Resources!EP84)*EP10))","v":0},{"$f":"IF(StudyType=2,(EQ110*1000)/(Resources_ESP!EQ58*EQ10),(EQ110*1000)/(SUM(LT_Resources!EQ79:EQ82,LT_Resources!EQ84)*EQ10))","v":0},{"$f":"IF(StudyType=2,(ER110*1000)/(Resources_ESP!ER58*ER10),(ER110*1000)/(SUM(LT_Resources!ER79:ER82,LT_Resources!ER84)*ER10))","v":0},{"$f":"IF(StudyType=2,(ES110*1000)/(Resources_ESP!ES58*ES10),(ES110*1000)/(SUM(LT_Resources!ES79:ES82,LT_Resources!ES84)*ES10))","v":0},{"$f":"IF(StudyType=2,(ET110*1000)/(Resources_ESP!ET58*ET10),(ET110*1000)/(SUM(LT_Resources!ET79:ET82,LT_Resources!ET84)*ET10))","v":0},{"$f":"IF(StudyType=2,(EU110*1000)/(Resources_ESP!EU58*EU10),(EU110*1000)/(SUM(LT_Resources!EU79:EU82,LT_Resources!EU84)*EU10))","v":0},{"$f":"IF(StudyType=2,(EV110*1000)/(Resources_ESP!EV58*EV10),(EV110*1000)/(SUM(LT_Resources!EV79:EV82,LT_Resources!EV84)*EV10))","v":0},{"$f":"IF(StudyType=2,(EW110*1000)/(Resources_ESP!EW58*EW10),(EW110*1000)/(SUM(LT_Resources!EW79:EW82,LT_Resources!EW84)*EW10))","v":0},{"$f":"SUMPRODUCT(EL105:EW105,EL$10:EW$10)/EX$10","v":0},null,{"$f":"IF(StudyType=2,(EZ110*1000)/(Resources_ESP!EZ58*EZ10),(EZ110*1000)/(SUM(LT_Resources!EZ79:EZ82,LT_Resources!EZ84)*EZ10))","v":0},{"$f":"IF(StudyType=2,(FA110*1000)/(Resources_ESP!FA58*FA10),(FA110*1000)/(SUM(LT_Resources!FA79:FA82,LT_Resources!FA84)*FA10))","v":0},{"$f":"IF(StudyType=2,(FB110*1000)/(Resources_ESP!FB58*FB10),(FB110*1000)/(SUM(LT_Resources!FB79:FB82,LT_Resources!FB84)*FB10))","v":0},{"$f":"IF(StudyType=2,(FC110*1000)/(Resources_ESP!FC58*FC10),(FC110*1000)/(SUM(LT_Resources!FC79:FC82,LT_Resources!FC84)*FC10))","v":0},{"$f":"IF(StudyType=2,(FD110*1000)/(Resources_ESP!FD58*FD10),(FD110*1000)/(SUM(LT_Resources!FD79:FD82,LT_Resources!FD84)*FD10))","v":0},{"$f":"IF(StudyType=2,(FE110*1000)/(Resources_ESP!FE58*FE10),(FE110*1000)/(SUM(LT_Resources!FE79:FE82,LT_Resources!FE84)*FE10))","v":0},{"$f":"IF(StudyType=2,(FF110*1000)/(Resources_ESP!FF58*FF10),(FF110*1000)/(SUM(LT_Resources!FF79:FF82,LT_Resources!FF84)*FF10))","v":0},{"$f":"IF(StudyType=2,(FG110*1000)/(Resources_ESP!FG58*FG10),(FG110*1000)/(SUM(LT_Resources!FG79:FG82,LT_Resources!FG84)*FG10))","v":0},{"$f":"IF(StudyType=2,(FH110*1000)/(Resources_ESP!FH58*FH10),(FH110*1000)/(SUM(LT_Resources!FH79:FH82,LT_Resources!FH84)*FH10))","v":0},{"$f":"IF(StudyType=2,(FI110*1000)/(Resources_ESP!FI58*FI10),(FI110*1000)/(SUM(LT_Resources!FI79:FI82,LT_Resources!FI84)*FI10))","v":0},{"$f":"IF(StudyType=2,(FJ110*1000)/(Resources_ESP!FJ58*FJ10),(FJ110*1000)/(SUM(LT_Resources!FJ79:FJ82,LT_Resources!FJ84)*FJ10))","v":0},{"$f":"IF(StudyType=2,(FK110*1000)/(Resources_ESP!FK58*FK10),(FK110*1000)/(SUM(LT_Resources!FK79:FK82,LT_Resources!FK84)*FK10))","v":0},{"$f":"SUMPRODUCT(EZ105:FK105,EZ$10:FK$10)/FL$10","v":0},null,{"$f":"IF(StudyType=2,(FN110*1000)/(Resources_ESP!FN58*FN10),(FN110*1000)/(SUM(LT_Resources!FN79:FN82,LT_Resources!FN84)*FN10))","v":0},{"$f":"IF(StudyType=2,(FO110*1000)/(Resources_ESP!FO58*FO10),(FO110*1000)/(SUM(LT_Resources!FO79:FO82,LT_Resources!FO84)*FO10))","v":0},{"$f":"IF(StudyType=2,(FP110*1000)/(Resources_ESP!FP58*FP10),(FP110*1000)/(SUM(LT_Resources!FP79:FP82,LT_Resources!FP84)*FP10))","v":0},{"$f":"IF(StudyType=2,(FQ110*1000)/(Resources_ESP!FQ58*FQ10),(FQ110*1000)/(SUM(LT_Resources!FQ79:FQ82,LT_Resources!FQ84)*FQ10))","v":0},{"$f":"IF(StudyType=2,(FR110*1000)/(Resources_ESP!FR58*FR10),(FR110*1000)/(SUM(LT_Resources!FR79:FR82,LT_Resources!FR84)*FR10))","v":0},{"$f":"IF(StudyType=2,(FS110*1000)/(Resources_ESP!FS58*FS10),(FS110*1000)/(SUM(LT_Resources!FS79:FS82,LT_Resources!FS84)*FS10))","v":0},{"$f":"IF(StudyType=2,(FT110*1000)/(Resources_ESP!FT58*FT10),(FT110*1000)/(SUM(LT_Resources!FT79:FT82,LT_Resources!FT84)*FT10))","v":0},{"$f":"IF(StudyType=2,(FU110*1000)/(Resources_ESP!FU58*FU10),(FU110*1000)/(SUM(LT_Resources!FU79:FU82,LT_Resources!FU84)*FU10))","v":0},{"$f":"IF(StudyType=2,(FV110*1000)/(Resources_ESP!FV58*FV10),(FV110*1000)/(SUM(LT_Resources!FV79:FV82,LT_Resources!FV84)*FV10))","v":0},{"$f":"IF(StudyType=2,(FW110*1000)/(Resources_ESP!FW58*FW10),(FW110*1000)/(SUM(LT_Resources!FW79:FW82,LT_Resources!FW84)*FW10))","v":0},{"$f":"IF(StudyType=2,(FX110*1000)/(Resources_ESP!FX58*FX10),(FX110*1000)/(SUM(LT_Resources!FX79:FX82,LT_Resources!FX84)*FX10))","v":0},{"$f":"IF(StudyType=2,(FY110*1000)/(Resources_ESP!FY58*FY10),(FY110*1000)/(SUM(LT_Resources!FY79:FY82,LT_Resources!FY84)*FY10))","v":0},{"$f":"SUMPRODUCT(FN105:FY105,FN$10:FY$10)/FZ$10","v":0},null,{"$f":"IF(StudyType=2,(GB110*1000)/(Resources_ESP!GB58*GB10),(GB110*1000)/(SUM(LT_Resources!GB79:GB82,LT_Resources!GB84)*GB10))","v":0},{"$f":"IF(StudyType=2,(GC110*1000)/(Resources_ESP!GC58*GC10),(GC110*1000)/(SUM(LT_Resources!GC79:GC82,LT_Resources!GC84)*GC10))","v":0},{"$f":"IF(StudyType=2,(GD110*1000)/(Resources_ESP!GD58*GD10),(GD110*1000)/(SUM(LT_Resources!GD79:GD82,LT_Resources!GD84)*GD10))","v":0},{"$f":"IF(StudyType=2,(GE110*1000)/(Resources_ESP!GE58*GE10),(GE110*1000)/(SUM(LT_Resources!GE79:GE82,LT_Resources!GE84)*GE10))","v":0},{"$f":"IF(StudyType=2,(GF110*1000)/(Resources_ESP!GF58*GF10),(GF110*1000)/(SUM(LT_Resources!GF79:GF82,LT_Resources!GF84)*GF10))","v":0},{"$f":"IF(StudyType=2,(GG110*1000)/(Resources_ESP!GG58*GG10),(GG110*1000)/(SUM(LT_Resources!GG79:GG82,LT_Resources!GG84)*GG10))","v":0},{"$f":"IF(StudyType=2,(GH110*1000)/(Resources_ESP!GH58*GH10),(GH110*1000)/(SUM(LT_Resources!GH79:GH82,LT_Resources!GH84)*GH10))","v":0},{"$f":"IF(StudyType=2,(GI110*1000)/(Resources_ESP!GI58*GI10),(GI110*1000)/(SUM(LT_Resources!GI79:GI82,LT_Resources!GI84)*GI10))","v":0},{"$f":"IF(StudyType=2,(GJ110*1000)/(Resources_ESP!GJ58*GJ10),(GJ110*1000)/(SUM(LT_Resources!GJ79:GJ82,LT_Resources!GJ84)*GJ10))","v":0},{"$f":"IF(StudyType=2,(GK110*1000)/(Resources_ESP!GK58*GK10),(GK110*1000)/(SUM(LT_Resources!GK79:GK82,LT_Resources!GK84)*GK10))","v":0},{"$f":"IF(StudyType=2,(GL110*1000)/(Resources_ESP!GL58*GL10),(GL110*1000)/(SUM(LT_Resources!GL79:GL82,LT_Resources!GL84)*GL10))","v":0},{"$f":"IF(StudyType=2,(GM110*1000)/(Resources_ESP!GM58*GM10),(GM110*1000)/(SUM(LT_Resources!GM79:GM82,LT_Resources!GM84)*GM10))","v":0},{"$f":"SUMPRODUCT(GB105:GM105,GB$10:GM$10)/GN$10","v":0},null,{"$f":"IF(StudyType=2,(GP110*1000)/(Resources_ESP!GP58*GP10),(GP110*1000)/(SUM(LT_Resources!GP79:GP82,LT_Resources!GP84)*GP10))","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType=2,(GQ110*1000)/(Resources_ESP!GQ58*GQ10),(GQ110*1000)/(SUM(LT_Resources!GQ79:GQ82,LT_Resources!GQ84)*GQ10))","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType=2,(GR110*1000)/(Resources_ESP!GR58*GR10),(GR110*1000)/(SUM(LT_Resources!GR79:GR82,LT_Resources!GR84)*GR10))","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType=2,(GS110*1000)/(Resources_ESP!GS58*GS10),(GS110*1000)/(SUM(LT_Resources!GS79:GS82,LT_Resources!GS84)*GS10))","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType=2,(GT110*1000)/(Resources_ESP!GT58*GT10),(GT110*1000)/(SUM(LT_Resources!GT79:GT82,LT_Resources!GT84)*GT10))","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType=2,(GU110*1000)/(Resources_ESP!GU58*GU10),(GU110*1000)/(SUM(LT_Resources!GU79:GU82,LT_Resources!GU84)*GU10))","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType=2,(GV110*1000)/(Resources_ESP!GV58*GV10),(GV110*1000)/(SUM(LT_Resources!GV79:GV82,LT_Resources!GV84)*GV10))","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType=2,(GW110*1000)/(Resources_ESP!GW58*GW10),(GW110*1000)/(SUM(LT_Resources!GW79:GW82,LT_Resources!GW84)*GW10))","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType=2,(GX110*1000)/(Resources_ESP!GX58*GX10),(GX110*1000)/(SUM(LT_Resources!GX79:GX82,LT_Resources!GX84)*GX10))","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType=2,(GY110*1000)/(Resources_ESP!GY58*GY10),(GY110*1000)/(SUM(LT_Resources!GY79:GY82,LT_Resources!GY84)*GY10))","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType=2,(GZ110*1000)/(Resources_ESP!GZ58*GZ10),(GZ110*1000)/(SUM(LT_Resources!GZ79:GZ82,LT_Resources!GZ84)*GZ10))","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType=2,(HA110*1000)/(Resources_ESP!HA58*HA10),(HA110*1000)/(SUM(LT_Resources!HA79:HA82,LT_Resources!HA84)*HA10))","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP105:HA105,GP$10:HA$10)/HB$10","v":{"$error":"#DIV/0!"}}]
[]
["Wind Purchase Expense"]
["Calibration to Align to Pro Forma"]
["Variable Wind Purchase Expense",{"$f":"(B103*B10)*B105/1000+B108","v":563.96562445724055},{"$f":"(C103*C10)*C105/1000+C108","v":2494.5038095171831},1447.2403424953782,1253.6209074858564,1300.5180310963201,2907.0685669736476,2776.0293254061585,2843.8111709073919,3662.0997083152047,2565.5674488281743,1312.9931907595887,1536.0867367647745,{"$f":"SUM(B109:M109)","v":24663.504863006914},null,{"$f":"(P103*P10)*P105/1000+P108","v":771.93118458572133},{"$f":"(Q103*Q10)*Q105/1000+Q108","v":1874.7110596524724},{"$f":"(R103*R10)*R105/1000+R108","v":1612.1451918249127},{"$f":"(S103*S10)*S105/1000+S108","v":1563.5250136480638},{"$f":"(T103*T10)*T105/1000+T108","v":929.00404059337529},{"$f":"(U103*U10)*U105/1000+U108","v":3963.9059772386331},{"$f":"(V103*V10)*V105/1000+V108","v":2117.7479146579221},{"$f":"(W103*W10)*W105/1000+W108","v":2190.726647624092},{"$f":"(X103*X10)*X105/1000+X108","v":3776.2795199131665},{"$f":"(Y103*Y10)*Y105/1000+Y108","v":1734.3424330255868},{"$f":"(Z103*Z10)*Z105/1000+Z108","v":1553.3759617729615},{"$f":"(AA103*AA10)*AA105/1000+AA108","v":1653.7574084216049},{"$f":"SUM(P109:AA109)","v":23741.452352958513},null,{"$f":"AD105*AD103","v":3760.6564895538695},1822.5486093081192,3210.7082496147395,3150.9312482614737,1987.5816891118336,5575.8555477452128,2611.4067899683914,2464.8751648156699,2262.6697291925552,1409.3833693697136,2552.3271613664028,3046.5971590695203,{"$f":"SUM(AD109:AO109)","v":33855.541207377501},null,{"$f":"AR105*AR103","v":3691.4082991614632},2234.845663279089,2995.2120171929796,2844.8380846425498,2657.2627625718783,4240.460781820133,2517.588121138087,2779.9770171208916,2082.2383268015951,1418.9039783072405,2869.3775431825429,3461.8111595715623,{"$f":"SUM(AR109:BC109)","v":33793.923754790012},null,{"$f":"BF105*BF103","v":4199.8281312060444},2338.4988823665899,4213.4700646441242,3019.1385170213575,2568.8193787867499,4134.2579793029481,3167.6068610027537,3005.1295791713833,2236.101319897879,1387.2689365489184,3066.0903240826055,3208.7825551103965,{"$f":"SUM(BF109:BQ109)","v":36544.992529141746},null,{"$f":"BT105*BT103","v":4635.0143836124098},2826.0417370598866,4617.9621574999364,3198.9068550107318,2351.2062276838774,5315.9828260603426,2112.5284261294355,2840.4558036380845,2765.9450434161722,1418.989961735009,2036.487769330849,3645.0317469262686,{"$f":"SUM(BT109:CE109)","v":37764.552938103006},null,{"$f":"CH105*CH103","v":3611.417051698591},1976.1245429971057,2933.4624609131865,2868.6111902952644,2055.5824098791531,6401.2715349987775,2674.6099482904192,2977.7772194300846,2183.0410610718918,1310.0057653202903,2903.6649578470947,2722.522934046056,{"$f":"SUM(CH109:CS109)","v":34618.09107678791},null,{"$f":"CV105*CV103","v":3575.5835579722075},2152.5067454650493,4033.3827789514999,4208.2448701759913,2359.5814123652144,4569.1449394663268,2355.0755707603471,3125.163181132873,2729.0839294686543,1749.6798809036586,2575.205955282564,3834.1710187280046,{"$f":"SUM(CV109:DG109)","v":37266.82384067239},null,{"$f":"DJ105*DJ103","v":4113.144698189094},1993.4313085003553,3511.7274312808286,3446.1908269222613,2251.7527399569017,4240.460781820133,2517.588121138087,2779.9770171208916,2082.2383268015951,1418.9039783072405,2869.3775431825429,3461.8111595715623,{"$f":"SUM(DJ109:DU109)","v":34686.603932791491},null,{"$f":"DX105*DX103","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DX109:EI109)","v":0},null,{"$f":"EL105*EL103","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL109:EW109)","v":0},null,{"$f":"EZ105*EZ103","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EZ109:FK109)","v":0},null,{"$f":"FN105*FN103","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FN109:FY109)","v":0},null,{"$f":"GB105*GB103","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GB109:GM109)","v":0},null,{"$f":"GP105*GP103","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(GP109:HA109)","v":{"$error":"#DIV/0!"}}]
["Renewable Purchases - general (excl. Klondike III)",{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":1599.0134411399999},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":2166.9619201599999},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":1734.1258095200001},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":1044.7061235799999},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":1467.0826443519998},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":1813.3909555279999},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":2780.464507404},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":2806.7886846400002},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":2693.7140870600001},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":2719.04019948},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":1833.103684312},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A110,ProForma!$C$4:$C$270,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":1951.7392951199997},{"$f":"SUM(B110:M110)","v":24610.131352296001},null,2188.65870000002,1628.5514000000001,1931.7195999999799,1302.9160999999999,1047.9398000000001,2472.54180000001,2121.0572999999899,2162.0729999999899,2783.47549999996,1850.12230000002,2167.5392000000002,2101.2504000000099,{"$f":"SUM(P110:AA110)","v":23757.845099999977},null,1995.3437340595999,2021.0826662304003,2188.4494549199999,2367.2467777448005,1952.6629743772,2727.2719180744002,2202.0382618367998,2071.5641606871995,2057.8208194611998,1669.933173958,1725.4306971307999,1641.5355548404,{"$f":"SUM(AD110:AO110)","v":24620.380193320801},null,1995.3437340595999,2021.0826662304003,2188.4494549199999,2367.2467777448005,1952.6629743772,2727.2719180744002,2202.0382618367998,2071.5641606871995,2057.8208194611998,1669.933173958,1725.4306971307999,1641.5355548404,{"$f":"SUM(AR110:BC110)","v":24620.380193320801},null,1995.3437340595999,2021.0826662304003,2188.4494549199999,2367.2467777448005,1952.6629743772,2727.2719180744002,2202.0382618367998,2071.5641606871995,2057.8208194611998,1669.933173958,1725.4306971307999,1641.5355548404,{"$f":"SUM(BF110:BQ110)","v":24620.380193320801},null,2011.9380858062145,2394.6114562522771,2273.1139639113271,2431.1575469641411,1998.7304256356826,2813.5971523582316,2273.4441605152979,2141.7368165646312,2132.1168822301706,1731.5004664127773,1787.0570552060158,1694.2054700948363,{"$f":"SUM(BT110:CE110)","v":25683.209481951599},null,1995.3437340595999,2021.0826662304003,2188.4494549199999,2367.2467777448005,1952.6629743772,2727.2719180744002,2202.0382618367998,2071.5641606871995,2057.8208194611998,1669.933173958,1725.4306971307999,1641.5355548404,{"$f":"SUM(CH110:CS110)","v":24620.380193320801},null,2011.9380858062145,2394.6114562522771,2273.1139639113271,2431.1575469641411,1998.7304256356826,2813.5971523582316,2273.4441605152979,2141.7368165646312,2132.1168822301706,1731.5004664127773,1787.0570552060158,1694.2054700948363,{"$f":"SUM(CV110:DG110)","v":25683.209481951599},null,1995.3437340595999,2021.0826662304003,2188.4494549199999,2367.2467777448005,1952.6629743772,2727.2719180744002,2202.0382618367998,2071.5641606871995,2057.8208194611998,1669.933173958,1725.4306971307999,1641.5355548404,{"$f":"SUM(DJ110:DU110)","v":24620.380193320801}]
[]
["Miscellaneous "]
["4h10c Credit",8150.2506000000003,6307.4916000000003,11634.808800000001,22139.247100000001,21714.797299999998,15847.8194,10952.2032,6292.5901999999996,6292.5901999999996,8260.0488999999998,5285.4471000000003,4902.6679000000004,{"$f":"SUM(B113:M113)","v":127779.96230000001},null,9333.8664000000008,7734.6214,11643.4558,8386.3078999999998,6175.8069999999998,6175.8069999999998,6175.8069999999998,6175.8069999999998,6175.8069999999998,6175.8069999999998,6175.8069999999998,7320.5312999999996,{"$f":"SUM(P113:AA113)","v":87649.431800000006},null,9788.77,9789.6373000000003,6532.1688000000004,6533.0361000000003,11392.5954,11393.4627,9633.76,9634.6273000000001,6191.4835000000003,6192.3507,6191.4835000000003,6192.3507,{"$f":"SUM(AD113:AO113)","v":99465.725999999995},null,6191.4835000000003,6192.3507,6191.4835000000003,6192.3507,6191.4835000000003,6192.3507,6191.4835000000003,6192.3507,6191.4835000000003,6192.3507,8006.3693000000003,8007.2366000000002,{"$f":"SUM(AR113:BC113)","v":77932.776900000012},null,8570.1951584562794,5977.0938421701685,13865.485893920557,24085.159533994683,23958.6787757243,18071.311715452601,12567.413248455439,6306.3540911083328,6306.3540911083328,8651.2699400349065,5611.1003327875624,4814.7582471776686,{"$f":"SUM(BF113:BQ113)","v":138785.17487039085},null,8570.1951584562794,5977.0938421701685,13865.485893920557,24085.159533994683,23958.6787757243,18071.311715452601,12567.413248455439,6306.3540911083328,6306.3540911083328,8651.2699400349065,5611.1003327875624,4814.7582471776686,{"$f":"SUM(BT113:CE113)","v":138785.17487039085},null,8570.1951584562794,5977.0938421701685,13865.485893920557,24085.159533994683,23958.6787757243,18071.311715452601,12567.413248455439,6306.3540911083328,6306.3540911083328,8651.2699400349065,5611.1003327875624,4814.7582471776686,{"$f":"SUM(CH113:CS113)","v":138785.17487039085},null,8570.1951584562794,5977.0938421701685,13865.485893920557,24085.159533994683,23958.6787757243,18071.311715452601,12567.413248455439,6306.3540911083328,6306.3540911083328,8651.2699400349065,5611.1003327875624,4814.7582471776686,{"$f":"SUM(CV113:DG113)","v":138785.17487039085},null,8570.1951584562794,5977.0938421701685,13865.485893920557,24085.159533994683,23958.6787757243,18071.311715452601,12567.413248455439,6306.3540911083328,6306.3540911083328,8651.2699400349065,5611.1003327875624,4814.7582471776686,{"$f":"SUM(DJ113:DU113)","v":138785.17487039085},null,8570.1951584562794,5977.0938421701685,13865.485893920557,24085.159533994683,23958.6787757243,18071.311715452601,12567.413248455439,6306.3540911083328,6306.3540911083328,8651.2699400349065,5611.1003327875624,4814.7582471776686,{"$f":"SUM(DX113:EI113)","v":138785.17487039085},null,8570.1951584562794,5977.0938421701685,13865.485893920557,24085.159533994683,23958.6787757243,18071.311715452601,12567.413248455439,6306.3540911083328,6306.3540911083328,8651.2699400349065,5611.1003327875624,4814.7582471776686,{"$f":"SUM(EL113:EW113)","v":138785.17487039085},null,8570.1951584562794,5977.0938421701685,13865.485893920557,24085.159533994683,23958.6787757243,18071.311715452601,12567.413248455439,6306.3540911083328,6306.3540911083328,8651.2699400349065,5611.1003327875624,4814.7582471776686,{"$f":"SUM(EZ113:FK113)","v":138785.17487039085},null,8570.1951584562794,5977.0938421701685,13865.485893920557,24085.159533994683,23958.6787757243,18071.311715452601,12567.413248455439,6306.3540911083328,6306.3540911083328,8651.2699400349065,5611.1003327875624,4814.7582471776686,{"$f":"SUM(FN113:FY113)","v":138785.17487039085},null,8570.1951584562794,5977.0938421701685,13865.485893920557,24085.159533994683,23958.6787757243,18071.311715452601,12567.413248455439,6306.3540911083328,6306.3540911083328,8651.2699400349065,5611.1003327875624,4814.7582471776686,{"$f":"SUM(GB113:GM113)","v":138785.17487039085},null,8570.1951584562794,5977.0938421701685,13865.485893920557,24085.159533994683,23958.6787757243,18071.311715452601,12567.413248455439,6306.3540911083328,6306.3540911083328,8651.2699400349065,5611.1003327875624,4814.7582471776686,{"$f":"SUM(GP113:HA113)","v":138785.17487039085}]
["Variable Transmission Expense",6120.5130230000004,6120.5130230000004,6120.5130230000004,6120.5130230000004,6120.5130230000004,6120.5130230000004,6120.5130230000004,14189.098019999999,14791.55802,6120.5080230000003,6082.8043509999998,6082.8043509999998,{"$f":"SUM(B114:M114)","v":90110.363926000005},null,6082.8093509999999,6082.8093509999999,6082.8093509999999,6082.8093509999999,6082.8093509999999,8471.9593509999995,14782.459349999999,16057.46435,11163.504349999999,11666.04435,6018.2178169999997,5804.9878170000002,{"$f":"SUM(P114:AA114)","v":104378.68414},null,6584.8758983820007,6434.5842304920006,6434.5842304920006,6434.5842304920006,6434.5842304920006,6434.5842304920006,6257.0842304920006,8898.2258983819993,5730.5458983820008,6974.9758983820002,5730.5458983820008,5875.9658983820009,{"$f":"SUM(AD114:AO114)","v":78225.140773243998},null,6584.8758983820007,6434.5842304920006,6434.5842304920006,6434.5842304920006,6434.5842304920006,6434.5842304920006,6257.0842304920006,8898.2258983819993,5730.5458983820008,6974.9758983820002,5730.5458983820008,5875.9658983820009,{"$f":"SUM(AR114:BC114)","v":78225.140773243998},null,6010.5836658010994,5852.7774145166004,5852.7774145166004,5852.7774145166004,5852.7774145166004,5852.7774145166004,6102.6974145166005,12089.7453307551,9705.6953307551012,5703.9253307551007,5621.4553307551005,5621.4553307551005,{"$f":"SUM(BF114:BQ114)","v":80119.444806676198},null,5621.4553307551005,5621.4553307551005,5621.4553307551005,5621.4553307551005,5621.4553307551005,5621.4553307551005,5621.4553307551005,6432.7253307551,5621.4553307551005,5621.4553307551005,5621.4553307551005,5621.4553307551005,{"$f":"SUM(BT114:CE114)","v":68268.733969061213}]
["Expected Transmission Expense",6295.6571167023585,6448.5603698423374,7006.8825539838899,8716.6369815172748,8622.5470721563379,9453.7045875947588,10140.08027157976,14450.399329727508,14237.942455041646,9708.1774184726128,7196.7269540194529,6277.366000981071,{"$f":"SUM(B115:M115)","v":108554.68111161901},null,6252.2770634857161,6397.2782697392113,6928.5028040383531,8549.5579694756652,8525.7836538556749,9347.6678600425548,10014.851641164434,13084.952228303755,12425.223709690883,9779.2360724485643,6894.0397828661298,5998.6588764136859,{"$f":"SUM(P115:AA115)","v":104198.02993152462},null,6606.0550926675478,6461.2239733490505,6672.2462819204839,7508.6709104919346,7392.9889247776455,7453.1750190633593,8296.7229904919477,10237.53821552485,7804.3900183819533,7138.3971812390328,6033.6318526675605,5948.6868240960303,{"$f":"SUM(AD115:AO115)","v":87553.727284671404},null,6606.0550926679753,6461.2239733495071,6672.2462819209359,7508.6709104923684,7392.9889247780775,7453.1750190637995,8296.722990491935,10237.538215524888,7804.3900183819451,7138.3971812390182,6033.6318526674959,5948.6868240962895,{"$f":"SUM(AR115:BC115)","v":87553.727284674256},null,6073.6406258008274,5940.672697373876,6214.955463088103,7347.4678430879758,7453.0011145165463,7237.8193545165605,7668.203097373711,11184.182453612229,9244.0159564693422,7276.4601793263282,5903.4925736125278,5686.9887107554459,{"$f":"SUM(BF115:BQ115)","v":87230.900069533469},null,5703.6039021840188,5748.2699878982785,6033.5298136125675,7226.5344678981792,7099.9836964696169,7144.6734707553078,7651.5278764695113,10018.678693612241,8455.7494136123023,7270.164847898126,5964.9089621839457,5704.0988393268699,{"$f":"SUM(BT115:CE115)","v":84021.723971920946}]
[]
["Available Transmission Reserves"]
["COB HLH   (Cap. 4880)",601.5625,507.03125,614.5302734375,517.96123046875005,562.71158854166663,474.28548177083331,480.91785024007157,570.58050028483069,618.76627604166663,521.53157552083326,337.22058461507157,400.09221903483069,null,null,523.61539713541663,621.23860677083326,459.71798070271814,559.6566721598308,452.41007486979163,550.76009114583326,504.41211700439453,614.06692504882812,449.58686955769855,547.32314554850257,479.15730794270837,583.32194010416674]
["COB LLH",589.56162007649743,496.916222635905,627.97456868489576,529.2928507486979,573.81364949544275,483.64293314615884,487.50970662434901,578.40134684244799,634.278798421224,534.60641581217442,331.44821268717448,393.24364217122394,null,null,518.19193929036453,614.80399576822913,449.37264251708984,547.06234741210937,440.17199325561523,535.86155700683594,486.67944081624347,592.47931925455725,473.8359375,576.84375,501.61099243164062,610.6568603515625]
["NOB HLH  (Cap 3220)",44.995398100858893,86.142110315168864,71.136993597753289,87.115251813616069,79.321966135723997,91.08651676533384,81.464737222801816,48.509055190945269,84.093675696331516,76.141731593919843,64.969022194050851,77.350300095836573,null,null,39.679577371348508,86.452072996530475,70.880822223165765,275.10079520089283,87.115251813616069,244.93245189974766,77.561943101586763,91.08651676533384,287.64163189052795,81.431214895307647,257.15120493255046,153.18649007666926]
["NOB LLH",33.319165910993306,87.116533930997676,57.339649461070948,87.32338700383346,78.521204598942163,91.497514618109477,85.008401621942937,47.527241392905665,89.000785495923907,81.351413892663047,67.094174971491654,85.570869398413237,null,null,40.406923282220497,86.703245553911103,57.681214895307647,275.75806422263196,87.32338700383346,255.37230687111801,80.86789717585404,91.497514618109477,288.93951984666148,85.053088454726321,268.58870038334629,150.08602545128105]

{"sheet":"Rev.Inputs","index":8,"n_rows":64,"n_cols":28,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,0,1,12]]}
["Revenue Inputs"]
[]
[]
["TOC"]
[]
[null,{"$f":"FedRev!B5:B6","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!P5:P6","v":"FY 2019"}]
["Month/Year",{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"},{"$f":"DB_Inputs!N7","v":"Total"},null,{"$f":"FedRev!P7","v":"2018-10-01"},{"$f":"FedRev!Q7","v":"2018-11-01"},{"$f":"FedRev!R7","v":"2018-12-01"},{"$f":"FedRev!S7","v":"2019-01-01"},{"$f":"FedRev!T7","v":"2019-02-01"},{"$f":"FedRev!U7","v":"2019-03-01"},{"$f":"FedRev!V7","v":"2019-04-01"},{"$f":"FedRev!W7","v":"2019-05-01"},{"$f":"FedRev!X7","v":"2019-06-01"},{"$f":"FedRev!Y7","v":"2019-07-01"},{"$f":"FedRev!Z7","v":"2019-08-01"},{"$f":"FedRev!AA7","v":"2019-09-01"},{"$f":"DB_Inputs!AB7","v":"Total"}]
["Composite Revenue",{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":205212.00447033395},{"$f":"SUM(B8:M8)","v":2462544.0536440075},null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A8,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":206464.87397941053},{"$f":"SUM(P8:AA8)","v":2477578.487752927}]
["Non-Slice Revenue",{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":-22075.174902546842},-264902.09883056203,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A9,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":-22251.401957766506},-267016.82349319808]
["Slice",{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":0},0,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A10,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":0},0]
["Tier 2",{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":3188.4510959347904},38261.413151217486,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A11,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":3629.1196315333332},43549.435578400007]
["Load Shaping Revenue",{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":-2226.3988929797574},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":-5821.0704947623317},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":12406.933830930086},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":28777.586759878741},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":26687.591689004159},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":9536.2449292458459},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":-272.43628143133225},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":-26430.506652677941},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":-13251.74036358151},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":3004.7754444829875},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":-6988.9534596039412},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":-2580.2694615809196},22841.757046924089,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":-1443.9376023175628},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":-5136.5713078960162},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":13456.238157357266},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":29989.282222736067},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":27816.851378642405},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":10278.633363382658},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":466.63730530366882},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":-26135.362649539715},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":-13203.791620461576},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":3971.9169960284389},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":-6278.616044929362},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A12,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":-1840.7117905192538},31940.568407787014]
["Demand Revenue",{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":3053.5072324519219},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":3006.1397692499991},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":6287.9996634000008},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":6921.8357739182684},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":3719.0319765624981},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":5131.51771333333},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":2817.4772159999998},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":2146.7800162980775},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":2438.5328780769237},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":3536.8221615749994},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":5662.5991441666665},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":3641.4342798437497},48363.677824876439,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":3552.9349535879637},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":3062.4304773749991},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":6349.5255118750019},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":7010.2150760817267},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":3953.0028216145824},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":4206.9747661538477},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":3195.3960738461528},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":1970.6876263461538},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":2059.7485011000003},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":3989.0637900000011},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":5210.3330712500001},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A13,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":3390.8286250520823},47951.141294282519]
["Irrigation Rate Discount",{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":-3410.8835594399993},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":-5097.5318889599994},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":-5870.7152212800002},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":-4817.7083690399995},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":-2930.8303987200006},-22127.669437439999,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":-3410.8835594399993},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":-5097.5318889599994},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":-5870.7152212800002},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":-4817.7083690399995},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A14,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":-2930.8303987200006},-22127.669437439999]
["Low Density Discount",{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":-3177.1661654881877},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":-2976.244585193182},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":-3602.8876043766672},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":-3926.1574375768578},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":-3776.7167255992586},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":-3394.3242256555127},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":-3309.8496127590543},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":-2800.456427644679},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":-3252.9448448998796},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":-3805.6193471528404},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":-3649.128141125595},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":-3338.1455204198792},-41009.640637891593,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":-3281.8227532052351},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":-3044.2629108114897},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":-3678.9644246856951},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":-4013.641346339014},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":-3872.1274446329535},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":-3436.0460853352429},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":-3403.0683676328736},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":-2867.1288175227737},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":-3299.120060028541},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":-3933.6058603433185},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":-3727.6030549449092},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A15,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":-3413.1519877611627},-41970.543113243206]
["RSS (Non-Federal)",{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":100.85916479166666},1210.3099774999998,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A16,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":100.740298125},1208.8835775]
["Load Shaping True up",{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A17,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"SUM(B17:M17)","v":0}]
["PF customers (TRM) sub-total",{"$f":"SUM(B8:B17)","v":184076.08200249757},180634.96451780808,201518.18571846699,218199.40492473371,213056.04676848097,197699.57824543724,185661.33115032321,155931.07320504903,167262.45560914912,183291.4028661387,176632.9490029107,{"$f":"SUM(M8:M17)","v":181218.32872763654},{"$f":"SUM(B18:M18)","v":2245181.8027386316},null,{"$f":"SUM(P8:P16)","v":186770.50654936754},182824.92820996983,204070.13119584892,220929.18790378113,215841.05870692639,198992.8939955036,188202.29696281932,157500.64455114602,168402.63688295224,186099.9916557075,178329.73755363809,183149.46639935405,{"$f":"SUM(P18:AA18)","v":2271113.4805670148}]
["New Resource Firm Power"]
["DSIs sub-total",{"$f":"+INDEX(ProForma!$N$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":790.9450066899999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":779.91080498999997},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":844.28572347999989},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":821.24938192000002},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":725.07556700000009},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":2849.31272734},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":2539.4949244200002},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":2313.8389387299999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":2220.6963052499996},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":2821.15659753},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":3070.1364485500003},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":2932.3765383200002},{"$f":"SUM(B20:M20)","v":22708.478964220001},null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":3029.2728708300006},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":3005.04604488},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":3257.2942275400005},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":3155.9793076799997},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":2817.9620635599995},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":2849.31272734},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":2539.4949244200002},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":2313.8389387299999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":2220.6963052499996},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":2821.15659753},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":3070.1364485500003},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A20,ProForma!$B$4:$B$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":2932.3765383200002},{"$f":"SUM(P20:AA20)","v":34012.566994629997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N20/FedRev!N134","v":1.0158930284809442},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB20/FedRev!AB134","v":1.0146061815413416}]
["FPS sub-total",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":285},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":340},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":375},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":375},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":300},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":300},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":300},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":300},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":340},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":360},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":350},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":295},{"$f":"SUM(B22:M22)","v":3920},null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":285},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":340},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":375},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":375},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":300},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":300},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":300},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":300},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":340},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":360},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":350},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A22,ProForma!$B$4:$B$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":295},{"$f":"SUM(P22:AA22)","v":3920}]
["Firm Surplus Sale (Rate Case Only and includes Tier 2 sale)",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":3029.0057904268701},36348.069485122433,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A23,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":0},0]
["Balancing sales (unadjusted)",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":8605.051374687504},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":9744.2380331250042},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":15615.735940625007},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":29833.550969062489},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":25256.482056875},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":26211.572008124967},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":33271.334141875021},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":47508.508760312528},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":52015.999072812476},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":46396.138460937487},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":24253.822032500011},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":10636.320157187507},329348.753008125,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":8978.3609881250013},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":12114.270659999993},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":16482.007456250001},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":28014.242555625002},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":25042.818120625026},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":28739.32907593749},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":34541.256239687471},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":44742.607455625017},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":52283.533514687515},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":46212.045784374968},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":25064.952288750006},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A24,ProForma!$D$4:$D$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":12029.472614999999},334244.89675468754]
["Cal ISO sales",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":713.74660334385896},8564.9592401263053,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A25,ProForma!$D$4:$D$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":804.1570604082857},9649.884724899428]
["WAPA trasactions 15PM-12424",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":782.44},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":757.4},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":778.1},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":0},2317.94,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A26,ProForma!$D$4:$D$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":0},0]
["Forward DSI sale",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":491.12517615500877},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":500.09346390480209},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":553.58406191020254},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":523.27499589744389},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":229.74520932554771},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":0},2297.8229071930054,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A27,ProForma!$D$4:$D$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":0},0]
["Long Term Contractual Obligations sub-total",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":37.99},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":3219.5366400000003},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":3315.6873599999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":3325.1223599999998},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":2992.3845799999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":1676.0329400000001},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":1637.30162},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":61.19},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":76.995000000000005},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":64.27},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":71.542339999999996},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":45.625},16523.67784,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":37.950000000000003},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":3219.5366400000003},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":3315.6873599999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":3325.1223599999998},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":2987.3220799999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":1626.72794},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":1575.4674},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A28,ProForma!$B$4:$B$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":0},16087.81378]
["Renewable Energy Certificates sub-total",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":0},0,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A29,ProForma!$B$4:$B$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":0},0]
["Slice True up",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":0},0,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A30,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":0},0]
["Other Sales sub-total",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":169.43},2033.1600000000005,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":169.43},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A31,ProForma!$B$4:$B$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":169.43},2033.1600000000005]
["Gross Sales (400001)",{"$f":"SUM(B18,B20,B22:B31)","v":198980.81595380077},{"$f":"SUM(C18,C20,C22:C31)","v":199888.32585359862},226912.76119825293,256989.78502538436,246471.91657545223,232648.67831467293,227321.64423038895,210026.79329786228,225828.3283809823,236845.15031837689,208290.63221773144,199039.83281691477,{"$f":"SUM(B32:M32)","v":2669244.6641834183},null,{"$f":"SUM(P18,P20,P22:P31)","v":200074.67746873084},{"$f":"SUM(Q18,Q20,Q22:Q31)","v":202477.36861525811},{"$f":"SUM(R18,R20,R22:R31)","v":228473.70730004722},{"$f":"SUM(S18,S20,S22:S31)","v":256773.11918749445},{"$f":"SUM(T18,T20,T22:T31)","v":247962.7480315197},{"$f":"SUM(U18,U20,U22:U31)","v":233481.85079918939},{"$f":"SUM(V18,V20,V22:V31)","v":228132.10258733507},{"$f":"SUM(W18,W20,W22:W31)","v":205830.67800590934},{"$f":"SUM(X18,X20,X22:X31)","v":224220.45376329802},{"$f":"SUM(Y18,Y20,Y22:Y31)","v":236466.78109802076},{"$f":"SUM(Z18,Z20,Z22:Z31)","v":207788.41335134639},{"$f":"SUM(AA18,AA20,AA22:AA31)","v":199379.90261308235},{"$f":"SUM(P32:AA32)","v":2671061.802821232}]
["Bookout adjustment to Sales (400001)",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"SUM(B33:M33)","v":0},null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A33,ProForma!$A$4:$A$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"SUM(P33:AA33)","v":0}]
["Provisions for Rate Refunds (449101)",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":0},0,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A34,ProForma!$A$4:$A$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":0},0]
["Miscellaneous Revenues (400002)",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":2294.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":2472.9124234090273},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":2492.9124234090273},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":2462.9124234090273},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":2437.9124234090273},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":2339.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":2314.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":2309.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":2359.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":2364.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":2349.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":2309.1091666666666},28504.523026969433,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":2294.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":2474.1159794750151},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":2494.1159794750151},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":2464.1159794750151},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":2439.1159794750151},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":2339.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":2314.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":2309.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":2359.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":2364.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":2349.1091666666666},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A35,ProForma!$A$4:$A$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":2309.1091666666666},28509.337251233384]
["Inter-Business Unit / Gen Inputs for Ancillary and Other Services (400003)",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":9283.2074433333328},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":9417.4885133333337},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":10081.166787333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":9502.4370253333327},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":8410.2972133333315},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":9284.5135533333341},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":8629.4131733333325},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":9160.4544493333324},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":8913.2348933333324},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":8807.6449373333326},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":8693.6507453333325},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":8246.0330933333335},108429.54182799999,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":8057.8837733333321},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":8267.2487873333339},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":8911.3773853333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":9051.916753333333},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":8086.0357093333332},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":8922.1777933333324},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":8323.9416533333333},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":8790.2117773333339},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":8754.3331733333325},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":8584.7011213333335},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":8002.6851733333342},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A36,ProForma!$A$4:$A$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":7766.8480133333333},101519.361114]
["4(h)(10)(c)",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":9671.7234344587887},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":7590.387670519186},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":9314.6252577735631},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":10087.266592300763},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":8481.8941710914023},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":7447.7850030057962},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":6850.018487598134},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":6475.5153031425361},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":6998.777176152641},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":6413.1894762702323},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":6118.4704407397167},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":7722.3012069273727},93171.954219980136,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":9314.1172752794864},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":7475.6917725295043},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":9096.013621807766},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":9829.2897738074207},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":8450.7057599971267},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":7207.3674240424125},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":6738.0001511405926},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":6370.6181339421146},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":6956.2932750726759},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":6296.0405891660321},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":6107.2769533011124},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A37,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":7684.1015446754291},91525.516274761685]
["Colville and Spokane Settlements",{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(B$7,ProForma!$M$2:$BE$2,0))","v":383.33332999999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(C$7,ProForma!$M$2:$BE$2,0))","v":383.33332999999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(D$7,ProForma!$M$2:$BE$2,0))","v":383.33332999999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(E$7,ProForma!$M$2:$BE$2,0))","v":383.33332999999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(F$7,ProForma!$M$2:$BE$2,0))","v":383.33332999999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(G$7,ProForma!$M$2:$BE$2,0))","v":383.33332999999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(H$7,ProForma!$M$2:$BE$2,0))","v":383.33332999999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(I$7,ProForma!$M$2:$BE$2,0))","v":383.33332999999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(J$7,ProForma!$M$2:$BE$2,0))","v":383.33332999999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(K$7,ProForma!$M$2:$BE$2,0))","v":383.33332999999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(L$7,ProForma!$M$2:$BE$2,0))","v":383.33332999999999},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(M$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},4599.9999633333327,null,{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(P$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(Q$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(R$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(S$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(T$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(U$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(V$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(W$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(X$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(Y$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(Z$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},{"$f":"+INDEX(ProForma!$M$4:$BE$250,MATCH($A38,ProForma!$C$4:$C$250,0),MATCH(AA$7,ProForma!$M$2:$BE$2,0))","v":383.33333333333331},4600]
[]
["TOTAL OPERATING REVENUES",{"$f":"SUM(B32,B33:B38)","v":220613.18932825956},219752.44779086017,249184.79899676883,279425.73439642752,266185.35371328599,252103.4193676787,245498.51838798707,228355.20554700482,244482.78294713495,254813.42722864711,225835.19590047112,217700.60961717548,{"$f":"SUM(B40:M40)","v":2903950.6832217015},null,{"$f":"SUM(P32,P33:P38)","v":220124.12101734366},221077.75848792933,249358.54761999668,278501.77502744354,267321.93881365849,252333.83851656513,245891.48689180901,223683.95041718479,242673.52271170402,254094.96530852013,224630.81797798083,217523.29467109111,2897216.0174612273]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProForma!BB92","v":2903950.6832217011},{"$f":"SUM(N19,N22:N23,N28,N31,N33:N36,N38)","v":200358.97214342517},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ProForma!BD92","v":2897216.0174612268},{"$f":"SUM(AB19,AB22:AB23,AB28,AB31,AB33:AB36,AB38)","v":156669.67214523337}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M41-N40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB40-AA41","v":0}]
["TOTAL EXPENSES (incl. interest)",{"$f":"$N$43/12","v":225472.2229994275},225472.2229994275,225472.2229994275,225472.2229994275,225472.2229994275,225472.2229994275,225472.2229994275,225472.2229994275,225472.2229994275,225472.2229994275,225472.2229994275,{"$f":"$N$43/12","v":225472.2229994275},{"$f":"ProForma!BB229","v":2705666.6759931301},null,{"$f":"$AB$43/12","v":230590.05706498132},230590.05706498132,230590.05706498132,230590.05706498132,230590.05706498132,230590.05706498132,230590.05706498132,230590.05706498132,230590.05706498132,230590.05706498132,230590.05706498132,{"$f":"$AB$43/12","v":230590.05706498132},{"$f":"ProForma!BD229","v":2767080.6847797758}]
[]
["Balancing Purchases (unadjusted)",{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":3718.5626065625011},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":2123.9032406249999},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":4801.6066131250009},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":3163.8098003125006},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":2269.5276984375},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":263.22362406249999},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":202.76732874999996},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":130.79028906249999},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":1545.5920284374993},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":3657.2021762499971},{"$f":"SUM(B45:M45)","v":21876.985405625001},null,{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(P$7,ProForma!$N$2:$BE$2,0))","v":1781.9834284375004},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(Q$7,ProForma!$N$2:$BE$2,0))","v":1291.3913125000006},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(R$7,ProForma!$N$2:$BE$2,0))","v":4253.8737793749988},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(S$7,ProForma!$N$2:$BE$2,0))","v":3037.6999459375011},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(T$7,ProForma!$N$2:$BE$2,0))","v":2296.6322812500011},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(U$7,ProForma!$N$2:$BE$2,0))","v":184.4844359375},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(V$7,ProForma!$N$2:$BE$2,0))","v":21.080797812500002},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(W$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(X$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(Y$7,ProForma!$N$2:$BE$2,0))","v":61.14846},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(Z$7,ProForma!$N$2:$BE$2,0))","v":671.59406718750006},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A45,ProForma!$D$4:$D$270,0),MATCH(AA$7,ProForma!$N$2:$BE$2,0))","v":2143.291408125001},{"$f":"SUM(P45:AA45)","v":15743.179916562502}]
["(Transmission re-dispatch for Gen Inputs adjustment)",{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":18.75},225,null,{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(P$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(Q$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(R$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(S$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(T$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(U$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(V$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(W$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(X$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(Y$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(Z$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A46,ProForma!$D$4:$D$270,0),MATCH(AA$7,ProForma!$N$2:$BE$2,0))","v":18.75},{"$f":"SUM(P46:AA46)","v":225}]
["SILS Power Purchases (within year included in balancing purchases)",{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":3468.32},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":3357.89},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":3451.96},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":3468.32},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":3141.12},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":3480.59},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":2948.2},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":3056.3119999999999},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":3007.232},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":2997.28},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":3115.3440000000001},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":2889.1680000000001},38381.735999999997,null,{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(P$7,ProForma!$N$2:$BE$2,0))","v":3484.68},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(Q$7,ProForma!$N$2:$BE$2,0))","v":3357.89},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(R$7,ProForma!$N$2:$BE$2,0))","v":3451.96},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(S$7,ProForma!$N$2:$BE$2,0))","v":3468.32},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(T$7,ProForma!$N$2:$BE$2,0))","v":3141.12},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(U$7,ProForma!$N$2:$BE$2,0))","v":3464.23},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(V$7,ProForma!$N$2:$BE$2,0))","v":3007.232},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(W$7,ProForma!$N$2:$BE$2,0))","v":3056.3119999999999},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(X$7,ProForma!$N$2:$BE$2,0))","v":2948.2},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(Y$7,ProForma!$N$2:$BE$2,0))","v":3056.3119999999999},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(Z$7,ProForma!$N$2:$BE$2,0))","v":3115.3440000000001},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A47,ProForma!$D$4:$D$270,0),MATCH(AA$7,ProForma!$N$2:$BE$2,0))","v":2889.1680000000001},{"$f":"SUM(P47:AA47)","v":38440.767999999996}]
["Non Treaty Storage Agreement expense (TF)",{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":0},0,null,{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(P$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(Q$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(R$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(S$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(T$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(U$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(V$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(W$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(X$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(Y$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(Z$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A48,ProForma!$C$4:$C$270,0),MATCH(AA$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"SUM(P48:AA48)","v":0}]
["Libby Coordination Agreement (TF)",{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":0},0,null,{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(P$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(Q$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(R$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(S$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(T$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(U$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(V$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(W$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(X$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(Y$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(Z$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A49,ProForma!$C$4:$C$270,0),MATCH(AA$7,ProForma!$N$2:$BE$2,0))","v":0}]
["Augmentation Purchases",{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(B$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(C$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(D$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(E$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(F$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(G$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(H$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(I$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(J$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(K$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(L$7,ProForma!$N$2:$BE$2,0))","v":0},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$270,0),MATCH(M$7,ProForma!$N$2:$BE$2,0))","v":0},null,null,{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(P$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(Q$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(R$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(S$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(T$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(U$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(V$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(W$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(X$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(Y$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(Z$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"+INDEX(ProForma!$N$4:$BE$270,MATCH($A50,ProForma!$C$4:$C$370,0),MATCH(AA$7,ProForma!$N$2:$BE$2,0))","v":1018.4641064950791},{"$f":"SUM(P50:AA50)","v":12221.569277940949}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$51/12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$AB$51/12","v":0}]
["Less Expected Wind Expense",{"$f":"DB_Inputs!B110","v":1599.0134411399999},{"$f":"DB_Inputs!C110","v":2166.9619201599999},{"$f":"DB_Inputs!D110","v":1734.1258095200001},{"$f":"DB_Inputs!E110","v":1044.7061235799999},{"$f":"DB_Inputs!F110","v":1467.0826443519998},{"$f":"DB_Inputs!G110","v":1813.3909555279999},{"$f":"DB_Inputs!H110","v":2780.464507404},{"$f":"DB_Inputs!I110","v":2806.7886846400002},{"$f":"DB_Inputs!J110","v":2693.7140870600001},{"$f":"DB_Inputs!K110","v":2719.04019948},{"$f":"DB_Inputs!L110","v":1833.103684312},{"$f":"DB_Inputs!M110","v":1951.7392951199997},{"$f":"DB_Inputs!N110","v":24610.131352296001},null,{"$f":"DB_Inputs!P110","v":2188.65870000002},{"$f":"DB_Inputs!Q110","v":1628.5514000000001},{"$f":"DB_Inputs!R110","v":1931.7195999999799},{"$f":"DB_Inputs!S110","v":1302.9160999999999},{"$f":"DB_Inputs!T110","v":1047.9398000000001},{"$f":"DB_Inputs!U110","v":2472.54180000001},{"$f":"DB_Inputs!V110","v":2121.0572999999899},{"$f":"DB_Inputs!W110","v":2162.0729999999899},{"$f":"DB_Inputs!X110","v":2783.47549999996},{"$f":"DB_Inputs!Y110","v":1850.12230000002},{"$f":"DB_Inputs!Z110","v":2167.5392000000002},{"$f":"DB_Inputs!AA110","v":2101.2504000000099},{"$f":"DB_Inputs!AB110","v":23757.845099999977}]
["Less Expected Transmission Expense",{"$f":"DB_Inputs!B115","v":6295.6571167023585},{"$f":"DB_Inputs!C115","v":6448.5603698423374},{"$f":"DB_Inputs!D115","v":7006.8825539838899},{"$f":"DB_Inputs!E115","v":8716.6369815172748},{"$f":"DB_Inputs!F115","v":8622.5470721563379},{"$f":"DB_Inputs!G115","v":9453.7045875947588},{"$f":"DB_Inputs!H115","v":10140.08027157976},{"$f":"DB_Inputs!I115","v":14450.399329727508},{"$f":"DB_Inputs!J115","v":14237.942455041646},{"$f":"DB_Inputs!K115","v":9708.1774184726128},{"$f":"DB_Inputs!L115","v":7196.7269540194529},{"$f":"DB_Inputs!M115","v":6277.366000981071},{"$f":"DB_Inputs!N115","v":108554.68111161901},null,{"$f":"DB_Inputs!P115","v":6252.2770634857161},{"$f":"DB_Inputs!Q115","v":6397.2782697392113},{"$f":"DB_Inputs!R115","v":6928.5028040383531},{"$f":"DB_Inputs!S115","v":8549.5579694756652},{"$f":"DB_Inputs!T115","v":8525.7836538556749},{"$f":"DB_Inputs!U115","v":9347.6678600425548},{"$f":"DB_Inputs!V115","v":10014.851641164434},{"$f":"DB_Inputs!W115","v":13084.952228303755},{"$f":"DB_Inputs!X115","v":12425.223709690883},{"$f":"DB_Inputs!Y115","v":9779.2360724485643},{"$f":"DB_Inputs!Z115","v":6894.0397828661298},{"$f":"DB_Inputs!AA115","v":5998.6588764136859},{"$f":"DB_Inputs!AB115","v":104198.02993152462}]
["Adjusted Total PS Expense",{"$f":"SUM(B43:B44)-B45-B46-B52-B53-B47-B48-B49","v":210371.91983502262},{"$f":"SUM(C43:C44)-C45-C46-C52-C53-C47-C48-C49","v":211356.15746880014},208458.89802279862,209060.00009401771,209953.19558448167,210442.56383224225,209381.96089169374,205139.97298505998,205514.58445732584,209898.18509241237,211762.70633265853,210677.99752707643,{"$f":"SUM(B54:M54)","v":2512018.1421235898},null,{"$f":"P43-P45-P46-P47-P50-P52-P53","v":215845.24376656298},{"$f":"Q43-Q45-Q46-Q47-Q50-Q52-Q53","v":216877.73197624701},212986.78677507292,213194.34894307307,214541.36722338057,214083.91886250614,214388.62121950934,211249.50573018246,211395.94374879537,214806.02412603764,216704.32590843257,216420.47427394753,2572494.2925537475]
[]
[]
["Net Revenue From Pro Forma",{"$f":"B40-SUM(B43,B44)","v":-4859.0336711679411},-5719.7752085673274,23712.575997341337,53953.511397000024,40713.130713858496,26631.1963682512,20026.295388559578,2882.982547577325,19010.559947707457,29341.204229219613,362.97290104362764,{"$f":"M40-SUM(M43,M44)","v":-7771.6133822520205},{"$f":"SUM(B57:M57)","v":198284.00722857137},null,{"$f":"P40-P43","v":-10465.936047637661},{"$f":"Q40-Q43","v":-9512.2985770519881},18768.490555015363,47911.717962462222,36731.881748677173,21743.781451583811,15301.429826827691,-6906.1066477965214,12083.465646722703,23504.908243538812,-5959.2390870004892,-13066.762393890211,{"$f":"AB40-AB43","v":130135.33268145146}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total NSR",{"$f":"SUM(N24:N27)-SUM(N45:N47)","v":282045.7537498193},null,null,null,null,null,null,null,null,null,null,null,null,"Total NSR",{"$f":"SUM(AB24:AB27)-SUM(AB45:AB47)","v":289485.83356302447}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,294588.00547528005]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"N57-ProForma!BB245","v":240251.54375020511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15283.154161593411]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N60-N59","v":12542.251725460752},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB57+AB61","v":145418.48684304487}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N57+N62","v":210826.25895403212}]

{"sheet":"ProForma","index":9,"n_rows":245,"n_cols":57,"rows_kept":245,"cut":false,"hidden":false,"merged":[]}
["Power Services Revenue Forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY17",null,null,null,null,null,null,null,null,null,null,null,null,"FY18",null,null,null,null,null,null,null,null,null,null,null,null,"FY19"]
["BP-18 Rate Case Initial Proposal - Revenue at Proposed Rates",null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(LEFT(Z3,4),RIGHT(Z3,2),1)","v":"2017-10-01"},{"$f":"DATE(LEFT(AA3,4),RIGHT(AA3,2),1)","v":"2017-11-01"},"2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01",null,{"$f":"DATE(LEFT(AM3,4),RIGHT(AM3,2),1)","v":"2018-10-01"},{"$f":"DATE(LEFT(AN3,4),RIGHT(AN3,2),1)","v":"2018-11-01"},{"$f":"DATE(LEFT(AO3,4),RIGHT(AO3,2),1)","v":"2018-12-01"},{"$f":"DATE(LEFT(AP3,4),RIGHT(AP3,2),1)","v":"2019-01-01"},{"$f":"DATE(LEFT(AQ3,4),RIGHT(AQ3,2),1)","v":"2019-02-01"},{"$f":"DATE(LEFT(AR3,4),RIGHT(AR3,2),1)","v":"2019-03-01"},{"$f":"DATE(LEFT(AS3,4),RIGHT(AS3,2),1)","v":"2019-04-01"},{"$f":"DATE(LEFT(AT3,4),RIGHT(AT3,2),1)","v":"2019-05-01"},{"$f":"DATE(LEFT(AU3,4),RIGHT(AU3,2),1)","v":"2019-06-01"},{"$f":"DATE(LEFT(AV3,4),RIGHT(AV3,2),1)","v":"2019-07-01"},{"$f":"DATE(LEFT(AW3,4),RIGHT(AW3,2),1)","v":"2019-08-01"},{"$f":"DATE(LEFT(AX3,4),RIGHT(AX3,2),1)","v":"2019-09-01"},null,2017,{"$f":"AZ2","v":2017},2018,{"$f":"BB2","v":2018},2019,{"$f":"BD2","v":2019}]
["Category",null,null,null,"Energy","ACT","FC","RIS","GL","ref/POC","Sub",null,201610,201611,201612,201701,201702,201703,201704,201705,201706,201707,201708,201709,null,201710,201711,201712,201801,201802,201803,201804,201805,201806,201807,201808,201809,null,201810,201811,201812,201901,201902,201903,201904,201905,201906,201907,201908,201909,null,"$ (000's)","aMW","$ (000's)","aMW","$ (000's)","aMW"]
[null,null,"Composite Revenue",null,57,"Composite","Composite",null,null,"RFA/Emily Traetow",3,null,200596.64499999999,200596.64499999999,200596.64499999999,200633.321,200578.307,200578.29221864254,200578.29221864254,200578.29221864254,200578.29221864254,200578.29221864254,200578.29221864254,200578.29221864254,null,205212.00447033395,205212.00447033395,205212.00447033395,205212.00447033395,205212.00447033395,205212.00447033395,205212.00447033395,205212.00447033395,205212.00447033395,205212.00447033395,205212.00447033395,205212.00447033395,null,206464.87397941053,206464.87397941053,206464.87397941053,206464.87397941053,206464.87397941053,206464.87397941053,206464.87397941053,206464.87397941053,206464.87397941053,206464.87397941053,206464.87397941053,206464.87397941053,null,{"$f":"SUM(M4:X4)","v":2407049.6085304972},5062.9030603918909,{"$f":"SUM(Z4:AK4)","v":2462544.0536440075},6712.6270173904013,{"$f":"SUM(AM4:AX4)","v":2477578.487752927},6712.6270173904013]
[null,null,"Non-Slice Revenue",null,null,"Non Slice","Non Slice",null,null,"RFA/Emily Traetow",3,null,-21658.142,-21658.142,-21658.142,-21663.594000000001,-21655.416000000001,-21717.211111097033,-21717.211111097033,-21717.211111097033,-21717.211111097033,-21717.211111097033,-21717.211111097033,-21717.211111097033,null,-22075.174902546842,-22075.174902546842,-22075.174902546842,-22075.174902546842,-22075.174902546842,-22075.174902546842,-22075.174902546842,-22075.174902546842,-22075.174902546842,-22075.174902546842,-22075.174902546842,-22075.174902546842,null,-22251.401957766506,-22251.401957766506,-22251.401957766506,-22251.401957766506,-22251.401957766506,-22251.401957766506,-22251.401957766506,-22251.401957766506,-22251.401957766506,-22251.401957766506,-22251.401957766506,-22251.401957766506,null,-260313.91377767929,null,-264902.09883056203,null,-267016.82349319808]
[null,null,"Slice",null,58,"Slice","Slice",null,null,"RFA/Emily Traetow",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1861.8068494080001,0,0,0,0]
[null,null,"Tier 2",null,60,"Tier 2","Tier 2",null,null,"RFA/Emily Traetow",3,null,2378.0149999999999,2297.0219999999999,2378.0149999999999,2378.0149999999999,2124.4850000000001,2279.3904755230828,2289.9208590030835,2278.9326327630829,2289.9208590030835,2278.9326327630829,2278.9326327630829,2289.9208590030835,null,{"$f":"$BB$7/12","v":3188.4510959347904},{"$f":"$BB$7/12","v":3188.4510959347904},3188.4510959347904,3188.4510959347904,3188.4510959347904,3188.4510959347904,3188.4510959347904,3188.4510959347904,3188.4510959347904,3188.4510959347904,3188.4510959347904,3188.4510959347904,null,{"$f":"$BD$7/12","v":3629.1196315333332},{"$f":"$BD$7/12","v":3629.1196315333332},3629.1196315333332,3629.1196315333332,3629.1196315333332,3629.1196315333332,3629.1196315333332,3629.1196315333332,3629.1196315333332,3629.1196315333332,3629.1196315333332,3629.1196315333332,null,27541.502950821585,75.218575342465741,38261.413151217486,112.48200000000001,43549.4355784,129.67699999999996]
[null,null,"Load Shaping Revenue",null,59,"Load Shaping","Load Shaping",null,null,"RFA/Emily Traetow",3,null,-3978.5189999999998,-14179.887000000001,19465.241999999998,38974.714,24635.062999999998,2395.1446115405392,5713.2845834817872,-32421.587712469143,-16408.713500928337,-575.32170259339875,-7146.155053813337,2727.3732777398222,null,-2226.3988929797574,-5821.0704947623317,12406.933830930086,28777.586759878741,26687.591689004159,9536.2449292458459,-272.43628143133225,-26430.506652677941,-13251.74036358151,3004.7754444829875,-6988.9534596039412,-2580.2694615809196,null,-1443.9376023175628,-5136.5713078960162,13456.238157357266,29989.282222736067,27816.851378642405,10278.633363382658,466.63730530366882,-26135.362649539715,-13203.791620461576,3971.9169960284389,-6278.616044929362,-1840.7117905192538,null,19200.637502957925,19.001067233680512,22841.757046924089,11.908386222581701,31940.568407787014,51.168285770242271]
[null,null,"Demand Revenue",null,5,"Demand","Demand",null,null,"RFA/Emily Traetow",3,null,1352.9010000000001,1097.0830000000001,6550.1350000000002,9341.18,3223.8780000000002,5006.9254766666691,3236.1355811999993,2292.6161650240374,2835.0274943509617,3470.2749248999994,5318.6478847222252,4079.9847147500009,null,3053.5072324519219,3006.1397692499991,6287.9996634000008,6921.8357739182684,3719.0319765624981,5131.51771333333,2817.4772159999998,2146.7800162980775,2438.5328780769237,3536.8221615749994,5662.5991441666665,3641.4342798437497,null,3552.9349535879637,3062.4304773749991,6349.5255118750019,7010.2150760817267,3953.0028216145824,4206.9747661538477,3195.3960738461528,1970.6876263461538,2059.7485011000003,3989.0637900000011,5210.3330712500001,3390.8286250520823,null,47804.789241613893,null,48363.677824876439,0,47951.141294282519,0]
[null,null,"Irrigation Rate Discount",null,null,"IRM","IRM",null,null,"RFA/Emily Traetow",3,null,0,0,0,0,0,0,0,-3413.7839706299992,-5101.8665249199994,-5875.7073260600009,-4821.8050598299997,-2933.3226014399997,null,{"$f":"M10","v":0},{"$f":"N10","v":0},0,0,0,0,0,-3410.8835594399993,-5097.5318889599994,-5870.7152212800002,-4817.7083690399995,-2930.8303987200006,null,{"$f":"Z10","v":0},{"$f":"AA10","v":0},0,0,0,0,0,-3410.8835594399993,-5097.5318889599994,-5870.7152212800002,-4817.7083690399995,-2930.8303987200006,null,-22146.485482879998,null,-22127.669437439999,null,-22127.669437439999]
[null,null,"Low Density Discount",null,null,"LDD","LDD",null,null,"RFA/Emily Traetow",3,null,-2721.683,-2464.6179999999999,-3638.857,-4207.2650000000003,-3565.52,-2894.342883022166,-3047.4775269942056,-2398.9225169188958,-2858.599838096422,-3288.4397672873474,-3177.8186013623722,-3119.6212944348931,null,-3177.1661654881877,-2976.244585193182,-3602.8876043766672,-3926.1574375768578,-3776.7167255992586,-3394.3242256555127,-3309.8496127590543,-2800.456427644679,-3252.9448448998796,-3805.6193471528404,-3649.128141125595,-3338.1455204198792,null,-3281.8227532052351,-3044.2629108114897,-3678.9644246856951,-4013.641346339014,-3872.1274446329535,-3436.0460853352429,-3403.0683676328736,-2867.1288175227737,-3299.120060028541,-3933.6058603433185,-3727.6030549449092,-3413.1519877611627,null,-37383.165428116299,null,-41009.640637891593,null,-41970.543113243206]
[null,null,"RSS (Non-Federal)",null,null,"RSS/Other","RSS/Other",null,null,"RFA/Emily Traetow",3,null,15.724,-37.49,-56.33,-28.012,-92.468000000000004,139.66200000000001,139.66200000000001,139.66200000000001,139.66200000000001,139.66200000000001,139.66200000000001,139.66200000000001,null,100.85916479166666,100.85916479166666,100.85916479166666,100.85916479166666,100.85916479166666,100.85916479166666,100.85916479166666,100.85916479166666,100.85916479166666,100.85916479166666,100.85916479166666,100.85916479166666,null,100.740298125,100.740298125,100.740298125,100.740298125,100.740298125,100.740298125,100.740298125,100.740298125,100.740298125,100.740298125,100.740298125,100.740298125,null,779.05800000000011,0,1210.3099774999998,null,1208.8835775]
[null,null,"Load Shaping True up",null,null,null,null,61641,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,-2069.3270000000002,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-2069.3270000000002,null,0,null,0]
[null,"PF customers (TRM) sub-total",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M4:M13)","v":175984.94100000002},{"$f":"SUM(N4:N13)","v":165650.61300000004},203636.70800000004,225428.359,205248.329,185787.86078825363,187192.60660423618,145337.9977053146,159756.51159695481,175010.48186926788,171452.54491002511,179975.75106316354,null,{"$f":"SUM(Z4:Z12)","v":184076.08200249757},180634.96451780808,201518.18571846699,218199.40492473371,213056.04676848097,197699.57824543724,185661.33115032321,155931.07320504903,167262.45560914912,183291.4028661387,176632.9490029107,181218.32872763654,null,{"$f":"SUM(AM4:AM12)","v":186770.50654936754},182824.92820996983,204070.13119584892,220929.18790378113,215841.05870692639,198992.8939955036,188202.29696281932,157500.64455114602,168402.63688295224,186099.9916557075,178329.73755363809,183149.46639935405,null,2180462.7045372161,7018.9295523760366,2245181.8027386316,{"$f":"SUM(BC4:BC12)","v":6837.0174036129829},2271113.4805670148,{"$f":"SUM(BE4:BE12)","v":6893.4723031606436}]
[null,null,"New Resource Firm Power",null,"6A",null,null,null,null,null,null,null,-44.555999999999997,-17.172999999999998,-44.948,-70.239000000000004,-21.445,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-198.36099999999999,0,0,0,0,0]
[null,"NR sub-total",null,null,null,null,null,null,null,null,null,null,{"$f":"M15","v":-44.555999999999997},{"$f":"N15","v":-17.172999999999998},-44.948,-70.239000000000004,-21.445,0,0,0,0,0,0,0,null,{"$f":"SUM(Z15)","v":0},{"$f":"SUM(AA15)","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AX15)","v":0},null,-198.36099999999999,0,{"$f":"SUM(BB15)","v":0},{"$f":"SUM(BC15)","v":0},{"$f":"SUM(BD15)","v":0},{"$f":"SUM(BE15)","v":0}]
[null,null,"DSI - Alcoa",null,"6B","A7","S3",61101,null,"RFA/Adrian Allen",3,null,317.07900000000001,312.291,326.245,329.464,296.28500000000003,753.48599999999999,710.18,272.71520000000004,267.62239999999997,307.23599999999999,330.33600000000001,328.54399999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4551.4835999999996,300,null,0,null,0]
[null,null,"DSI - Port Townsend",null,"7A","A7A","S3",null,null,"RFA/Adrian Allen",3,null,390.26600000000002,371.25299999999999,387.786,432.483,354.43200000000002,361.67328000000003,340.88640000000004,327.25824,321.14688000000001,368.68319999999994,396.40319999999997,394.25280000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4446.5240000000003,12.155479452054795,null,0,null,0]
[null,"DSIs sub-total",null,null,7,null,null,null,null,null,2,null,{"$f":"SUM(M17:M18)","v":707.34500000000003},{"$f":"SUM(N17:N18)","v":683.54399999999998},714.03099999999995,761.947,650.7170000000001,1115.1592800000001,1051.0663999999999,599.97343999999998,588.76927999999998,675.91919999999993,726.73919999999998,722.79680000000008,null,790.9450066899999,779.91080498999997,844.28572347999989,821.24938192000002,725.07556700000009,2849.31272734,2539.4949244200002,2313.8389387299999,2220.6963052499996,2821.15659753,3070.1364485500003,2932.3765383200002,null,3029.2728708300006,3005.04604488,3257.2942275400005,3155.9793076799997,2817.9620635599995,2849.31272734,2539.4949244200002,2313.8389387299999,2220.6963052499996,2821.15659753,3070.1364485500003,2932.3765383200002,null,8998.0076000000008,312.15547945205481,{"$f":"SUM(Z19:AK19)","v":22708.478964220001},87.608140068493142,{"$f":"SUM(AM19:AX19)","v":34012.566994629997},87.847953538812774]
[null,null,"FPS Presub",null,8,"A5","RC9",63399,null,"Dave Dernovsek",3,null,156.25200000000001,141.19,237.25,236.607,185.714,163.10176320000002,151.76119439999999,142.18236976000003,122.31959016000002,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1536.37791752,8.3696347031963469,0,0,0,0]
[null,null,"FPS Other",null,null,"A6",null,"63431/63450/63460",null,"Emily Traetow",3,null,286.26600000000002,305.54500000000002,426.38099999999997,469.00900000000001,352.48700000000002,75,65,70,75,85,75,65,null,285,340,375,375,300,300,300,300,340,360,350,295,null,285,340,375,375,300,300,300,300,340,360,350,295,null,2349.6880000000001,null,3920,null,3920]
[null,"FPS sub-total",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M20:M21)","v":442.51800000000003},{"$f":"SUM(N20:N21)","v":446.73500000000001},663.63099999999997,705.61599999999999,538.20100000000002,238.10176320000002,216.76119439999999,212.18236976000003,197.31959016000002,85,75,65,null,{"$f":"SUM(Z20:Z21)","v":285},340,375,375,300,{"$f":"SUM(AE20:AE21)","v":300},300,300,340,360,{"$f":"SUM(AJ20:AJ21)","v":350},{"$f":"SUM(AK20:AK21)","v":295},null,{"$f":"SUM(AM20:AM21)","v":285},340,375,375,300,300,300,300,340,360,350,295,null,3886.0659175199999,8.3696347031963469,3920,{"$f":"SUM(BC20)","v":0},3920,{"$f":"SUM(BE20)","v":0}]
[null,null,"Firm Surplus Sale (Rate Case Only and includes Tier 2 sale)",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3029.0057904268701,3029.0057904268701,3029.0057904268701,3029.0057904268701,3029.0057904268701,3029.0057904268701,3029.0057904268701,3029.0057904268701,3029.0057904268701,3029.0057904268701,3029.0057904268701,3029.0057904268701,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(M23:X23)","v":0},null,{"$f":"SUM(Z23:AK23)","v":36348.069485122433},167,{"$f":"SUM(AM23:AX23)","v":0}]
[null,null,"Committed sales (TF)",null,9,null,"S5",63398,null,"Matt Germer/Margo Kelly (QBR only)",3,null,18774.362710000001,27274.231090000001,24405.804679999997,30299.208900000001,36905.856979999997,46411.950779999999,26713.848941,23880.560987500001,20519.3639625,9927.2673405999994,2634.5913169,1820.2394875,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,269567.28717600001,null,{"$f":"SUM(Z24:AK24)","v":0},0,0,0]
[null,null,null,"Balancing sales (unadjusted)",null,null,"S13",null,null,"TF",4,null,0,0,0,0,0,0,3227.1310204792026,19737.884965611102,27424.3835671054,44238.561730769099,23722.915193705001,19330.012467877601,null,8605.051374687504,9744.2380331250042,15615.735940625007,29833.550969062489,25256.482056875,26211.572008124967,33271.334141875021,47508.508760312528,52015.999072812476,46396.138460937487,24253.822032500011,10636.320157187507,null,8978.3609881250013,12114.270659999993,16482.007456250001,28014.242555625002,25042.818120625026,28739.32907593749,34541.256239687471,44742.607455625017,52283.533514687515,46212.045784374968,25064.952288750006,12029.472614999999,null,137680.8889455474,null,{"$f":"SUM(Z25:AK25)","v":329348.753008125},0,334244.89675468754,0]
[null,null,null,"Cal ISO sales",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,713.74660334385896,713.74660334385896,713.74660334385896,713.74660334385896,713.74660334385896,713.74660334385896,713.74660334385896,713.74660334385896,713.74660334385896,713.74660334385896,713.74660334385896,713.74660334385896,null,804.1570604082857,804.1570604082857,804.1570604082857,804.1570604082857,804.1570604082857,804.1570604082857,804.1570604082857,804.1570604082857,804.1570604082857,804.1570604082857,804.1570604082857,804.1570604082857,null,0,null,8564.9592401263053,null,9649.884724899428]
[null,null,null,"WAPA trasactions 15PM-12424","10A",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,782.44,757.4,778.1,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1153.4883928293509,2317.94,6.3042237444863014,0,0]
[null,null,null,"Forward DSI sale",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,491.12517615500877,500.09346390480209,553.58406191020254,523.27499589744389,229.74520932554771,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,2297.8229071930054,9,0]
[null,null,null,"Other NSR (Clark Option) ",null,null,null,null,null,null,null,null,225.50968999999998,556.75552000000005,-42.276639999999979,48.203869999999995,401.88019000000003,584.9921999999998,-299.42182000000003,-502.69032250000004,-431.26628999999997,180,180,180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1081.6863974999997,0,0,0,0,0]
[null,null,"Balancing sales",null,10,null,"S5/S13",63398,null,"Matt Germer/Margo Kelly (QBR only)",3,null,{"$f":"SUM(M25:M29)","v":225.50968999999998},{"$f":"SUM(N25:N29)","v":556.75552000000005},-42.276639999999979,48.203869999999995,401.88019000000003,584.9921999999998,2927.7092004792025,19235.194643111103,26993.117277105401,44418.561730769099,23902.915193705001,19510.012467877601,null,{"$f":"SUM(Z25:Z28)","v":10592.363154186372},{"$f":"SUM(AA25:AA28)","v":11715.478100373666},17661.166605879069,31070.572568303793,26199.973869544407,26925.318611468825,33985.080745218882,48222.25536365639,52729.745676156337,47109.885064281349,24967.568635843869,11350.066760531367,null,{"$f":"SUM(AM25:AM28)","v":9782.5180485332876},{"$f":"SUM(AN25:AN28)","v":12918.427720408279},17286.164516658286,28818.399616033286,25846.975181033311,29543.486136345775,35345.413300095759,45546.764516033305,53087.690575095803,47016.202844783256,25869.109349158291,12833.629675408285,null,{"$f":"SUM(M30:X30)","v":138762.57534304741},1153.4883928293509,342529.47515544435,1942.8599278646334,343894.78147958696,1944.6356169241071]
[null,"Short-term market sales sub-total",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M30,M23:M24)","v":18999.8724},{"$f":"SUM(N30,N23:N24)","v":27830.98661},{"$f":"SUM(O30,O23:O24)","v":24363.528039999997},30347.412770000003,37307.73717,46996.94298,29641.558141479203,43115.755630611107,47512.481239605404,54345.829071369095,26537.506510605002,21330.2519553776,null,{"$f":"SUM(Z30,Z23)","v":13621.368944613243},{"$f":"SUM(AA30,AA23)","v":14744.483890800537},20690.172396305938,34099.578358730665,29228.979659971275,29954.324401895694,37014.086535645751,51251.261154083259,55758.751466583206,50138.890854708217,27996.574426270738,14379.072550958237,null,{"$f":"SUM(AM23,AM30)","v":9782.5180485332876},{"$f":"SUM(AN23,AN30)","v":12918.427720408279},17286.164516658286,28818.399616033286,25846.975181033311,29543.486136345775,35345.413300095759,45546.764516033305,53087.690575095803,47016.202844783256,25869.109349158291,12833.629675408285,null,408329.86251904734,2.506849315068493,{"$f":"SUM(BB23,BB30)","v":378877.5446405668},{"$f":"SUM(BC30,BC27,BC28,BC23)","v":2125.1641516091195},{"$f":"SUM(BD23,BD30)","v":343894.78147958696},{"$f":"SUM(BE30,BE27)","v":1944.6356169241071}]
[null,null,null,"PG&E (Wind Energy Exchange Delivery to BPA) 08PB-11984",22,"A9","S1",63336,null,null,4,null,28.937999999999999,27.042999999999999,33.545000000000002,11.993,24.288,49.305370000000003,61.875200000000007,61.188600000000001,76.997199999999992,64.270800000000008,71.542260000000013,45.688000000000002,null,37.99,30.48,20.697500000000002,30.1325,15.0375,49.305,61.795000000000002,61.19,76.995000000000005,64.27,71.542339999999996,45.625,null,37.950000000000003,30.48,20.697500000000002,30.1325,9.9749999999999996,0,0,0,0,0,0,0,null,556.67443000000003,26.459319063926937,{"$f":"SUM(Z32:AK32)","v":565.05984000000001},-25.801819178082191,{"$f":"SUM(AM32:AX32)","v":129.23500000000001},-5.9011415525114153]
[null,null,null,"PG&E (Wind Energy Exchange Delivery to PG&E) 08PB-11984",23,"EXCLUDE","S1",63336,null,null,4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,4.9829236301369866,0,25.504109589041096,0,6.8243150684931511]
[null,null,"Other Locational/Seasonal Exchange",null,null,null,"S1",63399,null,"Janet Klippstein",3,null,{"$f":"SUM(M32:M33)","v":28.937999999999999},{"$f":"SUM(N32:N33)","v":27.042999999999999},33.545000000000002,11.993,24.288,49.305370000000003,61.875200000000007,61.188600000000001,76.997199999999992,64.270800000000008,71.542260000000013,45.688000000000002,null,{"$f":"SUM(Z32:Z33)","v":37.99},30.48,20.697500000000002,30.1325,15.0375,49.305,61.795000000000002,61.19,76.995000000000005,64.27,71.542339999999996,45.625,null,{"$f":"SUM(AM32:AM33)","v":37.950000000000003},30.48,20.697500000000002,30.1325,9.9749999999999996,0,0,0,0,0,0,0,null,556.67443000000003,35.394977168949772,565.05984000000001,{"$f":"SUM(BC32:BC33)","v":-0.29770958904109435},129.23500000000001,{"$f":"SUM(BE32:BE33)","v":0.9231735159817358}]
[null,null,null,"Avista  (WNP-3 Exchange)DE-MS79-85BP92186",29,"A12","S1",68070,null,"Janet Klippstein",4,null,0,3189.0569999999998,3294.99,3294.99,2977.3470000000002,1626.72794,1575.5066199999999,0,0,0,0,0,null,0,3189.0566400000002,3294.9898599999997,3294.9898599999997,2977.34708,1626.72794,1575.5066199999999,0,0,0,0,0,null,0,3189.0566400000002,3294.9898599999997,3294.9898599999997,2977.34708,1626.72794,1575.4674,0,0,0,0,0,null,15958.618560000001,35.394977168949772,15958.618,1541.7946347031964,15958.57878,1541.7945205479452]
[null,null,null,"Puget Sound Energy (WNP-3 Exchange)DE-MS79-85BP92185",30,"A12A","S1",68070,null,"Janet Klippstein",4,null,0,3189.096,3294.99,3294.99,2977.308,1626.72794,1575.5066199999999,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,15958.618559999999,0,0,0,{"$f":"SUM(AM36:AX36)","v":0},0]
[null,null,null,"PGE (WNP-3 Exchange Settlement)98PB-10359",31,"A12B","S1",68070,null,"Janet Klippstein",4,null,0,704.76199999999994,704.76199999999994,704.76199999999994,704.76199999999994,352.38099999999997,352.38099999999997,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3523.8099999999995,70.789954337899545,0,0,0,0]
[null,null,"WNP3 Settlement",null,null,null,"S1",63399,null,"Janet Klippstein",3,null,{"$f":"SUM(M35:M37)","v":0},{"$f":"SUM(N35:N37)","v":7082.915},7294.7419999999993,7294.7419999999993,6659.4170000000004,3605.8368799999998,3503.3942399999996,0,0,0,0,0,null,{"$f":"SUM(Z35:Z37)","v":0},{"$f":"SUM(AA35:AA37)","v":3189.0566400000002},3294.9898599999997,3294.9898599999997,2977.34708,1626.72794,1575.5066199999999,0,0,0,0,0,null,{"$f":"SUM(AM35:AM37)","v":0},3189.0566400000002,3294.9898599999997,3294.9898599999997,2977.34708,1626.72794,1575.4674,0,0,0,0,0,null,35441.047119999996,108.34390547945205,15958.618,{"$f":"SUM(BC35:BC37)","v":1541.7946347031964},15958.57878,{"$f":"SUM(BE35:BE37)","v":1541.7945205479452}]
[null,"Long Term Contractual Obligations sub-total",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M38,M34)","v":28.937999999999999},{"$f":"SUM(N38,N34)","v":7109.9579999999996},7328.2869999999994,7306.7349999999997,6683.7049999999999,3655.1422499999999,3565.2694399999996,61.188600000000001,76.997199999999992,64.270800000000008,71.542260000000013,45.688000000000002,null,{"$f":"SUM(Z34,Z38)","v":37.99},{"$f":"SUM(AA34,AA38)","v":3219.5366400000003},3315.6873599999999,3325.1223599999998,2992.3845799999999,1676.0329400000001,1637.30162,61.19,76.995000000000005,64.27,71.542339999999996,45.625,null,{"$f":"SUM(AM34,AM38)","v":37.950000000000003},3219.5366400000003,3315.6873599999999,3325.1223599999998,2987.3220799999999,1626.72794,1575.4674,0,0,0,0,0,null,35997.721550000002,114.25537534246575,16523.67784,{"$f":"SUM(BC38,BC34)","v":1541.4969251141554},16087.81378,{"$f":"SUM(BE38,BE34)","v":1542.717694063927}]
[null,null,"Canadian Entitlement Return for Canada (Total)",null,34,"HC","HC",null,null,"Janet Klippstein",3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,114.25537534246575,0,468.49143835616439,0,462.43401826484018]
[null,"Canadian Entitlement Return",null,null,null,null,null,null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Z40)","v":0},{"$f":"SUM(AA40)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM40)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(BC40)","v":468.49143835616439},0,{"$f":"SUM(BE40)","v":462.43401826484018}]
[null,null,null,"REC Revenue",36,"A11","S1",63330,null,null,null,null,0,0,0,0,0,648.19406249999997,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,648.19406249999997,0,0,null,0]
[null,"Renewable Energy Certificates sub-total",null,null,null,null,"S1",63330,null,"Janet Klippstein",2,null,{"$f":"SUM(M42)","v":0},{"$f":"SUM(N42)","v":0},0,0,0,648.19406249999997,0,0,0,0,0,0,null,{"$f":"SUM(Z42:Z42)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM42:AM42)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,648.19406249999997,null,0,{"$f":"SUM(BC42)","v":0},0,{"$f":"SUM(BE42)","v":0}]
[null,null,"Miscellaneous Credits",null,46,"A14","HC","68010/68051/68060",null,"RFA",3,null,13.693,9.298,31.478000000000002,23.023,16.25,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93.742000000000004,null,0,0,0,0]
[null,null,"Revenues from Slice Product Conversion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$45/12","v":169.43},{"$f":"$BB$45/12","v":169.43},169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,null,{"$f":"$BD$45/12","v":169.43},{"$f":"$BD$45/12","v":169.43},169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,null,0,null,2033.16,null,2033.16]
[null,null,"Slice True up",null,null,"EXCLUDE","HC",61431,null,"Janice Johnson",3,null,0,0,0,0,0,0,0,0,0,0,0,-5458.1808727541411,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5458.1808727541411,null,0,null,0]
[null,"Other Sales sub-total",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M44:M46)","v":13.693},9.298,31.478000000000002,23.023,16.25,0,0,0,0,0,0,-5458.1808727541411,null,{"$f":"SUM(Z44:Z46)","v":169.43},169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,null,{"$f":"SUM(AM44:AM46)","v":169.43},169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,169.43,null,-5364.4388727541409,null,2033.1600000000005,{"$f":"SUM(BC44:BC46)","v":0},{"$f":"SUM(AM47:AX47)","v":2033.1600000000005},{"$f":"SUM(BE44:BE46)","v":0}]
["Gross Sales (400001)",null,null,null,null,null,null,null,400001,null,1,null,{"$f":"SUM(M47,M43,M41,M39,M31,M22,M19,M14,M16)","v":196132.75140000001},201713.96161000003,236692.71504000004,264502.85376999999,250423.49416999999,238441.40112395363,221667.26178011537,189327.09774568572,208132.07890672021,230181.50094063696,198863.3328806301,196681.30694578699,null,{"$f":"SUM(Z14,Z19,Z22,Z31,Z39,Z43,Z47)","v":198980.81595380077},199888.32585359862,226912.76119825293,256989.78502538436,246471.91657545225,232648.67831467293,227321.64423038895,210026.79329786228,225828.3283809823,236845.15031837689,208290.63221773144,199039.83281691477,null,{"$f":"SUM(AM14,AM19,AM22,AM31,AM39,AM43,AM47)","v":200074.67746873084},202477.36861525811,228473.70730004722,256773.11918749442,247962.7480315197,233481.85079918939,228132.10258733507,205830.67800590931,224220.45376329802,236466.78109802076,207788.41335134639,199379.90261308232,null,{"$f":"SUM(AZ47,AZ43,AZ39,AZ31,AZ22,AZ19,AZ14,AZ15)","v":2632759.7563135293},8715.5423401825574,{"$f":"SUM(BB14,BB19,BB22,BB31,BB39,BB43,BB47,BB16)","v":2669244.6641834183},{"$f":"SUM(BC47,BC43,BC41,BC39,BC31,BC22,BC19,BC14)","v":11059.778058760916},{"$f":"SUM(BD14,BD19,BD22,BD31,BD39,BD43,BD47,BD16)","v":2671061.8028212315},{"$f":"SUM(BE47,BE43,BE41,BE39,BE31,BE22,BE19,BE14)","v":10931.10758595233}]
[null,null,"Bookouts",null,47,"A15",null,63365,null,null,3,null,-632.49599999999998,-823.95024000000001,-2273.9837499999999,-2748.5472,-1160.2151999999999,-1573.2499499999999,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-9212.4423399999996,0,{"$f":"SUM(Z49:AK49)","v":0},0,{"$f":"SUM(AM49:AX49)","v":0},0]
["Bookout adjustment to Sales (400001)",null,null,null,null,null,null,null,400001,null,1,null,{"$f":"SUM(M49)","v":-632.49599999999998},{"$f":"SUM(N49)","v":-823.95024000000001},-2273.9837499999999,-2748.5472,-1160.2151999999999,-1573.2499499999999,0,0,0,0,0,0,null,{"$f":"SUM(Z49)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM49)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,-9212.4423399999996,null,{"$f":"SUM(BB49)","v":0},0,{"$f":"SUM(BD49)","v":0},0]
[null,null,"Lookback Adjustments",null,null,null,null,null,null,null,null,null,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-76537.616999999984,null,{"$f":"SUM(Z51:AK51)","v":0},null,{"$f":"SUM(AM51:AX51)","v":0}]
["Provisions for Rate Refunds (449101)",null,null,null,null,null,null,null,449101,null,null,null,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,-6378.1347500000002,null,{"$f":"SUM(Z51)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM51)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,-76537.616999999984,null,{"$f":"SUM(BB51)","v":0},null,{"$f":"SUM(BD51)","v":0}]
[null,null,"GTA Delivery charge",null,null,"A13","GTA","68043/68046",null,"RFA/Emily Traetow",null,null,255.767,267.80500000000001,447.47399999999999,384.892,321.61599999999999,385,330,345,365,410,375,315,null,225,305,325,295,270,270,245,240,290,295,280,240,null,225,305,325,295,270,270,245,240,290,295,280,240,null,4202.5540000000001,0,{"$f":"SUM(Z53:AK53)","v":3280},0,{"$f":"SUM(AM53:AX53)","v":3280},0]
[null,null,"Energy Efficiency Revenues",null,null,"A16","S4",68383,400002,"David Murphy",3,null,-36.731999999999999,-72.725999999999999,12.284770000000004,616.70000000000005,-391.53777000000002,1112.7017142857144,1112.7017142857144,1112.7017142857144,1112.7017142857144,1112.7017142857144,1112.7017142857144,1112.7017142857144,null,{"$f":"$BB$168/12","v":666.66666666666663},{"$f":"$BB$168/12","v":666.66666666666663},666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,null,{"$f":"$BD$168/12","v":666.66666666666663},{"$f":"$BD$168/12","v":666.66666666666663},666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,666.66666666666663,null,7916.9010000000017,0,{"$f":"SUM(Z54:AK54)","v":8000.0000000000009},0,{"$f":"SUM(AM54:AX54)","v":8000.0000000000009},0]
[null,null,"Financial Swap Revenues",null,null,"A16A",null,68001,400002,"ACTUALS ONLY",4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"Upper Baker revenues",null,"50A","A16B",null,62137,400015,"Rob Diffely",4,null,0,102.003272078121,102.003272078121,102.003272078121,103.003272078121,0,0,0,0,0,0,0,null,0,98.803256742360503,98.803256742360503,98.803256742360503,98.803256742360503,0,0,0,0,0,0,0,null,0,100.00681280834824,100.00681280834824,100.00681280834824,100.00681280834824,0,0,0,0,0,0,0,null,409.013088312484,0,{"$f":"SUM(Z56:AK56)","v":395.21302696944201},0.79908675799086759,{"$f":"SUM(AM56:AX56)","v":400.02725123339297},0.79908675799086759]
[null,null,"Miscellaneous US Bureau of Reclamation Revenues",null,null,"A16C",null,68024,400014,null,null,"x",12.507,12.507,12.507,12.507,12.507,12.507,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75.042000000000002,0,0,0,0,0]
[null,null,"Miscellaneous US Corps of Engineers Revenues",null,null,"A16D",null,68023,400015,null,null,"x",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,14.719842465753425,0,0,0,0]
[null,null,null,"Irrigation Pumping Power",48,"A17","S1",68020,400002,"Janet Klippstein",4,null,36.953420000000001,102.51522,136.89959999999999,218.24723999999998,216.18933999999999,127.87604440433337,52.623635433333334,11.422377964333334,5.8874125143333327,6.0299263363333333,5.6686299713333339,7.4580642313333341,null,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,null,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,104.46133333333333,null,927.77091085533323,162.09654783105023,{"$f":"SUM(Z59:AK59)","v":1253.5360000000001},15.198972602739726,{"$f":"SUM(AM59:AX59)","v":1253.5360000000001},15.185730593607307]
[null,null,null,"Reserve Energy",49,"A18","S1","68018/68019",400014,"Janet Klippstein",4,null,791.62400000000002,791.62400000000002,791.62400000000002,791.62400000000002,791.62400000000002,791.62400000000002,791.62400000000002,791.62400000000002,791.62400000000002,791.62400000000002,791.62400000000002,791.62400000000002,null,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,null,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,646.37333333333333,null,9499.4879999999994,3.3644178082191778,7756.4799999999987,157.73401826484019,7756.4799999999987,159.75468036529679]
[null,null,null,"USBR Owyhee Wheeling Project ",null,null,null,null,null,null,null,null,121.96,121.96,121.96,121.96,121.96,121.96,121.96,121.96,121.96,121.96,121.96,121.96,null,106.711,106.711,106.711,106.711,106.711,106.711,106.711,106.711,106.711,106.711,106.711,106.711,null,106.711,106.711,106.711,106.711,106.711,106.711,106.711,106.711,106.711,106.711,106.711,106.711,null,1463.5200000000002,0,1280.5319999999999,null,1280.5319999999999]
[null,null,null,"Downstream Benefits",50,"A19","S1",68045,400002,"Janet Klippstein",4,null,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,null,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,null,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,null,6564.7439999999997,null,6538.7619999999997,0,6538.7619999999997,0]
[null,null,null,"Downstream Benefits - Financial accrual (redist to FERC payment)",null,"A19A",null,68045,400002,"Hanna Shih",null,null,-379.05566999999996,-379.05566999999996,-379.05566999999996,-379.05566999999996,-379.05566999999996,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1895.2783499999998,null,0,null,0]
[null,null,null,"Downstream Benefits (ASPRJ Bureau)",null,"A19B",null,68026,400014,"Jesse Kintz?",null,null,168.58500000000001,168.58500000000001,168.58500000000001,168.58500000000001,168.58500000000001,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,842.92500000000007,null,0,null,0]
[null,null,null,"Downstream Benefits (ASPRJ CORP)",null,"A19C",null,68025,400015,"Jesse Kintz?",4,null,207.714,207.714,207.714,207.714,207.714,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1038.57,0,0,null,0]
[null,null,"Downstream Benefits subtotal",null,null,null,null,null,null,null,4,null,544.30533000000014,544.30533000000014,544.30533000000014,544.30533000000014,544.30533000000014,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,547.06200000000001,null,{"$f":"SUM(Z62:Z65)","v":544.89683333333335},544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,null,{"$f":"SUM(AM62:AM65)","v":544.89683333333335},544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,544.89683333333335,null,6550.96065,177.63054554794522,6538.7619999999997,{"$f":"SUM(BC62:BC65)","v":0},6538.7619999999997,{"$f":"SUM(BE62:BE65)","v":0}]
["Miscellaneous Revenues (400002)",null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(M66,M53:M61)","v":1726.3847500000002},{"$f":"SUM(N66,N53:N61)","v":1869.9938220781212},2169.0579720781211,2792.2388420781213,1719.667172078121,3098.7307586900479,2955.9713497190478,2929.7700922500476,2944.2351268000475,2989.3776406220477,2954.0163442570474,2895.8057785170477,null,{"$f":"SUM(Z53:Z61,Z66)","v":2294.1091666666666},{"$f":"SUM(AA53:AA61,AA66)","v":2472.9124234090273},2492.9124234090273,2462.9124234090273,2437.9124234090273,2339.1091666666666,2314.1091666666666,2309.1091666666666,2359.1091666666666,2364.1091666666666,2349.1091666666666,2309.1091666666666,null,{"$f":"SUM(AM53:AM61,AM66)","v":2294.1091666666666},{"$f":"SUM(AN53:AN61,AN66)","v":2474.1159794750151},{"$f":"SUM(AO53:AO61,AO66)","v":2494.1159794750151},2464.1159794750151,2439.1159794750151,2339.1091666666666,2314.1091666666666,2309.1091666666666,2359.1091666666666,2364.1091666666666,2349.1091666666666,2309.1091666666666,null,31045.249649167818,177.63054554794522,{"$f":"SUM(BB53:BB65)","v":28504.52302696944},{"$f":"SUM(BC53:BC66)","v":173.73207762557078},{"$f":"SUM(BD53:BD65)","v":28509.337251233388},{"$f":"SUM(BE53:BE66)","v":175.73949771689496}]
[null,null,"Balancing Reserve Capacity","Balancing Reserve Capacity for Regulating Reserve",null,"A20","S2",68034,null,"Janet Klippstein",4,null,4236.2330000000002,4236.2330000000002,4236.2330000000002,4236.2330000000002,4236.2330000000002,4236.2330000000002,4236.2330000000002,4236.2330000000002,4236.2330000000002,4236.2330000000002,4236.2330000000002,4236.2330000000002,null,593.774,574.62,593.774,584.31899999999996,527.77199999999993,584.31899999999996,565.47,584.31899999999996,566.38499999999999,585.2645,585.2645,566.38499999999999,null,620.24799999999993,600.2399999999999,620.24799999999993,619.30250000000001,559.37,619.30250000000001,599.32499999999993,619.30250000000001,599.32499999999993,619.30250000000001,620.24799999999993,597.495,null,50834.796000000002,null,{"$f":"SUM(Z68:AK68)","v":6911.6660000000011},null,{"$f":"SUM(AM68:AX68)","v":7293.708999999998}]
[null,null,null,"Balancing Reserve Capacity for VERBS (Wind and Solar) and DERBS",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4270.7289499999988,4132.9634999999998,4270.7289499999988,3711.0875000000001,3351.95,3711.0875000000001,3591.375,3711.0875000000001,3373.971,3487.3821999999996,3487.3821999999996,3374.8859999999995,null,3396.2359999999994,3287.5949999999998,3397.1815000000001,3403.7999999999997,3074.4,3403.7999999999997,3294,3403.7999999999997,3294,3403.7999999999997,3019.9269999999997,3110.085,null,0,null,44474.630299999997,null,39488.624499999998]
[null,null,null,"Capacity Unavailable from FCRPS",null,null,null,null,null,null,null,null,-68.150000000000006,0,0,0,0,-2160.4999999999995,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2228.6499999999996,null,0,null,0]
[null,null,null,"Expected Balancing Reserve Capacity Sales in Spring Months from FCRPS Above Planned",null,"EXCLUDE",null,68039,null,null,null,null,0,0,0,0,0,0,1000,1000,1000,1000,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(M71:X71)","v":4000},null,0,null,0]
[null,null,null,"Operating Reserve - Spinning ",null,"EXCLUDE",null,68039,null,null,null,null,1696.04,1814.749,2231.4450000000002,2291.5709999999999,1999.4688000000001,2231.0506799999998,2092.2192,2177.2267199999997,2308.0896000000002,2187.4046399999997,1955.0088000000001,1731.0672,null,1829.1686400000001,1988.6677199999999,2266.2344159999998,2260.9579680000002,1890.44352,2141.5948800000001,1858.67136,2073.6440640000001,2132.7062400000004,2002.4120159999998,1939.974048,1766.7590400000001,null,1622.50776,1807.647966,2089.4734079999998,2163.3436799999999,1847.5511039999999,2092.2818400000001,1835.69328,2020.000176,2071.43136,1907.435952,1798.3893600000001,1632.2947199999999,null,24715.340640000002,null,24151.233912000003,null,22888.050605999997]
[null,null,null,"Operating Reserve - Supplemental ",null,"EXCLUDE",null,68039,null,null,null,null,1554.703,1663.521,2045.491,2100.6060000000002,1832.8463999999999,2045.1297899999995,1917.8675999999998,1995.7911599999998,2115.7487999999998,2005.1209199999996,1792.0913999999998,1586.8115999999998,null,1510.37952,1642.08096,1871.2730879999997,1866.9162240000001,1560.9753599999999,1768.3558399999999,1534.7404799999999,1712.247552,1761.0163200000002,1653.4298879999999,1601.873664,1458.84672,null,1339.73568,1492.6094879999998,1725.3181439999998,1786.3142399999999,1525.558272,1727.6371199999999,1515.76704,1667.9527679999999,1710.42048,1575.0063360000001,1484.9644800000001,1347.8169599999999,null,22655.728670000004,null,19942.135616000003,null,18899.101008000001]
[null,null,null,"Operating Reserve - Spinning Adjustment for WNP-3 Settlement Agreements",null,"EXCLUDE",null,68039,null,null,null,null,0,0,0,0,-25.962588000000004,-14.185134,-13.738481999999999,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-53.886203999999999,null,0,null,0]
[null,null,null,"Operating Reserve - Supplemental Adjustment for WNP-3 Settlement Agreements",null,"EXCLUDE",null,68039,null,null,null,null,0,0,0,0,-23.799039,-13.003039499999998,-12.593608499999998,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-49.395686999999995,null,0,null,0]
[null,null,null,"Energy Imbalance",null,null,null,null,null,null,null,null,-36.637999999999998,-49.972999999999999,136.804,186.23699999999999,7.0289999999999999,149,147,83,78,59,-131,-100,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,528.45900000000006,null,0,null,0]
[null,null,null,"Generation Imbalance",null,"A21","S2",68039,null,"Janet Klippstein",null,null,260.49099999999999,158.25800000000001,0,0,182.55500000000001,739,790,891,300,629,826,574,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,5350.3040000000001,null,0,null,0]
[null,null,null,"Energy Imbalance Persistent Deviation",null,"A33","S2",68054,null,"Janet Klippstein",null,null,0,133.00200000000001,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,133.00200000000001,null,0,null,0]
[null,null,null,"Generation Imbalance Persistent Deviation",null,"A21A","S2",68056,null,"Janet Klippstein",null,null,71.599999999999994,22.13,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,93.72999999999999,null,0,null,0]
[null,null,null,"Imbalance Adjustment for Third-Party Deployed Energy",null,"A21B","S2",68055,null,"Janet Klippstein",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0]
[null,null,null,"Settlement Annual Budget Adjustment",null,"EXCLUDE",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0]
[null,null,null,"Synchronous Condensing",null,"EXCLUDE",null,null,null,null,null,null,134.20599999999999,134.20599999999999,134.20599999999999,134.20599999999999,134.2055,134.2055,134.2055,134.2055,134.2055,134.2055,134.2055,134.2055,null,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,null,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,106.05291666666668,null,1610.4680000000001,null,1272.6350000000002,null,1272.6350000000002]
[null,null,null,"Generation Dropping ",null,null,null,null,null,null,null,null,34.618000000000002,34.618000000000002,34.618000000000002,34.618000000000002,34.618083333333338,34.618083333333338,34.618083333333338,34.618083333333338,34.618083333333338,34.618083333333338,34.618083333333338,34.618083333333338,null,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,null,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,49.102666666666664,null,415.41666666666674,null,589.23199999999997,null,589.23199999999997]
[null,null,null,"Redispatch",null,"A22","S2",68031,null,"Janet Klippstein",4,null,9.6579999999999995,17.981000000000002,13.127000000000001,5.141,22,22,22,22,22,22,22,22,null,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,null,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,null,221.90700000000001,null,225,null,225]
[null,null,null,"COE/Reclamation Network/Delivery Facilities Segmentation",null,"A23","S2",68028,null,"Janet Klippstein",4,null,613.91700000000003,613.91700000000003,613.91700000000003,613.91700000000003,613.91666666666663,613.91666666666663,613.91666666666663,613.91666666666663,613.91666666666663,613.91666666666663,613.91666666666663,613.91666666666663,null,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,null,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,738.91666666666663,null,7367.0013333333345,null,8867.0000000000018,null,8867.0000000000018]
[null,null,null,"Station Service",null,"A24","S2",68038,null,"Janet Klippstein",4,null,206.59399999999999,206.59399999999999,206.59399999999999,206.59399999999999,206.59358333333336,206.59358333333336,206.59358333333336,206.59358333333336,206.59358333333336,206.59358333333336,206.59358333333336,206.59358333333336,null,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,null,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,166.33408333333335,null,2479.1246666666666,null,1996.0090000000007,null,1996.0090000000007]
[null,null,null,"Operating Reserve Energy ",null,"A25","S2",68040,null,"Janet Klippstein",4,null,67.832999999999998,22.446000000000002,116.761,170.98500000000001,35.229999999999997,8,16,12,10,37,28,24,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,548.255,null,0,null,0]
["Inter-Business Unit / Gen Inputs for Ancillary and Other Services (400003)",null,null,null,null,null,null,null,400003,null,1,null,{"$f":"SUM(M68:M87)","v":8781.1050000000014},{"$f":"SUM(N68:N87)","v":9007.6819999999989},{"$f":"SUM(O68:O87)","v":9769.1959999999999},9980.1079999999984,9254.9344063333319,8232.0591298333329,11184.321542833331,11406.584713333332,11059.405233333333,11165.092393333332,9717.6670333333313,9063.4456333333328,null,{"$f":"SUM(Z68:Z87)","v":9283.2074433333328},9417.4885133333337,10081.166787333332,9502.4370253333327,8410.2972133333315,9284.5135533333341,8629.4131733333325,9160.4544493333324,8913.2348933333324,8807.6449373333326,8693.6507453333325,8246.0330933333335,null,{"$f":"SUM(AM68:AM87)","v":8057.8837733333321},8267.2487873333339,8911.3773853333332,9051.916753333333,8086.0357093333332,8922.1777933333324,8323.9416533333333,8790.2117773333339,8754.3331733333325,8584.7011213333335,8002.6851733333342,7766.8480133333333,null,118621.60108566667,null,{"$f":"SUM(BB68:BB87)","v":108429.54182800002},9,{"$f":"SUM(BD68:BD87)","v":101519.36111399998},9]
[null,null,"4(h)(10)(c)",null,null,"A31","S12",68009,400005,"Margo Kelly",3,null,6599.5904,7347.9796900000001,5904.2436900000002,4431.5194900000006,1509.99946,5954.1371666666664,4037.6622147188882,5680.3550305833323,5680.3550305833323,5680.3550305833323,5296.3236255497541,7343.3903366458771,null,9671.7234344587887,7590.387670519186,9314.6252577735631,10087.266592300763,8481.8941710914023,7447.7850030057962,6850.018487598134,6475.5153031425361,6998.777176152641,6413.1894762702323,6118.4704407397167,7722.3012069273727,null,9314.1172752794864,7475.6917725295043,9096.013621807766,9829.2897738074207,8450.7057599971267,7207.3674240424125,6738.0001511405926,6370.6181339421146,6956.2932750726759,6296.0405891660321,6107.2769533011124,7684.1015446754291,null,65465.911165331192,null,{"$f":"SUM(Z89:AK89)","v":93171.954219980136},null,{"$f":"SUM(AM89:AX89)","v":91525.516274761685}]
[null,null,"Colville and Spokane Settlements",null,null,"A32","HC",68008,400004,"Janice Johnson",3,null,383.33337,383.33332999999999,383.33332999999999,383.33332999999999,383.33332999999999,383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,null,383.33332999999999,383.33332999999999,383.33332999999999,383.33332999999999,383.33332999999999,383.33332999999999,383.33332999999999,383.33332999999999,383.33332999999999,383.33332999999999,383.33332999999999,{"$f":"4600/12","v":383.33333333333331},null,{"$f":"4600/12","v":383.33333333333331},383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,383.33333333333331,null,4600.000023333333,null,{"$f":"SUM(Z90:AK90)","v":4599.9999633333327},null,{"$f":"SUM(AM90:AX90)","v":4600}]
["Treasury Credits (400005 and 400006)",null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(M89:M90)","v":6982.9237700000003},{"$f":"SUM(N89:N90)","v":7731.3130200000005},6287.5770200000006,4814.852820000001,1893.3327899999999,6337.4704999999994,4420.9955480522212,6063.6883639166654,6063.6883639166654,6063.6883639166654,5679.6569588830871,7726.7236699792102,null,{"$f":"SUM(Z89:Z90)","v":10055.056764458788},{"$f":"SUM(AA89:AA90)","v":7973.7210005191864},{"$f":"SUM(AB89:AB90)","v":9697.9585877735626},{"$f":"SUM(AC89:AC90)","v":10470.599922300762},8865.2275010914018,7831.1183330057966,7233.3518175981344,6858.8486331425365,7382.1105061526414,6796.5228062702326,6501.803770739717,{"$f":"SUM(AK89:AK90)","v":8105.6345402607058},null,{"$f":"SUM(AM89:AM90)","v":9697.4506086128204},7859.0251058628373,9479.3469551410999,10212.623107140755,8834.0390933304607,7590.7007573757455,7121.3334844739256,6753.9514672754476,7339.6266084060089,6679.3739224993651,6490.6102866344454,8067.4348780087621,null,70065.911188664511,null,{"$f":"SUM(BB89:BB90)","v":97771.954183313472},{"$f":"SUM(BC89:BC90)","v":0},{"$f":"SUM(BD89:BD90)","v":96125.516274761685},{"$f":"SUM(BE89:BE90)","v":0}]
["TOTAL OPERATING REVENUES",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M91,M88,M67,M52,M50,M48)","v":206612.53417},{"$f":"SUM(N91,N88,N67,N52,N50,N48)","v":213120.86546207816},{"$f":"SUM(O91,O88,O67,O52,O50,O48)","v":246266.42753207817},272963.3714820781,255753.07858841144,248158.27681247701,233850.41547071998,203349.00616518577,221821.27288077027,244021.524588509,210836.53846710356,209989.14727761658,null,{"$f":"SUM(Z48,Z50,Z52,Z67,Z88,Z91)","v":220613.18932825958},219752.44779086017,249184.79899676883,279425.73439642752,266185.35371328599,252103.4193676787,245498.51838798707,228355.20554700482,244482.78294713495,254813.42722864711,225835.19590047115,217700.60961717548,null,{"$f":"SUM(AM48,AM50,AM67,AM88,AM91)","v":220124.12101734366},221077.75848792933,249358.54761999668,278501.77502744354,267321.93881365855,252333.83851656513,245891.48689180901,223683.95041718477,242673.52271170402,254094.96530852013,224630.81797798083,217523.29467109108,null,2766742.4588970281,null,{"$f":"SUM(BB48,BB50,BB52,BB67,BB88,BB91)","v":2903950.6832217011},{"$f":"SUM(BC91,BC88,BC67,BC50,BC48)","v":11242.510136386487},{"$f":"SUM(BD48,BD50,BD52,BD67,BD88,BD91)","v":2897216.0174612268},{"$f":"SUM(BE91,BE88,BE67,BE50,BE48)","v":11115.847083669225}]
[null,null,"Augmentation Purchases",null,61,null,"HC",null,null,"Margo Kelly",3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,null,0,null,{"$f":"SUM(Z93:AK93)","v":0},0,{"$f":"SUM(AM93:AX93)","v":12221.569277940949},44.667099792099791]
[null,"Augmentation Power Purchase total",null,null,null,null,null,null,600355,null,2,null,{"$f":"SUM(M93)","v":0},{"$f":"SUM(N93)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Z93:Z93)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM93:AM93)","v":1018.4641064950791},1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,1018.4641064950791,null,0,null,0,{"$f":"SUM(BC93:BC93)","v":0},{"$f":"SUM(AM94:AX94)","v":12221.569277940949},{"$f":"SUM(BE93:BE93)","v":44.667099792099791}]
[null,null,null,"Balancing Purchases (unadjusted)",null,null,"S13",null,null,"Matt Germer/Margo Kelly (QBR only)",4,null,0,0,0,0,0,0,364.348220479232,63.169888356951503,68.713884235694096,175.28355900793301,3263.5746681072201,176.940422765633,null,3718.5626065625011,2123.9032406249999,4801.6066131250009,3163.8098003125006,2269.5276984375,263.22362406249999,202.76732874999996,0,0,130.79028906249999,1545.5920284374993,3657.2021762499971,null,1781.9834284375004,1291.3913125000006,4253.8737793749988,3037.6999459375011,2296.6322812500011,184.4844359375,21.080797812500002,0,0,61.14846,671.59406718750006,2143.291408125001,null,4112.0306429526636,null,{"$f":"SUM(Z95:AK95)","v":21876.985405625001},null,{"$f":"SUM(AM95:AX95)","v":15743.179916562502}]
[null,null,null,"(Transmission re-dispatch for Gen Inputs adjustment)",null,null,null,null,null,"TF",4,null,0,0,0,0,0,0,0,0,0,0,0,0,null,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,null,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,18.75,null,0,null,225,null,{"$f":"SUM(AM96:AX96)","v":225}]
[null,null,"Balancing Purchases",null,53,null,"S13",null,null,"Matt Germer/Margo Kelly (QBR only)",3,null,{"$f":"SUM(M95:M96)","v":0},{"$f":"SUM(N95:N96)","v":0},0,0,0,0,364.348220479232,63.169888356951503,68.713884235694096,175.28355900793301,3263.5746681072201,176.940422765633,null,{"$f":"SUM(Z95:Z96)","v":3737.3126065625011},2142.6532406249999,4820.3566131250009,3182.5598003125006,2288.2776984375,281.97362406249999,221.51732874999996,18.75,18.75,149.54028906249999,1564.3420284374993,{"$f":"SUM(AK95:AK96)","v":3675.9521762499971},null,{"$f":"SUM(AM95:AM96)","v":1800.7334284375004},1310.1413125000006,4272.6237793749988,3056.4499459375011,2315.3822812500011,203.2344359375,39.830797812500002,18.75,18.75,79.89846,690.34406718750006,2162.041408125001,null,4112.0306429526636,78.562936166495973,{"$f":"SUM(Z97:AK97)","v":22101.985405625001},133.03241523827691,{"$f":"SUM(BD95:BD96)","v":15968.179916562502},103.02480643536371]
[null,null,null,"SILS Power Purchases (within year included in balancing purchases)",54,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,3468.32,3357.89,3451.96,3468.32,3141.12,3480.59,2948.2,3056.3119999999999,3007.232,2997.28,3115.3440000000001,2889.1680000000001,null,3484.68,3357.89,3451.96,3468.32,3141.12,3464.23,3007.232,3056.3119999999999,2948.2,3056.3119999999999,3115.3440000000001,2889.1680000000001,null,{"$f":"SUM(M98:X98)","v":0},55.821032689038205,{"$f":"SUM(Z98:AK98)","v":38381.735999999997},1789.4158246575341,{"$f":"SUM(AM98:AX98)","v":38440.767999999996},1797.7011251141548]
[null,null,"Committed Purchases (TF)",null,null,null,null,null,null,null,null,null,5459.2761399999999,3957.30105,7928.6109500000002,9439.0385800000004,5553.3622500000001,6975.9472100000003,6006.9420500000006,3056.3120000000004,3007.232,2997.2799999999997,3115.3440000000001,2948.2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M99:X99)","v":60444.846229999981},null,0,null,0]
[null,null,"Non Treaty Storage Agreement expense (TF)",null,null,null,null,79589,null,null,null,null,-3312.9497944,0,1956.8266200000003,6917.6776725,2435.7083643000001,-1436.5417879000001,0.15373750000000003,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,6560.8748120000009,0,{"$f":"SUM(Z100:AK100)","v":0},null,{"$f":"SUM(AM100:AX100)","v":0}]
[null,null,"Libby Coordination Agreement (TF)",null,null,null,null,null,null,null,null,null,-2631.2348750999995,0,1422.4951576999999,6134.5196311,125.2904759,-837.06491680000011,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,4214.0054728000005,0,{"$f":"SUM(Z101:AK101)","v":0},null,0]
[null,"Balancing Power Purchase sub-total",null,null,null,null,null,null,600350,null,2,null,{"$f":"SUM(M97:M101)","v":-484.90852949999953},{"$f":"SUM(N100:N101)","v":0},3379.3217777,13052.1973036,2560.9988401999999,-2273.6067047000001,0.15373750000000003,0,0,0,0,0,null,{"$f":"SUM(Z97:Z101)","v":7205.6326065625017},{"$f":"SUM(AA97:AA101)","v":5500.5432406250002},8272.316613125,6650.8798003125012,5429.3976984375004,3762.5636240624999,3169.71732875,3075.0619999999999,3025.982,3146.8202890625003,4679.6860284374998,6565.1201762499968,null,{"$f":"SUM(AM97:AM100)","v":5285.4134284375004},4668.0313125000002,7724.5837793749988,6524.7699459375017,5456.502281250001,3667.4644359375002,3047.0627978124999,3075.0619999999999,2966.95,3136.2104599999998,3805.6880671875001,5051.2094081250016,null,16234.1564248,{"$f":"SUM(BA97:BA101)","v":134.38396885553419},{"$f":"SUM(BB97:BB101)","v":60483.721405624994},{"$f":"SUM(BC95:BC98)","v":1922.448239895811},{"$f":"SUM(BD97:BD101)","v":54408.947916562494},{"$f":"SUM(BE95:BE98)","v":1900.7259315495185}]
[null,"Non-Treaty Storage Agreement Expense - slice portion",null,null,null,null,null,null,null,null,null,null,-1243.6697842999999,0,734.58588009999994,2596.8720423,914.35641460000011,-539.27277090000007,5.77125E-2,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M103:X103)","v":2462.9294942999995},null,0,null,0]
[null,"Libby Coordination Agreement Expense - slice portion",null,null,null,null,null,null,null,null,null,null,-987.75638400000003,0,533.99971500000004,2302.8772481999999,47.033607099999998,-314.23124680000001,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M104:X104)","v":1581.9229395},null,0,null,0]
[null,"Rocky Brook Power Purchase",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M105:X105)","v":0},null,0,null,0]
[null,null,null,"Tier 2 Short Term Power Purchase","60A",null,null,79571,null,"Daniel Fisher",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,570.86,570.86,570.86,570.86,570.86,570.86,570.86,570.86,570.86,570.86,570.86,570.86,null,{"$f":"SUM(M106:X106)","v":0},0,{"$f":"SUM(Z106:AK106)","v":0},37.574000000000005,{"$f":"SUM(AM106:AX106)","v":6850.3199999999988},49.820000000000014]
[null,null,null,"Tier 2 Short Term Forecasted Power Purchase",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,462.94302507425118,462.94302507425118,462.94302507425118,462.94302507425118,462.94302507425118,462.94302507425118,462.94302507425118,462.94302507425118,462.94302507425118,462.94302507425118,462.94302507425118,462.94302507425118,null,74.255185189668765,74.255185189668765,74.255185189668765,74.255185189668765,74.255185189668765,74.255185189668765,74.255185189668765,74.255185189668765,74.255185189668765,74.255185189668765,74.255185189668765,74.255185189668765,null,0,null,5555.316300891016,{"$f":"220461/8760","v":25.166780821917808},891.06222227602495,{"$f":"38742/8760","v":4.4226027397260275}]
[null,null,null,"Tier 2 Load Growth Term Power Purchase","60B",null,null,null,null,"Daniel Fisher",null,null,173.72399999999999,168.3535,173.72399999999999,173.72399999999999,156.91200000000001,173.4905,168.12,173.72399999999999,168.12,173.72399999999999,173.72399999999999,168.12,null,180.31,180.31,180.31,180.31,180.31,180.31,180.31,180.31,180.31,180.31,180.31,180.31,null,211.51750000000001,211.51750000000001,211.51750000000001,211.51750000000001,211.51750000000001,211.51750000000001,211.51750000000001,211.51750000000001,211.51750000000001,211.51750000000001,211.51750000000001,211.51750000000001,null,2045.4599999999996,5,2163.7199999999998,5.9080000000000039,2538.2099999999996,6.8570000000000029]
[null,null,null,"Tier 2 Load Growth Forecasted Power Purchase",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,13.016961356015832,13.016961356015832,13.016961356015832,13.016961356015832,13.016961356015832,13.016961356015832,13.016961356015832,13.016961356015832,13.016961356015832,13.016961356015832,13.016961356015832,13.016961356015832,null,2.4268894825592682,2.4268894825592682,2.4268894825592682,2.4268894825592682,2.4268894825592682,2.4268894825592682,2.4268894825592682,2.4268894825592682,2.4268894825592682,2.4268894825592682,2.4268894825592682,2.4268894825592682,null,0,null,156.20353627218995,{"$f":"6199/8760","v":0.70764840182648403},29.122673790711218,{"$f":"1266/8760","v":0.14452054794520547}]
[null,null,null,"Tier 2 Vintage 12PM-10176","60E",null,null,null,null,null,null,null,1598.2608000000018,1598.2608000000018,1598.2608000000018,1598.2608000000018,1598.2608000000018,1598.2608000000018,1598.2608000000018,1598.2608000000018,1598.2608000000018,1598.2608000000018,1598.2608000000018,1598.2608000000018,null,1658.851999999988,1658.851999999988,1658.851999999988,1658.851999999988,1658.851999999988,1658.851999999988,1658.851999999988,1658.851999999988,1658.851999999988,1658.851999999988,1658.851999999988,1658.851999999988,null,1731.0490000000091,1731.0490000000091,1731.0490000000091,1731.0490000000091,1731.0490000000091,1731.0490000000091,1731.0490000000091,1731.0490000000091,1731.0490000000091,1731.0490000000091,1731.0490000000091,1731.0490000000091,null,19179.129600000022,62,19906.223999999856,0,20772.588000000116,0]
[null,null,null,"Tier 2 Vintage 1 Forecasted Power Purchase ",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,16.832723714706223,16.832723714706223,16.832723714706223,16.832723714706223,16.832723714706223,16.832723714706223,16.832723714706223,16.832723714706223,16.832723714706223,16.832723714706223,16.832723714706223,16.832723714706223,null,1.7467603784108259,1.7467603784108259,1.7467603784108259,1.7467603784108259,1.7467603784108259,1.7467603784108259,1.7467603784108259,1.7467603784108259,1.7467603784108259,1.7467603784108259,1.7467603784108259,1.7467603784108259,null,0,null,201.99268457647466,{"$f":"8016/8760","v":0.91506849315068495},20.961124540929912,{"$f":"911/8760","v":0.10399543378995434}]
[null,null,null,"Tier 2 Vintage 13PM-11134","60C",null,null,79576,null,null,null,null,485.2752000000005,485.68320000000045,485.68320000000045,485.68320000000045,485.68320000000045,485.68320000000045,485.68320000000045,485.68320000000045,485.68320000000045,485.68320000000045,485.68320000000045,485.68320000000045,null,747.15499999999997,747.15499999999997,747.15499999999997,747.15499999999997,747.15499999999997,747.15499999999997,747.15499999999997,747.15499999999997,747.15499999999997,747.15499999999997,747.15499999999997,747.15499999999997,null,916.04049999999575,916.04049999999575,916.04049999999575,916.04049999999575,916.04049999999575,916.04049999999575,916.04049999999575,916.04049999999575,916.04049999999575,916.04049999999575,916.04049999999575,916.04049999999575,null,5827.7904000000053,null,8965.8599999999988,0,10992.485999999948,0]
[null,null,null,"Tier 2 Vintage Forecasted Power Purchase",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8.4163618573531114,8.4163618573531114,8.4163618573531114,8.4163618573531114,8.4163618573531114,8.4163618573531114,8.4163618573531114,8.4163618573531114,8.4163618573531114,8.4163618573531114,8.4163618573531114,8.4163618573531114,null,1.3975406664856855,1.3975406664856855,1.3975406664856855,1.3975406664856855,1.3975406664856855,1.3975406664856855,1.3975406664856855,1.3975406664856855,1.3975406664856855,1.3975406664856855,1.3975406664856855,1.3975406664856855,null,0,null,100.99634228823733,{"$f":"4008/8760","v":0.45753424657534247},16.770487997828226,{"$f":"729/8760","v":8.3219178082191786E-2}]
[null,null,"Tier 2 Purchases",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M106:M113)","v":2257.260000000002},{"$f":"SUM(N106:N113)","v":2252.2975000000024},2257.6680000000024,2257.6680000000024,2240.8560000000025,2257.4345000000021,2252.0640000000021,2257.6680000000024,2252.0640000000021,2257.6680000000024,2257.6680000000024,2252.0640000000021,null,{"$f":"SUM(Z106:Z113)","v":3087.5260720023143},{"$f":"SUM(AA106:AA113)","v":3087.5260720023143},3087.5260720023143,3087.5260720023143,3087.5260720023143,3087.5260720023143,3087.5260720023143,3087.5260720023143,3087.5260720023143,3087.5260720023143,3087.5260720023143,3087.5260720023143,null,{"$f":"SUM(AM106:AM113)","v":3509.2933757171295},{"$f":"SUM(AN106:AN113)","v":3509.2933757171295},3509.2933757171295,3509.2933757171295,3509.2933757171295,3509.2933757171295,3509.2933757171295,3509.2933757171295,3509.2933757171295,3509.2933757171295,3509.2933757171295,3509.2933757171295,null,27052.380000000026,67,37050.312864027772,{"$f":"SUM(BC106:BC113)","v":70.729031963470334},42111.52050860555,{"$f":"SUM(BE106:BE113)","v":61.431337899543387}]
[null,null,null,"Foote Creek I Wind Project (PacifiCorp)94MS-94375",null,null,null,null,null,null,null,null,287.31612000000001,256.49988000000002,344.55624,262.56551999999999,288.01299999999998,214.78229051999998,238.04611151999998,226.98998363999999,301.03778291999998,254.26256519999998,195.21586055999998,208.70939964000002,null,144.63692879999999,200.90027159999997,158.08661399999997,85.416767771999986,127.59174136799999,162.15672816,258.81067270799997,261.442163472,250.13386532399997,252.62311334399999,164.14812657599998,175.95427432799997,null,144.63692879999999,200.90027159999997,158.08661399999997,85.416767771999986,127.59174136799999,162.15672816,258.81067270799997,261.442163472,250.13386532399997,252.62311334399999,164.14812657599998,175.95427432799997,null,3077.9947540000003,0,{"$f":"SUM(Z115:AK115)","v":2241.9012674519995},null,{"$f":"SUM(AM115:AX115)","v":2241.9012674519995}]
[null,null,null,"Foote Creek I Wind Project (Storage for EWEB Amount)94MS-94375",null,null,null,null,null,null,null,null,4.32,3.8580000000000001,5.1840000000000002,3.948,4.3319999999999999,3.2346730499999996,3.5850317999999999,3.4185238499999997,4.53370155,3.8292554999999995,2.9399978999999994,3.14321385,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.98988055739880554,1.1350033178500329,1.0194426011944258,0.56167883211678826,0.99794293297942926,1.2111479761114796,1.9645321831453217,1.8409090909090911,1.8050763105507628,1.7629727936297277,1.1457531519575315,1.3231254147312541,null,46.326397500000006,0,0,null,15.75746516257465]
[null,null,null,"Foote Creek I Wind Project (Transmission for EWEB Amount)94MS-94375",null,null,null,null,null,null,null,null,2.5344000000000002,2.26336,3.04128,2.31616,2.5414400000000001,1.8976748559999996,2.1032186559999997,2.0055339919999997,2.6597715759999998,2.2464965599999998,1.7247987679999996,1.8440187919999997,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.5807299270072992,0.66586861313868606,0.59807299270072989,0.32951824817518244,0.58545985401459855,0.71054014598540138,1.1525255474452554,1.08,1.0589781021897808,1.0342773722627734,0.67217518248175179,0.77623357664233572,null,27.178153200000001,0,0,null,9.2443795620437932]
[null,null,null,"Foote Creek I Wind Project (EWEB)94MS-94375",null,null,null,null,null,null,null,null,43.344000000000001,38.708599999999997,52.012800000000006,39.611599999999996,43.464400000000005,32.454552934999995,35.969819059999992,34.299189294999998,45.488138884999998,38.420196849999996,29.497978929999999,31.536912295,null,0,0,0,0,0,0,0,0,0,0,0,0,null,11.152654280026541,12.787704047777039,11.485719973457197,6.3282481751824804,11.243490378234902,13.645600530856003,22.133729263437289,20.740909090909089,20.337193098871925,19.862826808228263,12.908818845388186,14.907213005972128,null,464.80818825,47,0,null,177.53410749834103]
[null,null,null,"Foote Creek I Wind Project (Settlement Credit to EWEB)15PM-12909",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,null,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,29.896000000000001,null,{"$f":"SUM(M119:X119)","v":0},0,358.75200000000012,null,358.75200000000012]
[null,null,null,"Foote Creek IV Wind Project (SeaWest Windpower Inc.)00PB-10652",null,null,null,null,null,null,null,null,224.59926888000001,188.95991507999997,255.14324819999996,206.70753906000002,192.38985215999998,141.69097674000002,157.0535568,149.74492463999999,198.60435359999997,167.74926335999999,128.78834544,137.697408,null,97.159678740000004,134.97993540000002,106.17271596,56.751947280000003,84.869173439999997,107.85457458,172.15332336,173.83518197999999,166.33150505999998,168.05648826000001,109.19143656,117.04011011999999,null,97.159678740000004,134.97993540000002,106.17271596,56.751947280000003,84.869173439999997,107.85457458,172.15332336,173.83518197999999,166.33150505999998,168.05648826000001,109.19143656,117.04011011999999,null,2149.1286519599998,0,1494.3960707399999,null,1494.3960707399999]
[null,null,null,"Foote Creek IV Wind Project (PacifiCorp) (Storage, Generation Control)00PB-10708",null,null,null,null,null,null,null,null,66.244,55.732999999999997,75.253,61.904000000000003,57.443187732479998,42.305668856720004,46.892582150400003,44.710392577919997,59.298695020799997,50.086074286079999,38.453239720319999,41.113281023999996,null,28.4270022,39.492461999999996,31.064038799999999,16.936588367999999,25.327664064,32.187239748000003,51.376034015999998,51.877954187999997,49.638618035999997,50.153407955999995,32.586201935999995,34.928496072000002,null,28.995542243999999,40.282311239999999,31.685319575999998,17.275320135360001,25.834217345280003,32.830984542960003,52.403554696320001,52.915513271759998,50.631390396720001,51.15647611512,33.23792597472,35.627065993440006,null,639.43712136872,47,443.99570738399996,null,452.87562153168005]
[null,null,null,"Foote Creek IV Wind Project (PacifiCorp) (UFT)00PB-10708",null,null,null,null,null,null,null,null,11.407200000000001,11.407200000000001,11.407200000000001,11.407200000000001,11.407200000000001,11.407200000000001,11.407200000000001,11.407200000000001,11.407200000000001,11.407200000000001,11.407200000000001,11.407200000000001,null,1.529787,2.12527,1.6716980000000001,0.89356400000000002,1.3362720000000001,1.6981790000000001,2.7105680000000003,2.7370489999999998,2.6189030000000004,2.6460630000000003,1.719228,1.8428059999999999,null,1.529787,2.12527,1.6716980000000001,0.89356400000000002,1.3362720000000001,1.6981790000000001,2.7105680000000003,2.7370489999999998,2.6189030000000004,2.6460630000000003,1.719228,1.8428059999999999,null,136.88640000000001,47,23.529387000000003,null,23.529387000000003]
[null,null,null,"Condon Wind Project (Condon Wind Power LLC)00PB-10692",null,null,null,null,null,null,null,null,796.21746742200003,790.48534353100001,719.663139871,221.65498184699999,731.20453602300006,743.16986246814986,535.22144577719996,498.50499352679998,571.24356269759994,393.35114802983998,504.75401149679999,531.52758182159994,null,528.23489440000003,733.5980711599999,577.02545276000001,308.55876616,461.09845347999999,586.19839403999993,935.40277931999992,944.97110599999996,904.08825563999994,913.26119691999986,593.31533123999998,636.17510859999993,null,528.23489440000003,733.5980711599999,577.02545276000001,308.55876616,461.09845347999999,586.19839403999993,935.40277931999992,944.97110599999996,904.08825563999994,913.26119691999986,593.31533123999998,636.17510859999993,null,7036.9980745119892,0,8121.9278097200004,null,8121.9278097200004]
[null,null,null,"Condon Wind Project Tx Loss Adjustment/Gen Imbalance",null,null,null,null,null,null,null,null,8.4390000000000001,-2.2229999999999999,-4.7539999999999996,1.6120000000000001,15.295999999999999,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,18.37,0,0,null,0]
[null,null,null,"Condon Wind Project (Wind Balancing Service)00PB-10692",null,null,null,null,null,null,null,null,59.76,59.76,59.76,59.76,59.76,59.76,59.76,59.76,59.76,59.76,59.76,59.76,null,50.5,50.5,50.5,50.5,50.5,50.5,50.5,50.5,50.5,50.5,50.5,50.5,null,50.5,50.5,50.5,50.5,50.5,50.5,50.5,50.5,50.5,50.5,50.5,50.5,null,717.12,{"$f":"SUM(BA118:BA124)","v":141},606,null,606]
[null,null,null,"Stateline Wind Project (PPM)01PB-10761",null,null,null,null,null,null,null,null,731.33600000000001,747.76700000000005,792.76800000000003,197.89331426999999,216.64399177007999,914.59002839954007,690.97481991144014,756.93832594130015,1077.81163752168,457.91521549019996,797.12464964021024,678.9319250407201,null,526.37904000000003,731.02392000000009,575.03556000000003,307.53360000000004,459.51443999999998,584.18316000000004,932.14044000000001,941.63652000000002,900.99504000000002,910.09908000000007,591.19632000000001,633.9286800000001,null,526.37904000000003,731.02392000000009,575.03556000000003,307.53360000000004,459.51443999999998,584.18316000000004,932.14044000000001,941.63652000000002,900.99504000000002,910.09908000000007,591.19632000000001,633.9286800000001,null,8060.6949079851711,{"$f":"BA117+BA125+BA114","v":208},8093.6657999999998,null,8093.6657999999998]
[null,null,null,"Stateline Wind Project Credit for Losses",null,null,null,null,null,null,null,null,-5.4210000000000003,-2.9249999999999998,-11.32,-12.585000000000001,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-32.251000000000005,0,0,null,0]
[null,null,null,"Stateline Wind Project (Wind Balancing Service)01PB-10761",null,null,null,null,null,null,null,null,53.856000000000002,53.856000000000002,53.856000000000002,53.856000000000002,53.856000000000002,53.856000000000002,53.856000000000002,53.856000000000002,53.856000000000002,53.856000000000002,53.856000000000002,53.856000000000002,null,58.05,58.05,58.05,109.8,109.8,109.8,109.8,109.8,109.8,109.8,109.8,109.8,null,109.8,109.8,109.8,109.8,109.8,109.8,109.8,109.8,109.8,109.8,109.8,109.8,null,646.27200000000005,0,1162.3499999999999,null,1317.5999999999997]
[null,null,null,"Klondike Wind Project (PPM/Northwestern Wind Power LLC)02PB-11093",null,null,null,null,null,null,null,null,98.746760000000009,93.744350000000011,114.03868000000001,39.271979999999999,91.471195199999983,187.77451153999999,220.48840440000001,253.93912632000001,312.62497200000001,293.70338183999996,281.05530288,280.53701279999996,null,134.20011,186.39598999999998,146.62372999999999,78.418890000000005,117.1489,148.91667999999999,237.67468999999997,240.09270999999998,229.71189999999999,232.00484999999998,150.75103999999999,161.67381999999998,null,134.20011,186.39598999999998,146.62372999999999,78.418890000000005,117.1489,148.91667999999999,237.67468999999997,240.09270999999998,229.71189999999999,232.00484999999998,150.75103999999999,161.67381999999998,null,2267.3956769800002,0,2063.6133100000002,null,2063.6133100000002]
[null,null,null,"Ashland Solar 00PB-10651",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0]
[null,null,null,"Fourmile Hill Geothermal (Calpine Siskiyou Partners)93956",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,0]
[null,null,"Renewable Purchases - general (excl. Klondike III)",null,null,null,null,null,null,null,3,null,{"$f":"SUM(M115:M131)","v":2382.6992163020004},{"$f":"SUM(N115:N131)","v":2297.8946486109999},2470.6095880710004,1149.9232951769998,1767.8228028855601,2406.9234393654101,2055.3581900750401,2095.5741937830198,2698.3258157710802,1786.5867971161199,2104.5773853353303,2040.0639532633202,null,{"$f":"SUM(Z115:Z131)","v":1599.0134411399999},2166.9619201599999,1734.1258095200001,1044.7061235799999,1467.0826443519998,1813.3909555279999,2780.464507404,2806.7886846400002,2693.7140870600001,2719.04019948,1833.103684312,1951.7392951199997,null,{"$f":"SUM(AM115:AM131)","v":1664.0552459484327},2234.090345378766,1799.6003258633523,1052.2643006028343,1480.4160907985088,1829.6019889759127,2806.742815078348,2831.4880619055784,2717.9081069323324,2742.7033446132405,1848.4821555305475,1969.4444370387857,null,25256.359325755882,0,24610.131352296001,null,24976.797218666637]
[null,null,null,"Klondike III Wind Project07PB-11860",null,null,null,null,null,null,null,null,422.31199800000002,447.13646460000007,420.76751160000003,335.40422699999999,299.45096940000008,614.78701020000017,721.84321320000015,831.33334260000004,1023.4972470000001,961.51465860000008,920.15177460000007,918.47367599999995,null,439.35720000000003,610.24739999999997,479.97060000000005,256.69500000000005,383.57100000000008,487.62240000000003,778.06380000000001,785.97720000000004,752.03460000000007,759.68640000000005,493.50840000000005,529.15139999999997,null,439.35720000000003,610.24739999999997,479.97060000000005,256.69500000000005,383.57100000000008,487.62240000000003,778.06380000000001,785.97720000000004,752.03460000000007,759.68640000000005,493.50840000000005,529.15139999999997,null,7916.6720928000004,0,6755.8853999999992,null,6755.8853999999992]
[null,null,null,"Klondike III Wind Project (Monthly True Up)07PB-11860",null,null,null,null,null,null,null,null,-2.1960000000000002,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,-2.1960000000000002,0,0,null,0]
[null,null,null,"Klondike III Wind Project (Wind Balancing Service)07PB-11860",null,null,null,null,null,null,null,null,74,74,74,74,74,74,74,74,74,74,74,64.5,null,24.5,24.5,24.5,24.5,24.5,24.5,24.5,24.5,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,878.5,0,196,null,0]
[null,null,null,"Critical Wind Quantity Expense Adjustment for Klondike III",null,null,null,null,null,null,null,null,0,103.19266604215616,103.19266604215616,103.19266604215616,103.19266604215616,103.19266604215616,103.19266604215616,103.19266604215616,103.19266604215616,103.19266604215616,103.19266604215616,103.19266604215616,null,109.14332655826558,109.14332655826558,109.14332655826558,109.14332655826558,109.14332655826558,109.14332655826558,109.14332655826558,109.14332655826558,109.14332655826558,109.14332655826558,109.14332655826558,109.14332655826558,null,118.47935298102982,118.47935298102982,118.47935298102982,118.47935298102982,118.47935298102982,118.47935298102982,118.47935298102982,118.47935298102982,118.47935298102982,118.47935298102982,118.47935298102982,118.47935298102982,null,1135.1193264637177,0,1309.719918699187,null,1421.7522357723583]
[null,null,"Renewable Purchases - Klondike III",null,null,null,null,null,null,null,3,null,{"$f":"SUM(M133:M136)","v":494.11599799999999},{"$f":"SUM(N133:N136)","v":624.3291306421562},597.96017764215617,512.59689304215613,476.64363544215621,791.9796762421563,899.03587924215628,1008.5260086421562,1200.6899130421564,1138.7073246421562,1097.3444406421563,1086.1663420421562,null,{"$f":"SUM(Z133:Z136)","v":573.00052655826562},{"$f":"SUM(AA133:AA136)","v":743.89072655826556},613.61392655826558,390.33832655826563,517.21432655826561,621.26572655826556,911.7071265582656,919.62052655826562,861.17792655826565,868.82972655826563,602.65172655826564,638.29472655826555,null,{"$f":"SUM(AM133:AM136)","v":557.83655298102985},{"$f":"SUM(AN133:AN136)","v":728.72675298102979},598.44995298102981,375.17435298102987,502.0503529810299,606.1017529810299,896.54315298102983,904.45655298102986,870.51395298102989,878.16575298102987,611.98775298102987,647.63075298102979,null,9928.0954192637182,0,8261.6053186991885,null,8177.6376357723575]
[null,null,"Critical Wind Quantity Expense Adjustment",null,null,null,null,null,null,null,null,null,0,0,0,0,247.93576120666896,247.93576120666896,247.93576120666896,247.93576120666896,247.93576120666896,247.93576120666896,247.93576120666896,247.93576120666896,null,427.84184010840107,427.84184010840107,427.84184010840107,427.84184010840107,427.84184010840107,427.84184010840107,427.84184010840107,427.84184010840107,427.84184010840107,427.84184010840107,427.84184010840107,427.84184010840107,null,464.43906368563688,464.43906368563688,464.43906368563688,464.43906368563688,464.43906368563688,464.43906368563688,464.43906368563688,464.43906368563688,464.43906368563688,464.43906368563688,464.43906368563688,464.43906368563688,null,{"$f":"SUM(M138:X138)","v":1983.4860896533517},0,5134.1020813008117,null,5573.2687642276424]
[null,"Total Renewable Purchases",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M132,M137)","v":2876.8152143020006},{"$f":"SUM(N132,N137)","v":2922.223779253156},3068.5697657131568,1662.5201882191559,2244.4664383277163,3198.9031156075662,2954.3940693171962,3104.1002024251761,3899.0157288132368,2925.2941217582761,3201.9218259774866,3126.2302953054764,null,{"$f":"SUM(Z132,Z137,Z138)","v":2599.8558078066662},{"$f":"SUM(AA132,AA137,AA138)","v":3338.6944868266664},2775.5815761866666,1862.8862902466667,2412.1388110186663,2862.4985221946663,4120.0134740706662,4154.2510513066673,3982.7338537266669,4015.7117661466664,2863.5972509786666,3017.8758617866661,null,2686.3308626150992,3427.2561620454326,2862.4893425300188,1891.8777172695011,2446.9055074651756,2900.1428056425793,4167.7250317450143,4200.3836785722451,4052.8611235989993,4085.3081612799074,2924.9089721972141,3081.5142537054526,null,35184.454745019604,0,38005.838752295997,null,38727.703618666637]
["Power Purchases",null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(M102,M103,M104,M105,M114)","v":-459.07469779999747},{"$f":"SUM(N102,N103,N104,N105,N114)","v":2252.2975000000024},6905.5753728000027,20209.6145941,5763.2448619000024,-869.6762223999981,2252.2754500000019,2257.6680000000024,2252.0640000000021,2257.6680000000024,2257.6680000000024,2252.0640000000021,null,{"$f":"SUM(Z94,Z114,Z102)","v":10293.158678564816},{"$f":"SUM(AA94,AA114,AA102)","v":8588.0693126273145},11359.842685127314,9738.4058723148155,8516.9237704398147,6850.0896960648142,6257.2434007523143,6162.5880720023142,6113.5080720023143,6234.3463610648141,7767.2121004398141,9652.6462482523111,null,{"$f":"SUM(AM94,AM114,AM102)","v":9813.1709106497092},{"$f":"SUM(AN94,AN114,AN102)","v":9195.788794712209},{"$f":"SUM(AO94,AO114,AO102)","v":12252.341261587208},{"$f":"SUM(AP94,AP114,AP102)","v":11052.527428149711},{"$f":"SUM(AQ94,AQ114,AQ102)","v":9984.2597634622107},8195.2219181497094,7574.8202800247091,7602.8194822122086,7494.7074822122086,7663.9679422122081,8333.4455493997084,9578.9668903372112,null,47331.388858600025,0,{"$f":"SUM(BB94,BB102,BB114,BB137)","v":105795.63958835196},{"$f":"SUM(BC114,BC94,BC102)","v":1993.1772718592813},{"$f":"SUM(BD94,BD102,BD114,BD137)","v":116919.67533888135},{"$f":"SUM(BE114,BE94,BE102)","v":2006.8243692411615}]
[null,null,"Columbia Generating Station",null,null,null,7,null,null,null,3,null,28614.921999999999,28314.771000000001,28614.921999999999,28915.073,28314.771000000001,28915.073,24464.695,24464.695,24464.695,24476.701000000001,24476.701000000001,24476.699000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318513.71800000005,null,270146,null,327354]
[null,null,"Bureau Of Reclamation",null,null,null,8,null,null,null,3,null,9167.4599999999991,14015.196,14419.003000000001,9756.9529999999995,14156.982,11540.825999999999,14094.097,14094.097,14094.097,14094.097,14094.097,14094.094999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157620.99999999997,null,164609,null,162623]
[null,null,"Corps of Engineers",null,null,null,9,null,null,null,3,null,16320,16436.302,16942.433000000001,18499.196,20810.458999999999,20170.462,22467.024000000001,22467.024000000001,22467.024000000001,22467.024000000001,22467.024000000001,22467.027999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243981,null,256057,null,256057]
[null,null,"Long-Term Contract Generating Projects",null,null,null,10,null,"COSA",null,3,null,1287.884,643.68799999999999,1064.588,1099.451,1040.903,978.60699999999997,895.79300000000001,859.81600000000003,910.62900000000002,1072.3030000000001,858.346,858.34500000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11570.352999999999,null,12595.027000000002,null,13687.338]
[null,"Operating Generation",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M141:M144)","v":55390.265999999996},{"$f":"SUM(N141:N144)","v":59409.957000000002},61040.946000000011,58270.672999999995,64323.114999999998,61604.967999999993,61921.609000000004,61885.632000000005,61936.445000000007,62110.125,61896.167999999998,61896.167000000001,null,{"$f":"SUM(Z141:Z144)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH141:AH144)","v":0},{"$f":"SUM(AI141:AI144)","v":0},0,0,null,{"$f":"SUM(AM141:AM144)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,731686.071,null,{"$f":"SUM(BB141:BB144)","v":703407.027},null,{"$f":"SUM(BD141:BD144)","v":759721.33799999999}]
[null,null,"Colville Generation Settlement",null,null,null,12,null,null,null,3,null,1637.5830000000001,1637.5830000000001,1637.5830000000001,1637.5830000000001,1637.5830000000001,-1346.6389999999999,1637.5840000000001,1637.5840000000001,1637.5840000000001,1637.5840000000001,1637.5840000000001,1637.5820000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16666.778000000002,null,22612.477999999999,null,22996.89]
[null,"Operating Generation Settlements and Other Payments",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M146)","v":1637.5830000000001},{"$f":"SUM(N146)","v":1637.5830000000001},1637.5830000000001,1637.5830000000001,1637.5830000000001,-1346.6389999999999,1637.5840000000001,1637.5840000000001,1637.5840000000001,1637.5840000000001,1637.5840000000001,1637.5820000000001,null,{"$f":"SUM(Z146:Z146)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AH146:AH146)","v":0},{"$f":"SUM(AI146:AI146)","v":0},0,0,null,{"$f":"SUM(AM146:AM146)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,16666.778000000002,null,{"$f":"SUM(BB146:BB146)","v":22612.477999999999},null,{"$f":"SUM(BD146:BD146)","v":22996.89}]
[null,null,"Trojan Decommissioning",null,null,null,14,null,null,null,3,null,45.933,45.933,-23.266999999999999,55.8,55.8,55.8,10.667,10.667,10.667,10.667,10.667,10.666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299.99999999999994,null,1000,null,1000]
[null,null,"WNP-1&3 Decommissioning",null,null,null,15,null,null,null,3,null,39.832999999999998,39.832999999999998,39.832999999999998,39.832999999999998,39.832999999999998,39.832999999999998,37.045999999999999,37.045999999999999,37.045999999999999,38.287999999999997,38.287999999999997,38.287999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465,null,500,null,534]
[null,"Non-Operating Generation",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M148:M149)","v":85.765999999999991},{"$f":"SUM(N148:N149)","v":85.765999999999991},16.565999999999999,95.632999999999996,95.632999999999996,95.632999999999996,47.713000000000001,47.713000000000001,47.713000000000001,48.954999999999998,48.954999999999998,48.953999999999994,null,{"$f":"SUM(Z148:Z149)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM148:AM149)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,764.99999999999989,null,{"$f":"SUM(BB148:BB149)","v":1500},null,{"$f":"SUM(BD148:BD149)","v":1534}]
[null,null,"PNCA Headwater Benefits",null,null,null,17,null,null,null,3,null,206.666,206.666,206.666,206.666,206.666,206.666,206.667,206.667,206.667,206.667,206.667,206.66900000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2479.9999999999995,null,3100,null,3100]
[null,null,"Purchases for Service at Tier 2 Rates",null,null,null,18,null,null,null,null,null,2216.5390000000002,2228.4679999999998,540.46299999999997,3974.826,1553.501,2254.634,2712.2330000000002,2802.6410000000001,2712.2330000000002,2802.6410000000001,71.587999999999994,2712.2330000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26582,null,{"$f":"BB114","v":37050.312864027772},null,{"$f":"BD114","v":42111.52050860555}]
[null,null,"Other Power Purchases (e.g. Short term)",null,null,null,19,null,null,null,3,null,-2716.3346977999995,3957.30105,12576.518322799999,27390.985174099998,9075.751111900001,3848.8364876000005,6371.5017204792321,3119.4818883569519,3075.9458842356939,3172.5635590079328,6378.9186681072206,3125.140422765633,null,{"$f":"Z94+Z102+#REF!","v":{"$error":"#REF!"}},{"$f":"AA94+AA102+#REF!","v":{"$error":"#REF!"}},{"$f":"AB94+AB102+#REF!","v":{"$error":"#REF!"}},{"$f":"AC94+AC102+#REF!","v":{"$error":"#REF!"}},{"$f":"AD94+AD102+#REF!","v":{"$error":"#REF!"}},{"$f":"AE94+AE102+#REF!","v":{"$error":"#REF!"}},{"$f":"AF94+AF102+#REF!","v":{"$error":"#REF!"}},{"$f":"AG94+AG102+#REF!","v":{"$error":"#REF!"}},{"$f":"AH94+AH102+#REF!","v":{"$error":"#REF!"}},{"$f":"AI94+AI102+#REF!","v":{"$error":"#REF!"}},{"$f":"AJ94+AJ102+#REF!","v":{"$error":"#REF!"}},{"$f":"AK94+AK102+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,79376.609591552653,null,{"$f":"SUM(BB102)","v":60483.721405624994},{"$f":"SUM(BC102,BC114)","v":1993.1772718592813},{"$f":"BD102","v":54408.947916562494},{"$f":"SUM(BE102,BE114)","v":1962.1572694490619}]
[null,"Gross Contracted Power Purchases (excluding bookout adjustments) <Note 1",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M151:M153)","v":-293.12969779999912},{"$f":"SUM(N151:N153)","v":6392.43505},13323.6473228,31572.4771741,10835.9181119,6310.1364876000007,9290.4017204792326,6128.7898883569524,5994.845884235694,6181.8715590079328,6657.1736681072207,6044.0424227656331,null,{"$f":"SUM(Z151:Z153)","v":{"$error":"#REF!"}},{"$f":"SUM(AA151:AA153)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AE151:AE153)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AK151:AK153)","v":{"$error":"#REF!"}},null,{"$f":"SUM(AM151:AM153)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,108438.60959155268,null,{"$f":"SUM(BB151:BB153)","v":100634.03426965277},{"$f":"SUM(BC151:BC153)","v":1993.1772718592813},{"$f":"SUM(BD151:BD153)","v":99620.468425168045},{"$f":"SUM(BE151:BE153)","v":1962.1572694490619}]
[null,"Bookout Adjustments to Contracted Power Purchases <Note 1",null,null,null,null,null,null,null,null,2,null,-632.49599999999998,-823.95024000000001,-2273.9837499999999,-2748.5472,-1160.2151999999999,-1573.2499499999999,0,0,0,0,0,0,null,{"$f":"Z50","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AM50","v":0},0,0,0,0,0,0,0,0,0,0,0,null,-9212.4423399999996,null,0,null,0]
[null,null,"Augmentation Power Purchases",null,null,null,22,null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"BB94","v":0},{"$f":"SUM(BC90)","v":0},{"$f":"BD93","v":12221.569277940949},{"$f":"SUM(BE94)","v":44.667099792099791}]
[null,"Augmentation Power Purchases",null,null,null,null,null,null,null,null,2,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Z156:Z156)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM156:AM156)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,null,{"$f":"SUM(BB156:BB156)","v":0},{"$f":"SUM(BC156:BC156)","v":0},{"$f":"SUM(BD156:BD156)","v":12221.569277940949},{"$f":"SUM(BE156:BE156)","v":44.667099792099791}]
[null,null,"Residential Exchange Program",null,null,null,24,null,null,null,3,null,14479.831,16658.917000000001,23477.014999999999,25397.873,22620.334999999999,19792.896000000001,17037.048999999999,15514.082,14982.099,16077.391,17062.921999999999,15902.218000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219002.62799999997,null,317901.72179695696,null,317916.18454546644]
[null,null,"Other Settlements",null,null,null,25,null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Exchanges & Settlements",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M158:M159)","v":14479.831},{"$f":"SUM(N158:N159)","v":16658.917000000001},23477.014999999999,25397.873,22620.334999999999,19792.896000000001,17037.048999999999,15514.082,14982.099,16077.391,17062.921999999999,15902.218000000001,null,{"$f":"SUM(Z158:Z159)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM158:AM159)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,219002.62799999997,null,{"$f":"SUM(BB158:BB159)","v":317901.72179695696},null,{"$f":"SUM(BD158:BD159)","v":317916.18454546644}]
[null,null,"Renewable Conservation Rate Credit",null,null,null,27,null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,"Renewables",null,null,null,28,null,null,null,3,null,2561.7379999999998,2208.3649999999998,3148.99,2465.9740000000002,791.16399999999999,4111.0339999999997,4175.6769999999997,4175.6769999999997,4175.6769999999997,4175.6769999999997,4175.6769999999997,4175.6719999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40341.321999999993,null,38331.832000000002,null,39059.891000000003]
[null,"Renewable Generation",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M161:M162)","v":2561.7379999999998},{"$f":"SUM(N161:N162)","v":2208.3649999999998},3148.99,2465.9740000000002,791.16399999999999,4111.0339999999997,4175.6769999999997,4175.6769999999997,4175.6769999999997,4175.6769999999997,4175.6769999999997,4175.6719999999996,null,{"$f":"SUM(Z161:Z162)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM161:AM162)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,40341.321999999993,null,{"$f":"SUM(BB161:BB162)","v":38331.832000000002},null,{"$f":"SUM(BD161:BD162)","v":39059.891000000003}]
[null,null,"DSM Technology",null,null,null,30,null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,"Conservation Purchases",null,null,null,31,null,null,null,3,null,4897.0010000000002,4284.549,7087.5810000000001,3899.2570000000001,12809.013000000001,6068.5680000000002,3368.79,3926.4520000000002,5964.5039999999999,5031.7129999999997,5031.7129999999997,13954.308000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76323.449000000008,null,71785,null,71785]
[null,null,"Conservation Infrastructure",null,null,null,"31A",null,null,null,3,null,1131.1880000000001,1731.059,731.35900000000004,2640.7779999999998,1258.6379999999999,1461.2919999999999,1774.72,1743.579,1756.3119999999999,2168.366,2246.5189999999998,4299.3339999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22943.143999999997,null,27148.552,null,27282.626]
[null,null,"Low Income Weatherization & Tribal",null,null,null,32,null,null,null,3,null,1856.2190000000001,51.81,387.71899999999999,16.818999999999999,-15.997,241.91499999999999,480.58600000000001,480.58600000000001,480.58600000000001,480.58600000000001,480.58600000000001,480.58499999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5422.0000000000009,null,5523.3909999999996,null,5626.6790000000001]
[null,null,"Energy Efficiency Development",null,null,null,33,null,null,null,3,null,110.70099999999999,165.36699999999999,59.231999999999999,939.38199999999995,554.05999999999995,88.076999999999998,1000.014,1000.014,1000.014,1000.014,1000.014,1000.0119999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7916.9009999999998,null,8000,null,8000]
[null,null,"Legacy",null,null,null,34,null,null,null,3,null,0,0,235.56100000000001,0,0,142.01599999999999,35.404000000000003,35.404000000000003,35.404000000000003,35.404000000000003,35.404000000000003,35.402999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,590,null,590,null,590]
[null,null,"Market Transformation",null,null,null,35,null,null,null,3,null,1066.953,970.35900000000004,1018.6559999999999,1066.953,983.95100000000002,1025.452,1062.4949999999999,1062.4949999999999,1062.4949999999999,1062.4949999999999,1062.4949999999999,1062.4960000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M170:X170)","v":12507.294999999998},null,12363.808000000001,null,12048.687]
[null,null,"Conservation Rate Credit (CRC)",null,null,null,36,null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,"DR & Smart Grid",null,null,null,91,null,null,null,3,null,67.372,41.189,40.164000000000001,50.426000000000002,49.305,111.824,137.99199999999999,137.99199999999999,137.99199999999999,137.99199999999999,137.99199999999999,137.994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1188.2339999999999,null,856.25199999999995,null,854.08699999999999]
[null,"Generation Conservation",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M164:M172)","v":9129.4339999999993},{"$f":"SUM(N164:N172)","v":7244.3330000000014},9560.2720000000008,8613.6149999999998,15638.970000000001,9139.1440000000002,7860.0010000000011,8386.5220000000008,10437.306999999999,9916.5700000000015,9994.723,20970.131999999994,null,{"$f":"SUM(Z164:Z171)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK164:AK171)","v":0},null,{"$f":"SUM(AM164:AM171)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,126891.023,null,{"$f":"SUM(BB164:BB172)","v":126267.003},null,{"$f":"SUM(BD164:BD172)","v":126187.07900000001}]
["Power System Generation Sub-Total",null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(M173,M163,M160,M157,M154,M147,M145,M150,M155)","v":82358.9923022},{"$f":"SUM(N173,N163,N160,N157,N154,N147,N145,N150,N155)","v":92813.405809999997},109931.03557280001,125305.28097409999,114782.5029119,98133.922537599996,101970.03472047923,97775.999888356964,99211.670884235704,100148.17355900793,101473.20266810722,110674.76742276564,null,{"$f":"SUM(Z173,Z163,Z160,Z157,Z155,Z154,Z150,Z147,Z145)","v":{"$error":"#REF!"}},{"$f":"SUM(AA173,AA163,AA160,AA157,AA155,AA154,AA150,AA147,AA145)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AK173,AK163,AK160,AK157,AK155,AK154,AK150,AK147,AK145)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1234578.9892515528,null,{"$f":"SUM(BB173,BB163,BB160,BB157,BB155,BB154,BB150,BB147,BB145)","v":1310654.0960666097},null,{"$f":"SUM(BD173,BD163,BD160,BD157,BD155,BD154,BD150,BD147,BD145)","v":1379257.4202485755}]
[null,null,"Information Technology",null,null,null,39,null,null,null,3,null,256.488,468.01900000000001,464.55700000000002,471.5,442.04599999999999,486.23,743.02,743.02800000000002,743.03499999999997,743.06500000000005,743.06500000000005,743.10400000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7047.1570000000002,null,6976.1589999999997,null,7293.8649999999998]
[null,null,"Generation Project Coordination",null,null,null,40,null,null,null,3,null,541.08600000000001,567.096,-167.47300000000001,415.08699999999999,513.32899999999995,598.52300000000002,581.83100000000002,582.16899999999998,582.21799999999996,582.74699999999996,582.95600000000002,583.19000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5962.759,null,6173.94,null,6408.9049999999997]
[null,null,"Slice Implementation",null,null,null,41,null,null,null,3,null,63.656999999999996,61.283000000000001,37.652999999999999,35.244999999999997,37.802999999999997,39.598999999999997,35.619999999999997,35.619999999999997,35.619999999999997,35.619999999999997,35.619999999999997,35.619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,488.95900000000006,null,1024.143,null,1061.3599999999999]
[null,"Power Services System Operations",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M175:M177)","v":861.23100000000011},{"$f":"SUM(N175:N177)","v":1096.3979999999999},334.73700000000002,921.83199999999999,993.178,1124.3520000000001,1360.471,1360.817,1360.8729999999998,1361.4319999999998,1361.6410000000001,1361.913,null,{"$f":"SUM(Z175:Z177)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM175:AM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,13498.875,null,{"$f":"SUM(BB175:BB177)","v":14174.241999999998},null,{"$f":"SUM(BD175:BD177)","v":14764.130000000001}]
[null,null,"Operations Scheduling",null,null,null,43,null,null,null,3,null,700.05399999999997,719.19,687.53899999999999,724.36199999999997,709.57799999999997,842.50599999999997,750.45699999999999,751.10900000000004,752.41099999999994,752.99099999999999,753.73800000000006,753.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8897.6750000000011,null,10053.728999999999,null,10404.279]
[null,null,"Operations Planning",null,null,null,44,null,null,null,3,null,452.50299999999999,537.24400000000003,491.93400000000003,554.24,526.74699999999996,666.80200000000002,729.798,730.07,730.38199999999995,731.02599999999995,731.25,731.30600000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7613.3019999999997,null,8528.098,null,8415.7109999999993]
[null,"Power Services Scheduling",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M179:M180)","v":1152.557},{"$f":"SUM(N179:N180)","v":1256.4340000000002},1179.473,1278.6019999999999,1236.3249999999998,1509.308,1480.2550000000001,1481.1790000000001,1482.7929999999999,1484.0169999999998,1484.9880000000001,1485.046,null,{"$f":"SUM(Z179:Z180)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM179:AM180)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,16510.976999999999,null,{"$f":"SUM(BB179:BB180)","v":18581.826999999997},null,{"$f":"SUM(BD179:BD180)","v":18819.989999999998}]
[null,null,"Power R&D",null,null,null,46,null,null,null,3,null,125.61499999999999,483.59500000000003,603.75400000000002,655.98400000000004,162.03800000000001,505.697,289.83600000000001,289.83600000000001,289.83600000000001,289.83600000000001,289.83600000000001,289.83499999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4275.6980000000012,null,4704.933,null,4599.5190000000002]
[null,null,"Sales & Support",null,null,null,47,null,null,null,3,null,1556.1559999999999,1611.829,1732.432,1624.2339999999999,1534.672,1752.0219999999999,1626.9749999999999,1628.076,1628.704,1629.95,1631.001,1632.077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19588.128000000001,null,22885.138999999999,null,23485.271000000001]
[null,null,"Strategy, Finance & Risk Mgmt ",null,null,null,48,null,null,null,3,null,1117.4269999999999,1053.596,851.88599999999997,888.14,1205.2239999999999,1373.925,1397.0160000000001,1397.481,1398.2729999999999,1398.6189999999999,1398.404,1397.4970000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14877.487999999999,null,16853.235000000001,null,19038.129000000001]
[null,null,"Executive & Administrative Services",null,null,null,49,null,null,null,3,null,230.71,196.054,233.572,224.803,160.09700000000001,275.255,349.19099999999997,349.327,349.47800000000001,349.57299999999998,349.654,349.76100000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3417.4749999999999,null,4118.5219999999999,null,4203.5300000000007]
[null,null,"Conservation Support",null,null,null,50,null,null,null,3,null,661.96600000000001,742.92100000000005,623.31799999999998,581.6,669.86900000000003,792.46699999999998,692.71900000000005,693.36800000000005,693.85599999999999,694.73,695.76499999999999,696.78099999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8239.36,null,9093.5630000000001,null,9408.5]
[null,"Power Services Marketing and Business Support",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M182:M186)","v":3691.8739999999998},4087.9949999999999,4044.9620000000004,3974.7609999999995,3731.9000000000005,4699.366,4355.7370000000001,4358.0880000000006,4360.1469999999999,4362.7079999999996,4364.66,4365.951,null,{"$f":"SUM(Z182:Z186)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM182:AM186)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(M187:X187)","v":50398.149000000005},null,{"$f":"SUM(BB182:BB186)","v":57655.392}," ",{"$f":"SUM(BD182:BD186)","v":60734.949000000001}]
["Power Non-Generation Operations",null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(M187,M181,M178)","v":5705.6619999999994},6440.8270000000002,5559.1720000000005,6175.1949999999997,5961.4030000000002,7333.0259999999998,7196.4629999999997,7200.0840000000007,7203.8129999999992,7208.1569999999992,7211.2890000000007,7212.91,null,{"$f":"SUM(Z187,Z181,Z178)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80408.001000000004,null,{"$f":"SUM(BB187,BB181,BB178)","v":90411.460999999996},null,{"$f":"SUM(BD187,BD181,BD178)","v":94319.069000000003}]
[null,null,"PS Transmission & Ancillary Services",null,null,null,53,null,null,"Margo Kelly / Danny Chen",3,null,6528.003350800167,7141.0034295457535,6188.003350800167,6483.003350800167,8952.9981866164344,13113.00276489982,12782.683373224947,14177.032135724989,14295.632904475,10216.420495474988,6407.5767305497757,6521.0624149247678,null,6295.6571167401053,6448.5603698650939,7006.8825542400828,8716.6369823650493,8622.5470729900499,9453.7045886150299,10140.080272990039,14450.399332365039,14237.94245736503,9708.1774198650164,7196.7269537248758,6277.3660005999063,null,6252.2770631001049,6397.2782693500958,6928.5028037250868,8549.5579693500549,8525.783653725055,9347.6678599750685,10014.851641225036,13084.952228725011,12425.223709975058,9779.2360724750433,6894.0397828248679,5998.6588765749057,null,112806.42248783699,null,{"$f":"SUM(Z189:AK189)","v":108554.68112172533},null,{"$f":"SUM(AM189:AX189)","v":104198.02993102539}]
[null,null,"3rd Party GTA Wheeling",null,null,null,54,null,null,null,3,null,4578.7709999999997,6923.9049999999997,8639.6270000000004,7550.2139999999999,5959.8069999999998,4985.567,9263.2620000000006,8976.0810000000001,8973.0390000000007,9107.7459999999992,9071.0830000000005,8815.2000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92844.301999999996,null,91758.555999999997,null,92515.6]
[null,null,"PS - 3rd Party Trans & Ancillary Svcs",null,null,null,55,null,null,null,3,null,495.03100000000001,510.512,-0.83199999999999996,284.10199999999998,1260.239,1486.6610000000001,-282.952,-282.952,-282.952,-282.952,-282.952,-282.95299999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2337.9999999999995,null,2250.7890000000002,null,2292.2040000000002]
[null,null,"Generation Integration",null,null,null,56,null,null,null,3,null,1011.833,1006.167,1000.501,1006.167,1006.167,1006.167,1006.1660000000001,1006.1660000000001,1006.1660000000001,1006.1660000000001,1006.1660000000001,1006.168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12073.999999999998,null,12480,null,12634]
[null,null,"Wind Integration Team",null,null,null,"42A",null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,"Telemetering/Equip Replacemt",null,null,null,57,null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["Power Srvcs Trans Acquisition and Ancillary Services Sub-Total ",null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(M189:M194)","v":12613.638350800167},{"$f":"SUM(N189:N194)","v":15581.587429545754},15827.299350800167,15323.486350800167,17179.211186616434,20591.397764899823,22769.159373224946,23876.327135724991,23991.885904474999,20047.380495474987,16201.873730549776,16059.477414924768,null,{"$f":"SUM(Z189:Z194)","v":6295.6571167401053},6448.5603698650939,7006.8825542400828,8716.6369823650493,8622.5470729900499,9453.7045886150299,10140.080272990039,14450.399332365039,14237.94245736503,9708.1774198650164,7196.7269537248758,6277.3660005999063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220062.72448783697,null,{"$f":"SUM(BB189:BB194)","v":215044.02612172533},null,{"$f":"SUM(BD189:BD194)","v":211639.83393102538}]
[null,null,"Fish & Wildlife",null,null,null,59,null,null,null,3,null,22696.504000000001,26255.024000000001,17438.244999999999,20283.745999999999,16558.198,20005.771000000001,23353.416000000001,23353.215,23442.791000000001,23495.047999999999,23494.008999999998,23493.362000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263869.32900000003,null,276713.28200000001,null,276703.66800000001]
[null,null,"USF&W Lower Snake Hatcheries",null,null,null,60,null,null,null,3,null,2745.75,2666.7280000000001,2717.8339999999998,2714.2179999999998,2733.87,2704.5749999999998,2611.0819999999999,2611.0819999999999,2611.0819999999999,2611.0819999999999,2611.0819999999999,2611.0830000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31949.46799999999,null,33483.249000000003,null,33483.249000000003]
[null,null,"Planning Council",null,null,null,61,null,null,null,3,null,990,725,810,970,800,690,1097.5,1097.5,1097.5,1097.5,1097.5,1097.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11570,null,11624,null,11914]
[null,null,"Environmental Requirements",null,null,null,62,null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["Fish and Wildlife/USF&W/Planning Council Sub-Total",null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(M196:M199)","v":26432.254000000001},{"$f":"SUM(N196:N199)","v":29646.752},20966.078999999998,23967.964,20092.067999999999,23400.346000000001,27061.998,27061.796999999999,27151.373,27203.629999999997,27202.590999999997,27201.945,null,{"$f":"SUM(Z196:Z199)","v":0},{"$f":"SUM(AA196:AA199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK196:AK199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,307388.79699999996,"",{"$f":"SUM(BB196:BB199)","v":321820.53100000002},null,{"$f":"SUM(BD196:BD199)","v":322100.91700000002}]
[null,null,"Additional Post-Retirement Contribution",null,null,null,64,null,null,null,3,null,1554.066,1554.066,1554.066,-990.07600000000002,1238.182,1238.182,1451.616,1451.616,1451.616,1451.616,1451.616,1451.6179999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14858.184000000001,null,14962.013000000001,null,15620.325999999999]
[null,null,"Agency Services G&A (Excludes Direct Project Support)",null,null,null,65,null,"COSA",null,3,null,3625.8359999999998,4559.9470000000001,4363.1009999999997,3923.605,4289.2650000000003,5071.5569999999998,5399.4560000000001,5400.6689999999999,5403.2460000000001,5405.616,5408.3549999999996,5410.6289999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58261.282000000007,null,64391.224999999999,null,65796.266000000003]
["BPA Internal Support Sub-Total",null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(M201:M202)","v":5179.902},{"$f":"SUM(N201:N202)","v":6114.0129999999999},5917.1669999999995,2933.529,5527.4470000000001,6309.7389999999996,6851.0720000000001,6852.2849999999999,6854.8620000000001,6857.232,6859.9709999999995,6862.2469999999994,null,{"$f":"SUM(Z201:Z202)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73119.466,null,{"$f":"SUM(BB201:BB202)","v":79353.237999999998},null,{"$f":"SUM(BD201:BD202)","v":81416.592000000004}]
["Bad Debt Expense",null,null,null,null,null,67,null,null,null,1,null,0,0,-2.79,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.79,null,0,null,0]
["Undistributed Reduction",null,null,null,null,null,"68A",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["Other Income, Expenses, Adjustments",null,null,null,null,null,68,null,null,null,1,null,-18.288,-33.082999999999998,169.64599999999999,-35.847000000000001,-12.566000000000001,923.57500000000005,0,0,0,0,0,1E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,993.43799999999999,null,-128728.35724599985,null,-74167.959000000148]
[null,null,"Columbia Generating Station Debt Svc",null,null,null,69,null,null,null,3,null,6757.527,6757.527,6757.527,6757.527,6757.527,6757.527,13151.973,13151.973,13151.973,13151.973,13151.973,13151.973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119457,"",184736.58649999992,null,338591.63150000002]
[null,null,"WNP-1 Debt Svc",null,null,null,70,null,null,null,3,null,2843.6320000000001,2843.6320000000001,2843.6320000000001,2843.6320000000001,2843.6320000000001,2843.6320000000001,3004.5349999999999,3004.5349999999999,3004.5349999999999,3004.5349999999999,3004.5349999999999,3004.5329999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35089,null,60431.195999999996,null,40738.129999999997]
[null,null,"WNP-3 Debt Svc",null,null,null,71,null,null,null,3,null,4836.4849999999997,4836.4849999999997,4836.4849999999997,4836.4849999999997,4836.4849999999997,4836.4849999999997,5004.848,5004.848,5004.848,5004.848,5004.848,5004.8500000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59047.999999999993,null,236157.93562599999,null,32139.091999999997]
[null,null,"En Retired Debt",null,null,null,72,null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,"En Libor Interest Rate Swap",null,null,null,73,null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Energy Northwest Debt Service",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M207:M211)","v":14437.644},{"$f":"SUM(N207:N211)","v":14437.644},14437.644,14437.644,14437.644,14437.644,21161.356,21161.356,21161.356,21161.356,21161.356,21161.356,null,{"$f":"SUM(Z207:Z211)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK207:AK211)","v":0},null,{"$f":"SUM(AM204:AM211)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,213594,null,{"$f":"SUM(BB207:BB211)","v":481325.71812599991},null,{"$f":"SUM(BD207:BD211)","v":411468.85350000003}]
[null,null,"Trojan Debt Svc",null,null,null,75,null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,"Conservation Debt Svc",null,null,null,76,null,null,null,3,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",0,null,0]
[null,null,"Cowlitz Falls Debt Svc",null,null,null,77,null,null,null,3,null,608.49300000000005,608.49300000000005,608.49300000000005,608.49300000000005,608.49300000000005,608.49300000000005,608.50699999999995,608.50699999999995,608.50699999999995,608.50699999999995,608.50699999999995,608.50699999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7301.9999999999982,null,7302.2420000000002,null,7303.5329999999994]
[null,null,"Northern Wasco Debt Svc",null,null,null,78,null,null,null,3,null,160.97900000000001,160.97900000000001,161.279,161.279,161.279,161.279,161.321,161.321,161.321,161.321,161.321,161.321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1934.9999999999995,null,1933.8490000000002,null,1931.771]
[null,"Non-Energy Northwest Debt Service",null,null,null,null,null,null,null,null,2,null,{"$f":"SUM(M213:M216)","v":769.47200000000009},{"$f":"SUM(N213:N216)","v":769.47200000000009},769.77200000000005,769.77200000000005,769.77200000000005,769.77200000000005,769.82799999999997,769.82799999999997,769.82799999999997,769.82799999999997,769.82799999999997,769.82799999999997,null,{"$f":"SUM(Z213:Z216)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AM213:AM216)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,9236.9999999999982,"",{"$f":"SUM(BB213:BB216)","v":9236.0910000000003},null,{"$f":"SUM(BD213:BD216)","v":9235.3040000000001}]
["Non-Federal Debt Service Sub-Total",null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(M212,M217)","v":15207.116},{"$f":"SUM(N212,N217)","v":15207.116},15207.416000000001,15207.416000000001,15207.416000000001,15207.416000000001,21931.184000000001,21931.184000000001,21931.184000000001,21931.184000000001,21931.184000000001,21931.184000000001,null,{"$f":"SUM(Z217,Z212)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222831.00000000003,"",{"$f":"SUM(BB217,BB212)","v":490561.80912599992},null,{"$f":"SUM(BD217,BD212)","v":420704.15750000003}]
["Depreciation",null,null,null,null,null,81,null,"COSA",null,1,null,11808.091,11799.687,11789.505999999999,11689.214,11671.392,11689.192999999999,12003.486000000001,12003.486000000001,12003.486000000001,12003.486000000001,12003.486000000001,12003.486999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142468.00000000003,null,144091.87550166668,null,144065.45318666665]
["Amortization",null,null,null,null,null,82,null,"COSA",null,1,null,7261.48,7261.66,6851.0649999999996,7674.8940000000002,7240.18,6230.0280000000002,7402.4489999999996,7402.4489999999996,7402.4489999999996,7402.4489999999996,7402.4489999999996,7402.4480000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86933.999999999985,"",86795.866666666669,null,87458.299466666678]
["TOTAL OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M220,M219,M218,M206,M205,M204,M203,M200,M195,M174,M188)","v":166548.84765300018},184831.96523954574,192215.59592360017,208241.13232490019,197649.05409851641,189818.64330249984,207185.84609370417,204103.61202408196,205750.72378871069,202801.69205448293,200286.04639865697,209348.46683769042,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2368781.6257393896,null,{"$f":"SUM(BB174,BB188,BB195,BB200,BB203,BB204,BB218,BB219,BB220,BB206)","v":2610004.5462366682},null,{"$f":"SUM(BD174,BD188,BD195,BD200,BD203,BD204,BD218,BD219,BD220,BD206)","v":2666793.7833329337}]
[null,null,"Federal Appropriation",null,null,null,85,null,"COSA",null,3,null,9631.8520000000008,9631.8520000000008,9631.8510000000006,9631.8520000000008,9631.8520000000008,9631.8520000000008,9631.8639999999996,9631.8639999999996,9631.8639999999996,9631.8639999999996,9631.8639999999996,9631.8690000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115582.3,null,83294,null,82687]
[null,null,"Capitalization Adjustment",null,null,null,86,null,"COSA",null,3,null,-3828.0819999999999,-3828.0819999999999,-3828.0819999999999,-3828.0819999999999,-3828.0819999999999,-3828.0819999999999,-3828.085,-3828.085,-3828.085,-3828.085,-3828.085,-3828.0830000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-45936.999999999993,null,-45937,null,-45937]
[null,null,"Borrowings from US Treasury",null,null,null,87,null,"COSA",null,3,null,4443.6499999999996,4315.9880000000003,4465.2709999999997,4509.1880000000001,4098.3050000000003,4534.7759999999998,4588.1270000000004,4588.1270000000004,4588.1270000000004,4588.1270000000004,4588.1270000000004,4588.125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53895.938000000002,null,56449,null,63302]
[null,null,"Non-Federal Interest Expense (Pre-Pay Funds)",null,null,null,90,null,null,null,null,null,1070.2850000000001,1064.682,1059.058,1053.413,1047.7460000000001,1042.058,1021.947,1021.947,1021.947,1021.947,1021.947,1021.947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12468.924000000001,null,11627.714081461887,null,10747.46794684212]
[null,null,"AFUDC",null,null,null,88,null,"COSA",null,3,null,-872.36699999999996,-1032.732,-916.47500000000002,-701.11099999999999,-972.05799999999999,-564.64200000000005,-806.76900000000001,-806.76900000000001,-806.76900000000001,-806.76900000000001,-806.76900000000001,-806.77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9900.0000000000018,null,-8379.4153249999999,null,-8307.4349999999995]
[null,null,"Interest Income",null,null,null,89,null,"COSA",null,3,null,-95.436000000000007,2.294,-92.313999999999993,-133.68899999999999,-114.863,-167.00800000000001,-187.58699999999999,-187.58699999999999,-187.58699999999999,-187.58699999999999,-187.58699999999999,-187.58500000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1726.5360000000001,null,-1392.1690000000001,null,-2205.1315]
["Net Interest Expense (Income)",null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(M222:M227)","v":10349.902},{"$f":"SUM(N222:N227)","v":10154.002000000002},10319.309000000001,10531.571,9862.9,10648.954,10419.496999999999,10419.496999999999,10419.496999999999,10419.496999999999,10419.496999999999,10419.503000000001,null,{"$f":"SUM(Z222:Z227)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK222:AK227)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,124383.626,null,{"$f":"SUM(BB222:BB227)","v":95662.129756461902},null,{"$f":"SUM(BD222:BD227)","v":100286.90144684212}]
["TOTAL EXPENSES (incl. interest)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M228,M221)","v":176898.74965300018},{"$f":"SUM(,N228,N221)","v":194985.96723954575},202534.90492360017,218772.70332490018,207511.95409851641,200467.59730249984,217605.34309370417,214523.10902408196,216170.22078871069,213221.18905448294,210705.54339865697,219767.96983769041,null,{"$f":"SUM(Z221,Z228)","v":0},{"$f":"SUM(AA221,AA228)","v":0},{"$f":"SUM(AB221,AB228)","v":0},{"$f":"SUM(AC221,AC228)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AK221,AK228)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2493165.2517393897,null,{"$f":"SUM(BB221,BB228)","v":2705666.6759931301},null,{"$f":"SUM(BD221,BD228)","v":2767080.6847797758}]
["NET REVENUES",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M92-M229","v":29713.784516999818},18134.898222532414,43731.522608478001,54190.668157177919,48241.124489895039,47690.67950997717,16245.072377015807,-11174.102858896193,5651.0520920595736,30800.33553402606,130.99506844658754,-9778.8225600738369,null,{"$f":"Z92-Z221-Z228","v":220613.18932825958},219752.44779086017,249184.79899676883,279425.73439642752,266185.35371328599,252103.4193676787,245498.51838798707,228355.20554700482,244482.78294713495,254813.42722864711,225835.19590047115,217700.60961717548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273577.20715763839,null,{"$f":"BB92-BB229","v":198284.00722857099},{"$f":"IF(ABS(SUM(Z230:AL230)-BB230)<2,\"\",\"<>\")","v":"<>"},{"$f":"BD92-BD229","v":130135.33268145099},{"$f":"IF(ABS(SUM(Z230:AL230)-BD230)<2,\"\",\"<>\")","v":"<>"}]
["SOY monthly shape (NR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3868.7426641293005,-19832.062444984855,2399.5024647441769,30827.683265534637,27850.045136049419,20326.876263511542,50183.823176804464,4700.8377126734722,15716.693987922163,-7701.5168970869254,-16804.271615721227,-48275.475011113289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ223,AZ230)","v":227640.20715763839}]
["Net secondary revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z24:Z25)-SUM(Z97:Z100,Z93)","v":1399.4187681250023},4243.694792500004,7343.4193275000071,23182.671168749988,19827.0843584375,22449.008384062468,30101.61681312502,44433.44676031253,48990.017072812479,43249.318171874984,19574.136004062511,4071.1999809375102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ92-AZ231","v":2539102.2517393897},"",{"$f":"(BB24+BB25+BB26+BB27+BB28)-SUM(BB97:BB98)","v":282045.7537498193},null,{"$f":"(BD24+BD25+BD26+BD27+BD28)-SUM(BD97:BD98)","v":289485.83356302447}]
["Net secondary revenue (incl. augmentation and firm sale)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ229:AZ232)","v":5533484.9177940562},"",{"$f":"SUM(BB24:BB28)-SUM(BB97,BB93,#REF!)","v":{"$error":"#REF!"}},null,{"$f":"SUM(BD24:BD27)-SUM(BD97,BD93,#REF!)","v":{"$error":"#REF!"}}]
["total gen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ233,AZ228)","v":5657868.5437940564},"",9242.5612050693981,null,8986.5156774113875]
["total pwr purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC235:AN235)","v":0},"",{"$f":"BC140","v":1993.1772718592813},null,{"$f":"BE140","v":2006.8243692411615}]
["total resource",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC236:AN236)","v":0},null,{"$f":"SUM(BB234:BB235)","v":11235.73847692868},null,{"$f":"SUM(BD234:BD235)","v":10993.340046652549}]
["total sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ190,AZ204,AZ211,AZ216,AZ219,AZ220,AZ222,AZ234,AZ235,AZ236)","v":6097629.3557940563},null,{"$f":"BC48+BC67+BC88","v":11242.510136386487},null,{"$f":"BE48+BE67+BE88","v":11115.847083669225}]
["diff",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC238:AN238)","v":0},null,{"$f":"BB236-BB237","v":-6.7716594578068907},null,{"$f":"BD236-BD237","v":-122.50703701667589}]
["(line losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC239:AN239)","v":0},null,{"$f":"BB237*0.0282","v":317.0387858460989},null,{"$f":"BD237*0.0282","v":313.46688775947212}]
["(diff net of line losses)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC240:AN240)","v":0},null,{"$f":"SUM(BB238-BB239)","v":-323.81044530390579},null,{"$f":"SUM(BD238-BD239)","v":-435.97392477614801}]
[]
[null,null,null,"MRNR",null,null,101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,220251.54375020473,null,67983.779399824562]
[null,null,null,"PNRR",null,null,102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,20000,null,20000.000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,"Net Revenues after accounting for MRNR and PNRR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"BB230-BB242-BB243","v":-41967.536521633738},null,{"$f":"BD230-BD242-BD243","v":42151.553281626431}]

{"sheet":"TF_Summary","index":10,"n_rows":55,"n_cols":17,"rows_kept":55,"cut":false,"hidden":true,"merged":[[0,1,0,14]]}
[" ","  Current:      FY 16   NSR   Estimate   (04/03/16)   using   HOSS   Study   16"]
[null,"Contract Sales","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Total"]
[1," NSR  (millions $'s)",13.321655359999999,12.453450869999999,15.553829990000001,22.771230059999997,28.541601499999999,34.725190249999997,18.725032199999998,19.3048721977,18.403278030000003,1.6053500000000001,0,0,185.40549045769998]
[2," Inventory  (MW-mo)",632.8767123287671,651.86164383561641,870.83287671232881,1316.8753424657534,2179.3260273972601,3649.3739726027397,2062.9013698630138,2398.9041095890411,2043.8356164383561,107.67123287671232,0,0,15914.458904109588,null,{"$f":"O4/12","v":1326.2049086757991}]
[3," Average Price  ($/MWh)",28.834751861471862,26.170464087050995,24.466940780987496,23.687485694134828,17.940447530592593,13.034770928997768,12.434297352179867,11.023796366891276,12.334636749329759,20.424300254452927,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},15.959080069575739]
[null,"Contract Purchases"]
[4," NSR  (millions $'s)",-7.5797545499999996,-9.0100032500000005,-15.82779363,-15.24349321,-8.8397082499999993,-3.0391110000000001,0,0,0,-4.6395520000000001,-4.6568399999999999,-4.4968599999999999,-73.333115890000002]
[5," Inventory  (MW-mo)",-412.15890410958906,-512.42739726027401,-814.92602739726033,-855.06986301369864,-535.34657534246571,-197.60821917808218,-1.4452054794520548,0,0,-186.30136986301369,-180.82191780821918,-178.08219178082192,-3874.1876712328767]
[6," Average Price  ($/MWh)",25.192287021896064,24.086280849675997,26.605984289690973,24.42080869783932,22.619345936443683,21.067776283499938,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},34.11435294117647,35.279090909090911,34.591230769230769,25.929648138345925]
[null,"Contract Other"]
[7," Other NSR  (millions $'s)",0.3191053398,0.59855540019999998,0.36868624029999991,0.14634893999999998,0.47551528000000004,0.21227878999999997,-0.80011788000000006,-0.65680000000000005,-0.90980000000000005,0.15499874999999999,0.18,0.18,0.26877086029999964]
[8," Agreements Non-Slice  (millions $'s)",5.2255268772000001,1.4272143804999999,-4.5470351788999999,-10.5614315943,0.20252982690000002,1.9989068212999999,5.4821120899999999E-2,0,0,0,0,0,-6.1994677464000016]
[]
[null,"Total Contract","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Total"]
[9," NSR  (millions $'s)",11.286533027000001,5.469217400699999,-4.4523125786,-2.8873458043000033,20.379938356899999,33.897264861299995,17.979735440900001,18.648072197699999,17.493478030000002,-2.8792032500000002,-4.4768400000000002,-4.3168600000000001,106.1416776816]
[10," Inventory  (MW-mo)",220.71780821917804,139.4342465753424,55.906849315068484,461.80547945205478,1643.9794520547944,3451.7657534246578,2061.4561643835618,2398.9041095890411,2043.8356164383561,-78.630136986301366,-180.82191780821918,-178.08219178082192,12040.271232876712,null,{"$f":"O16/12","v":1003.3559360730593}]
[]
[null,"Forecasted","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Total"]
[11," NSR  (millions $'s)",0,0,0,0,0,0,4.7349965206000002,14.317961482299999,21.7943511151,27.6063514316,12.1352216757,10.0601464071,90.649028632400004]
[12," Inventory  (MW-mo)",0,0,0,0,0,0,703.09488135449192,2142.2162931682296,2969.3539211555831,2234.0686463993061,735.25790430566747,643.71436366076455,9427.7060100440431,null,{"$f":"O20/12","v":785.64216750367029}]
[13," Average Price  ($/MWh)",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.2253503411459672,9.1557728921745767,10.054468511627679,16.927375902376752,22.609197723992704,21.408598678935192,13.171470495467091]
[]
[null,"Estimate","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Total"]
[14," NSR  (millions $'s)",11.286533027000001,5.469217400699999,-4.4523125786,-2.8873458043000033,20.379938356899999,33.897264861299995,22.7147319615,32.966033679999995,39.287829145100005,24.7271481816,7.6583816757000003,5.7432864070999994,196.790706314]
[15," Inventory  (MW-mo)",220.71780821917804,139.4342465753424,55.906849315068484,461.80547945205478,1643.9794520547944,3451.7657534246578,2764.5510457380537,4541.1204027572712,5013.1895375939393,2155.4385094130048,554.43598649744831,465.63217187994263,21467.977242920755]
[16," Average Price  ($/MWh)",70.04873902708475,53.731983462524695,-109.09322205723808,-8.5647927559489645,16.981796056928353,13.452421953306404,11.255379504786793,9.9444512017685742,10.735469630819855,15.715041547366541,18.921812540710775,16.896417604479705,12.557136006284576]
[null," HOSS Study 16  (04/01):"]
[null," Contract Date  (04/03):"]
[null," Agreements Non-Slice Date  (04/02):"]
[null," PTM Price Forecast  (04/03):"]
[]
[null,"Forecasted Revenue",{"$f":"C19*1000","v":0},{"$f":"D19*1000","v":0},0,0,0,0,4734.9965206000006,14317.961482299999,21794.351115099998,27606.3514316,12135.221675700001,10060.146407099999,90649.028632400004]
[]
[]
[null,null,{"$f":"DB_Inputs!B10","v":744},{"$f":"DB_Inputs!C10","v":721},{"$f":"DB_Inputs!D10","v":744},{"$f":"DB_Inputs!E10","v":744},{"$f":"DB_Inputs!F10","v":672},{"$f":"DB_Inputs!G10","v":743},{"$f":"DB_Inputs!H10","v":720},{"$f":"DB_Inputs!I10","v":744},{"$f":"DB_Inputs!J10","v":720},{"$f":"DB_Inputs!K10","v":744},{"$f":"DB_Inputs!L10","v":744},{"$f":"DB_Inputs!M10","v":720},{"$f":"SUM(C35:N35)","v":8760}]
[null,"Committed Sales Revienue",{"$f":"C3*1000","v":13321.655359999999},{"$f":"D3*1000","v":12453.450869999999},15553.82999,22771.230059999998,28541.601499999997,34725.19025,18725.032199999998,19304.872197699999,18403.278030000001,1605.3500000000001,0,0,185405.49045769998]
[null,"Total Sales without NTS",{"$f":"SUM(C36:C36)","v":13321.655359999999},12453.450869999999,15553.82999,22771.230059999998,28541.601499999997,34725.19025,18725.032199999998,19304.872197699999,18403.278030000001,1605.3500000000001,0,0,185405.49045769998]
[null,"NTS Sales",{"$f":"SUM(C11:C12)*1000","v":5544.6322170000003},2025.7697807000002,-4178.3489386000001,-10415.0826543,678.04510690000006,2211.1856112999999,-745.29675910000003,-656.80000000000007,-909.80000000000007,154.99875,180,180,-5930.6968861000014]
[]
[null,"Committed Sales aMW",{"$f":"C4*730/C35","v":620.9677419354839},659.99861303744797,854.44623655913983,1292.0954301075269,2367.4226190476188,3585.522207267833,2091.5527777777779,2353.7634408602153,2072.2222222222222,105.64516129032258,0,0,1326.2049086757991]
[null,"Total Sales",{"$f":"SUM(C40:C40)","v":620.9677419354839},659.99861303744797,854.44623655913983,1292.0954301075269,2367.4226190476188,3585.522207267833,2091.5527777777779,2353.7634408602153,2072.2222222222222,105.64516129032258,0,0,1326.2049086757991]
[]
[null,"Wtd Sales Price",{"$f":"(C37*1000)/(C41*C35)","v":28.834751861471862},26.170464087050995,24.466940780987496,23.687485694134828,17.940447530592593,13.034770928997768,12.434297352179867,11.023796366891272,12.334636749329759,20.42430025445293,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},15.959080069575739]
[]
[null,"Commited Purchases",{"$f":"C7*-1000","v":7579.7545499999997},9010.0032499999998,15827.79363,15243.493210000001,8839.7082499999997,3039.1110000000003,0,0,0,4639.5519999999997,4656.84,4496.8599999999997,73333.115890000001]
[null,"Total Purchases",{"$f":"SUM(C45:C45)","v":7579.7545499999997},9010.0032499999998,15827.79363,15243.493210000001,8839.7082499999997,3039.1110000000003,0,0,0,4639.5519999999997,4656.84,4496.8599999999997,73333.115890000001]
[]
[null,"Committed Purchase aMW",{"$f":"(C8*730/C35)*-1","v":404.40322580645159},518.82385575589456,799.5913978494624,838.97983870967744,581.55208333333326,194.15074024226109,1.4652777777777777,0,0,182.79569892473117,177.41935483870967,180.55555555555554,322.84897260273971]
[null,"Total Purchases",{"$f":"SUM(C48:C48)","v":404.40322580645159},518.82385575589456,799.5913978494624,838.97983870967744,581.55208333333326,194.15074024226109,1.4652777777777777,0,0,182.79569892473117,177.41935483870967,180.55555555555554,322.84897260273971]
[]
[null,null,{"$f":"C37+C38-C46","v":11286.533026999999},{"$f":"D37+D38-D46","v":5469.2174006999994},-4452.3125786000001,-2887.3458043000028,20379.938356899998,33897.264861300006,17979.735440899996,18648.072197699999,17493.478030000002,-2879.2032499999996,-4476.84,-4316.8599999999997,106141.67768159999]
[]
[null,null,{"$f":"C41-C49","v":216.56451612903231},{"$f":"D41-D49","v":141.17475728155341},54.854838709677438,453.11559139784947,1785.8705357142856,3391.3714670255717,2090.0875000000001,2353.7634408602153,2072.2222222222222,-77.150537634408593,-177.41935483870967,-180.55555555555554,1003.3559360730594]
[]
[null,null,{"$f":"C53","v":216.56451612903231},{"$f":"D53","v":141.17475728155341},{"$f":"E53","v":54.854838709677438},{"$f":"F53","v":453.11559139784947},{"$f":"G53-300","v":1485.8705357142856},{"$f":"H53-300","v":3091.3714670255717},{"$f":"I53-300","v":1790.0875000000001},{"$f":"J53-300","v":2053.7634408602153},{"$f":"K53-300","v":1772.2222222222222}]

{"sheet":"LORA","index":11,"n_rows":1086,"n_cols":16,"rows_kept":1086,"cut":false,"hidden":true,"merged":[[39,0,39,3],[40,0,40,3],[41,0,41,3],[42,0,42,3],[43,0,43,3],[34,0,34,3],[35,0,35,3],[36,0,36,3],[37,0,37,3],[38,0,38,3],[29,0,29,3],[30,0,30,3],[31,0,31,3],[32,0,32,3],[33,0,33,3],[4,0,4,2],[4,3,4,12],[5,0,6,2],[5,3,6,12],[5,13,5,16],[0,1,0,17],[1,2,1,17],[3,0,3,2],[3,3,3,12],[3,13,3,16],[24,0,24,3],[25,0,25,3],[26,0,26,3],[27,0,27,3],[28,0,28,3],[19,0,19,3],[20,0,20,3],[21,0,21,3],[22,0,22,3],[23,0,23,3],[14,0,14,3],[15,0,15,3],[16,0,16,3],[17,0,17,3],[18,0,18,3],[10,0,10,3],[10,4,10,15],[11,0,11,3],[12,0,12,3],[13,0,13,3],[59,0,59,3],[60,0,60,3],[61,0,61,3],[62,0,62,3],[63,0,63,3],[54,0,54,3],[55,0,55,3],[56,0,56,3],[57,0,57,3],[58,0,58,3],[49,0,49,3],[50,0,50,3],[51,0,51,3],[52,0,52,3],[53,0,53,3],[44,0,44,3],[45,0,45,3],[46,0,46,3],[47,0,47,3],[48,0,48,3],[94,0,94,3],[95,0,95,3],[96,0,96,3],[97,0,97,3],[98,0,98,3],[89,0,89,3],[90,0,90,3],[91,0,91,3],[92,0,92,3],[93,0,93,3],[69,0,69,3],[70,0,70,3],[71,0,71,3],[72,0,72,3],[73,0,73,3],[64,0,64,3],[65,0,65,3],[66,0,66,3],[67,0,67,3],[68,0,68,3],[74,0,74,3],[75,0,75,3],[76,0,76,3],[77,0,77,3],[78,0,78,3],[84,0,84,3],[85,0,85,3],[86,0,86,3],[87,0,87,3],[88,0,88,3],[79,0,79,3],[80,0,80,3],[114,0,114,3],[115,0,115,3],[116,0,116,3],[117,0,117,3],[118,0,118,3],[109,0,109,3],[110,0,110,3],[111,0,111,3],[112,0,112,3],[113,0,113,3],[104,0,104,3],[105,0,105,3],[106,0,106,3],[107,0,107,3],[108,0,108,3],[99,0,99,3],[100,0,100,3],[101,0,101,3],[102,0,102,3],[103,0,103,3],[144,0,144,3],[145,0,145,3],[146,0,146,3],[147,0,147,3],[148,0,148,3],[139,0,139,3],[140,0,140,3],[141,0,141,3],[142,0,142,3],[143,0,143,3],[124,0,124,3],[125,0,125,3],[126,0,126,3],[127,0,127,3],[128,0,128,3],[119,0,119,3],[120,0,120,3],[121,0,121,3],[122,0,122,3],[123,0,123,3],[134,0,134,3],[135,0,135,3],[136,0,136,3],[137,0,137,3],[138,0,138,3],[129,0,129,3],[130,0,130,3],[131,0,131,3],[132,0,132,3],[133,0,133,3],[164,0,164,3],[165,0,165,3],[166,0,166,3],[167,0,167,3],[168,0,168,3],[159,0,159,3],[160,0,160,3],[161,0,161,3],[162,0,162,3],[163,0,163,3],[154,0,154,3],[155,0,155,3],[156,0,156,3],[157,0,157,3],[158,0,158,3],[149,0,149,3],[150,0,150,3],[151,0,151,3],[152,0,152,3],[153,0,153,3],[179,0,179,3],[180,0,180,3],[181,0,181,3],[182,0,182,3],[183,0,183,3],[194,0,194,3],[195,0,195,3],[196,0,196,3],[174,0,174,3],[175,0,175,3],[176,0,176,3],[177,0,177,3],[178,0,178,3],[169,0,169,3],[170,0,170,3],[171,0,171,3],[172,0,172,3],[173,0,173,3],[209,0,209,3],[210,0,210,3],[211,0,211,3],[212,0,212,3],[213,0,213,3],[197,0,197,3],[198,0,198,3],[189,0,189,3],[190,0,190,3],[191,0,191,3],[192,0,192,3],[193,0,193,3],[184,0,184,3],[185,0,185,3],[186,0,186,3],[187,0,187,3],[188,0,188,3],[204,0,204,3],[205,0,205,3],[206,0,206,3],[207,0,207,3],[208,0,208,3],[199,0,199,3],[200,0,200,3],[201,0,201,3],[202,0,202,3],[203,0,203,3],[219,0,219,3],[220,0,220,3],[221,0,221,3],[222,0,222,3],[223,0,223,3],[214,0,214,3],[215,0,215,3],[216,0,216,3],[217,0,217,3],[218,0,218,3],[234,0,234,3],[235,0,235,3],[236,0,236,3],[237,0,237,3],[238,0,238,3],[224,0,224,3],[225,0,225,3],[226,0,226,3],[229,0,229,3],[230,0,230,3],[246,0,246,3],[247,0,247,3],[248,0,248,3],[259,0,259,3],[260,0,260,3],[261,0,261,3],[262,0,262,3],[263,0,263,3],[270,0,270,3],[271,0,271,3],[272,0,272,3],[239,0,239,3],[240,0,240,3],[241,0,241,3],[242,0,242,3],[243,0,243,3],[227,0,227,3],[228,0,228,3],[264,0,264,3],[265,0,265,3],[315,0,315,3],[316,0,316,3],[317,0,317,3],[318,0,318,3],[266,0,266,3],[267,0,267,3],[268,0,268,3],[308,0,308,3],[299,0,299,3],[300,0,300,3],[301,0,301,3],[302,0,302,3],[303,0,303,3],[310,0,310,3],[311,0,311,3],[312,0,312,3],[313,0,313,3],[304,0,304,3],[305,0,305,3],[306,0,306,3],[307,0,307,3],[309,0,309,3],[273,0,273,3],[347,0,347,3],[348,0,348,3],[339,0,339,3],[340,0,340,3],[341,0,341,3],[342,0,342,3],[343,0,343,3],[334,0,334,3],[335,0,335,3],[336,0,336,3],[337,0,337,3],[338,0,338,3],[332,0,332,3],[333,0,333,3],[331,0,331,3],[325,0,325,3],[326,0,326,3],[327,0,327,3],[328,0,328,3],[319,0,319,3],[320,0,320,3],[321,0,321,3],[322,0,322,3],[323,0,323,3],[314,0,314,3],[375,0,375,3],[376,0,376,3],[377,0,377,3],[378,0,378,3],[359,0,359,3],[360,0,360,3],[361,0,361,3],[362,0,362,3],[363,0,363,3],[354,0,354,3],[355,0,355,3],[356,0,356,3],[357,0,357,3],[358,0,358,3],[349,0,349,3],[350,0,350,3],[351,0,351,3],[352,0,352,3],[353,0,353,3],[374,0,374,3],[324,0,324,3],[329,0,329,3],[330,0,330,3],[344,0,344,3],[345,0,345,3],[346,0,346,3],[395,0,395,3],[396,0,396,3],[397,0,397,3],[398,0,398,3],[434,0,434,3],[435,0,435,3],[436,0,436,3],[437,0,437,3],[429,0,429,3],[430,0,430,3],[431,0,431,3],[432,0,432,3],[433,0,433,3],[424,0,424,3],[425,0,425,3],[426,0,426,3],[427,0,427,3],[428,0,428,3],[413,0,413,3],[404,0,404,3],[405,0,405,3],[406,0,406,3],[407,0,407,3],[408,0,408,3],[399,0,399,3],[400,0,400,3],[401,0,401,3],[402,0,402,3],[403,0,403,3],[468,0,468,3],[459,0,459,3],[460,0,460,3],[461,0,461,3],[462,0,462,3],[463,0,463,3],[454,0,454,3],[455,0,455,3],[456,0,456,3],[457,0,457,3],[458,0,458,3],[449,0,449,3],[450,0,450,3],[451,0,451,3],[452,0,452,3],[453,0,453,3],[441,0,441,3],[442,0,442,3],[443,0,443,3],[438,0,438,3],[484,0,484,3],[485,0,485,3],[486,0,486,3],[487,0,487,3],[488,0,488,3],[479,0,479,3],[480,0,480,3],[481,0,481,3],[482,0,482,3],[483,0,483,3],[474,0,474,3],[475,0,475,3],[476,0,476,3],[477,0,477,3],[478,0,478,3],[469,0,469,3],[470,0,470,3],[471,0,471,3],[472,0,472,3],[473,0,473,3],[444,0,444,3],[445,0,445,3],[446,0,446,3],[447,0,447,3],[448,0,448,3],[439,0,439,3],[440,0,440,3],[464,0,464,3],[465,0,465,3],[466,0,466,3],[467,0,467,3],[504,0,504,3],[505,0,505,3],[506,0,506,3],[507,0,507,3],[508,0,508,3],[499,0,499,3],[500,0,500,3],[501,0,501,3],[502,0,502,3],[503,0,503,3],[494,0,494,3],[495,0,495,3],[496,0,496,3],[497,0,497,3],[498,0,498,3],[489,0,489,3],[490,0,490,3],[491,0,491,3],[492,0,492,3],[493,0,493,3],[514,0,514,3],[515,0,515,3],[516,0,516,3],[517,0,517,3],[518,0,518,3],[534,0,534,3],[535,0,535,3],[536,0,536,3],[537,0,537,3],[538,0,538,3],[529,0,529,3],[530,0,530,3],[531,0,531,3],[532,0,532,3],[533,0,533,3],[524,0,524,3],[509,0,509,3],[510,0,510,3],[511,0,511,3],[512,0,512,3],[513,0,513,3],[525,0,525,3],[539,0,539,3],[540,0,540,3],[541,0,541,3],[542,0,542,3],[543,0,543,3],[526,0,526,3],[527,0,527,3],[528,0,528,3],[519,0,519,3],[520,0,520,3],[521,0,521,3],[522,0,522,3],[523,0,523,3],[556,0,556,3],[557,0,557,3],[558,0,558,3],[549,0,549,3],[550,0,550,3],[551,0,551,3],[552,0,552,3],[553,0,553,3],[544,0,544,3],[545,0,545,3],[546,0,546,3],[547,0,547,3],[548,0,548,3],[564,0,564,3],[565,0,565,3],[566,0,566,3],[567,0,567,3],[587,0,587,3],[588,0,588,3],[579,0,579,3],[580,0,580,3],[581,0,581,3],[582,0,582,3],[583,0,583,3],[574,0,574,3],[575,0,575,3],[576,0,576,3],[577,0,577,3],[578,0,578,3],[569,0,569,3],[570,0,570,3],[571,0,571,3],[572,0,572,3],[573,0,573,3],[568,0,568,3],[559,0,559,3],[560,0,560,3],[561,0,561,3],[562,0,562,3],[563,0,563,3],[554,0,554,3],[555,0,555,3],[599,0,599,3],[600,0,600,3],[601,0,601,3],[602,0,602,3],[603,0,603,3],[604,0,604,3],[654,0,654,3],[655,0,655,3],[656,0,656,3],[657,0,657,3],[605,0,605,3],[606,0,606,3],[607,0,607,3],[608,0,608,3],[609,0,609,3],[610,0,610,3],[611,0,611,3],[612,0,612,3],[613,0,613,3],[594,0,594,3],[595,0,595,3],[596,0,596,3],[597,0,597,3],[598,0,598,3],[589,0,589,3],[658,0,658,3],[649,0,649,3],[650,0,650,3],[651,0,651,3],[652,0,652,3],[653,0,653,3],[644,0,644,3],[667,0,667,3],[668,0,668,3],[659,0,659,3],[660,0,660,3],[661,0,661,3],[662,0,662,3],[663,0,663,3],[628,0,628,3],[619,0,619,3],[620,0,620,3],[621,0,621,3],[622,0,622,3],[623,0,623,3],[629,0,629,3],[630,0,630,3],[631,0,631,3],[632,0,632,3],[633,0,633,3],[624,0,624,3],[625,0,625,3],[626,0,626,3],[627,0,627,3],[709,0,709,3],[710,0,710,3],[711,0,711,3],[712,0,712,3],[713,0,713,3],[704,0,704,3],[705,0,705,3],[706,0,706,3],[707,0,707,3],[708,0,708,3],[699,0,699,3],[700,0,700,3],[701,0,701,3],[702,0,702,3],[703,0,703,3],[684,0,684,3],[685,0,685,3],[686,0,686,3],[714,0,714,3],[687,0,687,3],[688,0,688,3],[694,0,694,3],[695,0,695,3],[696,0,696,3],[697,0,697,3],[698,0,698,3],[689,0,689,3],[690,0,690,3],[691,0,691,3],[692,0,692,3],[693,0,693,3],[742,0,742,3],[743,0,743,3],[734,0,734,3],[735,0,735,3],[736,0,736,3],[737,0,737,3],[738,0,738,3],[729,0,729,3],[730,0,730,3],[731,0,731,3],[732,0,732,3],[733,0,733,3],[715,0,715,3],[716,0,716,3],[717,0,717,3],[718,0,718,3],[724,0,724,3],[725,0,725,3],[726,0,726,3],[728,0,728,3],[774,0,774,3],[775,0,775,3],[776,0,776,3],[777,0,777,3],[778,0,778,3],[799,0,799,3],[800,0,800,3],[801,0,801,3],[802,0,802,3],[803,0,803,3],[789,0,789,3],[790,0,790,3],[791,0,791,3],[792,0,792,3],[762,0,762,3],[763,0,763,3],[754,0,754,3],[755,0,755,3],[756,0,756,3],[757,0,757,3],[758,0,758,3],[795,0,795,3],[796,0,796,3],[797,0,797,3],[798,0,798,3],[819,0,819,3],[820,0,820,3],[821,0,821,3],[822,0,822,3],[823,0,823,3],[806,0,806,3],[807,0,807,3],[808,0,808,3],[793,0,793,3],[784,0,784,3],[785,0,785,3],[786,0,786,3],[787,0,787,3],[788,0,788,3],[779,0,779,3],[780,0,780,3],[781,0,781,3],[782,0,782,3],[783,0,783,3],[814,0,814,3],[815,0,815,3],[816,0,816,3],[817,0,817,3],[818,0,818,3],[809,0,809,3],[810,0,810,3],[811,0,811,3],[812,0,812,3],[813,0,813,3],[804,0,804,3],[805,0,805,3],[794,0,794,3],[854,0,854,3],[855,0,855,3],[856,0,856,3],[857,0,857,3],[858,0,858,3],[849,0,849,3],[850,0,850,3],[851,0,851,3],[852,0,852,3],[853,0,853,3],[844,0,844,3],[845,0,845,3],[846,0,846,3],[847,0,847,3],[848,0,848,3],[839,0,839,3],[840,0,840,3],[841,0,841,3],[842,0,842,3],[843,0,843,3],[874,0,874,3],[875,0,875,3],[876,0,876,3],[877,0,877,3],[878,0,878,3],[869,0,869,3],[870,0,870,3],[871,0,871,3],[872,0,872,3],[873,0,873,3],[864,0,864,3],[865,0,865,3],[866,0,866,3],[867,0,867,3],[868,0,868,3],[859,0,859,3],[860,0,860,3],[861,0,861,3],[862,0,862,3],[863,0,863,3],[896,0,896,3],[897,0,897,3],[898,0,898,3],[889,0,889,3],[890,0,890,3],[891,0,891,3],[892,0,892,3],[893,0,893,3],[884,0,884,3],[885,0,885,3],[886,0,886,3],[887,0,887,3],[888,0,888,3],[879,0,879,3],[880,0,880,3],[881,0,881,3],[882,0,882,3],[883,0,883,3],[966,0,966,3],[967,0,967,3],[968,0,968,3],[959,0,959,3],[960,0,960,3],[961,0,961,3],[962,0,962,3],[963,0,963,3],[954,0,954,3],[955,0,955,3],[909,0,909,3],[910,0,910,3],[911,0,911,3],[912,0,912,3],[913,0,913,3],[956,0,956,3],[957,0,957,3],[958,0,958,3],[949,0,949,3],[950,0,950,3],[951,0,951,3],[952,0,952,3],[953,0,953,3],[944,0,944,3],[945,0,945,3],[946,0,946,3],[947,0,947,3],[948,0,948,3],[939,0,939,3],[940,0,940,3],[941,0,941,3],[942,0,942,3],[999,0,999,3],[1000,0,1000,3],[1001,0,1001,3],[1002,0,1002,3],[1003,0,1003,3],[994,0,994,3],[995,0,995,3],[1004,0,1004,3],[1005,0,1005,3],[1006,0,1006,3],[1007,0,1007,3],[1008,0,1008,3],[1054,0,1054,3],[1055,0,1055,3],[1056,0,1056,3],[1057,0,1057,3],[1058,0,1058,3],[1036,0,1036,3],[1037,0,1037,3],[1038,0,1038,3],[1029,0,1029,3],[1044,0,1044,3],[1045,0,1045,3],[1046,0,1046,3],[1047,0,1047,3],[1048,0,1048,3],[1039,0,1039,3],[1040,0,1040,3],[1041,0,1041,3],[1030,0,1030,3],[1031,0,1031,3],[1032,0,1032,3],[943,0,943,3],[964,0,964,3],[965,0,965,3],[1084,0,1084,3],[1085,0,1085,3],[1079,0,1079,3],[1080,0,1080,3],[1081,0,1081,3],[1082,0,1082,3],[1083,0,1083,3],[1074,0,1074,3],[1075,0,1075,3],[1076,0,1076,3],[1077,0,1077,3],[1078,0,1078,3],[1069,0,1069,3],[1070,0,1070,3],[1071,0,1071,3],[1049,0,1049,3],[1050,0,1050,3],[1051,0,1051,3],[1052,0,1052,3],[1053,0,1053,3],[1072,0,1072,3],[1073,0,1073,3],[1064,0,1064,3],[1065,0,1065,3],[1066,0,1066,3],[1067,0,1067,3],[1068,0,1068,3],[1059,0,1059,3],[1060,0,1060,3],[1061,0,1061,3],[1062,0,1062,3],[1063,0,1063,3],[1042,0,1042,3],[1043,0,1043,3],[1034,0,1034,3],[1035,0,1035,3],[1014,0,1014,3],[1015,0,1015,3],[1016,0,1016,3],[1017,0,1017,3],[1018,0,1018,3],[1009,0,1009,3],[1010,0,1010,3],[1011,0,1011,3],[1012,0,1012,3],[1013,0,1013,3],[1024,0,1024,3],[1025,0,1025,3],[1026,0,1026,3],[1027,0,1027,3],[1028,0,1028,3],[1019,0,1019,3],[1020,0,1020,3],[1021,0,1021,3],[1022,0,1022,3],[1023,0,1023,3],[1033,0,1033,3],[974,0,974,3],[975,0,975,3],[976,0,976,3],[977,0,977,3],[978,0,978,3],[969,0,969,3],[970,0,970,3],[971,0,971,3],[972,0,972,3],[973,0,973,3],[997,0,997,3],[998,0,998,3],[989,0,989,3],[990,0,990,3],[991,0,991,3],[992,0,992,3],[993,0,993,3],[984,0,984,3],[985,0,985,3],[986,0,986,3],[987,0,987,3],[988,0,988,3],[979,0,979,3],[980,0,980,3],[981,0,981,3],[982,0,982,3],[983,0,983,3],[996,0,996,3],[934,0,934,3],[935,0,935,3],[936,0,936,3],[937,0,937,3],[938,0,938,3],[929,0,929,3],[930,0,930,3],[931,0,931,3],[932,0,932,3],[933,0,933,3],[924,0,924,3],[925,0,925,3],[926,0,926,3],[927,0,927,3],[928,0,928,3],[919,0,919,3],[920,0,920,3],[921,0,921,3],[922,0,922,3],[923,0,923,3],[914,0,914,3],[915,0,915,3],[916,0,916,3],[917,0,917,3],[918,0,918,3],[834,0,834,3],[835,0,835,3],[836,0,836,3],[837,0,837,3],[838,0,838,3],[829,0,829,3],[830,0,830,3],[831,0,831,3],[832,0,832,3],[833,0,833,3],[824,0,824,3],[825,0,825,3],[826,0,826,3],[827,0,827,3],[828,0,828,3],[904,0,904,3],[905,0,905,3],[906,0,906,3],[907,0,907,3],[908,0,908,3],[899,0,899,3],[900,0,900,3],[901,0,901,3],[902,0,902,3],[903,0,903,3],[894,0,894,3],[895,0,895,3],[728,4,728,15],[719,0,719,3],[720,0,720,3],[721,0,721,3],[722,0,722,3],[723,0,723,3],[769,0,769,3],[770,0,770,3],[771,0,771,3],[772,0,772,3],[773,0,773,3],[764,0,764,3],[765,0,765,3],[766,0,766,3],[767,0,767,3],[768,0,768,3],[759,0,759,3],[760,0,760,3],[761,0,761,3],[749,0,749,3],[750,0,750,3],[751,0,751,3],[752,0,752,3],[753,0,753,3],[744,0,744,3],[745,0,745,3],[746,0,746,3],[747,0,747,3],[748,0,748,3],[739,0,739,3],[740,0,740,3],[741,0,741,3],[679,0,679,3],[680,0,680,3],[681,0,681,3],[682,0,682,3],[683,0,683,3],[674,0,674,3],[675,0,675,3],[676,0,676,3],[677,0,677,3],[678,0,678,3],[669,0,669,3],[670,0,670,3],[671,0,671,3],[672,0,672,3],[673,0,673,3],[634,0,634,3],[635,0,635,3],[636,0,636,3],[637,0,637,3],[638,0,638,3],[645,0,645,3],[646,0,646,3],[647,0,647,3],[648,0,648,3],[639,0,639,3],[640,0,640,3],[641,0,641,3],[642,0,642,3],[643,0,643,3],[664,0,664,3],[665,0,665,3],[666,0,666,3],[590,0,590,3],[591,0,591,3],[592,0,592,3],[593,0,593,3],[584,0,584,3],[585,0,585,3],[586,0,586,3],[614,0,614,3],[615,0,615,3]],"merged_total":1087,"flags":["merged_cut"]}
[null,"CRITICAL INFORMATION - CONTROLLED DISTRIBUTION"]
[null,null,"Name/Org: /      Date: 3/25/2016"]
[]
["ReportID: LORA1030S",null,null,"Monthly Aggregation",null,null,null,null,null,null,null,null,null,"Run Time: 3/25/2016 5:54 AM"]
["Token:Hydsim_20160323154006_1",null,null,"LORA Category: HYDSIM"]
["Source: LORA_Core (BSO)",null,null,"Horizon: Best Available  10/1/15  To 9/30/16",null,null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[" ",null,null,null,"HLH MWh"]
["Description",null,null,null,"2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01"]
["Federal Residual Hydro Load (w/o Willamettes)",null,null,null,1849286.2264,2100036.8638690002,2564388.1984009999,2590225.5068009999,2747858.1264,3290012.7773759998,2436334.7110040002,2469901.5225189999,2336312.0855640001,1743132.0546240001,1793600.4913039999,1594313.8428859999]
["Non-Scheduled Load in BPAT Area Revised",null,null,null,1246935.2660000001,1326068.8406690001,1612144.559201,1513019.9640009999,1356677.436,1424669.7943480001,1223373.4455579999,1085162.459485,1134810.9135779999,1179137.1333069999,1262864.7771020001,1101785.7495269999]
["BPAT Area Load",null,null,null,2535343.0660000001,2660177.074,3126891.4591999999,2961148.9640000002,2702078.6735999999,2839495.4631249998,1596909.9406999999,0,0,0,0,0]
["BPAT_AreaLoad_XX_Multiple_Multiple_(XX to XX)",null,null,null,2535343.0660000001,2660177.074,3126891.4591999999,2961148.9640000002,2702078.6735999999,2839495.4631249998,1596909.9406999999,0,0,0,0,0]
["BPAPower Schedules sinking to BPAT ",null,null,null,-357068,-368313,-442156.33333300002,-439332,-389780,-343269,0,0,0,0,0,0]
["BPAP_DelSchd_Slicers_Slice_Block_(BPA to Slicers)",null,null,null,319291,333597,405764.33333300002,395322,339306,290852,0,0,0,0,0,0]
["BPAP_DelSchd_DSIs_Other_Other_(BPA to DSIs)",null,null,null,50563,44784,43614,51177,54469,64308,0,0,0,0,0,0]
["BPAP_DelSchd_NotSlicers_Other_Other_(BPA to NotSlicers)",null,null,null,50563,45032,43614,51177,54469,64308,0,0,0,0,0,0]
["BPAP_DelSchd_Multiple_XX_Share_Multiple",null,null,null,357068,368313,442156.33333300002,439332,389780,343269,0,0,0,0,0,0]
["BPASlice Schedules sinking to BPAT",null,null,null,-527634,-559650,-670049.5,-639792,-626050,-543756,0,0,0,0,0,0]
["BPASlice_DelSchd_Multiple_XX_Share_Hydro",null,null,null,527634,559650,670049.5,639792,626050,543756,0,0,0,0,0,0]
["IPPs & Other Non-Fed Rscrs in BPAT sinking to BPAT",null,null,null,-301786.73333399999,-261961.733332,-262506.99999899999,-236402.199999,-201018.76666699999,-107898,0,0,0,0,0,0]
["IPP_DelSchd_Multiple_XX_Share_Multiple",null,null,null,301786.73333399999,261961.733332,262506.99999899999,236402.199999,201018.76666699999,107898,0,0,0,0,0,0]
["LF Customer NonSched Rscrs in BPAT sinking to BPAT",null,null,null,-3698,-3772,-4528,-4264,-3942,-3945,0,0,0,0,0,0]
["LF Cust NonSched_Rsc_Multiple_XX_Whole_Multiple",null,null,null,3698,3772,4528,4264,3942,3945,0,0,0,0,0,0]
["Slice NonSched Rscrs in BAPT sinking to BPAT",null,null,null,-40444,-83087,-103634,-80361,-100519,-94313.055598000006,-30446.000756000001,-40834.992017999997,-34862.001251000002,-22051.991671,-19143.004711000001,-22430.009250999999]
["Slice_NonSched_Rsrcs_Multiple_XX_Whole_Multiple",null,null,null,40444,83087,103634,80361,100519,94313.055598000006,30446.000756000001,40834.992017999997,34862.001251000002,22051.991671,19143.004711000001,22430.009250999999]
["Out to in_XX_Multiple_In_xx_(XX to TBL)_Total",null,null,null,-99505.983332999996,-116313,-108176.5,-98365.483332999996,-96199.5,-114359.916667,0,0,0,0,0,0]
["In to Out_XX_Multiple_In_xx_(Slicers to Outside)",null,null,null,40823.916666999998,58057.500001,75901.433332999994,50320.683333000001,72893.766667000004,86714.733332000003,0,0,0,0,0,0]
["Imbalances - EI only",null,null,null,905,931,403,67,-785.73760000000095,-954.88343199999895,0,0,0,0,0,0]
["EI Slicers by Customer",null,null,null,-94.436066999997394,-935.982131000001,-1194.1967990000001,-24.3267660000005,785.73760000000095,954.88343199999895,0,0,0,0,0,0]
["EI Alcoa Intalco",null,null,null,298.20000000000101,-400.400000000001,-420.45,269.96666699999997,510.49999999999898,214.9,0,0,0,0,0,0]
["EI_Alcoa_Intalco - Meter",null,null,null,165898.20000000001,144265.60000000001,151549.79999999999,144507.9,148430.5,116462.9,0,0,0,0,0,0]
["EI_Alcoa_Intalco - Schedule",null,null,null,-165600,-144666,-151970.25,-144237.93333299999,-147920,-116248,0,0,0,0,0,0]
["EI Benton",null,null,null,179.01756599999999,71.182033999999902,250.66810000000001,1148.3538000000001,452.36829999999998,12.2318,0,0,0,0,0,0]
["EI_Benton  - Meter",null,null,null,75714.050900000002,68671.848700000002,82374.668099999995,79546.353799999997,65557.368300000002,49179.731800000001,0,0,0,0,0,0]
["EI_Benton  - Schedule",null,null,null,-75535.033334000007,-68600.666666000005,-82124,-78398,-65105,-49167.5,0,0,0,0,0,0]
["EI Clark",null,null,null,-332.94970000000001,-143.56813399999999,-243.119300000001,-656.1884,-612.30749999999898,-56.508166999999702,0,0,0,0,0,0]
["EI_Clark - Meter",null,null,null,209054.0503,230800.76519999999,274200.88069999998,259444.81159999999,231233.6925,173957.65849999999,0,0,0,0,0,0]
["EI_Clark - Schedule",null,null,null,-209387,-230944.333334,-274444,-260101,-231846,-174014.16666700001,0,0,0,0,0,0]
["EI Clatskanie",null,null,null,-151.64789999999999,-120.26519999999999,-127.4174,30.9162,-31.215,-132.05099999999999,0,0,0,0,0,0]
["EI_Clatskanie - Meter",null,null,null,44485.352099999996,42258.734799999998,46574.582600000002,44315.9162,44442.785000000003,34121.949000000001,0,0,0,0,0,0]
["EI_Clatskanie - Schedule",null,null,null,-44637,-42379,-46702,-44285,-44474,-34254,0,0,0,0,0,0]
["EI Franklin",null,null,null,181.427333,191.68263400000001,302.85340000000002,224.7978,212.64160000000001,-73.0103000000001,0,0,0,0,0,0]
["EI_Franklin - Meter",null,null,null,51700.444000000003,44858.549299999999,51532.8534,50737.0478,43196.641600000003,30005.989699999998,0,0,0,0,0,0]
["EI_Franklin - Schedule",null,null,null,-51519.016667000004,-44666.866666000002,-51230,-50512.25,-42984,-30079,0,0,0,0,0,0]
["EI GraysHarbor",null,null,null,-234.86410000000001,-184.947867,-443.92183299999999,-522.9239,-43.567900000000101,-186.7817,0,0,0,0,0,0]
["EI_GraysHarbor - Meter",null,null,null,40356.185899999997,48676.518799999998,58102.911500000002,53354.076099999998,49078.432099999998,37266.2183,0,0,0,0,0,0]
["EI_GraysHarbor - Schedule",null,null,null,-40591.050000000003,-48861.466667000001,-58546.833333000002,-53877,-49122,-37453,0,0,0,0,0,0]
["EI Klickitat",null,null,null,-216.006,-216.441733,282.46879999999999,-260.23910000000001,-241.31209999999999,-329.29730000000001,0,0,0,0,0,0]
["EI_Klickitat - Meter",null,null,null,14738.994000000001,14023.491599999999,16612.468799999999,16410.760900000001,13618.687900000001,9589.7026999999998,0,0,0,0,0,0]
["EI_Klickitat - Schedule",null,null,null,-14955,-14239.933333000001,-16330,-16671,-13860,-9919,0,0,0,0,0,0]
["EI Snohomish",null,null,null,167.84463400000101,-226.11989800000001,-274.864732,-430.21309999999897,-377.19336700000002,-578.97120099999995,0,0,0,0,0,0]
["EI_Snohomish - Meter",null,null,null,324126.46130000002,328775.73009999999,392075.36859999999,383398.63689999998,325980.57329999999,240073.42879999999,0,0,0,0,0,0]
["EI_Snohomish - Schedule",null,null,null,-323958.61666599999,-329001.84999800002,-392350.23333199997,-383828.85,-326357.76666700002,-240652.400001,0,0,0,0,0,0]
["EI Cowlitz",null,null,null,-348.417499999999,-932.11540000000002,-1340.4920999999999,-372.861500000001,-32.776599999999497,-277.86610000000002,0,0,0,0,0,0]
["EI_Cowlitz - Meter",null,null,null,248891.58249999999,233333.88459999999,247167.5079,252206.1385,248776.22339999999,183970.13389999999,0,0,0,0,0,0]
["EI_Cowlitz - Net Schedule plus NonSched Block",null,null,null,-249240,-234266,-248508,-252579,-248809,-184248,0,0,0,0,0,0]
["EI Emerald",null,null,null,485.92230000000001,263.88810000000001,333.88350000000003,247.267,424.69080000000002,482.22239999999999,0,0,0,0,0,0]
["EI_Emerald - Meter",null,null,null,16580.922299999998,19666.8881,22931.8835,22171.267,19782.6908,14581.222400000001,0,0,0,0,0,0]
["EI_Emerald - Schedule",null,null,null,-16095,-19403,-22598,-21924,-19358,-14099,0,0,0,0,0,0]
["EI EWEB",null,null,null,155.78970000000001,120.282499,309.81996600000002,282.16186699999997,28.599567000000199,1547.4167,0,0,0,0,0,0]
["EI_EWEB - Meter",null,null,null,89322.8897,92981.332500000004,95188.403300000005,94724.645199999999,78906.832899999994,57178.283367000004,0,0,0,0,0,0]
["EI_EWEB - Net Schedule plus NonSched Block",null,null,null,-89167.1,-92861.050000999996,-94878.583333999995,-94442.483332999996,-78878.233332999996,-55630.866667000002,0,0,0,0,0,0]
["EI Lewis",null,null,null,-367.10120000000001,366.56093399999997,42.932400000000101,-83.672600000000202,370.71089999999998,295.84370000000001,0,0,0,0,0,0]
["EI_Lewis County - Meter",null,null,null,42576.898800000003,51377.6276,60847.932399999998,56315.327400000002,50994.710899999998,37628.843699999998,0,0,0,0,0,0]
["EI_Lewis County -Net  Schedule plus NonSched Block",null,null,null,-42944,-51011.066665999999,-60805,-56399,-50624,-37333,0,0,0,0,0,0]
["EI Pacific",null,null,null,88.348799999999997,274.2799,133.44239999999999,98.308499999999896,124.5989,36.754600000000003,0,0,0,0,0,0]
["EI_Pacific County - Meter",null,null,null,13761.3488,17716.279900000001,21356.4424,19350.308499999999,17455.598900000001,13249.7546,0,0,0,0,0,0]
["EI_Pacific County - Net Schedule plus NonSched Block",null,null,null,-13673,-17442,-21223,-19252,-17331,-13213,0,0,0,0,0,0]
["NonScheduled Load Forecast in the BA",null,null,null,1261037.001471,1325870.734134,1607923.014401,1503706.819589,1369811.0197749999,1424188.8037099999,1223373.4455579999,1085162.459485,1134810.9135779999,1179137.1333069999,1262864.7771020001,1101785.7495269999]
["XX_PC_NSL_(BPA to XX)",null,null,null,1261037.001471,1325870.734134,1607923.014401,1503706.819589,1369811.0197749999,1424188.8037099999,1223373.4455579999,1085162.459485,1134810.9135779999,1179137.1333069999,1262864.7771020001,1101785.7495269999]
["Keys P/G Load (Banks Lake)",null,null,null,30627,1861,9240,0,0,2335,77342.937216999999,80283.900131000002,81938.690526000006,72024.923360000001,54562.118535000001,47409.332608999997]
["USBR-ColBasin (BLK)_LEG_USBR_(BPA to BRCB)",null,null,null,30627,1861,9240,0,0,2335,77342.937216999999,80283.900131000002,81938.690526000006,72024.923360000001,54562.118535000001,47409.332608999997]
["Transfer Services by BA (GTA - no Slice)",null,null,null,318830.75,351626.75,428211.1,400061.25,374753.75,375520.72897400003,361185.78366199997,380646.08529100002,427631.35063900001,400179.45027899998,412506.07347800001,327808.75538699998]
["Avista TS Delivery",null,null,null,87356,87777,108539,105430,93415,92077.823973000006,88852.831804999994,86072.696410999997,91491.211047999997,97682.602249000003,101058.510415,87767.52837]
["Avista TS Net Delivery PSOB",null,null,null,87356,87777,108539,105430,93415,72155,0,0,0,0,0,0]
["AvistaWP_TS_Del_(BPA to AVWP)",null,null,null,87356,87777,108539,105430,93415,72155,0,0,0,0,0,0]
["Avista TS LoadsLossesPumping Forecast",null,null,null,88107.555877000006,91699.727666000006,110796.79174099999,106160.27167,94423.383971000003,93235.099837999995,88852.831804999994,86072.696410999997,91491.211047999997,97682.602249000003,101058.510415,87767.52837]
["AvistaWP_TS_LLP_(BPA to AVWP)",null,null,null,88107.555877000006,91699.727666000006,110796.79174099999,106160.27167,94423.383971000003,93235.099837999995,88852.831804999994,86072.696410999997,91491.211047999997,97682.602249000003,101058.510415,87767.52837]
["Avista TS Cust Ded Rsrc",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Unspec_Avista Borderline Loads_Unknown",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Avista TS USBR Load",null,null,null,290,39,0,0,0,44.345182999999999,463.02188599999999,1034.4327949999999,1381.7571559999999,2347.6542399999998,2086.5678210000001,971.42271000000005]
["USBR-Avista CombinedLoads",null,null,null,290,39,0,0,0,44.345182999999999,463.02188599999999,1034.4327949999999,1381.7571559999999,2347.6542399999998,2086.5678210000001,971.42271000000005]
["USBR-Avista BA Total_LEG_USBR_(BPA to BRSPK)",null,null,null,290,39,0,0,0,0,0,0,0,0,0,0]
["USBR-SpokInd_LEG_USBR_(BPA to BRSPK)",null,null,null,0,0,0,0,0,0.29291099999999998,33.594473000000001,166.12246400000001,311.75650400000001,510.17324300000001,448.23658,119.079959]
["USBR-SpokVal_LEG_USBR_(BPA to BRSV)",null,null,null,0,0,0,0,0,30.202065999999999,374.58718499999998,664.66181099999994,748.81677200000001,941.46013900000003,777.62320099999999,443.26614899999998]
["USBR-Rathdrum_LEG_USBR_(BPA to BRRP)",null,null,null,0,0,0,0,0,13.850206,54.840228000000003,203.64851999999999,321.18387999999999,896.02085799999998,860.70803999999998,409.07660199999998]
["IPC TS Delivery",null,null,null,63978,64111,58264,54259,61515,61770.846553000003,73004.990386000005,103309.843395,123109.908968,128339.603464,120667.88807,96981.746971999994]
["IPC TS Net Delivery PSOB",null,null,null,63978,64111,58264,54259,61515,48243,0,0,0,0,0,0]
["IPC_TS_Del_(BPA to IPC)",null,null,null,63978,64111,58264,54259,61515,48243,0,0,0,0,0,0]
["IPC TS LoadsLossesPumping Forecast",null,null,null,69391.713256000003,66647.348171000005,80884.017798000001,76827.857130999997,69165.743073999998,67806.817660000001,85035.477104000005,124040.356636,150900.471551,156936.71861499999,146986.178667,109567.463661]
["IPC_TS_LLP_(BPA to IPC)",null,null,null,66077.713256000003,66647.348171000005,80884.017798000001,76539.857130999997,68765.743073999998,67409.587065999993,80480.087564000001,108631.424576,127351.205145,131653.18148500001,124832.80923100001,95955.184859999994]
["IPC TS USBR Load",null,null,null,3314,0,0,288,400,397.230594,4555.3895400000001,15408.932059999999,23549.266405999999,25283.537130000001,22153.369436000001,13612.278801]
["USBR-SoID_LEG_USBR_(BPA to BRSI)",null,null,null,3314,0,0,288,400,387.33824700000002,3660.5885819999999,14029.290669,21833.21572,23541.634484999999,20346.554604000001,12979.348051999999]
["USBR-WheelOwy_LEG_USBR_(BPA to BROP)",null,null,null,0,0,0,0,0,9.8923469999999991,894.80095800000004,1379.6413910000001,1716.050686,1741.9026449999999,1806.814832,632.93074899999999]
["IPC TS Federal Resources Forecast",null,null,null,-6886,-4298,-4443,-4357,-5169,-6503.0347499999998,-12030.486718,-20730.513241000001,-27790.562582999999,-28597.115151000002,-26318.290596999999,-12585.716689000001]
["AndRnch_FedRsrc_Whole_Hydro",null,null,null,2187,2285,2136,1985,1696,1865.6272369999999,4350.6352479999996,7263.0233589999998,13312.827109,13768.965978,11648.269039000001,3469.051946]
["BlkCanyn_FedRsrc_Whole_Hydro",null,null,null,1665,1629,1891,1972,3073,4070.08,3883.399887,3763.4358099999999,3771.7535509999998,3673.3668069999999,3754.4755850000001,1662.0518380000001]
["BoiseDivDam_FedRsrc_Whole_Hydro",null,null,null,26,0,0,0,0,2.571771,470.47418900000002,1138.2575509999999,1174.6587360000001,1123.6252449999999,1116.094186,805.04459399999996]
["Minidoka_FedRsrc_Whole_Hydro",null,null,null,3008,384,416,400,400,564.75574200000005,3325.977394,8565.7965210000002,9531.323187,10031.157121,9799.451787,6649.568311]
["IPC TS Cust Ded Rsrc",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Unspec_IPCo Transfer Loads_Unknown",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["IPC TS Purchase Power to IPC",null,null,null,-1200,-400,-20797,-21391,-4830,-5,0,0,0,0,0,0]
["IPC_TS_PwrP_(XX to IPC)",null,null,null,1200,400,20797,21391,4830,5,0,0,0,0,0,0]
["IPC TS USBR Load",null,null,null,-3314,0,0,-288,-400,-397.230594,-4555.3895400000001,-15408.932059999999,-23549.266405999999,-25283.537130000001,-22153.369436000001,-13612.278801]
["USBR-SoID_LEG_USBR_(BPA to BRSI)",null,null,null,3314,0,0,288,400,387.33824700000002,3660.5885819999999,14029.290669,21833.21572,23541.634484999999,20346.554604000001,12979.348051999999]
["USBR-WheelOwy_LEG_USBR_(BPA to BROP)",null,null,null,0,0,0,0,0,9.8923469999999991,894.80095800000004,1379.6413910000001,1716.050686,1741.9026449999999,1806.814832,632.93074899999999]
["NWEnergy TS Delivery",null,null,null,21791,23167,43415,35235,32021,36770.465844999999,33122.444772000003,33435.839363999999,36312.189206000003,41870.961058000001,39131.087051000002,31215.004461]
["NWEnergy TS Net Delivery PSOB",null,null,null,21791,23167,43415,35235,32021,29008,0,0,0,0,0,0]
["NWesternEner_TS_Del_(BPA to NWE)",null,null,null,21791,23167,43415,35235,32021,29008,0,0,0,0,0,0]
["NWEnergy TS LoadsLossesPumping Forecast",null,null,null,31790.048589999999,36651.342878000003,45761.039886999999,42784.892441000004,37457.265313000004,38086.986642999997,33122.444772000003,33435.839363999999,36312.189206000003,41870.961058000001,39131.087051000002,31215.004461]
["NWesternEner_TS_LLP_(BPA to NWE)",null,null,null,31790.048589999999,36651.342878000003,45761.039886999999,42784.892441000004,37457.265313000004,38086.986642999997,33122.444772000003,33435.839363999999,36312.189206000003,41870.961058000001,39131.087051000002,31215.004461]
["NWEnergy TS Purchase Power to NWEnergy",null,null,null,-10080,-13168,-2448,-7344.6,-6169,-1488,0,0,0,0,0,0]
["NWesternEner_TS_PwrP_(XX to NWE)",null,null,null,10080,13168,2448,7344.6,6169,1488,0,0,0,0,0,0]
["PGE TS Delivery",null,null,null,18618,24525,29337,27540,25349,26178.558582000001,22969.872699,22168.337531000001,21992.425813000002,23061.39328,24421.759454999999,21958.613781]
["PGE TS Net Delivery PSOB",null,null,null,18618,24525,29337,27540,25349,20584,0,0,0,0,0,0]
["PGE_TS_Del_(BPA to PGE)",null,null,null,18618,24525,29337,27540,25349,20584,0,0,0,0,0,0]
["PGE TS LoadsLossesPumping Forecast",null,null,null,20017.451074000001,24147.680807000001,29357.769007999999,27302.702883999998,25175.730991,26257.929441,22969.872699,22168.337531000001,21992.425813000002,23061.39328,24421.759454999999,21958.613781]
["PGE_TS_LLP_(BPA to PGE)",null,null,null,20017.451074000001,24147.680807000001,29357.769007999999,27302.702883999998,25175.730991,26257.929441,22969.872699,22168.337531000001,21992.425813000002,23061.39328,24421.759454999999,21958.613781]
["PGE TS USBR Load",null,null,null,180.13843,34.473081000000001,13.648472999999999,14.749973000000001,11.093970000000001,21.894427,71.131332999999998,378.33440400000001,711.02188799999999,1147.531806,1090.141597,615.73529199999996]
["USBR-TualVal_LEG_USBR_(BPA to BRTV)",null,null,null,180.13843,34.473081000000001,13.648472999999999,14.749973000000001,11.093970000000001,21.894427,71.131332999999998,378.33440400000001,711.02188799999999,1147.531806,1090.141597,615.73529199999996]
["PacEast TS Delivery",null,null,null,26031,60598,83782,78699,69551,61994.115828000002,33009.287425000002,11419.174084,10304.035739999999,-44576.593373000003,-32236.701283999999,-34911.953369000003]
["PacEast TS Net Delivery PSOB",null,null,null,26031,60598,83782,78699,69551,49724,0,0,0,0,0,0]
["PACEast_TS_Del_(BPA to PACE)",null,null,null,26031,60598,83782,78699,69551,49724,0,0,0,0,0,0]
["PacEast TS LoadsLossesPumping Forecast",null,null,null,51346.931195999998,68252.820345999993,90272.737546000004,85558.274831000002,76843.068004999994,70512.822182999997,56527.933329,48442.43576,56011.590897000002,56675.720766999999,57692.783610999999,51492.040827999997]
["PACEast_TS_LLP_(BPA to PACE)",null,null,null,51346.931195999998,68252.820345999993,90272.737546000004,85558.274831000002,76843.068004999994,70512.822182999997,56527.933329,48442.43576,56011.590897000002,56675.720766999999,57692.783610999999,51492.040827999997]
["PacEast TS Federal Resources",null,null,null,-24533.8,-7419.77,-7847.69,-7810.8,-7795.45,-10522.989149000001,-22655.642064,-35729.256757000003,-43687.565397999999,-48958.300040000002,-34316.481409,-35896.994145999997]
["IDFallsBulb_BPA-P_Whole_Hydro",null,null,null,5768.4,3722.97,3653.09,3742,3489.25,4183.5890209999998,5214.4024429999999,7753.1004949999997,8703.725144,8292.4753120000005,8156.0040520000002,6718.3808300000001]
["Palisades_FedRsrc_Whole_Hydro",null,null,null,18765.400000000001,3696.8,4194.6000000000004,4068.8,4306.2,6339.4001280000002,17441.239621000001,27976.156262,34983.840254000002,40665.824728,26160.477357,29178.613315999999]
["PacEast TS BPA Cust Ded Rsrc",null,null,null,-535.99968000000001,-431.00015500000001,-441.00025299999999,-400.00037099999997,-373.00011499999999,-367.00046900000001,-863.00383999999997,-1294.004919,-2019.989759,-2294.0140999999999,-1613.0034860000001,-507.00005099999998]
["Buffalo_PNGC_Whole_Hydro",null,null,null,60.999749999999999,51.000003999999997,56.000005000000002,63.000199000000002,56.000042000000001,51.000391999999998,80.000074999999995,80.999414999999999,64.999876999999998,35.999696,18.000139999999998,46.000070999999998]
["IslandPark_PNGC_Whole_Hydro",null,null,null,0,0,0,0,0,0,451.00377500000002,647.005494,1217.9896249999999,1581.0144049999999,962.00348799999995,0]
["Strawberry_LowerValE_Whole_Hydro",null,null,null,417.00000399999999,330.99999300000002,323.99999400000002,278.99999600000001,261.99999000000003,273.999999,331.99999000000003,546.999999,656.99999800000001,603.99999300000002,586.00000499999999,449.00000599999998]
["MaxSnel_SodaSprgs_Whole_Hydro",null,null,null,23.999994999999998,20.000001999999999,25.000003,23.999998999999999,22.999994000000001,17.000001000000001,0,8.0000090000000004,33.000005000000002,30.000001999999999,19.000003,4.9999909999999996]
["Hooper_SodaSprgs_Whole_Hydro",null,null,null,33.999930999999997,29.000156,36.000250999999999,34.000177000000001,32.000089000000003,25.000077000000001,0,11.000002,47.000253999999998,43.000003999999997,27.999849999999999,6.9999830000000003]
["PacEast TS Purchase Power to PacEast",null,null,null,0,0,0,0,0,0,0,0,0,-50000,-54000,-50000]
["PACEast_TS_PwrP_(XX to PACE)",null,null,null,0,0,0,0,0,0,0,0,0,50000,54000,50000]
["PacWest TS Delivery",null,null,null,33985,34919,41626,40020,35266,35136.937178,44084.174888000001,53051.658395999999,61318.389875000001,66033.435960000003,69514.047177,52588.847693999996]
["PacWest TS Net Delivery PSOB",null,null,null,33985,34919,41626,40020,35266,27408,0,0,0,0,0,0]
["PACWest_TS_Del_(BPA to PACW)",null,null,null,33985,34919,41626,40020,35266,27408,0,0,0,0,0,0]
["PacWest TS LoadsLossesPumping Forecast",null,null,null,35042.289470000003,35181.330084000001,41901.854104999999,39796.157111,35080.021307000003,35605.928035999998,44171.175047999997,53141.657595999997,61415.390259,66111.436360000007,69579.047625000007,52628.848094000001]
["PACWest_TS_LLP_(BPA to PACW)",null,null,null,35042.289470000003,35181.330084000001,41901.854104999999,39796.157111,35080.021307000003,35605.928035999998,44171.175047999997,53141.657595999997,61415.390259,66111.436360000007,69579.047625000007,52628.848094000001]
["PacWest TS BPA Cust Ded Rsrc",null,null,null,-47.000304,-30.999936000000002,-48.000160000000001,-50.999600000000001,-68,-78.999840000000006,-87.000159999999994,-89.999200000000002,-97.000383999999997,-78.000399999999999,-65.000448000000006,-40.000399999999999]
["ReederGulch_AshlandCI_Whole_Hydro",null,null,null,47.000304,30.999936000000002,48.000160000000001,50.999600000000001,68,78.999840000000006,87.000159999999994,89.999200000000002,97.000383999999997,78.000399999999999,65.000448000000006,40.000399999999999]
["PacWest TS USBR Load",null,null,null,696.45484799999997,301.95187199999998,318.852352,7.4859850000000101,0,0.88148800000000005,6.0894079999999997,760.89513599999998,735.61000999999999,703.985635,1098.143499,1016.255641]
["USBR-CrookRiv_LEG_USBR_(BPA to BRCR)",null,null,null,0,0,0,0,0,0.88148800000000005,0,680.56913599999996,603.54581800000005,567.64483499999994,660.71325899999999,576.82804099999998]
["USBR-Umatilla (PAC)_LEG_USBR_(BPA to BRUM)",null,null,null,696.45484799999997,301.95187199999998,318.852352,7.4859850000000101,0,0,6.0894079999999997,80.325999999999993,132.06419199999999,136.3408,437.43024000000003,439.42759999999998]
["PSE TS Delivery",null,null,null,18433,18241,20928,19782,18827,19436.320772999999,17467.369857999998,16647.684421999998,17468.288100000002,17163.104664999999,18669.667801,17069.140412000001]
["PSE TS Net Delivery PSOB",null,null,null,18433,18241,20928,19782,18827,15245,0,0,0,0,0,0]
["PSE_TS_Del_(BPA to PSE)",null,null,null,18433,18241,20928,19782,18827,15245,0,0,0,0,0,0]
["PSE TS LoadsLossesPumping Forecast",null,null,null,18308.951472000001,17710.484961999999,20471.171952000001,19551.755471,18554.024459,19198.811613000002,17467.369857999998,16647.684421999998,17468.288100000002,17163.104664999999,18669.667801,17069.140412000001]
["PSE_TS_LLP_(BPA to PSE)",null,null,null,18308.951472000001,17710.484961999999,20471.171952000001,19551.755471,18554.024459,19198.811613000002,17467.369857999998,16647.684421999998,17468.288100000002,17163.104664999999,18669.667801,17069.140412000001]
["Tacoma TS Delivery",null,null,null,1319,1794,2326,2286,2040,2189.1713629999999,1634.6629640000001,1466.492657,1430.023614,1400.753586,1414.946762,1416.4793070000001]
["Tacoma TS Net Delivery PSOB",null,null,null,1319,1794,2326,2286,2040,1659,0,0,0,0,0,0]
["TacomaPU_TS_Del_(XX to TPU)",null,null,null,1319,1794,2326,2286,2040,1659,0,0,0,0,0,0]
["Tacoma TS LoadsLossesPumping Forecast",null,null,null,1792.0841089999999,2442.0582159999999,2975.571633,2764.30933,2925.3430130000002,2487.7037420000001,1634.6629640000001,1466.492657,1430.023614,1400.753586,1414.946762,1416.4793070000001]
["TacomaPU_TS_LLP_(BPA to TPU)",null,null,null,1792.0841089999999,2442.0582159999999,2975.571633,2764.30933,2925.3430130000002,2487.7037420000001,1634.6629640000001,1466.492657,1430.023614,1400.753586,1414.946762,1416.4793070000001]
["Tacoma TS BPA Cust Ded Rsrc",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BurtonCr_LewisPUD_Whole_Hydro",null,null,null,25.000202000000002,33.000028999999998,46.999670000000002,115.999517,48.000115999999998,73.000614999999996,119.000023,161.998852,125.999655,25.999891000000002,0,0]
["SierraPacific TS Delivery",null,null,null,33795.75,29682.75,33035.1,30725.25,31120.75,33336.488878999997,35536.714636999997,31290.873040999999,38324.68129,38937.963624000004,41079.202442000002,35604.978414999998]
["SierraPacific TS Net Delivery PSOB",null,null,null,33795.75,29682.75,33035.1,30725.25,31120.75,25391.5,0,0,0,0,0,0]
["SierraPacific_TS_Del_(BPA to SPP)",null,null,null,33795.75,29682.75,33035.1,30725.25,31120.75,25391.5,0,0,0,0,0,0]
["SierraPacific TS LoadsLossesPumping Forecast",null,null,null,34892.590421000001,31053.769658000001,34374.016627999998,32037.842130000001,32519.744375999999,34295.170725000004,35536.714636999997,31290.873040999999,38324.68129,38937.963624000004,41079.202442000002,35604.978414999998]
["SierraPacific_TS_LLP_(BPA to SPP)",null,null,null,34892.590421000001,31053.769658000001,34374.016627999998,32037.842130000001,32519.744375999999,34295.170725000004,35536.714636999997,31290.873040999999,38324.68129,38937.963624000004,41079.202442000002,35604.978414999998]
["DouglasPUD TS Delivery",null,null,null,6453,3356,5063,4760,4313,3579,2693.9939290000002,4847.469083,6217.7835299999997,7805.9887239999998,7267.7268340000001,4282.0811409999997]
["DouglasPUD TS Net Delivery PSOB",null,null,null,6453,3356,5063,4760,4313,2793,0,0,0,0,0,0]
["DouglasPUD_TS_Del_(BPA to DOPD)",null,null,null,6453,3356,5063,4760,4313,2793,0,0,0,0,0,0]
["DouglasPUD TS LoadsLossesPumping Forecast",null,null,null,6688,3254,5010,4828,4324,3626,2693.9939290000002,4847.469083,6217.7835299999997,7805.9887239999998,7267.7268340000001,4282.0811409999997]
["DouglasPUD_TS_LLP_(BPA to DOPD)",null,null,null,6688,3254,5010,4828,4324,3626,2693.9939290000002,4847.469083,6217.7835299999997,7805.9887239999998,7267.7268340000001,4282.0811409999997]
["DouglasPUD TS USBR Load",null,null,null,1105.3123000000001,39.120390999999998,42.312421000000001,40.541024,40.465715000000003,149.765885,1964.502379,4847.469083,6217.7835299999997,7805.9887239999998,7267.7268340000001,4282.0811409999997]
["USBR-ChiefJo (Douglas)_LEG_USBR_(BPA to BRCJ)",null,null,null,1105.3123000000001,39.120390999999998,42.312421000000001,40.541024,40.465715000000003,149.765885,1964.502379,4847.469083,6217.7835299999997,7805.9887239999998,7267.7268340000001,4282.0811409999997]
["GrantPUD TS Delivery",null,null,null,6237,3456,1896,1325,1336,3051,8612.0955749999994,15501.592907,17619.816015,19942.708642000001,19220.185186999999,12562.562202999999]
["GrantPUD TS Net Delivery PSOB",null,null,null,6237,3456,1896,1325,1336,2373,0,0,0,0,0,0]
["GrantPUD_TS_Del_(BPA to GCPD)",null,null,null,6237,3456,1896,1325,1336,2373,0,0,0,0,0,0]
["GrantPUD TS LoadsLossesPumping Forecast",null,null,null,6690,3456,1965,1325,1333,2995,8612.0955749999994,15501.592907,17619.816015,19942.708642000001,19220.185186999999,12562.562202999999]
["GrantPUD_TS_LLP_(BPA to GCPD)",null,null,null,6690,3456,1965,1325,1333,2995,8612.0955749999994,15501.592907,17619.816015,19942.708642000001,19220.185186999999,12562.562202999999]
["GrantPUD TS USBR Load",null,null,null,6237,3456,1896,1325,1336,2985.649613,11795.825648,15678.831887,17709.395024000001,20291.630318,19329.186207999999,12552.195417999999]
["USBR-ColBasin (Grant)_LEG_USBR_(BPA to BRCB)",null,null,null,6237,3456,1896,1325,1336,2985.649613,11795.825648,15678.831887,17709.395024000001,20291.630318,19329.186207999999,12552.195417999999]
["ChelanPUD TS Delivery",null,null,null,834,0,0,0,0,0,197.34472400000001,1434.424,2042.59744,2517.5284000000001,2297.7535680000001,1273.7260000000001]
["ChelanPUD TS Net Delivery PSOB",null,null,null,834,0,0,0,0,0,0,0,0,0,0,0]
["ChelanPUD_TS_Del_(BPA to CHPD)",null,null,null,834,0,0,0,0,0,0,0,0,0,0,0]
["ChelanPUD TS LoadsLossesPumping Forecast",null,null,null,898,0,0,0,0,0,197.34472400000001,1434.424,2042.59744,2517.5284000000001,2297.7535680000001,1273.7260000000001]
["ChelanPUD_TS_LLP_(BPA to CHPD)",null,null,null,898,0,0,0,0,0,197.34472400000001,1434.424,2042.59744,2517.5284000000001,2297.7535680000001,1273.7260000000001]
["ChelanPUD TS USBR Load",null,null,null,834,0,0,0,0,6.5837760000000003,327.98063999999999,1434.424,2042.59744,2517.5284000000001,2297.7535680000001,1273.7260000000001]
["USBR-ChiefJo (Chelan)_LEG_USBR_(BPA to BRCJ)",null,null,null,834,0,0,0,0,6.5837760000000003,327.98063999999999,1434.424,2042.59744,2517.5284000000001,2297.7535680000001,1273.7260000000001]
["Slice Block (Sched)",null,null,null,514402,590858,710758.91,696733,614014,638238.42049199995,489573.02287099999,412913.73186100001,393671.616614,459707.14267500001,493073.07062299998,485628.17719999998]
["BentonPUD_PC_BLK_(BPA to BCPD)",null,null,null,34232,33344,41089,42910,34403,34310.406719999999,36684.492416000001,42913.546799999996,53978.94528,60956.915200000003,56880.008783999998,36281.313999999998]
["ClarkPUD_PC_BLK_(BPA to CKPD)",null,null,null,51648,63376,82669,80816,62647,59046.061024000002,48498.198111999998,63314.416400000002,47050.30096,47822.6348,52375.988879999997,41064.605600000003]
["ClatskaniePUD_PC_BLK_(BPA to CLAT)",null,null,null,17288,15855,18464,17344,17112,18996.0864,17824.850367999999,12921.913200000001,17410.008927999999,15428.877200000001,16871.636448000001,15943.1792]
["FranklinPUD_PC_BLK_(BPA to FCPD)",null,null,null,23467,20362,25009,25776,21685,21612.854943999999,21479.25936,22883.641199999998,28327.593632,32442.684799999999,33473.856527999997,25442.5324]
["GraysHrbrPUD_PC_BLK_(BPA to GHPD)",null,null,null,24546,26864,32438.83,31200,28368,28425.098112,25376.912288,21864.833200000001,21931.076128000001,20407.321199999998,21724.619471999998,20785.911599999999]
["IDFallsPwr_PC_BLK_(BPA to CIDF)",null,null,null,14944,15744,20446,20208,17804,16831.704384000001,14479.54976,14783.722,14881.678656,15532.1016,16370.544528,12955.986000000001]
["KlickitatPUD_PC_BLK_(BPA to KLCK)",null,null,null,8016,7642,10058,10485,8641,7974.1435199999996,7386.8175680000004,6130.5835999999999,6188.5179200000002,8081.1019999999999,8827.4599199999993,7390.4848000000002]
["OkanoganPUD_PC_BLK_(BPA to OKPD)",null,null,null,7865,8060,11721,12400,10928,10983.781888,7219.8418240000001,5204.2488000000003,3864.1403839999998,7569.2788,6233.7435839999998,6551.0475999999999]
["PendOreillePUD_PC_BLK_(BPA to POPD)",null,null,null,864,3840,3744,4000,4000,3985.2806399999999,415.99583999999999,0,0,799.99199999999996,1295.98704,1999.9808]
["SCL_PC_BLK_(BPA to SCL)",null,null,null,107607,156688,167068.07999999999,174363,158429,169708.78416000001,81641.523392000003,24907.813999999998,0,59778.967199999999,76666.453775999995,119682.7392]
["SnohomishPUD_PC_BLK_(BPA to SNPD)",null,null,null,157607,162208,198058.5,186864,167424,171304.874048,149187.720864,131702.97839999999,135799.00297599999,126363.7816,136472.88412800001,132414.8316]
["TacomaPU_PC_BLK_(BPA to TPU)",null,null,null,60624,71968,93574.5,85019,77664,90207.380831999995,75407.941024,62739.154000000002,60326.347743999999,60262.2984,61516.995263999997,61418.2984]
["EmeraldPUD_TS_BLK_(BPA to PACW)_Outside",null,null,null,5694,4907,6419,5348,4909,4851.9638199999999,3969.920055,3546.8802609999998,3914.0040060000001,4261.1878749999996,4362.8922709999997,3697.2660000000001]
["EmeraldPUD_PC_BLK_(BPA to EMPD)_INFO",null,null,null,9077,10192,13120,11600,10768,10417.39616,9390.5314880000005,7853.1463999999996,7844.9912320000003,8405.8295999999991,8959.2652799999996,7657.7039999999997]
["EmeraldPUD_TS_BLK_(BPA to PACW)_Outside",null,null,null,-5694,-4907,-6419,-5348,-4909,-4851.9638199999999,-3969.920055,-3546.8802609999998,-3914.0040060000001,-4261.1878749999996,-4362.8922709999997,-3697.2660000000001]
["CowlitzPUD_PC_BLK_(BPA to COPD)_INFO",null,null,null,110762,105270,118232,112429,104360,112256,108892.722848,100090.93,103580.6928,101326.9348,109433.089584,102150.6776]
["EWEB_PC_BLK_(BPA to EWEB)_INFO",null,null,null,46192,40287,54376,55440,52496,52544,45966.403392,34851.8004,37454.082432000003,42772.686800000003,47335.459536000002,41470.154000000002]
["LewisPUD_PC_BLK_(BPA to LCPD)_INFO",null,null,null,16312,17760,22588,19071,17969,18176,17043.701376000001,14160.6108,13797.200768000001,12649.8724,13865.666832000001,13461.537200000001]
["PacificPUD_PC_BLK_(BPA to PCPD)_INFO",null,null,null,6255,7392,9200,8912,7664,7744,6551.9367679999996,5410.6984000000002,5159.5057280000001,4801.0272000000004,5267.5600320000003,5039.9516000000003]
["DSI Long Term Sales",null,null,null,37177,33693,36032,34734,21204,9394.3799039999994,9525.7481279999993,8941.5347999999994,9248.3996799999895,8866.3832000000002,9710.2359359999991,8953.5120000000006]
["ALCOA_PwrS_DSI_(BPA to ALCOA)",null,null,null,32400,28800,31200,30000,16480,4318.6990079999996,4159.9554879999996,3999.9555999999998,4159.9554879999996,3999.9555999999998,4319.9520480000001,3999.9571999999998]
["PortTownsend_PwrS_DSI_(BPA to PTWN)",null,null,null,4777,4893,4832,4734,4724,5075.6808959999998,5365.7926399999997,4941.5792000000001,5088.4441919999999,4866.4276,5390.2838879999999,4953.5547999999999]
["ColumbiaFalls_PwrS_DSI_(BPA to CFAL)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Long Term Exports (No DSI)",null,null,null,335895,370157,387466.67,382003,380301,374273,378960.78577999998,353773.86577500001,342794.589592,355208.42945,351647.02708199999,339135.41787499998]
["Canadian Entitlement Delivery to PWRX",null,null,null,333181,299281,310209.75,307740,306959,333908,339901,351231.46972499997,339900.344706,351230.72360000003,347853.40895700001,336632.27380000002]
["PowerEx_Trty_CEA_(BPA to PWRX)",null,null,null,333181,299281,310209.75,307740,306959,333908,339901,351231.46972499997,339900.344706,351230.72360000003,347853.40895700001,336632.27380000002]
["Flood Control Settlement  (Upper Baker)",null,null,null,0,1736,1750,1750,1750,84,0,0,0,0,0,0]
["PSE_Ops_Encr_(BPA to PSE)",null,null,null,0,1736,1750,1750,1750,84,0,0,0,0,0,0]
["WNP3 Settlements",null,null,null,0,66000,71585.919999999998,68761,68370,37115,36229.763859999999,0,0,0,0,0]
["AvistaWP_Setl_WNP3_(BPA to AVWP)",null,null,null,0,32784,35594,34150,34050,18468,18066.88193,0,0,0,0,0]
["PSE_Setl_WNP3_(BPA to PSE)",null,null,null,0,33216,35991.919999999998,34611,34320,18647,18162.88193,0,0,0,0,0]
["AvistaWP_Setl_WNP3_(BPA to AVWP)_Return",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PSE_Setl_WNP3_(BPA to PSE)_Return",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Big Horn (Old Subscription Sale)",null,null,null,2714,3140,3921,3752,3222,3166,2830.0219200000001,2542.3960499999998,2894.244886,3977.7058499999998,3793.618125,2503.1440750000002]
["BigHornEC_LEG_SubS_(BPA to BHEC)",null,null,null,2714,3140,3921,3752,3222,3166,2830.0219200000001,2542.3960499999998,2894.244886,3977.7058499999998,3793.618125,2503.1440750000002]
["Long Term Imports ",null,null,null,-120752,-106827,-112975,-107536,-107024,-118721,-117577.594256,-111880.2812,-114341.39552000001,-114756.62566400001,-121059.18287999999,-112528.418928]
["CEAEA  (MidC to BPA)",null,null,null,-104112,-92219,-99583,-95600,-95600,-103441,-100256,-96400,-100256,-96400,-104112,-96400]
["PriestRapids_GrantPUD_Trty_CEAEA_(GCPD to BPA)",null,null,null,-22032,-19584,-21567,-20800,-20800,-22464,-21216,-20400,-21216,-20400,-22032,-20400]
["Wanapum_GrantPUD_Trty_CEAEA_(GCPD to BPA)",null,null,null,-21600,-18923,-20384,-19600,-19600,-21168,-20800,-20000,-20800,-20000,-21600,-20000]
["RockIsland_ChelanPUD_Trty_CEAEA_(CHPD to BPA)",null,null,null,-13824,-12240,-12896,-12400,-12400,-13392,-13312,-12800,-13312,-12800,-13824,-12800]
["RockyReach_ChelanPUD_Trty_CEAEA_(CHPD to BPA)",null,null,null,-28512,-25344,-27264,-26000,-26000,-28080,-27456,-26400,-27456,-26400,-28512,-26400]
["Wells_DouglasPUD_Trty_CEAEA_(DOPD to BPA)",null,null,null,-18144,-16128,-17472,-16800,-16800,-18337,-17472,-16800,-17472,-16800,-18144,-16800]
["Encroachment Returns",null,null,null,-16208,-14224,-12976,-11536,-11024,-14848,-16905.594256,-15080.281199999999,-13669.39552,-17956.625663999999,-16515.18288,-15728.418927999999]
["PendOreillePUD_Ops_Encr_(POPD to BPA)",null,null,null,-1168,-944,-848,-592,-1008,-1200,-797.05329600000005,-1200,-768,-1248.0000640000001,-720.00014399999998,-768.00012800000002]
["DouglasPUD_Ops_Encr_(DOPD to BPA)",null,null,null,-15040,-13280,-12128,-10944,-10016,-13648,-16108.54096,-13880.281199999999,-12901.39552,-16708.625599999999,-15795.182736000001,-14960.418799999999]
["LCA -  1 MW Return",null,null,null,-432,-384,-416,-400,-400,-432,-416,-400,-416,-400,-432,-400]
["LCA1_PowerEx_Trty_Ret_(PWRX to BPA)",null,null,null,-432,-384,-416,-400,-400,-432,-416,-400,-416,-400,-432,-400]
["Long Term Legacy Exchanges (grouped)",null,null,null,720,0,0,630,1880,2109.5,-928.96315000000095,0,0,0,0,0]
["Pasadena (Cap/Energy Exch)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_Del_(BPA to PASA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_Ret1_(PASA to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_Ret2_(PASA to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_EER_(PASA to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Riverside (Cap/Energy & Seasonal Exch)",null,null,null,720,0,0,630,1880,2109.5,-928.96315000000095,0,0,0,0,0]
["RiversidePU_CNX_PkCap_(BPA to RVSD)",null,null,null,720,0,0,630,1880,2019.5,1890,0,0,0,0,0]
["RiversidePU_CNX_Repl_(RVSD to BPA)",null,null,null,0,0,0,0,0,-100,-470,0,0,0,0,0]
["RiversidePU_CNX_EER_(RVSD to BPA)",null,null,null,0,0,0,0,0,-612.02446199999997,-1253.1929459999999,0,0,0,0,0]
["RiversidePU_SNX_Del_(BPA to RVSD)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["RiversidePU_SNX_Ret_(RVSD to BPA)",null,null,null,0,0,0,0,0,-535.14358800000002,-1095.7702039999999,0,0,0,0,0]
["PacificPower Spring/Summer Storage Option",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PacificPower_SNX_Del_(BPA to PPL)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PacificPower_SNX_Ret_(PPL to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Long Term Operational Obligations",null,null,null,2365,8851,-71,4701,-2580,269,0,0,0,0,0,0]
["BCH Annual Storage Agreements",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH  Power In",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_Trty_Stor_(PWRX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH  Power Out",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_Trty_Stor_(BPA to PWRX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BCH NonTreaty Storage Agreements",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH NonTreaty Storage Power In",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_NonTreaty_Stor_(PWRX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH NonTreaty Storage Power Out",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_NonTreaty_Stor_(BPA to PWRX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Libby Coordination Agreement (Annual Exchange)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["LCA_PowerEx_Trty_Del_(BPA to PWRX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["LCA_PowerEx_Trty_Ret_(PWRX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PNCA ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PNCA_XX_Ops_Multiple_(XX to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Grant Hourly Co-ordination ",null,null,null,1332,5623,-2003,4342,-3079,-114,0,0,0,0,0,0]
["Grant_Hrly_Coord_XX_Ops_Multiple_(XX to XX)",null,null,null,1332,5623,-2003,4342,-3079,-114,0,0,0,0,0,0]
["Reserve Deployment without Overrides",null,null,null,1033,3228,1932,359,499,383,0,0,0,0,0,0]
["NWPP_Reserves_BPA-P_xx_Reserves_(BPA to NWPP)",null,null,null,49,208,362,106,167,29,0,0,0,0,0,0]
["CA_Reserves_BPA-P_xx_Reserves_(BPA to CA)_w/o Overrides",null,null,null,984,3020,1570,253,332,354,0,0,0,0,0,0]
["NW Operating Reserves Received",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["NWPP_In_XX_Ops_Reserves_(NWPP to TBL)",null,null,null,-12,-44,-84,-23,-39,-4,0,0,0,0,0,0]
["CA_In_XX_Ops_Reserves_(XX to TBL)",null,null,null,-153,-600,-280,-43,-86,-75,0,0,0,0,0,0]
["Long Term Wind Shaping Agreemnts (in & outs)",null,null,null,-8732,-8740.73,-8600,-3591,-5092,-10993.44,-7160.8324560000001,-13015.999599999999,-16860.479584000001,-12712,-16155.999792000001,-10432.000400000001]
["Wind Shaping (Ins)",null,null,null,-8732,-8740.73,-8600,-3591,-5092,-10993.44,-7405.2652580000004,-13015.999599999999,-16860.479584000001,-12712,-16155.999792000001,-10432.000400000001]
["Klondike3&3a_PG&E_NSP_In_(Klondike to BPA)",null,null,null,-8732,-8740.73,-8600,-3591,-5092,-10993.44,-7405.2652580000004,-13015.999599999999,-16860.479584000001,-12712,-16155.999792000001,-10432.000400000001]
["Wind Shaping (Outs)",null,null,null,0,0,0,0,0,0,244.43280200000001,0,0,0,0,0]
["Klondike3&3a_PG&E_NSP_Out_(BPA to PG&E)",null,null,null,0,0,0,0,0,0,244.43280200000001,0,0,0,0,0]
["Trading Floor (Except TS)",null,null,null,139608.85,113521.77,160049.15,294617.46000000002,758245.79,1300334.47,661440,876000,723840,6000,-25920,-24000]
["Bulk Hub Purchases",null,null,null,-16776,-17440,-15712,-5120,-1856,-5760,-24960,-24000,-24960,-24000,-25920,-24000]
["LT Balance_XX_PwrP_Bal_(XX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["T2 Purchase_XX_PwrP_T2_(XX to BPA)",null,null,null,-16776,-17440,-15712,-5120,-1856,-5760,-24960,-24000,-24960,-24000,-25920,-24000]
["BalancingReserves_XX_PwrP_Bal_(XX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["DemandResponse_XX_PwrP_Bal_(XX to BPA)",null,null,null,-205.5,-181.5,-229.5,-100,0,0,0,0,0,0,0,0]
["Trading Floor Purchases",null,null,null,-85427.28,-96207,-131194,-83915.88,-13901,-18178.25,0,0,0,0,0,0]
["Month Forward_XX_PwrP_TFMoFwd_(XX to BPA)",null,null,null,-49504,-60000,-103248,-69119.13,-5200,-9600,0,0,0,0,0,0]
["Within Month_XX_PwrP_TFWInMo_(XX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Day Ahead_XX_PwrP_TFDA_(XX to BPA)",null,null,null,-11600,-15700,0,-1600,0,0,0,0,0,0,0,0]
["Real Time_XX_PwrP_TFRT_(XX to BPA)",null,null,null,-24323.279999999999,-20507,-27946,-13196.75,-8701,-8578.25,0,0,0,0,0,0]
["Trading Floor Sales",null,null,null,241812.13,227168.77,306955.15000000002,383653.34,774002.79,1324272.72,686400,900000,748800,30000,0,0]
["Month Forward_XX_PwrS_TFMoFwd_(BPA to XX)",null,null,null,21446.25,0,0,99942.49,208051.25,409250.25,686400,900000,748800,30000,0,0]
["Month Forward_XX_C-RE_TFMoFwd_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Within Month_XX_PwrS_TFWInMo_(BPA to XX)",null,null,null,0,0,0,0,26350,12000,0,0,0,0,0,0]
["Within Month_XX_C-RE_TFWInMo_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Day Ahead_XX_PwrS_TFDA_(BPA to XX)",null,null,null,158478.38,178221.62,253486.36,247644.1,499939.17,858273.79,0,0,0,0,0,0]
["Day Ahead_XX_C-RE_TFDA_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Day Ahead_XX_G-NF_TFDA_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Time_XX_PwrS_TFRT_(BPA to XX)",null,null,null,57087.5,44147.15,53468.79,34066.75,39662.370000000003,44748.68,0,0,0,0,0,0]
["Real Time_XX_C-RE_TFRT_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Time_XX_G-NF_TFRT_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Option_Exercised_XX_Option Out_Surp_(BPA to XX)",null,null,null,4800,4800,0,2000,0,0,0,0,0,0,0,0]
["Trading Floor Exchange",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Trading Floor Exchange Out",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["XX_NX_Del_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Trading Floor Exchange In",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["XX_NX_Ret_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TS Purchases",null,null,null,-11280,-13568,-23245,-28735.599999999999,-10999,-1493,0,0,0,-50000,-54000,-50000]
["IPC TS Purchase Power to IPC",null,null,null,1200,400,20797,21391,4830,5,0,0,0,0,0,0]
["IPC_TS_PwrP_(XX to IPC)",null,null,null,1200,400,20797,21391,4830,5,0,0,0,0,0,0]
["NWEnergy TS Purchase Power to NWEnergy",null,null,null,10080,13168,2448,7344.6,6169,1488,0,0,0,0,0,0]
["NWesternEner_TS_PwrP_(XX to NWE)",null,null,null,10080,13168,2448,7344.6,6169,1488,0,0,0,0,0,0]
["PacEast TS Purchase Power to PacEast",null,null,null,0,0,0,0,0,0,0,0,0,50000,54000,50000]
["PACEast_TS_PwrP_(XX to PACE)",null,null,null,0,0,0,0,0,0,0,0,0,50000,54000,50000]
["Borderline Returns sinking to BPAPower/BPALOAD",null,null,null,2904,2670,3286,2950,2828,3051,2937.7331960000001,2862.6390040000001,2880.722346,2845.6823650000001,2958.334249,2765.9544599999999]
["PGE_LEG_BDRL_(PGE to BPA)",null,null,null,2592,2304,2496,2400,2400,2592,2496,2424,2471.9997119999998,2472,2496.461472,2400]
["PacifiCorp_LEG_BDRL_(PacifiCorp to BPA)",null,null,null,2880,2508,2918,2975,3496,4404,4062.5666919999999,3297.7307340000002,2434.6438600000001,2357.4202049999999,2448.1194820000001,3161.661329]
["DouglasPUD_LEG_BDRL_(DOPD to BPA)",null,null,null,312,366,790,550,428,459,441.73319600000002,438.639004,408.72263400000003,373.682365,461.87277699999999,365.95445999999998]
["AC Losses to PAC",null,null,null,2508,2428,2704,2768,2270,2625.653957,1911.1845189999999,2423.7527089999999,3093.9702440000001,3268.0808149999998,2781.6530600000001,2477.1935979999998]
["PacifiCorp_LEG_Loss Del_(BPA to PacifiCorp)",null,null,null,2508,2428,2704,2768,2270,2625.653957,1911.1845189999999,2423.7527089999999,3093.9702440000001,3268.0808149999998,2781.6530600000001,2477.1935979999998]
["Wheeling Loss Returns",null,null,null,-128689,-113108,-123494,-117286,-129923,-152908.79040500001,-122301.663575,-100355.851455,-120433.93769799999,-123006.60924600001,-113384.836052,-95054.007660000003]
["Loss Returns (not Slice)",null,null,null,-128689,-113108,-123494,-117286,-129923,-152908.79040500001,-122301.663575,-100355.851455,-120433.93769799999,-123006.60924600001,-113384.836052,-95054.007660000003]
["XX_Transmission_Loss Return_(XX to BPA)",null,null,null,-128689,-113108,-123494,-117286,-129923,-152908.79040500001,-122301.663575,-100355.851455,-120433.93769799999,-123006.60924600001,-113384.836052,-95054.007660000003]
["Slice Loss Returns",null,null,null,-17290,-17556,-23357,-20680,-22633,-29679.37,-1528.53,0,0,0,0,0]
["BentonPUD_Ops_Loss Return_(BCPD to BPASL)",null,null,null,1467,1251,1388,1441,1422,1434,0,0,0,0,0,0]
["ClarkPUD_Ops_Loss Return_(CKPD to BPASL)",null,null,null,1258,1285,2033,1799,1984,2436,0,0,0,0,0,0]
["ClatskaniePUD_Ops_Loss Return_(CLAT to BPASL)",null,null,null,591,559,649,631,621,630,0,0,0,0,0,0]
["CowlitzPUD_Ops_Loss Return_(COPD to BPASL)",null,null,null,2869,2767,3415,3241,3602,3822,0,0,0,0,0,0]
["EmeraldPUD_Ops_Loss Return_(EMPD to BPASL)",null,null,null,377,360,448,455,416,375,0,0,0,0,0,0]
["EWEB_Ops_Loss Return_(EWEB to BPASL)",null,null,null,1505,1577,2063,1737,1797,1797,0,0,0,0,0,0]
["FranklinPUD_Ops_Loss Return_(FCPD to BPASL)",null,null,null,750,728,788,747,764,764,0,0,0,0,0,0]
["GraysHrbrPUD_Ops_Loss Return_(GHPD to BPASL)",null,null,null,1216,1066,1206,1053,1043,1086,0,0,0,0,0,0]
["IDFallsPwr_Ops_Loss Return_(CIDF to BPASL)",null,null,null,264,198,195,158,156,120,0,0,0,0,0,0]
["KlickitatPUD_Ops_Loss Return_(KLCK to BPASL)",null,null,null,298,262,365,337,293,289,0,0,0,0,0,0]
["LewisPUD_Ops_Loss Return_(LCPD to BPASL)",null,null,null,502,553,762,753,730,761,0,0,0,0,0,0]
["OkanoganPUD_Ops_Loss Return_(OKPD to BPASL)",null,null,null,244,297,352,302,366,370,0,0,0,0,0,0]
["PacificPUD_Ops_Loss Return_(PCPD to BPASL)",null,null,null,160,169,239,216,234,235,0,0,0,0,0,0]
["SCL_Ops_Loss Return_(SCL to BPASL)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["SnohomishPUD_Ops_Loss Return_(SNPD to BPASL)",null,null,null,3395,4013,4778,4257,4797,5215,0,0,0,0,0,0]
["TacomaPU_Ops_Loss Return_(TPU to BPASL)",null,null,null,2394,2471,4676,3553,4408,4013,0,0,0,0,0,0]
["Slice_SumForecasts_XX_PC_SLRTP_(BPA Slice to XX)_No POPD",null,null,null,23403.81,25165.62,31271.85,31273.86,33588.300000000003,42444.15,1528.53,0,0,0,0,0]
["Reserve Deployment",null,null,null,654,2757,1932,443,269,383,0,0,0,0,0,0]
["NWPP_Reserves_BPA-P_xx_Reserves_(BPA to NWPP)",null,null,null,49,208,362,106,167,29,0,0,0,0,0,0]
["CA_Reserves_BPA-P_xx_Reserves_(BPA to CA)",null,null,null,605,2549,1570,253,102,354,0,0,0,0,0,0]
["XX_Marketed_Reserves_xx_(BPA to XX)_Deployed",null,null,null,0,0,0,84,0,0,0,0,0,0,0,0]
["NW Operating Reserves Received",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["NWPP_In_XX_Ops_Reserves_(NWPP to TBL)",null,null,null,-12,-44,-84,-23,-39,-4,0,0,0,0,0,0]
["CA_In_XX_Ops_Reserves_(XX to TBL)",null,null,null,-153,-600,-280,-43,-86,-75,0,0,0,0,0,0]
["Federal Large Thermal (CGS)",null,null,null,-495899,-429837,-481492,-463127,-456811,-484441,-467035.87507200002,-447995.50799999997,-465915.53132800001,-447995.50799999997,-483835.14864000003,-447995.70319999999]
["ColGenSta_BPA-P_Whole_Nuclear",null,null,null,495899,429837,481492,463127,456811,484441,467035.87507200002,447995.50799999997,465915.53132800001,447995.50799999997,483835.14864000003,447995.70319999999]
["Federal Small Thermal (Wauna)",null,null,null,-7576,-7136,-9160,-9165,-9104,-10119,0,0,0,0,0,0]
["James River_BPA-P_Whole_NG",null,null,null,7576,7136,9160,9165,9104,10119,1053.92,0,0,0,0,0]
["Federal Wind (All)",null,null,null,-19470.639599999999,-22086.766800000001,-27634.1908,-17095.1672,-21307.849600000001,-30447.939893999999,-33342.666126999997,-30151.169938999999,-33366.225612000002,-25969.882635000002,-25611.132096000001,-22163.159167000002]
["Stateline_BPA-P_Share_Wind",null,null,null,6172,8314,12491,6304,9117,11208.622432,10508.983679999999,9596.4624000000003,10878.758592,8255.4007999999994,8835.9370560000007,7208.8195999999998]
["Condon_BPA-P_Whole_Wind",null,null,null,3889,4689,6650,4423,4493,6335.7191929999999,4526.036736,3873.5092,3923.3043200000002,2845.9928,3222.3160800000001,3133.3031999999998]
["Klondike1_BPA-P_Share_Wind",null,null,null,2184,2010,2157,871,1072,2466.593558,4340.2827520000001,4113.3999999999996,4645.0576639999999,3811.6284000000001,3855.6194399999999,3153.2471999999998]
["Klondike3_BPA-P_Share_Wind",null,null,null,5044.6396000000004,4776.7668000000003,3511.1907999999999,2281.1671999999999,2914.8496,5808.0047109999996,8005.38003199999,8180.7776000000003,10378.175808,8712.3855999999996,9316.7063999999991,6395.4939999999997]
["Foote Creek Wind (Interchange Schedule)",null,null,null,2181,2297,2825,3216,3711,4629,5961.982927,4387.0207389999996,3540.929228,2344.4750349999999,380.55311999999998,2272.2951670000002]
["FooteCreek1_EWEB_PwrP_Rsrc_(EWEB to BPA)",null,null,null,0,0,0,0,0,0,164.551637,258.24763799999999,205.8272,157.76724999999999,0,143.32505499999999]
["FooteCreek1_PacificPower_PwrP_Rsrc_(PPL to BPA)",null,null,null,0,0,0,0,0,0,880.05220499999996,1953.2002050000001,1396.6166519999999,820.29085499999997,0,896.42301999999995]
["FooteCreek4_PacificPower_PwrP_Rsrc_(PPL to BPA)",null,null,null,2181,2297,2825,3216,3711,4629,4917.3790849999996,2175.5728960000001,1938.4853760000001,1366.4169300000001,380.55311999999998,1232.547092]
["Federal Sm Hydro in BA",null,null,null,-2222,-16720,-24010,-24635,-32743,-35560,-21568.335290999999,-29707.636342999998,-32680.597913000001,-19664.545281999999,-10536.499301,-9476.9604149999996]
["Chandler_FedRsrc_Whole_Hydro",null,null,null,1358,1922,656,3302,4698,5148,2674.5845300000001,2051.0767489999998,1658.5938739999999,867.69176100000004,852.72953299999995,1430.5255729999999]
["CowlitzFalls_BPA-P_Whole_Hydro",null,null,null,0,12400,17530,14843,19478,20214,11918.638245,19499.848083000001,23249.96847,12560.780777,4100.0047850000001,3622.0327120000002]
["DwkCWHatch_BPA-P_Whole_Hydro",null,null,null,864,768,832,800,800,864,831.99270399999898,797.12440000000004,831.99209599999904,799.99199999999996,863.99135999999999,799.99239999999895]
["GrnSprgs_FedRsrc_Whole_Hydro",null,null,null,0,0,0,1070,2967,4150,4088.8970239999999,4858.9564,3936.506496,3483.1640000000002,2838.6002880000001,2805.3431999999998]
["Roza_FedRsrc_Whole_Hydro",null,null,null,0,1630,4992,4620,4800,5184,2054.222788,2500.6307109999998,3003.5369770000002,1952.9167440000001,1881.173335,819.06652999999994]
[]
[" ",null,null,null,"LLH MWh"]
["Description",null,null,null,"2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01"]
["Federal Residual Hydro Load (w/o Willamettes)",null,null,null,932490.19453400001,1431867.0972,1485885.0601329999,1746126.94,1625157.6847000001,2123222.9416689998,1362325.412239,1742704.0397910001,1412314.540206,1093817.462483,945899.211992,903974.05186999997]
["Non-Scheduled Load in BPAT Area Revised",null,null,null,757504.46693400003,1025919.3504,1118291.5833330001,1175351.2852,885907.65789999999,899676.55530699994,773413.78552100004,802178.43433600001,708077.625611,875048.77318799996,760025.79846299998,725937.59692299995]
["BPAT Area Load",null,null,null,1534819.4336000001,2065935.1004000001,2130467,2276495.7851999998,1742697.442,1770243.501925,1073470.7840249999,0,0,0,0,0]
["BPAT_AreaLoad_XX_Multiple_Multiple_(XX to XX)",null,null,null,1534819.4336000001,2065935.1004000001,2130467,2276495.7851999998,1742697.442,1770243.501925,1073470.7840249999,0,0,0,0,0]
["BPAPower Schedules sinking to BPAT ",null,null,null,-254248,-317660.5,-349388,-367496,-294955.7,-244776,0,0,0,0,0,0]
["BPAP_DelSchd_Slicers_Slice_Block_(BPA to Slicers)",null,null,null,227132,287744.5,320727,337446,250048.6,202656,0,0,0,0,0,0]
["BPAP_DelSchd_DSIs_Other_Other_(BPA to DSIs)",null,null,null,34669,38002,33839,35555,47650.1,50526,75,0,0,0,0,0]
["BPAP_DelSchd_NotSlicers_Other_Other_(BPA to NotSlicers)",null,null,null,34669,38044,33839,35555,47650.1,50526,75,0,0,0,0,0]
["BPAP_DelSchd_Multiple_XX_Share_Multiple",null,null,null,254248,317660.5,349388,367496,294955.7,244776,0,0,0,0,0,0]
["BPASlice Schedules sinking to BPAT",null,null,null,-272427,-381534,-375611,-398377,-337328,-298107,0,0,0,0,0,0]
["BPASlice_DelSchd_Multiple_XX_Share_Hydro",null,null,null,272427,381534,375611,398377,337328,298107,0,0,0,0,0,0]
["IPPs & Other Non-Fed Rscrs in BPAT sinking to BPAT",null,null,null,-198664.18333299999,-239542,-193225,-211086,-132712.20000000001,-66132,0,0,0,0,0,0]
["IPP_DelSchd_Multiple_XX_Share_Multiple",null,null,null,198664.18333299999,239542,193225,211086,132712.20000000001,66132,0,0,0,0,0,0]
["LF Customer NonSched Rscrs in BPAT sinking to BPAT",null,null,null,-2727,-3326,-3647,-3782,-2945,-2856,0,0,0,0,0,0]
["LF Cust NonSched_Rsc_Multiple_XX_Whole_Multiple",null,null,null,2727,3326,3647,3782,2945,2856,0,0,0,0,0,0]
["Slice NonSched Rscrs in BAPT sinking to BPAT",null,null,null,-21837,-62798,-72451,-59705,-65260,-57663.329060999997,-22259.139394000002,-35108.959359,-25477.289398000001,-18975.240111999999,-13825.960718,-17852.962836999999]
["Slice_NonSched_Rsrcs_Multiple_XX_Whole_Multiple",null,null,null,21837,62798,72451,59705,65260,57663.329060999997,22259.139394000002,35108.959359,25477.289398000001,18975.240111999999,13825.960718,17852.962836999999]
["Out to in_XX_Multiple_In_xx_(XX to TBL)_Total",null,null,null,-53936.25,-86348.25,-81954.5,-105495.5,-85094.399999999994,-76084.75,0,0,0,0,0,0]
["In to Out_XX_Multiple_In_xx_(Slicers to Outside)",null,null,null,25505.466667000001,54191,61786.083333000002,46140,62157.1,66423.883333999998,0,0,0,0,0,0]
["Imbalances - EI only",null,null,null,1019,-2998,2315,-1343,-651.58410000000197,496.31666599999897,0,0,0,0,0,0]
["EI Slicers by Customer",null,null,null,-941.63846599999897,968.40630000000101,-2792.0927670000001,673.63710000000003,651.58410000000197,-496.31666599999897,0,0,0,0,0,0]
["EI Alcoa Intalco",null,null,null,95.6,-301.39999999999998,-529.4,209.4,127.7,-136.5,0,0,0,0,0,0]
["EI_Alcoa_Intalco - Meter",null,null,null,119741.6,126629.6,119246.6,124265.4,109775.8,86933.5,0,0,0,0,0,0]
["EI_Alcoa_Intalco - Schedule",null,null,null,-119646,-126931,-119776,-124056,-109648.1,-87070,0,0,0,0,0,0]
["EI Benton",null,null,null,-100.5732,48.165100000000002,161.149033,869.97839999999997,281.62029999999999,-2.7467999999999901,0,0,0,0,0,0]
["EI_Benton  - Meter",null,null,null,43691.426800000001,53752.165099999998,57020.115700000002,62382.9784,43525.170299999998,30728.253199999999,0,0,0,0,0,0]
["EI_Benton  - Schedule",null,null,null,-43792,-53704,-56858.966667000001,-61513,-43243.55,-30731,0,0,0,0,0,0]
["EI Clark",null,null,null,77.967099999999704,561.24440000000004,-1130.6600000000001,447.09589999999997,-441.79479999999899,66.268700000000393,0,0,0,0,0,0]
["EI_Clark - Meter",null,null,null,117682.96709999999,170374.2444,174911.34,191870.09589999999,139032.75520000001,104596.2687,0,0,0,0,0,0]
["EI_Clark - Schedule",null,null,null,-117605,-169813,-176042,-191423,-139474.54999999999,-104530,0,0,0,0,0,0]
["EI Clatskanie",null,null,null,-281.51100000000002,-796.84050000000002,-308.41460000000001,-275.60890000000001,51.498500000000099,37.700499999999998,0,0,0,0,0,0]
["EI_Clatskanie - Meter",null,null,null,31460.489000000001,35678.159500000002,35710.585400000004,37577.391100000001,32388.148499999999,25023.200499999999,0,0,0,0,0,0]
["EI_Clatskanie - Schedule",null,null,null,-31742,-36475,-36019,-37853,-32336.65,-24985.5,0,0,0,0,0,0]
["EI Franklin",null,null,null,93.150400000000005,155.8434,102.3875,180.40110000000001,139.41540000000001,10.1714,0,0,0,0,0,0]
["EI_Franklin - Meter",null,null,null,30710.150399999999,34567.843399999998,35261.387499999997,38720.401100000003,28062.415400000002,18748.171399999999,0,0,0,0,0,0]
["EI_Franklin - Schedule",null,null,null,-30617,-34412,-35159,-38540,-27923,-18738,0,0,0,0,0,0]
["EI GraysHarbor",null,null,null,-233.25370000000001,-89.724899999999906,-192.32060000000001,-347.31299999999999,-41.015500000000102,63.091299999999997,0,0,0,0,0,0]
["EI_GraysHarbor - Meter",null,null,null,22599.746299999999,35955.275099999999,37483.679400000001,39864.686999999998,30098.184499999999,22729.0913,0,0,0,0,0,0]
["EI_GraysHarbor - Schedule",null,null,null,-22833,-36045,-37676,-40212,-30139.200000000001,-22666,0,0,0,0,0,0]
["EI Klickitat",null,null,null,157.79689999999999,126.6435,463.0154,-99.273600000000002,-18.078399999999998,-184.57050000000001,0,0,0,0,0,0]
["EI_Klickitat - Meter",null,null,null,9312.7968999999994,11288.6435,11754.0154,13316.7264,9161.0216,6332.4295000000002,0,0,0,0,0,0]
["EI_Klickitat - Schedule",null,null,null,-9155,-11162,-11291,-13416,-9179.1,-6517,0,0,0,0,0,0]
["EI Snohomish",null,null,null,165.515567000001,359.55489999999998,-294.1859,-218.229299999999,-363.85239999999902,-669.54566600000101,0,0,0,0,0,0]
["EI_Snohomish - Meter",null,null,null,179354.69889999999,235900.05489999999,241589.7641,269609.77069999999,190237.84760000001,138391.571,0,0,0,0,0,0]
["EI_Snohomish - Schedule",null,null,null,-179189.18333299999,-235540.5,-241883.95,-269828,-190601.7,-139061.11666599999,0,0,0,0,0,0]
["EI Cowlitz",null,null,null,-772.90200000000004,476.07560000000097,-1144.6013,-67.947800000000498,-138.1489,-540.50620000000004,0,0,0,0,0,0]
["EI_Cowlitz - Meter",null,null,null,170676.098,200810.07560000001,182841.39869999999,211902.05220000001,175658.8511,132665.4938,0,0,0,0,0,0]
["EI_Cowlitz - Net Schedule plus NonSched Block",null,null,null,-171449,-200334,-183986,-211970,-175797,-133206,0,0,0,0,0,0]
["EI Emerald",null,null,null,204.44329999999999,171.5009,105.09439999999999,100.0642,433.4554,335.4522,0,0,0,0,0,0]
["EI_Emerald - Meter",null,null,null,9167.4433000000008,14920.500899999999,15003.0944,16566.064200000001,12077.455400000001,8812.4521999999997,0,0,0,0,0,0]
["EI_Emerald - Schedule",null,null,null,-8963,-14749,-14898,-16466,-11644,-8477,0,0,0,0,0,0]
["EI EWEB",null,null,null,145.457067,510.20030000000003,40.375599999999899,201.7953,309.68819999999999,518.50049999999999,0,0,0,0,0,0]
["EI_EWEB - Meter",null,null,null,54813.990400000002,73984.200299999997,65547.375599999999,76125.295299999998,52520.688199999997,38067.500500000002,0,0,0,0,0,0]
["EI_EWEB - Net Schedule plus NonSched Block",null,null,null,-54668.533332999999,-73474,-65507,-75923.5,-52211,-37549,0,0,0,0,0,0]
["EI Lewis",null,null,null,-390.07130000000001,-238.6952,-64.7770000000002,-222.58760000000001,303.89229999999998,31.792899999999999,0,0,0,0,0,0]
["EI_Lewis County - Meter",null,null,null,24979.9287,38829.304799999998,40312.222999999998,43091.412400000001,32512.8923,23549.7929,0,0,0,0,0,0]
["EI_Lewis County -Net  Schedule plus NonSched Block",null,null,null,-25370,-39068,-40377,-43314,-32209,-23518,0,0,0,0,0,0]
["EI Pacific",null,null,null,-103.2576,-14.161199999999999,0.24470000000003,-104.13760000000001,7.2040000000000299,-25.425000000000001,0,0,0,0,0,0]
["EI_Pacific County - Meter",null,null,null,7703.7424000000001,13466.8388,14012.244699999999,14854.8624,10820.204,8324.5750000000007,0,0,0,0,0,0]
["EI_Pacific County - Net Schedule plus NonSched Block",null,null,null,-7807,-13481,-14012,-14959,-10813,-8350,0,0,0,0,0,0]
["NonScheduled Load Forecast in the BA",null,null,null,760724.17359100003,1036068.599117,1110086.6474619999,1165847.3508359999,893866.95752599998,903433.40234999999,773413.78552100004,802178.43433600001,708077.625611,875048.77318799996,760025.79846299998,725937.59692299995]
["XX_PC_NSL_(BPA to XX)",null,null,null,760724.17359100003,1036068.599117,1110086.6474619999,1165847.3508359999,893866.95752599998,903433.40234999999,773413.78552100004,802178.43433600001,708077.625611,875048.77318799996,760025.79846299998,725937.59692299995]
["Keys P/G Load (Banks Lake)",null,null,null,33004,1636,12084,0,0,5793,58963.317402000001,94035.557568999997,72933.628823999999,111365.731724,73088.550835000002,76008.111680000002]
["USBR-ColBasin (BLK)_LEG_USBR_(BPA to BRCB)",null,null,null,33004,1636,12084,0,0,5793,58963.317402000001,94035.557568999997,72933.628823999999,111365.731724,73088.550835000002,76008.111680000002]
["Transfer Services by BA (GTA - no Slice)",null,null,null,184479,272301.5,295433.75,310679,239262,237479.23644000001,226251.673759,269573.44502699998,260435.569922,289271.868135,263139.77956699999,232767.84966099999]
["Avista TS Delivery",null,null,null,50804,66784,72430,79924,59034,56108.516742,50939.967988999997,53685.693392000001,46398.462723999997,59019.146408000001,52038.054923000003,47940.740879999998]
["Avista TS Net Delivery PSOB",null,null,null,50804,66784,72430,79924,59034,43279,0,0,0,0,0,0]
["AvistaWP_TS_Del_(BPA to AVWP)",null,null,null,50804,66784,72430,79924,59034,43279,0,0,0,0,0,0]
["Avista TS LoadsLossesPumping Forecast",null,null,null,51278.324410000001,68918.025448,73709.224233000001,80759.666240000006,59728.932373000003,56679.926344,50939.967988999997,53685.693392000001,46398.462723999997,59019.146408000001,52038.054923000003,47941.074213]
["AvistaWP_TS_LLP_(BPA to AVWP)",null,null,null,51278.324410000001,68918.025448,73709.224233000001,80759.666240000006,59728.932373000003,56679.926344,50939.967988999997,53685.693392000001,46398.462723999997,59019.146408000001,52038.054923000003,47941.074213]
["Avista TS Cust Ded Rsrc",null,null,null,0,0,-50,0,0,0,0,0,0,0,0,-0.33333299999999999]
["Unspec_Avista Borderline Loads_Unknown",null,null,null,0,0,50,0,0,0,0,0,0,0,0,0.33333299999999999]
["Avista TS USBR Load",null,null,null,225,33,0,0,0,34.298070000000003,337.02765799999997,895.88230599999997,1035.535709,1989.9104669999999,1578.2607820000001,825.37596900000005]
["USBR-Avista CombinedLoads",null,null,null,225,33,0,0,0,34.298070000000003,337.02765799999997,895.88230599999997,1035.535709,1989.9104669999999,1578.2607820000001,825.37596900000005]
["USBR-Avista BA Total_LEG_USBR_(BPA to BRSPK)",null,null,null,225,33,0,0,0,0,0,0,0,0,0,0]
["USBR-SpokInd_LEG_USBR_(BPA to BRSPK)",null,null,null,0,0,0,0,0,0.265901,22.267885,147.36026699999999,233.219528,415.56768399999999,324.849155,98.315471000000002]
["USBR-SpokVal_LEG_USBR_(BPA to BRSV)",null,null,null,0,0,0,0,0,22.562545,273.78893499999998,571.58949399999995,547.442001,808.61721699999998,561.81346699999995,354.52102500000001]
["USBR-Rathdrum_LEG_USBR_(BPA to BRRP)",null,null,null,0,0,0,0,0,11.469624,40.970838000000001,176.932545,254.87418,765.72556599999996,691.59816000000001,372.53947299999999]
["IPC TS Delivery",null,null,null,35112,50768,39492,46004,38786,39413.037263999999,46666.806501999999,75321.999697000007,80020.678530000005,93150.519144999998,76644.317399000007,69081.168835999997]
["IPC TS Net Delivery PSOB",null,null,null,35112,50768,39492,46004,38786,30299,0,0,0,0,0,0]
["IPC_TS_Del_(BPA to IPC)",null,null,null,35112,50768,39492,46004,38786,30299,0,0,0,0,0,0]
["IPC TS LoadsLossesPumping Forecast",null,null,null,43704.138318999998,52949.010865999997,57885.962836999999,61538.870265999998,46519.031833000001,43335.944086000003,55324.875989,93187.915722999998,100374.296969,117796.14305499999,95690.103161000006,79183.655901999999]
["IPC_TS_LLP_(BPA to IPC)",null,null,null,41284.138318999998,52949.010865999997,57885.962836999999,61298.870265999998,46223.031833000001,43048.248199000001,52134.447347000001,80941.739233,83424.874683999995,97103.090282999998,79611.871067999993,68039.701505999998]
["IPC TS USBR Load",null,null,null,2420,0,0,240,296,287.69588700000003,3190.4286419999999,12246.17649,16949.422285000001,20693.052771999999,16078.232093000001,11143.954395999999]
["USBR-SoID_LEG_USBR_(BPA to BRSI)",null,null,null,2420,0,0,240,296,279.55362200000002,2575.0133900000001,11099.712801,15704.750998,19197.09172,14762.403598000001,10594.028655]
["USBR-WheelOwy_LEG_USBR_(BPA to BROP)",null,null,null,0,0,0,0,0,8.1422650000000001,615.41525200000001,1146.4636889999999,1244.6712869999999,1495.9610520000001,1315.828495,549.92574100000002]
["IPC TS Federal Resources Forecast",null,null,null,-5050,-3767,-3540,-3679,-3852,-4739.5476019999996,-8658.0694870000007,-17865.916025999999,-20353.618439000002,-24645.623909999998,-19045.785762,-10100.487066]
["AndRnch_FedRsrc_Whole_Hydro",null,null,null,1600,2007,1682,1720,1232,1344.4837930000001,3118.03404,6258.302713,9740.2902400000003,11855.220423000001,8422.5200629999999,2783.89023]
["BlkCanyn_FedRsrc_Whole_Hydro",null,null,null,1180,1423,1530,1615,2324,2984.56,2846.5318189999998,3254.6725040000001,2773.439856,3176.6887409999999,2727.0515959999998,1339.1126839999999]
["BoiseDivDam_FedRsrc_Whole_Hydro",null,null,null,4,0,0,0,0,1.1769339999999999,326.81749600000001,975.85879799999998,855.92001300000004,963.74657100000002,803.51994500000001,642.04463799999996]
["Minidoka_FedRsrc_Whole_Hydro",null,null,null,2266,337,328,344,296,409.32687499999997,2366.6861319999998,7377.0820110000004,6983.9683299999997,8649.968175,7092.6941580000002,5335.4395139999997]
["IPC TS Cust Ded Rsrc",null,null,null,0,0,0,0,0,0,0,0,0,0,0,-2]
["Unspec_IPCo Transfer Loads_Unknown",null,null,null,0,0,0,0,0,0,0,0,0,0,0,2]
["IPC TS Purchase Power to IPC",null,null,null,-5388,-200,-16645.419999999998,-14400,-5598.3,0,0,0,0,0,0,0]
["IPC_TS_PwrP_(XX to IPC)",null,null,null,5388,200,16645.419999999998,14400,5598.3,0,0,0,0,0,0,0]
["IPC TS USBR Load",null,null,null,-2420,0,0,-240,-296,-287.69588700000003,-3190.4286419999999,-12246.17649,-16949.422285000001,-20693.052771999999,-16078.232093000001,-11143.954395999999]
["USBR-SoID_LEG_USBR_(BPA to BRSI)",null,null,null,2420,0,0,240,296,279.55362200000002,2575.0133900000001,11099.712801,15704.750998,19197.09172,14762.403598000001,10594.028655]
["USBR-WheelOwy_LEG_USBR_(BPA to BROP)",null,null,null,0,0,0,0,0,8.1422650000000001,615.41525200000001,1146.4636889999999,1244.6712869999999,1495.9610520000001,1315.828495,549.92574100000002]
["NWEnergy TS Delivery",null,null,null,9880,12794,28078,21924,16630,22834.013423,21767.400188,23831.365216999999,23338.654326,28461.573898999999,24128.845024999999,21848.711888999998]
["NWEnergy TS Net Delivery PSOB",null,null,null,9880,12794,28078,21924,16630,17487,0,0,0,0,0,0]
["NWesternEner_TS_Del_(BPA to NWE)",null,null,null,9880,12794,28078,21924,16630,17487,0,0,0,0,0,0]
["NWEnergy TS LoadsLossesPumping Forecast",null,null,null,19432.490945000001,29106.847407000001,31913.540547000001,33757.868287999998,24717.983205,24166.956160000002,21767.400188,23831.365216999999,23338.654326,28461.573898999999,24128.845024999999,21848.711888999998]
["NWesternEner_TS_LLP_(BPA to NWE)",null,null,null,19432.490945000001,29106.847407000001,31913.540547000001,33757.868287999998,24717.983205,24166.956160000002,21767.400188,23831.365216999999,23338.654326,28461.573898999999,24128.845024999999,21848.711888999998]
["NWEnergy TS Purchase Power to NWEnergy",null,null,null,-9557.25,-15894,-3864,-11776,-8560,-1600,0,0,0,0,0,0]
["NWesternEner_TS_PwrP_(XX to NWE)",null,null,null,9557.25,15894,3864,11776,8560,1600,0,0,0,0,0,0]
["PGE TS Delivery",null,null,null,10026,17848,18464,20202,14815,14676.017341000001,13581.873796,14474.834973999999,12801.260032,15008.92246,13917.115098,13788.778348]
["PGE TS Net Delivery PSOB",null,null,null,10026,17848,18464,20202,14815,11223,0,0,0,0,0,0]
["PGE_TS_Del_(BPA to PGE)",null,null,null,10026,17848,18464,20202,14815,11223,0,0,0,0,0,0]
["PGE TS LoadsLossesPumping Forecast",null,null,null,10860.753479000001,17523.526392,18796.432774000001,19663.723316,15033.623411,15293.285981000001,13581.873796,14474.834973999999,12801.260032,15008.92246,13917.115098,13788.778348]
["PGE_TS_LLP_(BPA to PGE)",null,null,null,10860.753479000001,17523.526392,18796.432774000001,19663.723316,15033.623411,15293.285981000001,13581.873796,14474.834973999999,12801.260032,15008.92246,13917.115098,13788.778348]
["PGE TS USBR Load",null,null,null,95.813157000000004,26.707097000000001,10.598034999999999,13.527104,7.2891019999999997,12.320854000000001,35.942160999999999,215.27145400000001,343.06924299999997,732.78602899999998,594.02679899999998,376.92460599999998]
["USBR-TualVal_LEG_USBR_(BPA to BRTV)",null,null,null,95.813157000000004,26.707097000000001,10.598034999999999,13.527104,7.2891019999999997,12.320854000000001,35.942160999999999,215.27145400000001,343.06924299999997,732.78602899999998,594.02679899999998,376.92460599999998]
["PacEast TS Delivery",null,null,null,12132,49681,60412,64076,47751,41049.312588000001,21189.300925,8498.4921840000006,4450.3725889999996,-20082.524523,-4496.6840060000004,-9169.1806489999999]
["PacEast TS Net Delivery PSOB",null,null,null,12132,49681,60412,64076,47751,32555,0,0,0,0,0,0]
["PACEast_TS_Del_(BPA to PACE)",null,null,null,12132,49681,60412,64076,47751,32555,0,0,0,0,0,0]
["PacEast TS LoadsLossesPumping Forecast",null,null,null,31526.537816,56762.284177000001,67101.736369000006,71965.937225999995,53048.920072000001,47599.393737999999,38105.833297999998,40393.582574,37910.881122999999,41235.559598,37083.720909999996,36060.048338000001]
["PACEast_TS_LLP_(BPA to PACE)",null,null,null,31526.537816,56762.284177000001,67101.736369000006,71965.937225999995,53048.920072000001,47599.393737999999,38105.833297999998,40393.582574,37910.881122999999,41235.559598,37083.720909999996,36060.048338000001]
["PacEast TS Federal Resources",null,null,null,-19106.78,-6552.45,-6250.51,-6598.13,-5828.07,-7679.4635239999998,-16285.545672,-30783.279761999998,-31983.763729999999,-42146.668616000003,-24817.567212000002,-28822.230877999998]
["IDFallsBulb_BPA-P_Whole_Hydro",null,null,null,4421.9799999999996,3222.45,2920.31,3106.13,2630.67,3003.8634120000002,3752.1289409999999,6697.9712669999999,6376.0648179999998,7132.4392509999998,5878.8550859999996,5450.0469670000002]
["Palisades_FedRsrc_Whole_Hydro",null,null,null,14684.8,3330,3330.2,3492,3197.4,4675.6001120000001,12533.416730999999,24085.308495000001,25607.698912,35014.229364999999,18938.712125999999,23372.183911]
["PacEast TS BPA Cust Ded Rsrc",null,null,null,-386.94031200000001,-379.10201799999999,-348.00781899999998,-342.88734799999997,-276.94365800000003,-264.67770400000001,-630.98670100000004,-1111.810628,-1476.7448039999999,-1971.4155049999999,-1162.837704,-406.998109]
["Buffalo_PNGC_Whole_Hydro",null,null,null,43.993063999999997,45.135683999999998,44.008803999999998,54.978265,40.997185999999999,36.919657999999998,58.973415000000003,69.988292000000001,47.98854,30.007895000000001,13.039405,37.976644999999998]
["IslandPark_PNGC_Whole_Hydro",null,null,null,0,0,0,0,0,0.35788999999999999,328.81500499999999,557.013283,890.81660099999999,1358.455046,693.76994300000001,0.75545899999999999]
["Strawberry_LowerValE_Whole_Hydro",null,null,null,300.99286899999998,291.83530400000001,255.005899,239.923889,194.96628100000001,197.50292099999999,243.147054,469.77997699999997,479.99036799999999,519.97432200000003,422.02755400000001,358.18642]
["MaxSnel_SodaSprgs_Whole_Hydro",null,null,null,16.981442999999999,17.054687000000001,19.997599000000001,19.993507999999999,16.992412999999999,12.954573,2.1604000000000002E-2,6.0125219999999997,23.978811,25.991059,14.000182000000001,4.0328309999999998]
["Hooper_SodaSprgs_Whole_Hydro",null,null,null,24.972936000000001,25.076343000000001,28.995517,27.991686000000001,23.987777999999999,16.942661999999999,2.9623E-2,9.0165539999999993,33.970483999999999,36.987183000000002,20.000620000000001,6.046754]
["PacEast TS Purchase Power to PacEast",null,null,null,0,0,0,0,0,0,0,0,0,-17200,-15600,-16000]
["PACEast_TS_PwrP_(XX to PACE)",null,null,null,0,0,0,0,0,0,0,0,0,17200,15600,16000]
["PacWest TS Delivery",null,null,null,20107,26406,29171,30025,21952,20800.606584000001,25872.917947000002,36440.435396000001,33687.587927,42528.138945999999,36890.182099999998,32505.180289]
["PacWest TS Net Delivery PSOB",null,null,null,20107,26406,29171,30025,21952,15998,0,0,0,0,0,0]
["PACWest_TS_Del_(BPA to PACW)",null,null,null,20107,26406,29171,30025,21952,15998,0,0,0,0,0,0]
["PacWest TS LoadsLossesPumping Forecast",null,null,null,19558.354960000001,26170.749753,27201.738157,29104.362657999998,21108.267679,20463.751553999999,25936.913980000001,36518.431785000001,33757.575539999998,42596.133643000001,36937.180578,32537.200100999999]
["PACWest_TS_LLP_(BPA to PACW)",null,null,null,19558.354960000001,26170.749753,27201.738157,29104.362657999998,21108.267679,20463.751553999999,25936.913980000001,36518.431785000001,33757.575539999998,42596.133643000001,36937.180578,32537.200100999999]
["PacWest TS BPA Cust Ded Rsrc",null,null,null,-33.987357000000003,-27.102015999999999,-37.991329,-43.011933999999997,-49.989977000000003,-56.822209999999998,-63.996032999999898,-77.996388999999994,-69.987612999999996,-67.994697000000002,-46.998477999999999,-32.019812000000002]
["ReederGulch_AshlandCI_Whole_Hydro",null,null,null,33.987357000000003,27.102015999999999,37.991329,43.011933999999997,49.989977000000003,56.822209999999998,63.996032999999898,77.996388999999994,69.987612999999996,67.994697000000002,46.998477999999999,32.019812000000002]
["PacWest TS USBR Load",null,null,null,579.014904,268.09630600000003,269.42608799999999,6.6826499999999998,0,1.1620870000000001,11.341024000000001,781.14555800000005,743.24147600000003,801.90492800000004,750.40362100000004,1008.542193]
["USBR-CrookRiv_LEG_USBR_(BPA to BRCR)",null,null,null,0,0,0,0,0,1.1620870000000001,0,577.32005400000003,444.45750800000002,482.26219200000003,481.94821300000001,464.98251299999998]
["USBR-Umatilla (PAC)_LEG_USBR_(BPA to BRUM)",null,null,null,579.014904,268.09630600000003,269.42608799999999,6.6826499999999998,0,0,11.341024000000001,203.825504,298.78396800000002,319.64273600000001,268.45540799999998,543.55967999999996]
["PSE TS Delivery",null,null,null,11549,14135,14368,15014,12190,12404.483792999999,11360.181049000001,12537.186293000001,11020.140556,13039.981685999999,11852.231320000001,11866.359944]
["PSE TS Net Delivery PSOB",null,null,null,11549,14135,14368,15014,12190,9609,0,0,0,0,0,0]
["PSE_TS_Del_(BPA to PSE)",null,null,null,11549,14135,14368,15014,12190,9609,0,0,0,0,0,0]
["PSE TS LoadsLossesPumping Forecast",null,null,null,11468.40934,13826.33102,13973.981207999999,14839.925794999999,11982.137726000001,12098.040854999999,11360.181049000001,12537.186293000001,11020.140556,13039.981685999999,11852.231320000001,11866.359944]
["PSE_TS_LLP_(BPA to PSE)",null,null,null,11468.40934,13826.33102,13973.981207999999,14839.925794999999,11982.137726000001,12098.040854999999,11360.181049000001,12537.186293000001,11020.140556,13039.981685999999,11852.231320000001,11866.359944]
["Tacoma TS Delivery",null,null,null,714,1353,1597,1746,1324,1419.15148,1221.987558,1084.586789,1014.351273,1103.622439,1087.9721440000001,1028.42391]
["Tacoma TS Net Delivery PSOB",null,null,null,714,1353,1597,1746,1324,1042,0,0,0,0,0,0]
["TacomaPU_TS_Del_(XX to TPU)",null,null,null,714,1353,1597,1746,1324,1042,0,0,0,0,0,0]
["Tacoma TS LoadsLossesPumping Forecast",null,null,null,1125.539074,1991.2030500000001,2091.4371660000002,2223.718989,1662.437578,1641.62311,1221.987558,1084.586789,1014.351273,1103.622439,1087.9721440000001,1028.42391]
["TacomaPU_TS_LLP_(BPA to TPU)",null,null,null,1125.539074,1991.2030500000001,2091.4371660000002,2223.718989,1662.437578,1641.62311,1221.987558,1084.586789,1014.351273,1103.622439,1087.9721440000001,1028.42391]
["Tacoma TS BPA Cust Ded Rsrc",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BurtonCr_LewisPUD_Whole_Hydro",null,null,null,17.990418999999999,29.998887,37.053218999999999,100.883088,36.075212000000001,52.852573999999997,87.002549000000002,139.93195399999999,91.946869000000007,23.053117,2.2197000000000001E-2,1.6795999999999998E-2]
["SierraPacific TS Delivery",null,null,null,24764,26815.5,26328.75,27079,23003,24356.097225000001,25748.407974999998,26738.719969999998,28789.265034,32811.088292,30043.555116,29099.801018999999]
["SierraPacific TS Net Delivery PSOB",null,null,null,24764,26815.5,26328.75,27079,23003,18447.5,0,0,0,0,0,0]
["SierraPacific_TS_Del_(BPA to SPP)",null,null,null,24764,26815.5,26328.75,27079,23003,18447.5,0,0,0,0,0,0]
["SierraPacific TS LoadsLossesPumping Forecast",null,null,null,25573.058571000001,28232.859657000001,27524.543459,28283.922484999999,24009.875180999999,25068.340967,25748.407974999998,26738.719969999998,28789.265034,32811.088292,30043.555116,29099.801018999999]
["SierraPacific_TS_LLP_(BPA to SPP)",null,null,null,25573.058571000001,28232.859657000001,27524.543459,28283.922484999999,24009.875180999999,25068.340967,25748.407974999998,26738.719969999998,28789.265034,32811.088292,30043.555116,29099.801018999999]
["DouglasPUD TS Delivery",null,null,null,4309,2684,3639,3716,2847,2267,1854.518225,3635.043827,4431.4302079999998,6355.8091789999999,5287.5748119999998,3431.2665969999998]
["DouglasPUD TS Net Delivery PSOB",null,null,null,4309,2684,3639,3716,2847,1758,0,0,0,0,0,0]
["DouglasPUD_TS_Del_(BPA to DOPD)",null,null,null,4309,2684,3639,3716,2847,1758,0,0,0,0,0,0]
["DouglasPUD TS LoadsLossesPumping Forecast",null,null,null,4427.4999870000001,2610.4999979999998,3664.5000009999999,3764.9999969999999,2841.9999950000001,2294.5,1854.518225,3635.043827,4431.4302079999998,6355.8091789999999,5287.5748119999998,3431.2665969999998]
["DouglasPUD_TS_LLP_(BPA to DOPD)",null,null,null,4427.4999870000001,2610.4999979999998,3664.5000009999999,3764.9999969999999,2841.9999950000001,2294.5,1854.518225,3635.043827,4431.4302079999998,6355.8091789999999,5287.5748119999998,3431.2665969999998]
["DouglasPUD TS USBR Load",null,null,null,808.95386299999996,32.232714999999999,34.850462,34.059973999999997,32.778225999999997,78.420694999999995,1417.074895,3635.0172320000001,4431.2279280000002,6355.815987,5289.0281089999999,3430.8431179999998]
["USBR-ChiefJo (Douglas)_LEG_USBR_(BPA to BRCJ)",null,null,null,808.95386299999996,32.232714999999999,34.850462,34.059973999999997,32.778225999999997,78.420694999999995,1417.074895,3635.0172320000001,4431.2279280000002,6355.815987,5289.0281089999999,3430.8431179999998]
["GrantPUD TS Delivery",null,null,null,4458,3033,1454,969,930,2151,5927.7918289999998,12369.947437000001,13156.851409999999,16130.869075000001,14301.375889000001,10433.001759000001]
["GrantPUD TS Net Delivery PSOB",null,null,null,4458,3033,1454,969,930,1653,0,0,0,0,0,0]
["GrantPUD_TS_Del_(BPA to GCPD)",null,null,null,4458,3033,1454,969,930,1653,0,0,0,0,0,0]
["GrantPUD TS LoadsLossesPumping Forecast",null,null,null,4684.9999770000004,3167.5833320000002,1490,1005.5,925,2122,5927.7918289999998,12369.947437000001,13156.851409999999,16130.869075000001,14301.375889000001,10433.001759000001]
["GrantPUD_TS_LLP_(BPA to GCPD)",null,null,null,4684.9999770000004,3167.5833320000002,1490,1005.5,925,2122,5927.7918289999998,12369.947437000001,13156.851409999999,16130.869075000001,14301.375889000001,10433.001759000001]
["GrantPUD TS USBR Load",null,null,null,4458,3033,1454,969,930,2073.8402070000002,8506.595448,12511.373377,13223.744796999999,16413.083702,14382.503709000001,10424.398867]
["USBR-ColBasin (Grant)_LEG_USBR_(BPA to BRCB)",null,null,null,4458,3033,1454,969,930,2073.8402070000002,8506.595448,12511.373377,13223.744796999999,16413.083702,14382.503709000001,10424.398867]
["ChelanPUD TS Delivery",null,null,null,624,0,0,0,0,0,120.51977599999999,955.13985100000104,1326.5153130000001,1744.721129,1445.2397470000001,913.59683899999902]
["ChelanPUD TS Net Delivery PSOB",null,null,null,624,0,0,0,0,0,0,0,0,0,0,0]
["ChelanPUD_TS_Del_(BPA to CHPD)",null,null,null,624,0,0,0,0,0,0,0,0,0,0,0]
["ChelanPUD TS LoadsLossesPumping Forecast",null,null,null,656,0,0,0,0,0,120.51977599999999,955.13985100000104,1326.5153130000001,1744.721129,1445.2397470000001,913.59683899999902]
["ChelanPUD_TS_LLP_(BPA to CHPD)",null,null,null,656,0,0,0,0,0,120.51977599999999,955.13985100000104,1326.5153130000001,1744.721129,1445.2397470000001,913.59683899999902]
["ChelanPUD TS USBR Load",null,null,null,624,0,0,0,0,4.5333360000000003,209.58702400000001,955.30657600000097,1326.8083039999999,1745.103744,1445.6860079999999,913.74687999999901]
["USBR-ChiefJo (Chelan)_LEG_USBR_(BPA to BRCJ)",null,null,null,624,0,0,0,0,4.5333360000000003,209.58702400000001,955.30657600000097,1326.8083039999999,1745.103744,1445.6860079999999,913.74687999999901]
["Slice Block (Sched)",null,null,null,370170,517893,558915,598541,453588.05,458756.82836400002,357000.620436,354039.68693600001,286712.50314400002,393981.81350300001,355141.82115600002,387468.771894]
["BentonPUD_PC_BLK_(BPA to BCPD)",null,null,null,24726,29242,32382,36910,25461.55,24688.555039999999,26807.898303999998,36905.650247999998,39446.152320000001,52422.947072000003,41080.006344000001,29025.051200000002]
["ClarkPUD_PC_BLK_(BPA to CKPD)",null,null,null,37303,55643,65166,69524,46350,42500.545768000004,35440.990927999999,54450.398103999898,34382.912239999998,41127.465927999998,37827.103080000001,32851.684480000004]
["ClatskaniePUD_PC_BLK_(BPA to CLAT)",null,null,null,12486,13920,14539,14941,12661.55,13675.0648,13025.852192,11112.845352,12722.698832,13268.834392000001,12185.070768,12754.54336]
["FranklinPUD_PC_BLK_(BPA to FCPD)",null,null,null,16942,17892,19710,22176,16030,15557.641207999999,15696.38184,19679.931432000001,20700.933808000002,27900.708928,24175.563048,20354.02592]
["GraysHrbrPUD_PC_BLK_(BPA to GHPD)",null,null,null,17750,23565,25582,26821,20976.55,20478.823584000002,18544.666671999999,18803.756551999999,16026.555632,17550.296232000001,15690.002952000001,16628.72928]
["IDFallsPwr_PC_BLK_(BPA to CIDF)",null,null,null,10813,13842,16102,17384,13174,12116.778288,10581.209440000001,12714.00092,10875.072864,13357.607376,11823.171048,10364.7888]
["KlickitatPUD_PC_BLK_(BPA to KLCK)",null,null,null,5805,6698,7910,9038,6390,5732.8576400000002,5398.0589920000102,5272.3018959999999,4522.3784800000003,6949.7477200000103,6375.3877200000097,5912.3878400000003]
["OkanoganPUD_PC_BLK_(BPA to OKPD)",null,null,null,5686,7075,9222,10655,8078.55,7899.3364160000001,5276.0382559999998,4475.6539679999996,2823.7948959999999,6509.5797680000096,4502.1481439999998,5240.8380800000004]
["PendOreillePUD_PC_BLK_(BPA to POPD)",null,null,null,624,3370,2952,3440,2960,2871.9604800000002,303.99696,0,0,687.99311999999998,935.99063999999998,1599.9846399999999]
["SCL_PC_BLK_(BPA to SCL)",null,null,null,77710,137503,131752,149942,117226.65,122172.58812,59661.113248000001,21420.72004,0,51409.911791999999,55370.216615999998,95746.191359999895]
["SnohomishPUD_PC_BLK_(BPA to SNPD)",null,null,null,113846,142349,156150,160729,123888,123320.90553600001,109021.79601599999,113264.561424,99237.732944000207,108672.852176,98563.749647999997,105931.86528]
["TacomaPU_PC_BLK_(BPA to TPU)",null,null,null,43788,63153,73790,73134,57455.199999999997,64948.785623999996,55105.803055999997,53955.672440000002,44084.638736000001,51825.576624000001,44428.941024,49134.638719999901]
["EmeraldPUD_TS_BLK_(BPA to PACW)_Outside",null,null,null,2691,3641,3658,3847,2936,2792.9858599999998,2136.8145319999999,1984.1945599999999,1889.632392,2298.292375,2184.4701239999999,1924.0429340000001]
["EmeraldPUD_PC_BLK_(BPA to EMPD)_INFO",null,null,null,6558,8941,10333,10001,7953,7490.0471200000002,6862.3114720000003,6753.7059039999904,5732.8782080000001,7229.0134559999997,6470.5804799999896,6126.1632]
["EmeraldPUD_TS_BLK_(BPA to PACW)_Outside",null,null,null,-2691,-3641,-3658,-3847,-2936,-2792.9858599999998,-2136.8145319999999,-1984.1945599999999,-1889.632392,-2298.292375,-2184.4701239999999,-1924.0429340000001]
["CowlitzPUD_PC_BLK_(BPA to COPD)_INFO",null,null,null,80006,92393,93222,96726,77214,80810,79575.451312000005,86078.1997999999,75693.583199999994,87141.163928000096,79035.009144000098,81720.542079999897]
["EWEB_PC_BLK_(BPA to EWEB)_INFO",null,null,null,33366,35343,42862,47691,38849,37819,33590.833248000003,29972.548343999999,27370.291008,36784.510648000003,34186.720776000002,33176.123200000002]
["LewisPUD_PC_BLK_(BPA to LCPD)_INFO",null,null,null,11782,15602,17798,16398,13286,13079,12455.012543999999,12178.125287999999,10082.569792,10878.890264,10014.092712,10769.22976]
["PacificPUD_PC_BLK_(BPA to PCPD)_INFO",null,null,null,4518,6500,7243,7673,5661,5581,4787.9537919999902,4653.2006240000001,3770.4080319999998,4128.8833919999997,3804.3489119999999,4031.96128]
["DSI Long Term Sales",null,null,null,26972,29686,28564,29930,15870,6838.9233640000002,6960.8036650000004,7689.860756,6758.4646999999904,7625.2152889999998,7012.8131549999998,7163.0231469999999]
["ALCOA_PwrS_DSI_(BPA to ALCOA)",null,null,null,23406,25305,24600,25800,12323,3109.028738,3039.96299,3439.9618180000002,3039.96747,3439.9618169999999,3119.965369,3199.9657579999998]
["PortTownsend_PwrS_DSI_(BPA to PTWN)",null,null,null,3566,4381,3964,4130,3547,3729.8946259999998,3920.8406749999999,4249.8989380000003,3718.4972299999999,4185.2534720000003,3892.8477859999998,3963.0573890000001]
["ColumbiaFalls_PwrS_DSI_(BPA to CFAL)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Long Term Exports (No DSI)",null,null,null,19721,134562,134515,139970,101943.65,61785,39637.322590999996,1818.03427900008,1698.1888820000099,2540.75142399997,2233.8243780000198,1690.96019999994]
["Canadian Entitlement Delivery to PWRX",null,null,null,18050,41092,41021,43491,21611,16850,0,0,0,0,0,0]
["PowerEx_Trty_CEA_(BPA to PWRX)",null,null,null,18050,41092,41021,43491,21611,16850,0,0,0,0,0,0]
["Flood Control Settlement  (Upper Baker)",null,null,null,0,14,0,0,0,0,0,0,0,0,0,0]
["PSE_Ops_Encr_(BPA to PSE)",null,null,null,0,14,0,0,0,0,0,0,0,0,0,0]
["WNP3 Settlements",null,null,null,0,90898,90522,93347,78108.649999999994,42893,37797.163536,0,0,0,0,0]
["AvistaWP_Setl_WNP3_(BPA to AVWP)",null,null,null,0,45665,45460,46904,39189.550000000003,21524,19126.581768,0,0,0,0,0]
["PSE_Setl_WNP3_(BPA to PSE)",null,null,null,0,45233,45062,46443,38919.1,21369,18670.581768,0,0,0,0,0]
["AvistaWP_Setl_WNP3_(BPA to AVWP)_Return",null,null,null,0,0,0,0,0,9432,39824,0,0,0,0,0]
["PSE_Setl_WNP3_(BPA to PSE)_Return",null,null,null,0,0,0,0,0,9432,39824,0,39824,0,0,41920]
["Big Horn (Old Subscription Sale)",null,null,null,1671,2558,2972,3132,2224,2042,1840.1590550000001,1818.034279,1698.1888819999999,2540.751424,2233.8243779999998,1690.9602]
["BigHornEC_LEG_SubS_(BPA to BHEC)",null,null,null,1671,2558,2972,3132,2224,2042,1840.1590550000001,1818.034279,1698.1888819999999,2540.751424,2233.8243779999998,1690.9602]
["Long Term Imports ",null,null,null,-11408,-16343,-14832,-14864,-9296,-11013,-12547.037303999999,-16904.385176,-10423.604104,-18223.041980000002,-13564.81718,-17017.248744]
["CEAEA  (MidC to BPA)",null,null,null,0,-3824,-3824,-3824,0,0,0,-3856,0,-3856,0,-3856]
["PriestRapids_GrantPUD_Trty_CEAEA_(GCPD to BPA)",null,null,null,0,-816,-832,-832,0,0,0,-816,0,-816,0,-816]
["Wanapum_GrantPUD_Trty_CEAEA_(GCPD to BPA)",null,null,null,0,-784,-784,-784,0,0,0,-800,0,-800,0,-800]
["RockIsland_ChelanPUD_Trty_CEAEA_(CHPD to BPA)",null,null,null,0,-496,-496,-496,0,0,0,-512,0,-512,0,-512]
["RockyReach_ChelanPUD_Trty_CEAEA_(CHPD to BPA)",null,null,null,0,-1056,-1040,-1040,0,0,0,-1056,0,-1056,0,-1056]
["Wells_DouglasPUD_Trty_CEAEA_(DOPD to BPA)",null,null,null,0,-672,-672,-672,0,0,0,-672,0,-672,0,-672]
["Encroachment Returns",null,null,null,-11096,-12182,-10680,-10696,-9000,-10702,-12243.037303999999,-12704.385176,-10119.604104,-14023.04198,-13252.81718,-12841.248744]
["PendOreillePUD_Ops_Encr_(POPD to BPA)",null,null,null,-944,-908,-784,-536,-864,-907,-609.43905600000005,-1128.000096,-576.00000799999998,-960.00002400000005,-647.99997599999995,-719.99994400000003]
["DouglasPUD_Ops_Encr_(DOPD to BPA)",null,null,null,-10152,-11274,-9896,-10160,-8136,-9795,-11633.598248,-11576.38508,-9543.6040959999991,-13063.041955999999,-12604.817204000001,-12121.248799999999]
["LCA -  1 MW Return",null,null,null,-312,-337,-328,-344,-296,-311,-304,-344,-304,-344,-312,-320]
["LCA1_PowerEx_Trty_Ret_(PWRX to BPA)",null,null,null,-312,-337,-328,-344,-296,-311,-304,-344,-304,-344,-312,-320]
["Long Term Legacy Exchanges (grouped)",null,null,null,-715,-15653,0,-630,-1800,-2161,-9813.3116000000009,0,0,0,0,0]
["Pasadena (Cap/Energy Exch)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_Del_(BPA to PASA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_Ret1_(PASA to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_Ret2_(PASA to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_EER_(PASA to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Riverside (Cap/Energy & Seasonal Exch)",null,null,null,-715,-15653,0,-630,-1800,-2161,-9813.3116000000009,0,0,0,0,0]
["RiversidePU_CNX_PkCap_(BPA to RVSD)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["RiversidePU_CNX_Repl_(RVSD to BPA)",null,null,null,-715,0,0,-630,-1800,-1971,-1510,0,0,0,0,0]
["RiversidePU_CNX_EER_(RVSD to BPA)",null,null,null,0,0,0,0,0,-2098.369584,-4429.8913439999997,0,0,0,0,0]
["RiversidePU_SNX_Del_(BPA to RVSD)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["RiversidePU_SNX_Ret_(RVSD to BPA)",null,null,null,0,-15653,0,0,0,-1834.778016,-3873.4202559999999,0,0,0,0,0]
["PacificPower Spring/Summer Storage Option",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PacificPower_SNX_Del_(BPA to PPL)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PacificPower_SNX_Ret_(PPL to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Long Term Operational Obligations",null,null,null,-176,-1274,-439,-152,-5913,57,0,0,0,0,0,0]
["BCH Annual Storage Agreements",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH  Power In",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_Trty_Stor_(PWRX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH  Power Out",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_Trty_Stor_(BPA to PWRX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BCH NonTreaty Storage Agreements",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH NonTreaty Storage Power In",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_NonTreaty_Stor_(PWRX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH NonTreaty Storage Power Out",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_NonTreaty_Stor_(BPA to PWRX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Libby Coordination Agreement (Annual Exchange)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["LCA_PowerEx_Trty_Del_(BPA to PWRX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["LCA_PowerEx_Trty_Ret_(PWRX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PNCA ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PNCA_XX_Ops_Multiple_(XX to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Grant Hourly Co-ordination ",null,null,null,-631,-1955,-1205,-695,-6329,-93,0,0,0,0,0,0]
["Grant_Hrly_Coord_XX_Ops_Multiple_(XX to XX)",null,null,null,-631,-1955,-1205,-695,-6329,-93,0,0,0,0,0,0]
["Reserve Deployment without Overrides",null,null,null,455,681,766,543,416,150,0,0,0,0,0,0]
["NWPP_Reserves_BPA-P_xx_Reserves_(BPA to NWPP)",null,null,null,161,188,53,444,9,92,0,0,0,0,0,0]
["CA_Reserves_BPA-P_xx_Reserves_(BPA to CA)_w/o Overrides",null,null,null,294,493,713,99,407,58,0,0,0,0,0,0]
["NW Operating Reserves Received",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["NWPP_In_XX_Ops_Reserves_(NWPP to TBL)",null,null,null,-36,-50,-10,-102,-1,-21,0,0,0,0,0,0]
["CA_In_XX_Ops_Reserves_(XX to TBL)",null,null,null,-60,-110,-177,-17,-86,-12,0,0,0,0,0,0]
["Long Term Wind Shaping Agreemnts (in & outs)",null,null,null,8143.85,11890.75,5799.02,6015,4685.6499999999996,3226.9798580000001,6073.6209399999998,14951.636672000001,13189.549016000001,16123.71156,16363.203143999999,12372.765928000001]
["Wind Shaping (Ins)",null,null,null,-4936,-6452,-5890,-3264,-3953,-8888.4402300000002,-13496.490413,-11472.4,-13938.399696,-12996.32,-12460.8,-7843.2003199999999]
["Klondike3&3a_PG&E_NSP_In_(Klondike to BPA)",null,null,null,-4936,-6452,-5890,-3264,-3953,-8888.4402300000002,-13496.490413,-11472.4,-13938.399696,-12996.32,-12460.8,-7843.2003199999999]
["Wind Shaping (Outs)",null,null,null,13079.85,18342.75,11689.02,9279,8638.65,12115.420088000001,19570.111353,26424.036671999998,27127.948712000001,29120.031559999999,28824.003143999998,20215.966248000001]
["Klondike3&3a_PG&E_NSP_Out_(BPA to PG&E)",null,null,null,13079.85,18342.75,11689.02,9279,8638.65,12115.420088000001,19570.111353,26424.036671999998,27127.948712000001,29120.031559999999,28824.003143999998,20215.966248000001]
["Trading Floor (Except TS)",null,null,null,-3768.77,-30753.5,-137927.96,27829.25,414614.1,968064.71,376960,718960,536560,-80840,-81120,-83200]
["Bulk Hub Purchases",null,null,null,-15052.75,-17260,-15480,-12920,-4864,-4320,-18240,-20640,-18240,-20640,-18720,-19200]
["LT Balance_XX_PwrP_Bal_(XX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["T2 Purchase_XX_PwrP_T2_(XX to BPA)",null,null,null,-15052.75,-17260,-15480,-12920,-4864,-4320,-18240,-20640,-18240,-20640,-18720,-19200]
["BalancingReserves_XX_PwrP_Bal_(XX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["DemandResponse_XX_PwrP_Bal_(XX to BPA)",null,null,null,0,-34.5,0,-50,0,0,0,0,0,0,0,0]
["Trading Floor Purchases",null,null,null,-124738.5,-191620.5,-338114,-194283.5,-63929,-19012.669999999998,0,0,0,-68800,-62400,-64000]
["Month Forward_XX_PwrP_TFMoFwd_(XX to BPA)",null,null,null,-116437.5,-158083.5,-295969,-159480,-41615,-14400,0,0,0,-68800,-62400,-64000]
["Within Month_XX_PwrP_TFWInMo_(XX to BPA)",null,null,null,0,0,0,0,-1000,0,0,0,0,0,0,0]
["Day Ahead_XX_PwrP_TFDA_(XX to BPA)",null,null,null,-12,-13025,-19440,-18850,-9485,0,0,0,0,0,0,0]
["Real Time_XX_PwrP_TFRT_(XX to BPA)",null,null,null,-8289,-20512,-22705,-15953.5,-11829,-4612.67,0,0,0,0,0,0]
["Trading Floor Sales",null,null,null,136022.48000000001,178127,215666.04,235032.75,483407.1,991397.38,395200,739600,554800,8600,0,0]
["Month Forward_XX_PwrS_TFMoFwd_(BPA to XX)",null,null,null,0,0,0,8600,49052.65,128641.5,395200,739600,554800,8600,0,0]
["Month Forward_XX_C-RE_TFMoFwd_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Within Month_XX_PwrS_TFWInMo_(BPA to XX)",null,null,null,0,0,0,0,13597.3,278181.75,0,0,0,0,0,0]
["Within Month_XX_C-RE_TFWInMo_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Day Ahead_XX_PwrS_TFDA_(BPA to XX)",null,null,null,106022.48,139017.75,167286.54,194028,387376.7,553923.88,0,0,0,0,0,0]
["Day Ahead_XX_C-RE_TFDA_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Day Ahead_XX_G-NF_TFDA_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Time_XX_PwrS_TFRT_(BPA to XX)",null,null,null,30000,39109.25,48379.5,32404.75,33380.449999999997,30650.25,0,0,0,0,0,0]
["Real Time_XX_C-RE_TFRT_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Time_XX_G-NF_TFRT_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Option_Exercised_XX_Option Out_Surp_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Trading Floor Exchange",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Trading Floor Exchange Out",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["XX_NX_Del_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Trading Floor Exchange In",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["XX_NX_Ret_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TS Purchases",null,null,null,-14945.25,-16094,-20509.419999999998,-26176,-14158.3,-1600,0,0,0,-17200,-15600,-16000]
["IPC TS Purchase Power to IPC",null,null,null,5388,200,16645.419999999998,14400,5598.3,0,0,0,0,0,0,0]
["IPC_TS_PwrP_(XX to IPC)",null,null,null,5388,200,16645.419999999998,14400,5598.3,0,0,0,0,0,0,0]
["NWEnergy TS Purchase Power to NWEnergy",null,null,null,9557.25,15894,3864,11776,8560,1600,0,0,0,0,0,0]
["NWesternEner_TS_PwrP_(XX to NWE)",null,null,null,9557.25,15894,3864,11776,8560,1600,0,0,0,0,0,0]
["PacEast TS Purchase Power to PacEast",null,null,null,0,0,0,0,0,0,0,0,0,17200,15600,16000]
["PACEast_TS_PwrP_(XX to PACE)",null,null,null,0,0,0,0,0,0,0,0,0,17200,15600,16000]
["Borderline Returns sinking to BPAPower/BPALOAD",null,null,null,2028,2276,2574,2578,2134,2243,2160.1488049999998,2383.8611959999998,2125.0275879999999,2224.8178090000001,2245.165587,2084.3787870000001]
["PGE_LEG_BDRL_(PGE to BPA)",null,null,null,1872,2022,1968,2064,1776,1866,1824,2040.0001520000001,1848.000192,1992.0001119999999,1933.0384320000001,1920]
["PacifiCorp_LEG_BDRL_(PacifiCorp to BPA)",null,null,null,1217,1535,1507,1712,1608,2072,2009.437506,1848.2692750000001,1143.8562460000001,1271.329819,1270.6305259999999,1634.005026]
["DouglasPUD_LEG_BDRL_(DOPD to BPA)",null,null,null,156,254,606,514,358,377,336.14880499999998,343.86104399999999,277.02739600000001,232.81769700000001,312.12715500000002,164.37878699999999]
["AC Losses to PAC",null,null,null,1505,1990,1891,2057,1538,1680.0371459999999,1247.4124730000001,1792.997343,2199.529794,2371.4192240000002,1741.846943,1495.1396769999999]
["PacifiCorp_LEG_Loss Del_(BPA to PacifiCorp)",null,null,null,1505,1990,1891,2057,1538,1680.0371459999999,1247.4124730000001,1792.997343,2199.529794,2371.4192240000002,1741.846943,1495.1396769999999]
["Wheeling Loss Returns",null,null,null,-75058,-88019,-91452,-92049,-89282,-102467.63852199999,-81886.571351999999,-71287.148585999996,-78461.312636000002,-82635.390652999995,-64790.164147000003,-59033.320263000001]
["Loss Returns (not Slice)",null,null,null,-75058,-88019,-91452,-92049,-89282,-102467.63852199999,-81886.571351999999,-71287.148585999996,-78461.312636000002,-82635.390652999995,-64790.164147000003,-59033.320263000001]
["XX_Transmission_Loss Return_(XX to BPA)",null,null,null,-75058,-88019,-91452,-92049,-89282,-102467.63852199999,-81886.571351999999,-71287.148585999996,-78461.312636000002,-82635.390652999995,-64790.164147000003,-59033.320263000001]
["Slice Loss Returns",null,null,null,-10112,-13186,-14870,-14062,-13564,-17128.7,-664.83,0,0,0,0,0]
["BentonPUD_Ops_Loss Return_(BCPD to BPASL)",null,null,null,808,910,890,941,796,957,0,0,0,0,0,0]
["ClarkPUD_Ops_Loss Return_(CKPD to BPASL)",null,null,null,809,935,1115,1066,1132,1415,0,0,0,0,0,0]
["ClatskaniePUD_Ops_Loss Return_(CLAT to BPASL)",null,null,null,361,432,443,456,419,432,0,0,0,0,0,0]
["CowlitzPUD_Ops_Loss Return_(COPD to BPASL)",null,null,null,1950,2205,2259,2334,2159,2317,0,0,0,0,0,0]
["EmeraldPUD_Ops_Loss Return_(EMPD to BPASL)",null,null,null,197,253,275,313,241,215,0,0,0,0,0,0]
["EWEB_Ops_Loss Return_(EWEB to BPASL)",null,null,null,781,1073,1252,1130,935,1026,0,0,0,0,0,0]
["FranklinPUD_Ops_Loss Return_(FCPD to BPASL)",null,null,null,425,555,502,502,444,502,0,0,0,0,0,0]
["GraysHrbrPUD_Ops_Loss Return_(GHPD to BPASL)",null,null,null,729,793,769,724,625,678,0,0,0,0,0,0]
["IDFallsPwr_Ops_Loss Return_(CIDF to BPASL)",null,null,null,160,127,112,117,101,91,0,0,0,0,0,0]
["KlickitatPUD_Ops_Loss Return_(KLCK to BPASL)",null,null,null,200,211,263,259,198,199,0,0,0,0,0,0]
["LewisPUD_Ops_Loss Return_(LCPD to BPASL)",null,null,null,260,372,457,514,397,427,0,0,0,0,0,0]
["OkanoganPUD_Ops_Loss Return_(OKPD to BPASL)",null,null,null,125,215,214,167,196,236,0,0,0,0,0,0]
["PacificPUD_Ops_Loss Return_(PCPD to BPASL)",null,null,null,67,110,140,159,114,131,0,0,0,0,0,0]
["SCL_Ops_Loss Return_(SCL to BPASL)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["SnohomishPUD_Ops_Loss Return_(SNPD to BPASL)",null,null,null,1905,2972,2922,2753,2697,3185,0,0,0,0,0,0]
["TacomaPU_Ops_Loss Return_(TPU to BPASL)",null,null,null,1335,2023,3257,2627,3110,2714,0,0,0,0,0,0]
["Slice_SumForecasts_XX_PC_SLRTP_(BPA Slice to XX)_No POPD",null,null,null,13108.71,17494.740000000002,17926.11,19651.830000000002,19110.36,25246.29,664.83,0,0,0,0,0]
["Reserve Deployment",null,null,null,455,681,643,543,416,150,0,0,0,0,0,0]
["NWPP_Reserves_BPA-P_xx_Reserves_(BPA to NWPP)",null,null,null,161,188,53,444,9,92,0,0,0,0,0,0]
["CA_Reserves_BPA-P_xx_Reserves_(BPA to CA)",null,null,null,294,493,590,99,407,58,0,0,0,0,0,0]
["XX_Marketed_Reserves_xx_(BPA to XX)_Deployed",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["NW Operating Reserves Received",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["NWPP_In_XX_Ops_Reserves_(NWPP to TBL)",null,null,null,-36,-50,-10,-102,-1,-21,0,0,0,0,0,0]
["CA_In_XX_Ops_Reserves_(XX to TBL)",null,null,null,-60,-110,-177,-17,-86,-12,0,0,0,0,0,0]
["Federal Large Thermal (CGS)",null,null,null,-358732,-374224,-379592,-398150,-338748,-349893,-341877.16398999997,-385276.137124,-340476.73418799997,-385276.137002,-349436.49636200001,-358396.562316]
["ColGenSta_BPA-P_Whole_Nuclear",null,null,null,358732,374224,379592,398150,338748,349893,341877.16398999997,385276.137124,340476.73418799997,385276.137002,349436.49636200001,358396.562316]
["Federal Small Thermal (Wauna)",null,null,null,-5700,-6585,-7151,-7659,-6909,-7029,0,0,0,0,0,0]
["James River_BPA-P_Whole_NG",null,null,null,5700,6585,7151,7659,6909,7029,1054.96,0,0,0,0,0]
["Federal Wind (All)",null,null,null,-14306.3524,-19477.003199999999,-21724.333200000001,-13394.5952,-18934.423200000001,-25079.690288000002,-24307.070350999998,-25536.379107000001,-24749.840563999998,-22664.533375999999,-18494.256216999998,-17680.538417]
["Stateline_BPA-P_Share_Wind",null,null,null,6050,7652,9630,5288,8414,10450.294805,7681.2415860000001,8254.1011739999994,7947.3046919999897,7101.4204909999999,6380.7612399999898,5768.5064359999897]
["Condon_BPA-P_Whole_Wind",null,null,null,2875,4782,6053,3009,4671,5829.8663630000001,3308.1263650000001,3331.5323680000001,2866.3423170000001,2448.4405160000001,2327.2383159999999,2507.1468540000001]
["Klondike1_BPA-P_Share_Wind",null,null,null,1046,1456,1377,604,737,1565.3423150000001,3171.8678410000002,3537.8681259999998,3393.6254049999998,3278.3447270000001,2784.4680739999999,2523.050221]
["Klondike3_BPA-P_Share_Wind",null,null,null,2942.3524000000002,3625.0032000000001,2434.3332,1773.5952,2160.4232000000002,3698.1868049999998,5849.2019389999996,7036.5645200000099,7581.4974970000003,7493.635878,6726.9446669999998,5117.1301940000003]
["Foote Creek Wind (Interchange Schedule)",null,null,null,1393,1962,2230,2720,2952,3536,4296.6326200000003,3376.312919,2961.0706530000002,2342.6917640000001,274.84392000000003,1764.704712]
["FooteCreek1_EWEB_PwrP_Rsrc_(EWEB to BPA)",null,null,null,0,0,0,0,0,0,76.546655999999999,199.75224900000001,171.172864,172.73276999999999,0,101.67489399999999]
["FooteCreek1_PacificPower_PwrP_Rsrc_(PPL to BPA)",null,null,null,0,0,0,0,0,0,383.93273099999999,1017.7997820000001,1100.050193,695.70918600000005,0,680.24356999999998]
["FooteCreek4_PacificPower_PwrP_Rsrc_(PPL to BPA)",null,null,null,1393,1962,2230,2720,2952,3536,3836.153233,2158.7608879999998,1689.8475960000001,1474.249808,274.84392000000003,982.786248]
["Federal Sm Hydro in BA",null,null,null,-1628,-14640,-19707,-20468,-23919,-24885,-15912.138756,-25715.424330000002,-24264.055783,-17097.536361999999,-7687.8573299999998,-7686.876287]
["Chandler_FedRsrc_Whole_Hydro",null,null,null,1004,1780,752,2604,3504,3732,2057.607493,1782.1248869999999,1220.8725810000001,742.15429800000004,638.13369899999998,1177.39373]
["CowlitzFalls_BPA-P_Whole_Hydro",null,null,null,0,10636,14363,12444,15055,14526,8756.7578670000003,16907.698645,17375.728758000001,11000.907293,3022.7758050000002,2953.5764749999998]
["DwkCWHatch_BPA-P_Whole_Hydro",null,null,null,624,674,656,688,592,622,607.99259399999903,685.53188600000101,607.99183299999902,687.99311999999998,623.99375999999995,639.99391799999898]
["GrnSprgs_FedRsrc_Whole_Hydro",null,null,null,0,0,0,700,1216,2273,2876.0140139999999,4177.0353160000004,2877.3210880000001,2995.0602960000001,2050.960075,2243.150811]
["Roza_FedRsrc_Whole_Hydro",null,null,null,0,1550,3936,4032,3552,3732,1613.7667879999999,2163.0335960000002,2182.1415229999998,1671.4213549999999,1351.9939910000001,672.76135299999999]
[]
[" ",null,null,null,"aMW"]
["Description",null,null,null,"2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01"]
["Federal Residual Hydro Load (w/o Willamettes)",null,null,null,3738.9468023306499,4898.6185313023598,5443.9156700725798,5828.43070806586,6283.0686941091999,7285.6469973687799,5275.9168378374998,5662.1042504166699,5206.4258691249997,3813.10418965995,3682.12325711828,3469.8442982722199]
["Non-Scheduled Load in BPAT Area Revised",null,null,null,2694.1394259865601,3262.1195437850201,3669.94105179301,3613.4022166680102,3222.1050199712599,3128.3261771938101,2773.3155987208302,2536.7485132002698,2559.5674155402799,2761.00256249328,2718.9389456518802,2538.50464784722]
["BPAT Area Load",null,null,null,5470.6485209677403,6554.9406024965301,7066.3420150537604,7039.8450930107501,6386.1725798850603,6204.2247174293398,3708.8621176736101,0,0,0,0,0]
["BPAT_AreaLoad_XX_Multiple_Multiple_(XX to XX)",null,null,null,5470.6485209677403,6554.9406024965301,7066.3420150537604,7039.8450930107501,6386.1725798850603,6204.2247174293398,3708.8621176736101,0,0,0,0,0]
["BPAPower Schedules sinking to BPAT ",null,null,null,-821.66129032258095,-951.419556171983,-1063.9036738346799,-1084.4462365591401,-983.81566091954005,-791.44683714670305,0,0,0,0,0,0]
["BPAP_DelSchd_Slicers_Slice_Block_(BPA to Slicers)",null,null,null,734.43951612903197,861.77739251040202,976.466845877688,984.90322580645204,846.77385057471304,664.20995962314896,0,0,0,0,0,0]
["BPAP_DelSchd_DSIs_Other_Other_(BPA to DSIs)",null,null,null,114.559139784946,114.821081830791,104.103494623656,116.57526881720401,146.72284482758599,154.554508748318,0.104166666666667,0,0,0,0,0]
["BPAP_DelSchd_NotSlicers_Other_Other_(BPA to NotSlicers)",null,null,null,114.559139784946,115.22330097087401,104.103494623656,116.57526881720401,146.72284482758599,154.554508748318,0.104166666666667,0,0,0,0,0]
["BPAP_DelSchd_Multiple_XX_Share_Multiple",null,null,null,821.66129032258095,951.419556171983,1063.9036738346799,1084.4462365591401,983.81566091954005,791.44683714670305,0,0,0,0,0,0]
["BPASlice Schedules sinking to BPAT",null,null,null,-1075.35080645161,-1305.3869625520099,-1405.4576612903199,-1395.38844086022,-1384.16379310345,-1133.05921938089,0,0,0,0,0,0]
["BPASlice_DelSchd_Multiple_XX_Share_Hydro",null,null,null,1075.35080645161,1305.3869625520099,1405.4576612903199,1395.38844086022,1384.16379310345,1133.05921938089,0,0,0,0,0,0]
["IPPs & Other Non-Fed Rscrs in BPAT sinking to BPAT",null,null,null,-672.64908154166699,-695.56689782524302,-612.54301075134401,-601.46263440725795,-479.498515326149,-234.226110363392,0,0,0,0,0,0]
["IPP_DelSchd_Multiple_XX_Share_Multiple",null,null,null,672.64908154166699,695.56689782524302,612.54301075134401,601.46263440725795,479.498515326149,234.226110363392,0,0,0,0,0,0]
["LF Customer NonSched Rscrs in BPAT sinking to BPAT",null,null,null,-8.6357526881720403,-9.8446601941747591,-10.9879032258065,-10.814516129032301,-9.8951149425287408,-9.1534320323014793,0,0,0,0,0,0]
["LF Cust NonSched_Rsc_Multiple_XX_Whole_Multiple",null,null,null,8.6357526881720403,9.8446601941747591,10.9879032258065,10.814516129032301,9.8951149425287408,9.1534320323014793,0,0,0,0,0,0]
["Slice NonSched Rscrs in BAPT sinking to BPAT",null,null,null,-83.711021505376394,-202.33703190013901,-236.67338709677401,-188.260752688172,-238.18821839080499,-204.544259298789,-73.201583541666693,-102.07520346371,-83.804570345833298,-55.144128740591398,-44.313125576612897,-55.948572344444401]
["Slice_NonSched_Rsrcs_Multiple_XX_Whole_Multiple",null,null,null,83.711021505376394,202.33703190013901,236.67338709677401,188.260752688172,238.18821839080499,204.544259298789,73.201583541666693,102.07520346371,83.804570345833298,55.144128740591398,44.313125576612897,55.948572344444401]
["Out to in_XX_Multiple_In_xx_(XX to TBL)_Total",null,null,null,-206.23956093145199,-281.08356449375901,-255.552419354839,-274.00669802822603,-260.47974137930998,-256.31852848855999,0,0,0,0,0,0]
["In to Out_XX_Multiple_In_xx_(Slicers to Outside)",null,null,null,89.152396954301096,155.684466020804,185.06386648655899,129.651456092742,194.03860153304601,206.108501569314,0,0,0,0,0,0]
["Imbalances - EI only",null,null,null,2.58602150537634,-2.86685159500693,3.6532258064516099,-1.71505376344086,-2.0651173850574698,-0.61718272678330999,0,0,0,0,0,0]
["EI Slicers by Customer",null,null,null,-1.39257329704301,4.4971108183078402E-2,-5.3579160833333397,0.87272894354838604,2.0651173850574698,0.61718272678330999,0,0,0,0,0,0]
["EI Alcoa Intalco",null,null,null,0.52930107526881798,-0.97337031900138804,-1.2766801075268801,0.64431003629032202,0.91695402298850504,0.10551816958277201,0,0,0,0,0,0]
["EI_Alcoa_Intalco - Meter",null,null,null,383.92446236559101,375.72149791955599,363.97365591397801,361.25443548387102,370.986063218391,273.75020188425299,0,0,0,0,0,0]
["EI_Alcoa_Intalco - Schedule",null,null,null,-383.39516129032302,-376.694868238558,-365.25033602150501,-360.61012544758103,-370.06910919540201,-273.64468371467001,0,0,0,0,0,0]
["EI Benton",null,null,null,0.105435975806452,0.16553000554785,0.55351765188171997,2.71281209677419,1.05458132183908,1.2765814266487201E-2,0,0,0,0,0,0]
["EI_Benton  - Meter",null,null,null,160.49123346774201,169.79752260749001,187.35858037634401,190.765231451613,156.72778534482799,107.547759084791,0,0,0,0,0,0]
["EI_Benton  - Schedule",null,null,null,-160.38579749193599,-169.63199260194199,-186.805062724462,-188.052419354839,-155.67320402298901,-107.53499327052501,0,0,0,0,0,0]
["EI Clark",null,null,null,-0.34271854838709698,0.57930133980582399,-1.8464775537634399,-0.28103830645161298,-1.5145147988505701,1.31366527590856E-2,0,0,0,0,0,0]
["EI_Clark - Meter",null,null,null,439.16265779569898,556.414715117892,603.64545793010802,606.60605846774195,531.99202255747105,374.90434347240898,0,0,0,0,0,0]
["EI_Clark - Schedule",null,null,null,-439.50537634408602,-555.83541377808604,-605.49193548387098,-606.88709677419399,-533.50653735632204,-374.89120681964999,0,0,0,0,0,0]
["EI Clatskanie",null,null,null,-0.58220282258064504,-1.27199126213592,-0.58579569892473105,-0.32888803763440899,2.91429597701151E-2,-0.12698586810228801,0,0,0,0,0,0]
["EI_Clatskanie - Meter",null,null,null,102.077743413978,108.095553814147,110.598344086022,110.07164959677399,110.389272270115,79.603162180349898,0,0,0,0,0,0]
["EI_Clatskanie - Schedule",null,null,null,-102.65994623655899,-109.36754507628299,-111.184139784946,-110.40053763440901,-110.360129310345,-79.730148048452193,0,0,0,0,0,0]
["EI Franklin",null,null,null,0.36905609274193601,0.48200559500693502,0.54467862903225805,0.54462217741935504,0.50582902298850596,-8.4574562584118607E-2,0,0,0,0,0,0]
["EI_Franklin - Meter",null,null,null,110.76692795698899,110.16143231622701,116.65892594086,120.238506586022,102.38370258620699,65.617982637954199,0,0,0,0,0,0]
["EI_Franklin - Schedule",null,null,null,-110.39787186424699,-109.67942672122101,-116.114247311828,-119.693884408602,-101.877873563218,-65.702557200538394,0,0,0,0,0,0]
["EI GraysHarbor",null,null,null,-0.62919059139785005,-0.380960841886269,-0.85516456048387102,-1.1696732526881699,-0.12152787356321899,-0.16647429340511399,0,0,0,0,0,0]
["EI_GraysHarbor - Meter",null,null,null,84.618188440860195,117.38112884882101,128.47660067204299,125.294036424731,113.759506609195,80.747388425302802,0,0,0,0,0,0]
["EI_GraysHarbor - Schedule",null,null,null,-85.247379032258095,-117.762089690707,-129.331765232527,-126.463709677419,-113.88103448275901,-80.913862718707904,0,0,0,0,0,0]
["EI Klickitat",null,null,null,-7.8238037634408605E-2,-0.12454678640776699,1.0019948924731199,-0.483215994623656,-0.3726875,-0.691612113055182,0,0,0,0,0,0]
["EI_Klickitat - Meter",null,null,null,32.327675940860203,35.106983495145599,38.1269948924731,39.9563001344086,32.729467672413797,21.4295184387618,0,0,0,0,0,0]
["EI_Klickitat - Schedule",null,null,null,-32.405913978494603,-35.231530281553397,-37.125,-40.439516129032299,-33.102155172413802,-22.121130551817,0,0,0,0,0,0]
["EI Snohomish",null,null,null,0.44806478629032498,0.18506935090152599,-0.764853000000001,-0.87156236559139599,-1.0647209295977,-1.6803726339165601,0,0,0,0,0,0]
["EI_Snohomish - Meter",null,null,null,676.72198951612904,783.18416782246902,851.70044717741905,877.69947258064497,741.693133477012,509.37415854643302,0,0,0,0,0,0]
["EI_Snohomish - Schedule",null,null,null,-676.273924729839,-782.99909847156698,-852.46530017741895,-878.57103494623698,-742.757854406609,-511.05453118035001,0,0,0,0,0,0]
["EI Cowlitz",null,null,null,-1.5071498655914,-0.63251012482662905,-3.3401793010752701,-0.59248561827957102,-0.245582614942528,-1.10144320323015,0,0,0,0,0,0]
["EI_Cowlitz - Meter",null,null,null,563.93505443548395,602.14141497919604,577.968960483871,623.801331586022,609.82050933907999,426.15831453566602,0,0,0,0,0,0]
["EI_Cowlitz - Net Schedule plus NonSched Block",null,null,null,-565.44220430107498,-602.77392510402206,-581.30913978494596,-624.39381720430094,-610.06609195402302,-427.25975773889598,0,0,0,0,0,0]
["EI Emerald",null,null,null,0.92791075268817202,0.603868238557559,0.59002405913978495,0.46684301075268803,1.2329686781609199,1.1005041722745601,0,0,0,0,0,0]
["EI_Emerald - Meter",null,null,null,34.608018279569897,47.971413314840497,50.987873521505399,52.066305376344097,45.776072126436802,31.485430148048501,0,0,0,0,0,0]
["EI_Emerald - Schedule",null,null,null,-33.680107526881699,-47.367545076282902,-50.397849462365599,-51.5994623655914,-44.5431034482759,-30.3849259757739,0,0,0,0,0,0]
["EI EWEB",null,null,null,0.40490156854838699,0.87445603190013899,0.47069296505376401,0.65048006317204299,0.48604564224138003,2.7805076716016099,0,0,0,0,0,0]
["EI_EWEB - Meter",null,null,null,193.73236572580601,231.57494147017999,216.042713575269,229.63701680107499,188.832645258621,128.190826200538,0,0,0,0,0,0]
["EI_EWEB - Net Schedule plus NonSched Block",null,null,null,-193.32746415725799,-230.70048543828,-215.57202061021499,-228.98653673790301,-188.346599616379,-125.410318528937,0,0,0,0,0,0]
["EI Lewis",null,null,null,-1.0177049731182799,0.17734498474341201,-2.9361021505376599E-2,-0.41164005376344098,0.96925747126436801,0.44096446837146702,0,0,0,0,0,0]
["EI_Lewis County - Meter",null,null,null,90.802187500000002,125.11363717059599,135.967950806452,133.61120940860201,119.982188505747,82.340022341857306,0,0,0,0,0,0]
["EI_Lewis County -Net  Schedule plus NonSched Block",null,null,null,-91.819892473118301,-124.93629218585301,-135.99731182795699,-134.022849462366,-119.012931034483,-81.899057873485901,0,0,0,0,0,0]
["EI Pacific",null,null,null,-2.00387096774194E-2,0.36077489597780799,0.17968696236559101,-7.8348118279570802E-3,0.18937198275862099,1.5248452220726899E-2,0,0,0,0,0,0]
["EI_Pacific County - Meter",null,null,null,28.850929032258101,43.249817891816903,47.538557930107501,45.974692069892498,40.626153591954001,29.036782772543699,0,0,0,0,0,0]
["EI_Pacific County - Net Schedule plus NonSched Block",null,null,null,-28.870967741935502,-42.889042995839098,-47.3588709677419,-45.982526881720403,-40.4367816091954,-29.021534320322999,0,0,0,0,0,0]
["NonScheduled Load Forecast in the BA",null,null,null,2717.4209342231202,3275.9214053411902,3653.2387928266098,3588.1104441196198,3252.4108869267202,3132.7351360161501,2773.3155987208302,2536.7485132002698,2559.5674155402799,2761.00256249328,2718.9389456518802,2538.50464784722]
["XX_PC_NSL_(BPA to XX)",null,null,null,2717.4209342231202,3275.9214053411902,3653.2387928266098,3588.1104441196198,3252.4108869267202,3132.7351360161501,2773.3155987208302,2536.7485132002698,2559.5674155402799,2761.00256249328,2718.9389456518802,2538.50464784722]
["Keys P/G Load (Banks Lake)",null,null,null,85.525537634408593,4.8502080443828,28.661290322580601,0,0,10.9394347240915,189.31424252638899,234.30034637096799,215.100443541667,246.49281597311801,171.57348033602199,171.41311706805601]
["USBR-ColBasin (BLK)_LEG_USBR_(BPA to BRCB)",null,null,null,85.525537634408593,4.8502080443828,28.661290322580601,0,0,10.9394347240915,189.31424252638899,234.30034637096799,215.100443541667,246.49281597311801,171.57348033602199,171.41311706805601]
["Transfer Services by BA (GTA - no Slice)",null,null,null,676.49159946236603,865.36511789181702,972.64092741935497,955.296034946237,882.20653735632197,825.03360082637903,815.88535752916698,873.95098161021497,955.64850077916697,926.68187958870999,908.12614656586004,778.578618122222]
["Avista TS Delivery",null,null,null,185.69892473118301,214.370319001387,243.23790322580601,249.131720430108,219.03591954023,199.44325802826401,194.156666380556,187.847298122312,191.51343579444401,210.62062991532301,205.77495341129,188.483707291667]
["Avista TS Net Delivery PSOB",null,null,null,185.69892473118301,214.370319001387,243.23790322580601,249.131720430108,219.03591954023,155.36204576043099,0,0,0,0,0,0]
["AvistaWP_TS_Del_(BPA to AVWP)",null,null,null,185.69892473118301,214.370319001387,243.23790322580601,249.131720430108,219.03591954023,155.36204576043099,0,0,0,0,0,0]
["Avista TS LoadsLossesPumping Forecast",null,null,null,187.34661328897801,222.770808757282,247.991956954301,251.23647568548401,221.48321313793099,201.769887189771,194.156666380556,187.847298122312,191.51343579444401,210.62062991532301,205.77495341129,188.484170254167]
["AvistaWP_TS_LLP_(BPA to AVWP)",null,null,null,187.34661328897801,222.770808757282,247.991956954301,251.23647568548401,221.48321313793099,201.769887189771,194.156666380556,187.847298122312,191.51343579444401,210.62062991532301,205.77495341129,188.484170254167]
["Avista TS Cust Ded Rsrc",null,null,null,0,0,-6.7204301075268799E-2,0,0,0,0,0,0,0,0,-4.6296249999999998E-4]
["Unspec_Avista Borderline Loads_Unknown",null,null,null,0,0,6.7204301075268799E-2,0,0,0,0,0,0,0,0,4.6296249999999998E-4]
["Avista TS USBR Load",null,null,null,0.69220430107526898,9.9861303744798902E-2,0,0,0,0.10584556258411799,1.1111799222222201,2.5945095443548398,3.35735120138889,5.8300600900537596,4.9258448965053798,2.49555372083333]
["USBR-Avista CombinedLoads",null,null,null,0.69220430107526898,9.9861303744798902E-2,0,0,0,0.10584556258411799,1.1111799222222201,2.5945095443548398,3.35735120138889,5.8300600900537596,4.9258448965053798,2.49555372083333]
["USBR-Avista BA Total_LEG_USBR_(BPA to BRSPK)",null,null,null,0.69220430107526898,9.9861303744798902E-2,0,0,0,0,0,0,0,0,0,0]
["USBR-SpokInd_LEG_USBR_(BPA to BRSPK)",null,null,null,0,0,0,0,0,7.5210228802153397E-4,7.7586608333333307E-2,0.42134775672043001,0.75691115555555599,1.24427543951613,1.03909372983871,0.30193809722222198]
["USBR-SpokVal_LEG_USBR_(BPA to BRSV)",null,null,null,0,0,0,0,0,7.1015627187079405E-2,0.90052238888888902,1.6616280981182801,1.80035940694444,2.3522545107526902,1.8003181021505399,1.10803774166667]
["USBR-Rathdrum_LEG_USBR_(BPA to BRRP)",null,null,null,0,0,0,0,0,3.4077833109017498E-2,0.13307092500000001,0.51153368951612899,0.80008063888888903,2.2335301397849499,2.0864330645161302,1.0855778819444399]
["IPC TS Delivery",null,null,null,133.185483870968,159.332871012483,131.39247311828001,134.76209677419399,144.110632183908,136.182885352624,166.210829011111,240.09656329569901,282.12581596944398,297.70177770026902,265.20457724328003,230.642938622222]
["IPC TS Net Delivery PSOB",null,null,null,133.185483870968,159.332871012483,131.39247311828001,134.76209677419399,144.110632183908,105.70928667563901,0,0,0,0,0,0]
["IPC_TS_Del_(BPA to IPC)",null,null,null,133.185483870968,159.332871012483,131.39247311828001,134.76209677419399,144.110632183908,105.70928667563901,0,0,0,0,0,0]
["IPC TS LoadsLossesPumping Forecast",null,null,null,152.01055319220399,165.875671341193,186.51879117607501,185.97678413575301,166.213757050287,149.58648956393,194.94493485138901,291.973484353495,348.99273405555601,369.26459901881702,326.17779815591399,262.15433272638899]
["IPC_TS_LLP_(BPA to IPC)",null,null,null,144.30356394489201,165.875671341193,186.51879117607501,185.26710671639799,165.213757050287,148.664650423957,184.186854043056,254.802639528226,292.74455531805597,307.46810721505398,274.79123696102198,227.770675508333]
["IPC TS USBR Load",null,null,null,7.7069892473118298,0,0,0.70967741935483897,1,0.92183913997308198,10.7580808083333,37.170844825268802,56.248178737499998,61.796491803763502,51.386561194892501,34.383657218055603]
["USBR-SoID_LEG_USBR_(BPA to BRSI)",null,null,null,7.7069892473118298,0,0,0.70967741935483897,1,0.89756644549125197,8.6605582944444492,33.775542298387101,52.1360648861111,57.444524469085998,47.1894599489247,32.740800981944403]
["USBR-WheelOwy_LEG_USBR_(BPA to BROP)",null,null,null,0,0,0,0,0,2.4272694481830399E-2,2.0975225138888902,3.3953025268817201,4.11211385138889,4.3519673346774201,4.1971012459677404,1.6428562361111101]
["IPC TS Federal Resources Forecast",null,null,null,-16.0430107526882,-11.1858529819695,-10.7298387096774,-10.8010752688172,-12.961206896551699,-15.131335601615101,-28.734105840277799,-51.876921057795698,-66.866918086111099,-71.562821318548401,-60.973220912634403,-31.5086163263889]
["AndRnch_FedRsrc_Whole_Hydro",null,null,null,5.09005376344086,5.9528432732316201,5.1317204301075297,4.9798387096774199,4.2068965517241397,4.3204724495289399,10.373151788888901,18.173825365591401,32.0182185402778,34.441110754032302,26.9768670725806,8.6846419111111093]
["BlkCanyn_FedRsrc_Whole_Hydro",null,null,null,3.8239247311828,4.2330097087378604,4.5981182795698903,4.8212365591397903,7.7543103448275899,9.4948048452220704,9.3471273694444399,9.4329412822580601,9.0905463986111101,9.2070639086021497,8.7117300819892503,4.16828405833333]
["BoiseDivDam_FedRsrc_Whole_Hydro",null,null,null,4.0322580645161303E-2,0,0,0,0,5.04536339165545E-3,1.1073495625000001,2.8415542325268799,2.8202482624999998,2.8056072795698901,2.58012652016129,2.00984615555556]
["Minidoka_FedRsrc_Whole_Hydro",null,null,null,7.0887096774193603,1,1,1,1,1.31101294347241,7.9064771194444496,21.428600177419298,22.937904884722201,25.1090393763441,22.704497237903201,16.645844201388901]
["IPC TS Cust Ded Rsrc",null,null,null,0,0,0,0,0,0,0,0,0,0,0,-2.7777777777777801E-3]
["Unspec_IPCo Transfer Loads_Unknown",null,null,null,0,0,0,0,0,0,0,0,0,0,0,2.7777777777777801E-3]
["IPC TS Purchase Power to IPC",null,null,null,-8.8548387096774199,-0.83217753120665705,-50.3258333333333,-48.106182795698899,-14.983189655172399,-6.72947510094213E-3,0,0,0,0,0,0]
["IPC_TS_PwrP_(XX to IPC)",null,null,null,8.8548387096774199,0.83217753120665705,50.3258333333333,48.106182795698899,14.983189655172399,6.72947510094213E-3,0,0,0,0,0,0]
["IPC TS USBR Load",null,null,null,-7.7069892473118298,0,0,-0.70967741935483897,-1,-0.92183913997308198,-10.7580808083333,-37.170844825268802,-56.248178737499998,-61.796491803763502,-51.386561194892501,-34.383657218055603]
["USBR-SoID_LEG_USBR_(BPA to BRSI)",null,null,null,7.7069892473118298,0,0,0.70967741935483897,1,0.89756644549125197,8.6605582944444492,33.775542298387101,52.1360648861111,57.444524469085998,47.1894599489247,32.740800981944403]
["USBR-WheelOwy_LEG_USBR_(BPA to BROP)",null,null,null,0,0,0,0,0,2.4272694481830399E-2,2.0975225138888902,3.3953025268817201,4.11211385138889,4.3519673346774201,4.1971012459677404,1.6428562361111101]
["NWEnergy TS Delivery",null,null,null,42.568548387096797,49.876560332871001,96.0927419354839,76.826612903225794,69.900862068965495,80.221371827725406,76.235895777777799,76.972049168010798,82.848393794444405,94.532977092741902,85.026790424731203,73.699606041666698]
["NWEnergy TS Net Delivery PSOB",null,null,null,42.568548387096797,49.876560332871001,96.0927419354839,76.826612903225794,69.900862068965495,62.577388963660802,0,0,0,0,0,0]
["NWesternEner_TS_Del_(BPA to NWE)",null,null,null,42.568548387096797,49.876560332871001,96.0927419354839,76.826612903225794,69.900862068965495,62.577388963660802,0,0,0,0,0,0]
["NWEnergy TS LoadsLossesPumping Forecast",null,null,null,68.847499374999998,91.2041474133148,104.401317787634,102.88005474328,89.332253617816093,83.787271605652805,76.235895777777799,76.972049168010798,82.848393794444405,94.532977092741902,85.026790424731203,73.699606041666698]
["NWesternEner_TS_LLP_(BPA to NWE)",null,null,null,68.847499374999998,91.2041474133148,104.401317787634,102.88005474328,89.332253617816093,83.787271605652805,76.235895777777799,76.972049168010798,82.848393794444405,94.532977092741902,85.026790424731203,73.699606041666698]
["NWEnergy TS Purchase Power to NWEnergy",null,null,null,-26.394153225806502,-40.307905686546498,-8.4838709677419395,-25.699731182795698,-21.162356321839098,-4.1561238223418604,0,0,0,0,0,0]
["NWesternEner_TS_PwrP_(XX to NWE)",null,null,null,26.394153225806502,40.307905686546498,8.4838709677419395,25.699731182795698,21.162356321839098,4.1561238223418604,0,0,0,0,0,0]
["PGE TS Delivery",null,null,null,38.5,58.769764216366198,64.248655913978496,64.169354838709694,57.7068965517241,54.985970286675602,50.766314576388901,49.251575947580598,48.324563673611102,51.169779220430101,51.530745366935498,49.6491557347222]
["PGE TS Net Delivery PSOB",null,null,null,38.5,58.769764216366198,64.248655913978496,64.169354838709694,57.7068965517241,42.808882907133203,0,0,0,0,0,0]
["PGE_TS_Del_(BPA to PGE)",null,null,null,38.5,58.769764216366198,64.248655913978496,64.169354838709694,57.7068965517241,42.808882907133203,0,0,0,0,0,0]
["PGE TS LoadsLossesPumping Forecast",null,null,null,41.502963108871,57.796403882108201,64.723389491935507,63.126916935483898,57.7720609224138,55.923573919246302,50.766314576388901,49.251575947580598,48.324563673611102,51.169779220430101,51.530745366935498,49.6491557347222]
["PGE_TS_LLP_(BPA to PGE)",null,null,null,41.502963108871,57.796403882108201,64.723389491935507,63.126916935483898,57.7720609224138,55.923573919246302,50.766314576388901,49.251575947580598,48.324563673611102,51.169779220430101,51.530745366935498,49.6491557347222]
["PGE TS USBR Load",null,null,null,0.37090267069892502,8.4854615811373102E-2,3.2589392473118303E-2,3.8006823924731203E-2,2.6412459770114902E-2,4.6050176312247698E-2,0.14871318611111101,0.79785733602150499,1.4640154597222199,2.5273089180107502,2.2636671989247299,1.37869430277778]
["USBR-TualVal_LEG_USBR_(BPA to BRTV)",null,null,null,0.37090267069892502,8.4854615811373102E-2,3.2589392473118303E-2,3.8006823924731203E-2,2.6412459770114902E-2,4.6050176312247698E-2,0.14871318611111101,0.79785733602150499,1.4640154597222199,2.5273089180107502,2.2636671989247299,1.37869430277778]
["PacEast TS Delivery",null,null,null,51.294354838709701,152.95284327323199,193.80913978494601,191.90188172043,168.53735632183901,138.68563716823701,75.275817152777805,26.771056811828,20.492233790277801,-86.907416526881704,-49.3728296908602,-61.223797247222201]
["PacEast TS Net Delivery PSOB",null,null,null,51.294354838709701,152.95284327323199,193.80913978494601,191.90188172043,168.53735632183901,110.738896366083,0,0,0,0,0,0]
["PACEast_TS_Del_(BPA to PACE)",null,null,null,51.294354838709701,152.95284327323199,193.80913978494601,191.90188172043,168.53735632183901,110.738896366083,0,0,0,0,0,0]
["PacEast TS LoadsLossesPumping Forecast",null,null,null,111.389071252688,173.39126840915401,211.52483053091399,211.72609147446201,186.626419650862,158.966643231494,131.43578698194401,119.40325044892499,130.447877805556,131.60118328629,127.387774893817,121.600123841667]
["PACEast_TS_LLP_(BPA to PACE)",null,null,null,111.389071252688,173.39126840915401,211.52483053091399,211.72609147446201,186.626419650862,158.966643231494,131.43578698194401,119.40325044892499,130.447877805556,131.60118328629,127.387774893817,121.600123841667]
["PacEast TS Federal Resources",null,null,null,-58.656693548387103,-19.378945908460501,-18.9491935483871,-19.366841397849502,-19.574022988505799,-24.498590407806201,-54.084982966666701,-89.398570590053794,-105.099068233333,-122.452914860215,-79.481248146505393,-89.887812533333303]
["IDFallsBulb_BPA-P_Whole_Hydro",null,null,null,13.696747311828,9.6330374479888992,8.8352150537634397,9.2044758064516099,8.7929885057471306,9.6735564374158791,12.4535158111111,19.4234835510753,20.944152724999999,20.732412047042999,18.8640579811828,16.900594162499999]
["Palisades_FedRsrc_Whole_Hydro",null,null,null,44.959946236559098,9.7459084604715702,10.1139784946237,10.162365591397901,10.781034482758599,14.825033970390299,41.631467155555598,69.975087038978501,84.154915508333303,101.720502813172,60.617190165322597,72.987218370833304]
["PacEast TS BPA Cust Ded Rsrc",null,null,null,-1.2405107419354799,-1.1235813772538099,-1.0604947204301101,-0.99850499865591402,-0.93382726005747096,-0.85017250740242301,-2.0749868624999999,-3.2336230470430101,-4.8565757819444402,-5.7331043077957,-3.73096934139785,-1.2694418888888901]
["Buffalo_PNGC_Whole_Hydro",null,null,null,0.14111937365591401,0.13333659916782201,0.13442044220430099,0.15857320430107499,0.13936383333333299,0.11833115746971699,0.19301873611111101,0.20294046639784899,0.15692835694444399,8.8719880376344096E-2,4.1719818548387098E-2,0.116634327777778]
["IslandPark_PNGC_Whole_Hydro",null,null,null,0,0,0,0,0,4.81682368775235E-4,1.08308163888889,1.6183048077957001,2.9288975361111098,3.9508997997311801,2.2255019233871001,1.0492486111111101E-3]
["Strawberry_LowerValE_Whole_Hydro",null,null,null,0.96504418413978499,0.86384923300970895,0.77823372715053796,0.69747834005376297,0.65656073419540295,0.63459343203230101,0.798815338888889,1.36663975268817,1.5791532861111099,1.5107181653225801,1.3548757513440901,1.12109225833333]
["MaxSnel_SodaSprgs_Whole_Hydro",null,null,null,5.5082577956989197E-2,5.1393466019417501E-2,6.0480647849462402E-2,5.9131057795698903E-2,5.7460354885057498E-2,4.0315711978465701E-2,3.0005555555555601E-5,1.8834047043010799E-2,7.9137244444444393E-2,7.5256802419354799E-2,4.4355087365591399E-2,1.25455861111111E-2]
["Hooper_SodaSprgs_Whole_Hydro",null,null,null,7.9264606182795697E-2,7.5002079056865498E-2,8.7359903225806404E-2,8.33223965053764E-2,8.0442337643678197E-2,5.64505235531629E-2,4.1143055555555601E-5,2.6903973118279599E-2,0.112459358333333,0.107509659946237,6.4516760752688196E-2,1.8120468055555599E-2]
["PacEast TS Purchase Power to PacEast",null,null,null,0,0,0,0,0,0,0,0,0,-90.322580645161295,-93.548387096774206,-91.6666666666667]
["PACEast_TS_PwrP_(XX to PACE)",null,null,null,0,0,0,0,0,0,0,0,0,90.322580645161295,93.548387096774206,91.6666666666667]
["PacWest TS Delivery",null,null,null,72.704301075268802,85.055478502080405,95.1572580645161,94.146505376344095,82.209770114942501,75.286061590847893,97.162628937500003,120.285072301075,131.95274694722201,145.916095303763,143.016437200269,118.186149976389]
["PacWest TS Net Delivery PSOB",null,null,null,72.704301075268802,85.055478502080405,95.1572580645161,94.146505376344095,82.209770114942501,58.419919246298797,0,0,0,0,0,0]
["PACWest_TS_Del_(BPA to PACW)",null,null,null,72.704301075268802,85.055478502080405,95.1572580645161,94.146505376344095,82.209770114942501,58.419919246298797,0,0,0,0,0,0]
["PacWest TS LoadsLossesPumping Forecast",null,null,null,73.387962943548402,85.093037221914003,92.8811723951613,92.608225495967702,80.730300267241404,75.463902543741597,97.372345872222198,120.510872823925,132.18467472083299,146.11232527284901,143.16697339112901,118.28617804861101]
["PACWest_TS_LLP_(BPA to PACW)",null,null,null,73.387962943548402,85.093037221914003,92.8811723951613,92.608225495967702,80.730300267241404,75.463902543741597,97.372345872222198,120.510872823925,132.18467472083299,146.11232527284901,143.16697339112901,118.28617804861101]
["PacWest TS BPA Cust Ded Rsrc",null,null,null,-0.108854383064516,-8.0585231622746195E-2,-0.115579958333333,-0.12635958870967701,-0.16952582902298799,-0.18280222072678301,-0.209716934722222,-0.225800522849462,-0.231927773611111,-0.196229969086022,-0.150536190860215,-0.100028072222222]
["ReederGulch_AshlandCI_Whole_Hydro",null,null,null,0.108854383064516,8.0585231622746195E-2,0.115579958333333,0.12635958870967701,0.16952582902298799,0.18280222072678301,0.209716934722222,0.225800522849462,0.231927773611111,0.196229969086022,0.150536190860215,0.100028072222222]
["PacWest TS USBR Load",null,null,null,1.7143410645161301,0.79063547572815496,0.79069682795699003,1.90438642473118E-2,0,2.7504374158815602E-3,2.42089333333333E-2,2.07263534139785,2.05396039722222,2.0240464556451601,2.48460634408602,2.81221921388889]
["USBR-CrookRiv_LEG_USBR_(BPA to BRCR)",null,null,null,0,0,0,0,0,2.7504374158815602E-3,0,1.6907112768817201,1.455560175,1.4111653588709701,1.53583531182796,1.4469591027777799]
["USBR-Umatilla (PAC)_LEG_USBR_(BPA to BRUM)",null,null,null,1.7143410645161301,0.79063547572815496,0.79069682795699003,1.90438642473118E-2,0,0,2.42089333333333E-2,0.38192406451612898,0.598400222222222,0.612881096774194,0.94877103225806503,1.36526011111111]
["PSE TS Delivery",null,null,null,40.298387096774199,44.904299583911197,47.440860215053803,46.768817204301101,44.564655172413801,42.854380304172302,40.038265148611103,39.226976767473097,39.567262022222202,40.595546170698903,41.024057958333302,40.188194938888898]
["PSE TS Net Delivery PSOB",null,null,null,40.298387096774199,44.904299583911197,47.440860215053803,46.768817204301101,44.564655172413801,33.450874831763102,0,0,0,0,0,0]
["PSE_TS_Del_(BPA to PSE)",null,null,null,40.298387096774199,44.904299583911197,47.440860215053803,46.768817204301101,44.564655172413801,33.450874831763102,0,0,0,0,0,0]
["PSE TS LoadsLossesPumping Forecast",null,null,null,40.023334424731203,43.740382776699001,46.297248870967699,46.225378045698903,43.873796242816098,42.122277884253002,40.038265148611103,39.226976767473097,39.567262022222202,40.595546170698903,41.024057958333302,40.188194938888898]
["PSE_TS_LLP_(BPA to PSE)",null,null,null,40.023334424731203,43.740382776699001,46.297248870967699,46.225378045698903,43.873796242816098,42.122277884253002,40.038265148611103,39.226976767473097,39.567262022222202,40.595546170698903,41.024057958333302,40.188194938888898]
["Tacoma TS Delivery",null,null,null,2.73252688172043,4.3647711511789202,5.2728494623655902,5.4193548387096797,4.8333333333333304,4.8564237456258397,3.9675701694444498,3.4288702231182802,3.39496512083333,3.3660968077956999,3.3641383145161301,3.3956989124999999]
["Tacoma TS Net Delivery PSOB",null,null,null,2.73252688172043,4.3647711511789202,5.2728494623655902,5.4193548387096797,4.8333333333333304,3.6352624495289398,0,0,0,0,0,0]
["TacomaPU_TS_Del_(XX to TPU)",null,null,null,2.73252688172043,4.3647711511789202,5.2728494623655902,5.4193548387096797,4.8333333333333304,3.6352624495289398,0,0,0,0,0,0]
["Tacoma TS LoadsLossesPumping Forecast",null,null,null,3.9215365362903198,6.1487673592233003,6.8104956975806497,6.7043391384408597,6.5916387801724099,5.5576404468371496,3.9675701694444498,3.4288702231182802,3.39496512083333,3.3660968077956999,3.3641383145161301,3.3956989124999999]
["TacomaPU_TS_LLP_(BPA to TPU)",null,null,null,3.9215365362903198,6.1487673592233003,6.8104956975806497,6.7043391384408597,6.5916387801724099,5.5576404468371496,3.9675701694444498,3.4288702231182802,3.39496512083333,3.3660968077956999,3.3641383145161301,3.3956989124999999]
["Tacoma TS BPA Cust Ded Rsrc",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BurtonCr_LewisPUD_Whole_Hydro",null,null,null,5.77830927419355E-2,8.7377137309292696E-2,0.112974313172043,0.29150887768817202,0.12079788505747099,0.169385180349933,0.28611468333333301,0.40582097580645199,0.30270350555555597,6.5931462365591401E-2,2.9834677419354799E-5,2.33277777777778E-5]
["SierraPacific TS Delivery",null,null,null,78.709341397849499,78.360957004160895,79.790120967741899,77.693884408602102,77.764008620689694,77.648164339165504,85.118225850000002,77.996764799731196,93.213814338888895,96.436897736559104,95.595104244623599,89.867749213888899]
["SierraPacific TS Net Delivery PSOB",null,null,null,78.709341397849499,78.360957004160895,79.790120967741899,77.693884408602102,77.764008620689694,59.002691790040402,0,0,0,0,0,0]
["SierraPacific_TS_Del_(BPA to SPP)",null,null,null,78.709341397849499,78.360957004160895,79.790120967741899,77.693884408602102,77.764008620689694,59.002691790040402,0,0,0,0,0,0]
["SierraPacific TS LoadsLossesPumping Forecast",null,null,null,81.271033591397796,82.228334694868195,83.196989364247301,81.077640611559104,81.2207177543103,79.897054767160199,85.118225850000002,77.996764799731196,93.213814338888895,96.436897736559104,95.595104244623599,89.867749213888899]
["SierraPacific_TS_LLP_(BPA to SPP)",null,null,null,81.271033591397796,82.228334694868195,83.196989364247301,81.077640611559104,81.2207177543103,79.897054767160199,85.118225850000002,77.996764799731196,93.213814338888895,96.436897736559104,95.595104244623599,89.867749213888899]
["DouglasPUD TS Delivery",null,null,null,14.465053763440901,8.3772538141470196,11.6962365591398,11.3924731182796,10.2873563218391,7.8681022880215297,6.3173779916666701,11.401227029569901,14.790574636111099,19.034674600806401,16.875405438171999,10.712982969444401]
["DouglasPUD TS Net Delivery PSOB",null,null,null,14.465053763440901,8.3772538141470196,11.6962365591398,11.3924731182796,10.2873563218391,6.1251682368775198,0,0,0,0,0,0]
["DouglasPUD_TS_Del_(BPA to DOPD)",null,null,null,14.465053763440901,8.3772538141470196,11.6962365591398,11.3924731182796,10.2873563218391,6.1251682368775198,0,0,0,0,0,0]
["DouglasPUD TS LoadsLossesPumping Forecast",null,null,null,14.940188154569899,8.1338418834951494,11.6592741948925,11.5497311787634,10.2959770043103,7.9683714670255696,6.3173779916666701,11.401227029569901,14.790574636111099,19.034674600806401,16.875405438171999,10.712982969444401]
["DouglasPUD_TS_LLP_(BPA to DOPD)",null,null,null,14.940188154569899,8.1338418834951494,11.6592741948925,11.5497311787634,10.2959770043103,7.9683714670255696,6.3173779916666701,11.401227029569901,14.790574636111099,19.034674600806401,16.875405438171999,10.712982969444401]
["DouglasPUD TS USBR Load",null,null,null,2.5729383911290298,9.8964085991678205E-2,0.103713552419355,0.10027015860215099,0.105235547413793,0.30711518169582802,4.6966351027777797,11.4011912836022,14.790293691666699,19.034683751344101,16.877358794354802,10.712394804166699]
["USBR-ChiefJo (Douglas)_LEG_USBR_(BPA to BRCJ)",null,null,null,2.5729383911290298,9.8964085991678205E-2,0.103713552419355,0.10027015860215099,0.105235547413793,0.30711518169582802,4.6966351027777797,11.4011912836022,14.790293691666699,19.034683751344101,16.877358794354802,10.712394804166699]
["GrantPUD TS Delivery",null,null,null,14.375,9,4.5026881720430101,3.0833333333333299,3.2557471264367801,7.0013458950201901,20.194288061111099,37.461747774193498,42.745371423611097,48.485991555107503,45.055861661290301,31.938283280555599]
["GrantPUD TS Net Delivery PSOB",null,null,null,14.375,9,4.5026881720430101,3.0833333333333299,3.2557471264367801,5.4185733512786003,0,0,0,0,0,0]
["GrantPUD_TS_Del_(BPA to GCPD)",null,null,null,14.375,9,4.5026881720430101,3.0833333333333299,3.2557471264367801,5.4185733512786003,0,0,0,0,0,0]
["GrantPUD TS LoadsLossesPumping Forecast",null,null,null,15.2889784637097,9.18666204160888,4.6438172043010804,3.13239247311828,3.2442528735632199,6.8869448183041699,20.194288061111099,37.461747774193498,42.745371423611097,48.485991555107503,45.055861661290301,31.938283280555599]
["GrantPUD_TS_LLP_(BPA to GCPD)",null,null,null,15.2889784637097,9.18666204160888,4.6438172043010804,3.13239247311828,3.2442528735632199,6.8869448183041699,20.194288061111099,37.461747774193498,42.745371423611097,48.485991555107503,45.055861661290301,31.938283280555599]
["GrantPUD TS USBR Load",null,null,null,14.375,9,4.5026881720430101,3.0833333333333299,3.2557471264367801,6.8095421534320302,28.197807077777799,37.890060838709701,42.962694195833301,49.334293037634403,45.3114111787634,31.9119365069444]
["USBR-ColBasin (Grant)_LEG_USBR_(BPA to BRCB)",null,null,null,14.375,9,4.5026881720430101,3.0833333333333299,3.2557471264367801,6.8095421534320302,28.197807077777799,37.890060838709701,42.962694195833301,49.334293037634403,45.3114111787634,31.9119365069444]
["ChelanPUD TS Delivery",null,null,null,1.9596774193548401,0,0,0,0,0,0.44147847222222197,3.2117793696236601,4.6793232680555503,5.7288300120967799,5.0309049932795702,3.0379483875000002]
["ChelanPUD TS Net Delivery PSOB",null,null,null,1.9596774193548401,0,0,0,0,0,0,0,0,0,0,0]
["ChelanPUD_TS_Del_(BPA to CHPD)",null,null,null,1.9596774193548401,0,0,0,0,0,0,0,0,0,0,0]
["ChelanPUD TS LoadsLossesPumping Forecast",null,null,null,2.0887096774193599,0,0,0,0,0,0.44147847222222197,3.2117793696236601,4.6793232680555503,5.7288300120967799,5.0309049932795702,3.0379483875000002]
["ChelanPUD_TS_LLP_(BPA to CHPD)",null,null,null,2.0887096774193599,0,0,0,0,0,0.44147847222222197,3.2117793696236601,4.6793232680555503,5.7288300120967799,5.0309049932795702,3.0379483875000002]
["ChelanPUD TS USBR Load",null,null,null,1.9596774193548401,0,0,0,0,1.4962465679677E-2,0.74662175555555599,3.21200346236559,4.6797301999999998,5.7293442795698901,5.0315048064516104,3.0381567777777798]
["USBR-ChiefJo (Chelan)_LEG_USBR_(BPA to BRCJ)",null,null,null,1.9596774193548401,0,0,0,0,1.4962465679677E-2,0.74662175555555599,3.21200346236559,4.6797301999999998,5.7293442795698901,5.0315048064516104,3.0381567777777798]
["Slice Block (Sched)",null,null,null,1188.94086021505,1537.79611650485,1706.5509543010801,1740.9596774193501,1533.91099137931,1476.4404426056501,1175.79672681528,1030.85136935081,944.97794410833296,1147.4313927123701,1140.0737792728501,1212.63465151944]
["BentonPUD_PC_BLK_(BPA to BCPD)",null,null,null,79.244623655913998,86.804438280166394,98.751344086021504,107.28494623655899,86.012284482758602,79.406408829071296,88.183875999999998,107.283867,129.75708,152.39228800000001,131.666687,90.703284999999994]
["ClarkPUD_PC_BLK_(BPA to CKPD)",null,null,null,119.55779569892501,165.07489597780901,198.70295698924701,202.06989247311799,156.60488505747099,136.67107239838501,116.582207,158.28604100000001,113.101685,119.55658699999999,121.24071499999999,102.661514]
["ClatskaniePUD_PC_BLK_(BPA to CLAT)",null,null,null,40.018817204301101,41.296809986130398,44.3588709677419,43.393817204301101,42.7780890804598,43.971939703903097,42.848197999999996,32.304783,41.850982999999999,38.572192999999999,39.054713999999997,39.857948]
["FranklinPUD_PC_BLK_(BPA to FCPD)",null,null,null,54.313172043010802,53.056865464632502,60.106182795698899,64.451612903225794,54.1882183908046,50.027585668909801,51.632835,57.209102999999999,68.095177000000007,81.106712000000002,77.485779000000093,63.606330999999997]
["GraysHrbrPUD_PC_BLK_(BPA to GHPD)",null,null,null,56.8494623655914,69.943134535367506,77.984986559139799,77.985215053763397,70.897341954023005,65.819544678331098,61.002192999999998,54.662083000000003,52.718933,51.018303000000003,50.288471000000001,51.964779]
["IDFallsPwr_PC_BLK_(BPA to CIDF)",null,null,null,34.619623655913998,41.034674063800303,49.123655913978503,50.526881720430097,44.508620689655203,38.961618670255703,34.806609999999999,36.959305000000001,35.773266,38.830253999999996,37.894779,32.389964999999997]
["KlickitatPUD_PC_BLK_(BPA to KLCK)",null,null,null,18.576612903225801,19.889042995839102,24.1505376344086,26.240591397849499,21.596264367816101,18.448184602961,17.756772999999999,15.326459,14.876245000000001,20.202755,20.433935000000002,18.476212]
["OkanoganPUD_PC_BLK_(BPA to OKPD)",null,null,null,18.213709677419399,20.991678224687899,28.1491935483871,30.987903225806502,27.3082614942529,25.414694890982499,17.355388999999999,13.010622,9.2887990000000098,18.923196999999998,14.429962,16.377618999999999]
["PendOreillePUD_PC_BLK_(BPA to POPD)",null,null,null,2,10,9,10,10,9.2291266756393,0.99999000000000005,0,0,1.9999800000000001,2.9999699999999998,4.9999520000000004]
["SCL_PC_BLK_(BPA to SCL)",null,null,null,249.08198924731201,408.03190013869602,401.63989247311798,435.893817204301,396.05696839080503,392.841685437416,196.25366199999999,62.269534999999998,0,149.447418,177.46864299999999,299.20684799999998]
["SnohomishPUD_PC_BLK_(BPA to SNPD)",null,null,null,364.856182795699,422.40915395284298,476.08669354838702,467.19489247311799,418.55172413793099,396.53536956123799,358.62432899999999,329.25744600000002,326.439911,315.90945399999998,315.90945399999998,331.03707900000001]
["TacomaPU_PC_BLK_(BPA to TPU)",null,null,null,140.33870967741899,187.40776699029101,224.952284946237,212.57123655914,194.136781609195,208.82391178465701,181.26908900000001,156.84788499999999,145.01525899999999,150.65574599999999,142.400452,153.54574600000001]
["EmeraldPUD_TS_BLK_(BPA to PACW)_Outside",null,null,null,11.2701612903226,11.8557558945908,13.544354838709699,12.3588709677419,11.2715517241379,10.289299703903099,8.4815758152777807,7.4342403508064496,8.0606061083333298,8.8165057123655899,8.8002182728494596,7.8073735194444396]
["EmeraldPUD_PC_BLK_(BPA to EMPD)_INFO",null,null,null,21.014784946236599,26.536754507628299,31.522849462365599,29.0336021505376,26.897988505747101,24.1015387348587,22.573392999999999,19.632866,18.858152,21.014574,20.739039999999999,19.144259999999999]
["EmeraldPUD_TS_BLK_(BPA to PACW)_Outside",null,null,null,-11.2701612903226,-11.8557558945908,-13.544354838709699,-12.3588709677419,-11.2715517241379,-10.289299703903099,-8.4815758152777807,-7.4342403508064496,-8.0606061083333298,-8.8165057123655899,-8.8002182728494596,-7.8073735194444396]
["CowlitzPUD_PC_BLK_(BPA to COPD)_INFO",null,null,null,256.408602150538,274.15117891816902,284.212365591398,281.12231182795699,260.88218390804599,259.846567967699,261.76135299999999,250.22732500000001,248.99205000000001,253.31733700000001,253.31733700000001,255.37669399999999]
["EWEB_PC_BLK_(BPA to EWEB)_INFO",null,null,null,106.93279569892501,104.895977808599,130.69623655914,138.616935483871,131.24281609195401,121.619111709287,110.496162,87.129500999999905,90.033851999999996,106.93171700000001,109.572823,103.67538500000001]
["LewisPUD_PC_BLK_(BPA to LCPD)_INFO",null,null,null,37.760752688171998,46.271844660194198,54.2822580645161,47.673387096774199,44.906609195402297,42.065948855989198,40.970435999999999,35.401527000000002,33.166347999999999,31.624680999999999,32.096451000000002,33.653843000000002]
["PacificPUD_PC_BLK_(BPA to PCPD)_INFO",null,null,null,14.4798387096774,19.267683772538099,22.1008064516129,22.2916666666667,19.1451149425287,17.934051144010802,15.749848,13.526745999999999,12.402658000000001,12.002568,12.193426000000001,12.599879]
["DSI Long Term Sales",null,null,null,86.221774193548399,87.904299583911197,86.822580645161295,86.913978494623606,53.267241379310299,21.848322029609701,22.897988601388899,22.354026284946201,22.231756083333298,22.166127001344101,22.477216520161299,22.3840765930556]
["ALCOA_PwrS_DSI_(BPA to ALCOA)",null,null,null,75.008064516128997,75.041608876560304,75,75,41.383620689655203,9.9969417846567907,9.9998867749999896,9.9998890026881693,9.9998929972222097,9.99988900134408,9.99988900134408,9.9998929972222097]
["PortTownsend_PwrS_DSI_(BPA to PTWN)",null,null,null,11.2137096774194,12.8626907073509,11.822580645161301,11.9139784946237,11.883620689655199,11.8513802449529,12.898101826388899,12.354137282258099,12.231863086111099,12.166238,12.4773275188172,12.384183595833299]
["ColumbiaFalls_PwrS_DSI_(BPA to CFAL)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Long Term Exports (No DSI)",null,null,null,477.97849462365599,700.02635228848806,701.58826612903204,701.57661290322596,692.88024425287404,586.88829071332395,581.386261626389,477.94610222311798,478.46219232499999,480.84567321774199,475.646305725807,473.36996954861098]
["Canadian Entitlement Delivery to PWRX",null,null,null,472.08467741935499,472.08460471567298,472.08434139784902,472.08467741935499,472.08333333333297,472.08344549125201,472.08472222222201,472.08530877016102,472.08381209166703,472.08430591397803,467.54490451209699,467.54482472222202]
["PowerEx_Trty_CEA_(BPA to PWRX)",null,null,null,472.08467741935499,472.08460471567298,472.08434139784902,472.08467741935499,472.08333333333297,472.08344549125201,472.08472222222201,472.08530877016102,472.08381209166703,472.08430591397803,467.54490451209699,467.54482472222202]
["Flood Control Settlement  (Upper Baker)",null,null,null,0,2.42718446601942,2.3521505376344098,2.3521505376344098,2.51436781609195,0.113055181695828,0,0,0,0,0,0]
["PSE_Ops_Encr_(BPA to PSE)",null,null,null,0,2.42718446601942,2.3521505376344098,2.3521505376344098,2.51436781609195,0.113055181695828,0,0,0,0,0,0]
["WNP3 Settlements",null,null,null,0,217.611650485437,217.88698924731199,217.88709677419399,210.45783045977001,107.682368775236,102.815176938889,0,0,0,0,0]
["AvistaWP_Setl_WNP3_(BPA to AVWP)",null,null,null,0,108.805825242718,108.943548387097,108.943548387097,105.22923850574701,53.825033647375498,51.657588469444399,0,0,0,0,0]
["PSE_Setl_WNP3_(BPA to PSE)",null,null,null,0,108.805825242718,108.94344086021501,108.943548387097,105.228591954023,53.857335127859997,51.157588469444399,0,0,0,0,0]
["AvistaWP_Setl_WNP3_(BPA to AVWP)_Return",null,null,null,0,0,0,0,0,12.6944818304172,55.311111111111103,0,0,0,0,0]
["PSE_Setl_WNP3_(BPA to PSE)_Return",null,null,null,0,0,0,0,0,12.6944818304172,55.311111111111103,0,55.311111111111103,0,0,58.2222222222222]
["Big Horn (Old Subscription Sale)",null,null,null,5.8938172043010804,7.9029126213592198,9.2647849462365599,9.2526881720430101,7.8247126436781604,7.0094212651413201,6.4863624652777796,5.8607934529569903,6.3783802333333304,8.7613673037634392,8.1014012137096802,5.8251448263888896]
["BigHornEC_LEG_SubS_(BPA to BHEC)",null,null,null,5.8938172043010804,7.9029126213592198,9.2647849462365599,9.2526881720430101,7.8247126436781604,7.0094212651413201,6.4863624652777796,5.8607934529569903,6.3783802333333304,8.7613673037634392,8.1014012137096802,5.8251448263888896]
["Long Term Imports ",null,null,null,-177.63440860215101,-170.83217753120701,-171.783602150538,-164.51612903225799,-167.12643678160899,-174.60834454912501,-180.728654944445,-173.09766986021501,-173.28472170000001,-178.736112424731,-180.94623663978501,-179.924538433333]
["CEAEA  (MidC to BPA)",null,null,null,-139.935483870968,-133.208044382802,-138.98790322580601,-133.63440860215101,-137.35632183908001,-139.22072678331099,-139.24444444444401,-134.75268817204301,-139.24444444444401,-134.75268817204301,-139.935483870968,-139.24444444444401]
["PriestRapids_GrantPUD_Trty_CEAEA_(GCPD to BPA)",null,null,null,-29.612903225806502,-28.2940360610264,-30.106182795698899,-29.0752688172043,-29.8850574712644,-30.234185733512799,-29.466666666666701,-28.5161290322581,-29.466666666666701,-28.5161290322581,-29.612903225806502,-29.466666666666701]
["Wanapum_GrantPUD_Trty_CEAEA_(GCPD to BPA)",null,null,null,-29.0322580645161,-27.332871012482698,-28.451612903225801,-27.397849462365599,-28.160919540229902,-28.489905787348601,-28.8888888888889,-27.9569892473118,-28.8888888888889,-27.9569892473118,-29.0322580645161,-28.8888888888889]
["RockIsland_ChelanPUD_Trty_CEAEA_(CHPD to BPA)",null,null,null,-18.580645161290299,-17.6643550624133,-18,-17.3333333333333,-17.816091954023001,-18.024226110363401,-18.488888888888901,-17.8924731182796,-18.488888888888901,-17.8924731182796,-18.580645161290299,-18.488888888888901]
["RockyReach_ChelanPUD_Trty_CEAEA_(CHPD to BPA)",null,null,null,-38.322580645161302,-36.615811373092903,-38.043010752688197,-36.344086021505397,-37.356321839080501,-37.792732166891,-38.133333333333297,-36.903225806451601,-38.133333333333297,-36.903225806451601,-38.322580645161302,-38.133333333333297]
["Wells_DouglasPUD_Trty_CEAEA_(DOPD to BPA)",null,null,null,-24.387096774193498,-23.300970873786401,-24.387096774193498,-23.4838709677419,-24.137931034482801,-24.679676985195201,-24.266666666666701,-23.4838709677419,-24.266666666666701,-23.4838709677419,-24.387096774193498,-24.266666666666701]
["Encroachment Returns",null,null,null,-36.6989247311828,-36.624133148405001,-31.795698924731202,-29.881720430107499,-28.7701149425287,-34.387617765814298,-40.484210500000003,-37.344981688171998,-33.040277255555601,-42.983424252688202,-40.010752768817198,-39.680093988888899]
["PendOreillePUD_Ops_Encr_(POPD to BPA)",null,null,null,-2.8387096774193599,-2.5686546463245499,-2.19354838709677,-1.5161290322580601,-2.68965517241379,-2.83580080753701,-1.9534616,-3.1290323870967698,-1.8666666777777801,-2.9677420537634398,-1.8387098387096801,-2.0666667666666698]
["DouglasPUD_Ops_Encr_(DOPD to BPA)",null,null,null,-33.860215053763397,-34.055478502080398,-29.602150537634401,-28.365591397849499,-26.080459770114899,-31.5518169582773,-38.530748899999999,-34.215949301075298,-31.173610577777801,-40.015682198924701,-38.172042930107501,-37.613427222222199]
["LCA -  1 MW Return",null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
["LCA1_PowerEx_Trty_Ret_(PWRX to BPA)",null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
["Long Term Legacy Exchanges (grouped)",null,null,null,6.7204301075268801E-3,-21.710124826629698,0,0,0.114942528735632,-6.9313593539703899E-2,-14.919826041666701,0,0,0,0,0]
["Pasadena (Cap/Energy Exch)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_Del_(BPA to PASA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_Ret1_(PASA to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_Ret2_(PASA to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Pasadena_CNX_EER_(PASA to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Riverside (Cap/Energy & Seasonal Exch)",null,null,null,6.7204301075268801E-3,-21.710124826629698,0,0,0.114942528735632,-6.9313593539703899E-2,-14.919826041666701,0,0,0,0,0]
["RiversidePU_CNX_PkCap_(BPA to RVSD)",null,null,null,0.967741935483871,0,0,0.84677419354838701,2.70114942528736,2.7180349932705199,2.625,0,0,0,0,0]
["RiversidePU_CNX_Repl_(RVSD to BPA)",null,null,null,-0.96102150537634401,0,0,-0.84677419354838701,-2.5862068965517202,-2.7873485868102299,-2.75,0,0,0,0,0]
["RiversidePU_CNX_EER_(RVSD to BPA)",null,null,null,0,0,0,0,0,-3.64790584925976,-7.8931726250000001,0,0,0,0,0]
["RiversidePU_SNX_Del_(BPA to RVSD)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["RiversidePU_SNX_Ret_(RVSD to BPA)",null,null,null,0,-21.710124826629698,0,0,0,-3.18966568506056,-6.9016534166666696,0,0,0,0,0]
["PacificPower Spring/Summer Storage Option",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PacificPower_SNX_Del_(BPA to PPL)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PacificPower_SNX_Ret_(PPL to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Long Term Operational Obligations",null,null,null,2.9422043010752699,10.5090152565881,-0.68548387096774199,6.1142473118279597,-12.2025862068966,0.43876177658142701,0,0,0,0,0,0]
["BCH Annual Storage Agreements",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH  Power In",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_Trty_Stor_(PWRX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH  Power Out",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_Trty_Stor_(BPA to PWRX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BCH NonTreaty Storage Agreements",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH NonTreaty Storage Power In",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_NonTreaty_Stor_(PWRX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["BPA/BCH NonTreaty Storage Power Out",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PowerEx_NonTreaty_Stor_(BPA to PWRX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Libby Coordination Agreement (Annual Exchange)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["LCA_PowerEx_Trty_Del_(BPA to PWRX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["LCA_PowerEx_Trty_Ret_(PWRX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PNCA ",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["PNCA_XX_Ops_Multiple_(XX to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Grant Hourly Co-ordination ",null,null,null,0.94220430107526898,5.0873786407767003,-4.3118279569892497,4.9018817204301097,-13.517241379310301,-0.27860026917900399,0,0,0,0,0,0]
["Grant_Hrly_Coord_XX_Ops_Multiple_(XX to XX)",null,null,null,0.94220430107526898,5.0873786407767003,-4.3118279569892497,4.9018817204301097,-13.517241379310301,-0.27860026917900399,0,0,0,0,0,0]
["Reserve Deployment without Overrides",null,null,null,2,5.4216366158113702,3.6263440860215099,1.2123655913978499,1.31465517241379,0.71736204576043106,0,0,0,0,0,0]
["NWPP_Reserves_BPA-P_xx_Reserves_(BPA to NWPP)",null,null,null,0.282258064516129,0.54923717059639399,0.55779569892473102,0.739247311827957,0.252873563218391,0.162853297442799,0,0,0,0,0,0]
["CA_Reserves_BPA-P_xx_Reserves_(BPA to CA)_w/o Overrides",null,null,null,1.7177419354838701,4.8723994452149801,3.06854838709677,0.473118279569893,1.0617816091954,0.55450874831763097,0,0,0,0,0,0]
["NW Operating Reserves Received",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["NWPP_In_XX_Ops_Reserves_(NWPP to TBL)",null,null,null,-6.4516129032258104E-2,-0.13037447988904299,-0.12634408602150499,-0.168010752688172,-5.7471264367816098E-2,-3.36473755047106E-2,0,0,0,0,0,0]
["CA_In_XX_Ops_Reserves_(XX to TBL)",null,null,null,-0.28629032258064502,-0.98474341192787795,-0.614247311827957,-8.0645161290322606E-2,-0.247126436781609,-0.11709286675639299,0,0,0,0,0,0]
["Long Term Wind Shaping Agreemnts (in & outs)",null,null,null,-0.79052419354838699,4.3689597780859897,-3.7647580645161298,3.2580645161290298,-0.58383620689655202,-10.4528400296097,-1.51001599444444,2.60166273118279,-5.0985146777777803,4.5856338172043101,0.278499129032246,2.69550767777777]
["Wind Shaping (Ins)",null,null,null,-18.370967741935502,-21.0717475728155,-19.4758064516129,-9.2137096774193505,-12.9956896551724,-26.758923593539699,-29.030216209722202,-32.914515591397802,-42.776221222222198,-34.554193548387097,-38.463440580645198,-25.382223222222201]
["Klondike3&3a_PG&E_NSP_In_(Klondike to BPA)",null,null,null,-18.370967741935502,-21.0717475728155,-19.4758064516129,-9.2137096774193505,-12.9956896551724,-26.758923593539699,-29.030216209722202,-32.914515591397802,-42.776221222222198,-34.554193548387097,-38.463440580645198,-25.382223222222201]
["Wind Shaping (Outs)",null,null,null,17.580443548387102,25.440707350901501,15.711048387096801,12.4717741935484,12.411853448275901,16.306083563929999,27.5202002152778,35.5161783225806,37.677706544444398,39.139827365591401,38.741939709677403,28.077730899999999]
["Klondike3&3a_PG&E_NSP_Out_(BPA to PG&E)",null,null,null,17.580443548387102,25.440707350901501,15.711048387096801,12.4717741935484,12.411853448275901,16.306083563929999,27.5202002152778,35.5161783225806,37.677706544444398,39.139827365591401,38.741939709677403,28.077730899999999]
["Trading Floor (Except TS)",null,null,null,182.580752688172,114.796490984743,29.7327822580645,433.39611559139797,1685.14352011494,3053.02716016151,1442.2222222222199,2143.7634408602198,1750.55555555556,-100.591397849462,-143.870967741935,-148.888888888889]
["Bulk Hub Purchases",null,null,null,-42.780577956989198,-48.127600554784998,-41.924731182795703,-24.247311827956999,-9.6551724137930997,-13.5666218034993,-60,-60,-60,-60,-60,-60]
["LT Balance_XX_PwrP_Bal_(XX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["T2 Purchase_XX_PwrP_T2_(XX to BPA)",null,null,null,-42.780577956989198,-48.127600554784998,-41.924731182795703,-24.247311827956999,-9.6551724137930997,-13.5666218034993,-60,-60,-60,-60,-60,-60]
["BalancingReserves_XX_PwrP_Bal_(XX to BPA)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["DemandResponse_XX_PwrP_Bal_(XX to BPA)",null,null,null,-0.27620967741935498,-0.29958391123439698,-0.30846774193548399,-0.20161290322580599,0,0,0,0,0,0,0,0]
["Trading Floor Purchases",null,null,null,-282.48088709677398,-399.20596393897398,-630.79032258064501,-373.92389784946198,-111.824712643678,-50.055074024226101,0,0,0,-92.473118279569903,-83.870967741935502,-88.8888888888889]
["Month Forward_XX_PwrP_TFMoFwd_(XX to BPA)",null,null,null,-223.039650537634,-302.473647711512,-536.58198924731198,-307.25689516129,-67.262931034482804,-32.301480484522202,0,0,0,-92.473118279569903,-83.870967741935502,-88.8888888888889]
["Within Month_XX_PwrP_TFWInMo_(XX to BPA)",null,null,null,0,0,0,0,-1.4367816091954,0,0,0,0,0,0,0]
["Day Ahead_XX_PwrP_TFDA_(XX to BPA)",null,null,null,-15.6075268817204,-39.840499306518701,-26.129032258064498,-27.486559139784902,-13.627873563218399,0,0,0,0,0,0,0]
["Real Time_XX_PwrP_TFRT_(XX to BPA)",null,null,null,-43.833709677419399,-56.8918169209431,-68.079301075268802,-39.180443548387103,-29.497126436781599,-17.7535935397039,0,0,0,0,0,0]
["Trading Floor Sales",null,null,null,507.84221774193497,562.13005547850196,702.44783602150596,831.56732526881694,1806.62340517241,3116.64885598923,1502.2222222222199,2203.7634408602198,1810.55555555556,51.881720430107499,0,0]
["Month Forward_XX_PwrS_TFMoFwd_(BPA to XX)",null,null,null,28.825604838709701,0,0,145.890443548387,369.40215517241398,723.94582772543697,1502.2222222222199,2203.7634408602198,1810.55555555556,51.881720430107499,0,0]
["Month Forward_XX_C-RE_TFMoFwd_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Within Month_XX_PwrS_TFWInMo_(BPA to XX)",null,null,null,0,0,0,0,57.395545977011501,390.55417227456297,0,0,0,0,0,0]
["Within Month_XX_C-RE_TFWInMo_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Day Ahead_XX_PwrS_TFDA_(BPA to XX)",null,null,null,355.51190860215098,439.99912621359198,565.55497311828003,593.645295698925,1274.87912356322,1900.6698115746999,0,0,0,0,0,0]
["Day Ahead_XX_C-RE_TFDA_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Day Ahead_XX_G-NF_TFDA_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Time_XX_PwrS_TFRT_(BPA to XX)",null,null,null,117.053091397849,115.47350901525699,136.89286290322599,89.343413978494596,104.94658045977,101.47904441453601,0,0,0,0,0,0]
["Real Time_XX_C-RE_TFRT_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Real Time_XX_G-NF_TFRT_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Option_Exercised_XX_Option Out_Surp_(BPA to XX)",null,null,null,6.4516129032258096,6.65742024965326,0,2.6881720430107499,0,0,0,0,0,0,0,0]
["Trading Floor Exchange",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Trading Floor Exchange Out",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["XX_NX_Del_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Trading Floor Exchange In",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["XX_NX_Ret_(BPA to XX)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TS Purchases",null,null,null,-35.2489919354839,-41.140083217753102,-58.8097043010753,-73.805913978494601,-36.145545977011501,-4.1628532974428003,0,0,0,-90.322580645161295,-93.548387096774206,-91.6666666666667]
["IPC TS Purchase Power to IPC",null,null,null,8.8548387096774199,0.83217753120665705,50.3258333333333,48.106182795698899,14.983189655172399,6.72947510094213E-3,0,0,0,0,0,0]
["IPC_TS_PwrP_(XX to IPC)",null,null,null,8.8548387096774199,0.83217753120665705,50.3258333333333,48.106182795698899,14.983189655172399,6.72947510094213E-3,0,0,0,0,0,0]
["NWEnergy TS Purchase Power to NWEnergy",null,null,null,26.394153225806502,40.307905686546498,8.4838709677419395,25.699731182795698,21.162356321839098,4.1561238223418604,0,0,0,0,0,0]
["NWesternEner_TS_PwrP_(XX to NWE)",null,null,null,26.394153225806502,40.307905686546498,8.4838709677419395,25.699731182795698,21.162356321839098,4.1561238223418604,0,0,0,0,0,0]
["PacEast TS Purchase Power to PacEast",null,null,null,0,0,0,0,0,0,0,0,0,90.322580645161295,93.548387096774206,91.6666666666667]
["PACEast_TS_PwrP_(XX to PACE)",null,null,null,0,0,0,0,0,0,0,0,0,90.322580645161295,93.548387096774206,91.6666666666667]
["Borderline Returns sinking to BPAPower/BPALOAD",null,null,null,6.6290322580645196,6.8599167822468798,7.8763440860215104,7.43010752688172,7.1293103448275899,7.1251682368775198,7.0803916680555501,7.0517475806451602,6.9524304638888896,6.8151884059139798,6.9939513924731198,6.73657395416667]
["PGE_LEG_BDRL_(PGE to BPA)",null,null,null,6,6,6,6,6,6,6,6.0000002043010703,5.9999998666666601,6.0000001505376401,5.9536289032258098,6]
["PacifiCorp_LEG_BDRL_(PacifiCorp to BPA)",null,null,null,5.5067204301075297,5.6074895977808596,5.94758064516129,6.2997311827956999,7.3333333333333304,8.7160161507402396,8.4333391638888902,6.9166666787634403,4.9701390361111102,4.8773521827956996,4.9983199032258101,6.6606477152777801]
["DouglasPUD_LEG_BDRL_(DOPD to BPA)",null,null,null,0.62903225806451601,0.85991678224687895,1.8763440860215099,1.43010752688172,1.1293103448275901,1.12516823687752,1.0803916680555601,1.0517473763440901,0.95243059722222201,0.81518825537634398,1.04032248924731,0.73657395416666704]
["AC Losses to PAC",null,null,null,5.3938172043010804,6.1276005547850199,6.1760752688171996,6.4852150537634401,5.4712643678160902,5.7950082139973098,4.3869402666666701,5.66767480107527,7.3520833861111097,7.5799731706989197,6.0799731223118298,5.51712954861111]
["PacifiCorp_LEG_Loss Del_(BPA to PacifiCorp)",null,null,null,5.3938172043010804,6.1276005547850199,6.1760752688171996,6.4852150537634401,5.4712643678160902,5.7950082139973098,4.3869402666666701,5.66767480107527,7.3520833861111097,7.5799731706989197,6.0799731223118298,5.51712954861111]
["Wheeling Loss Returns",null,null,null,-273.85349462365599,-278.95561719833597,-288.90591397849499,-281.36424731182802,-314.94971264367803,-343.709863966353,-283.59477073194398,-230.702957044355,-276.24340324166701,-276.40053749865598,-239.482527149194,-214.010177670833]
["Loss Returns (not Slice)",null,null,null,-273.85349462365599,-278.95561719833597,-288.90591397849499,-281.36424731182802,-314.94971264367803,-343.709863966353,-283.59477073194398,-230.702957044355,-276.24340324166701,-276.40053749865598,-239.482527149194,-214.010177670833]
["XX_Transmission_Loss Return_(XX to BPA)",null,null,null,-273.85349462365599,-278.95561719833597,-288.90591397849499,-281.36424731182802,-314.94971264367803,-343.709863966353,-283.59477073194398,-230.702957044355,-276.24340324166701,-276.40053749865598,-239.482527149194,-214.010177670833]
["Slice Loss Returns",null,null,null,-36.830645161290299,-42.638002773925102,-51.380376344086002,-46.696236559139798,-52.007183908046002,-62.998748317631197,-3.04633333333333,0,0,0,0,0]
["BentonPUD_Ops_Loss Return_(BCPD to BPASL)",null,null,null,3.0577956989247301,2.99722607489598,3.0618279569892501,3.20161290322581,3.1867816091954002,3.2180349932705199,0,0,0,0,0,0]
["ClarkPUD_Ops_Loss Return_(CKPD to BPASL)",null,null,null,2.7782258064516099,3.0790568654646302,4.2311827956989303,3.8508064516128999,4.4770114942528698,5.1830417227456298,0,0,0,0,0,0]
["ClatskaniePUD_Ops_Loss Return_(CLAT to BPASL)",null,null,null,1.27956989247312,1.3744798890429999,1.4677419354838701,1.46102150537634,1.4942528735632199,1.4293405114401101,0,0,0,0,0,0]
["CowlitzPUD_Ops_Loss Return_(COPD to BPASL)",null,null,null,6.4771505376344098,6.8959778085991701,7.6263440860215104,7.4932795698924703,8.2772988505747094,8.2624495289367399,0,0,0,0,0,0]
["EmeraldPUD_Ops_Loss Return_(EMPD to BPASL)",null,null,null,0.771505376344086,0.85020804438280195,0.97177419354838701,1.0322580645161299,0.943965517241379,0.79407806191117103,0,0,0,0,0,0]
["EWEB_Ops_Loss Return_(EWEB to BPASL)",null,null,null,3.07258064516129,3.6754507628294002,4.4556451612903203,3.85349462365591,3.92528735632184,3.79946164199192,0,0,0,0,0,0]
["FranklinPUD_Ops_Loss Return_(FCPD to BPASL)",null,null,null,1.5793010752688199,1.7794729542302401,1.7338709677419399,1.6787634408602199,1.73563218390805,1.7039030955585499,0,0,0,0,0,0]
["GraysHrbrPUD_Ops_Loss Return_(GHPD to BPASL)",null,null,null,2.6142473118279601,2.5783633841886302,2.6545698924731198,2.38844086021505,2.3965517241379302,2.3741588156123798,0,0,0,0,0,0]
["IDFallsPwr_Ops_Loss Return_(CIDF to BPASL)",null,null,null,0.56989247311827995,0.45076282940360601,0.412634408602151,0.369623655913979,0.36925287356321801,0.283983849259758,0,0,0,0,0,0]
["KlickitatPUD_Ops_Loss Return_(KLCK to BPASL)",null,null,null,0.66935483870967705,0.65603328710124797,0.84408602150537604,0.80107526881720403,0.70545977011494299,0.65679676985195201,0,0,0,0,0,0]
["LewisPUD_Ops_Loss Return_(LCPD to BPASL)",null,null,null,1.0241935483871001,1.2829403606102601,1.63844086021505,1.70295698924731,1.6192528735632199,1.5989232839838501,0,0,0,0,0,0]
["OkanoganPUD_Ops_Loss Return_(OKPD to BPASL)",null,null,null,0.49596774193548399,0.71012482662968102,0.760752688172043,0.63037634408602194,0.80747126436781602,0.81561238223418597,0,0,0,0,0,0]
["PacificPUD_Ops_Loss Return_(PCPD to BPASL)",null,null,null,0.30510752688171999,0.38696255201109597,0.50940860215053796,0.50403225806451601,0.5,0.49259757738896398,0,0,0,0,0,0]
["SCL_Ops_Loss Return_(SCL to BPASL)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["SnohomishPUD_Ops_Loss Return_(SNPD to BPASL)",null,null,null,7.1236559139785003,9.6879334257974996,10.3494623655914,9.4220430107526898,10.767241379310301,11.3055181695828,0,0,0,0,0,0]
["TacomaPU_Ops_Loss Return_(TPU to BPASL)",null,null,null,5.0120967741935498,6.2330097087378604,10.6626344086022,8.3064516129032295,10.801724137931,9.0538358008075406,0,0,0,0,0,0]
["Slice_SumForecasts_XX_PC_SLRTP_(BPA Slice to XX)_No POPD",null,null,null,49.0759677419355,59.168321775312002,66.126290322580601,68.448508064516105,75.716465517241403,91.104226110363399,3.04633333333333,0,0,0,0,0]
["Reserve Deployment",null,null,null,1.49059139784946,4.7683772538141502,3.46102150537634,1.3252688172042999,0.98419540229885105,0.71736204576043106,0,0,0,0,0,0]
["NWPP_Reserves_BPA-P_xx_Reserves_(BPA to NWPP)",null,null,null,0.282258064516129,0.54923717059639399,0.55779569892473102,0.739247311827957,0.252873563218391,0.162853297442799,0,0,0,0,0,0]
["CA_Reserves_BPA-P_xx_Reserves_(BPA to CA)",null,null,null,1.2083333333333299,4.2191400832177504,2.9032258064516099,0.473118279569893,0.73132183908046,0.55450874831763097,0,0,0,0,0,0]
["XX_Marketed_Reserves_xx_(BPA to XX)_Deployed",null,null,null,0,0,0,0.112903225806452,0,0,0,0,0,0,0,0]
["NW Operating Reserves Received",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["NWPP_In_XX_Ops_Reserves_(NWPP to TBL)",null,null,null,-6.4516129032258104E-2,-0.13037447988904299,-0.12634408602150499,-0.168010752688172,-5.7471264367816098E-2,-3.36473755047106E-2,0,0,0,0,0,0]
["CA_In_XX_Ops_Reserves_(XX to TBL)",null,null,null,-0.28629032258064502,-0.98474341192787795,-0.614247311827957,-8.0645161290322606E-2,-0.247126436781609,-0.11709286675639299,0,0,0,0,0,0]
["Federal Large Thermal (CGS)",null,null,null,-1148.6975806451601,-1115.20249653259,-1157.3709677419399,-1157.6303763440901,-1143.0445402298899,-1122.9259757738901,-1123.49033203056,-1119.9887703279601,-1119.9892576611101,-1119.98877016398,-1119.98877016398,-1119.9892576611101]
["ColGenSta_BPA-P_Whole_Nuclear",null,null,null,1148.6975806451601,1115.20249653259,1157.3709677419399,1157.6303763440901,1143.0445402298899,1122.9259757738901,1123.49033203056,1119.9887703279601,1119.9892576611101,1119.98877016398,1119.98877016398,1119.9892576611101]
["Federal Small Thermal (Wauna)",null,null,null,-17.844086021505401,-19.030513176144201,-21.923387096774199,-22.612903225806502,-23.007183908045999,-23.079407806191099,0,0,0,0,0,0]
["James River_BPA-P_Whole_NG",null,null,null,17.844086021505401,19.030513176144201,21.923387096774199,22.612903225806502,23.007183908045999,23.079407806191099,2.9289999999999998,0,0,0,0,0]
["Federal Wind (All)",null,null,null,-45.399182795698898,-57.647392510402199,-66.342102150537599,-40.980863440860197,-57.819357471264397,-74.734360944818306,-80.069078441666704,-74.848856244623704,-80.716758577777796,-65.368838724462407,-59.281435904569904,-55.338468866666702]
["Stateline_BPA-P_Share_Wind",null,null,null,16.427419354838701,22.1442441054092,29.7325268817204,15.580645161290301,25.1882183908046,29.150628851951499,25.2642017583333,23.992692975806499,26.147310116666699,20.640888831989301,20.452551473118302,18.024063938888901]
["Condon_BPA-P_Whole_Wind",null,null,null,9.0913978494623695,13.135922330097101,17.0739247311828,9.9892473118279597,13.1666666666667,16.3736010174966,10.880782084722201,9.6841956559139799,9.4300647736111092,7.1161738118279496,7.4590784892473199,7.8339584083333298]
["Klondike1_BPA-P_Share_Wind",null,null,null,4.3413978494623704,4.80721220527046,4.75,1.98252688172043,2.59913793103448,5.4265624131897701,10.4335424902778,10.2839625349462,11.164837595833299,9.5295337728494491,8.9248488091397906,7.8837464180555603]
["Klondike3_BPA-P_Share_Wind",null,null,null,10.735204301075299,11.6529403606103,7.9912956989247297,5.4499494623655904,7.2920586206896596,12.7943358223419,19.242474959722198,20.453416827957,24.943990701388898,21.782286932795699,21.564047133064498,15.989755825]
["Foote Creek Wind (Interchange Schedule)",null,null,null,4.8037634408602203,5.9070735090152597,6.7943548387096797,7.9784946236559096,9.5732758620689697,10.9892328398385,14.248077148611101,10.434588249999999,9.0305553902777795,6.2999553749999997,0.88090999999999997,5.6069442763888899]
["FooteCreek1_EWEB_PwrP_Rsrc_(EWEB to BPA)",null,null,null,0,0,0,0,0,0,0.33485874027777801,0.61559124596774195,0.52361120000000005,0.444220456989247,0,0.34027770694444398]
["FooteCreek1_PacificPower_PwrP_Rsrc_(PPL to BPA)",null,null,null,0,0,0,0,0,0,1.7555346333333299,3.9932795524193501,3.46759284027778,2.0376344637096802,0,2.1898147083333299]
["FooteCreek4_PacificPower_PwrP_Rsrc_(PPL to BPA)",null,null,null,4.8037634408602203,5.9070735090152597,6.7943548387096797,7.9784946236559096,9.5732758620689697,10.9892328398385,12.157683775000001,5.8257174516129098,5.0393513499999996,3.8181004543010699,0.88090999999999997,3.07685186111111]
["Federal Sm Hydro in BA",null,null,null,-5.1747311827956999,-43.495145631067999,-58.759408602150501,-60.622311827956999,-81.410919540229898,-81.352624495289405,-52.056213954166701,-74.4933611196236,-79.089796800000002,-49.411400059139801,-24.495102998655899,-23.8386620861111]
["Chandler_FedRsrc_Whole_Hydro",null,null,null,3.1747311827956999,5.1345353675450802,1.89247311827957,7.9381720430107503,11.784482758620699,11.9515477792732,6.5724889208333304,5.15215273655914,3.9992589652777801,2.1637715846774199,2.0038484301075301,3.62211014305556]
["CowlitzFalls_BPA-P_Whole_Hydro",null,null,null,0,31.950069348127599,42.866935483871003,36.6760752688172,49.616379310344797,46.756393001345899,28.715827933333301,48.934874634408601,56.424579483333297,31.668935577957001,9.5736298252688208,9.1327905375]
["DwkCWHatch_BPA-P_Whole_Hydro",null,null,null,2,2,2,2,2,2,1.99997958055555,1.99281758870968,1.9999776791666599,1.9999800000000001,1.9999800000000001,1.99998099722222]
["GrnSprgs_FedRsrc_Whole_Hydro",null,null,null,0,0,0,2.37903225806452,6.0100574712643704,8.6446837146702595,9.6734875527777895,12.145150155913999,9.4636494222222307,8.7072907204301107,6.57198973521505,7.0117972374999997]
["Roza_FedRsrc_Whole_Hydro",null,null,null,0,4.4105409153952797,12,11.6290322580645,12,12,5.0944299666666701,6.2683660040322602,7.2023312500000003,4.8714221760752698,4.3456550080645204,2.0719831708333301]

{"sheet":"Loads_ESP","index":12,"n_rows":94,"n_cols":28,"rows_kept":94,"cut":false,"hidden":true,"merged":[[1,0,1,12]]}
["Loads",{"$f":"LORA!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"RIGHT(LORA!#REF!,10)","v":{"$error":"#REF!"}}]
[{"$f":"Version","v":{"$error":"#NAME?"}}]
[{"$f":"WBLocation","v":"RM_FY17_H17Q2_ID282__BP18FP_ID284_FY18-19_Final06-20-2017.xlsx"}]
["TOC"]
[]
[null,{"$f":"\"FY \" &StartFY","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+1","v":"FY 2019"}]
["Month/Year",{"$f":"DB_Inputs!B7","v":"2017-10-01"},{"$f":"DB_Inputs!C7","v":"2017-11-01"},{"$f":"DB_Inputs!D7","v":"2017-12-01"},{"$f":"DB_Inputs!E7","v":"2018-01-01"},{"$f":"DB_Inputs!F7","v":"2018-02-01"},{"$f":"DB_Inputs!G7","v":"2018-03-01"},{"$f":"DB_Inputs!H7","v":"2018-04-01"},{"$f":"DB_Inputs!I7","v":"2018-05-01"},{"$f":"DB_Inputs!J7","v":"2018-06-01"},{"$f":"DB_Inputs!K7","v":"2018-07-01"},{"$f":"DB_Inputs!L7","v":"2018-08-01"},{"$f":"DB_Inputs!M7","v":"2018-09-01"},"Total",null,{"$f":"DB_Inputs!P7","v":"2018-10-01"},{"$f":"DB_Inputs!Q7","v":"2018-11-01"},{"$f":"DB_Inputs!R7","v":"2018-12-01"},{"$f":"DB_Inputs!S7","v":"2019-01-01"},{"$f":"DB_Inputs!T7","v":"2019-02-01"},{"$f":"DB_Inputs!U7","v":"2019-03-01"},{"$f":"DB_Inputs!V7","v":"2019-04-01"},{"$f":"DB_Inputs!W7","v":"2019-05-01"},{"$f":"DB_Inputs!X7","v":"2019-06-01"},{"$f":"DB_Inputs!Y7","v":"2019-07-01"},{"$f":"DB_Inputs!Z7","v":"2019-08-01"},{"$f":"DB_Inputs!AA7","v":"2019-09-01"},"Total"]
["Heavy"]
["Non-Scheduled Load in BPAT Area Revised",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B9:M9,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},{"$f":"SUM(B9:M9)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P9:AA9,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Keys P/G Load (Banks Lake)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B10:M10,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}}]
["Transfer Services by BA (GTA - no Slice)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!B25+Resources_ESP!B26+Resources_ESP!B27","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!C25+Resources_ESP!C26+Resources_ESP!C27","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!D25+Resources_ESP!D26+Resources_ESP!D27","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!E25+Resources_ESP!E26+Resources_ESP!E27","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!F25+Resources_ESP!F26+Resources_ESP!F27","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!G25+Resources_ESP!G26+Resources_ESP!G27","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!H25+Resources_ESP!H26+Resources_ESP!H27","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!I25+Resources_ESP!I26+Resources_ESP!I27","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!J25+Resources_ESP!J26+Resources_ESP!J27","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!K25+Resources_ESP!K26+Resources_ESP!K27","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!L25+Resources_ESP!L26+Resources_ESP!L27","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+Resources_ESP!M25+Resources_ESP!M26+Resources_ESP!M27","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B11:M11,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P11:AA11,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Slice Block (Sched)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B12:M12,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P12:AA12,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["DSI Long Term Sales",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B13:M13,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}}]
["Long Term Exports (No DSI)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B14:M14,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P14:AA14,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Pasadena_CNX_Del_(BPA to PASA)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B15:M15,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P15:AA15,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["RiversidePU_CNX_PkCap_(BPA to RVSD)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B16:M16,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P16:AA16,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["RiversidePU_SNX_Del_(BPA to RVSD)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B17:M17,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P17:AA17,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["PacificPower_SNX_Del_(BPA to PPL)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B18:M18,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}}]
["Long Term Operational Obligations",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B19:M19,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P19:AA19,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Wind Shaping (Outs)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B20:M20,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}}]
["Trading Floor Sales",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+175","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+100","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+250","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)+100","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B21:M21,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P21:AA21,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Trading Floor Exchange Out",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B22:M22,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P22:AA22,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(B23:M23,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P23:AA23,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Borderline Returns sinking to BPAPower/BPALOAD",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B24:M24,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P24:AA24,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["AC Losses to PAC",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B25:M25,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P25:AA25,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Load Adjustment",53.370996983570308,22.734395388455745,23.950250454567399,25.213737244508113,27.520774011960413,30.870754726054507,-180.96455462196496,-164.9739919083907,-124.72264180293735,-65.173322348426737,-38.331823512451535,-69.715617357409982,{"$f":"SUMPRODUCT(B26:M26,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":-38.535248874426642}]
["Load Calibration",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(B27:M27,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P27:AA27,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
[]
["Light"]
[{"$f":"A9","v":"Non-Scheduled Load in BPAT Area Revised"},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A30,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B30:M30,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P30:AA30,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Keys P/G Load (Banks Lake)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A31,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B31:M31,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["Transfer Services by BA (GTA - no Slice)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!B48+Resources_ESP!B49+Resources_ESP!B50","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!C48+Resources_ESP!C49+Resources_ESP!C50","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!D48+Resources_ESP!D49+Resources_ESP!D50","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!E48+Resources_ESP!E49+Resources_ESP!E50","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!F48+Resources_ESP!F49+Resources_ESP!F50","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!G48+Resources_ESP!G49+Resources_ESP!G50","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!H48+Resources_ESP!H49+Resources_ESP!H50","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!I48+Resources_ESP!I49+Resources_ESP!I50","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!J48+Resources_ESP!J49+Resources_ESP!J50","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!K48+Resources_ESP!K49+Resources_ESP!K50","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!L48+Resources_ESP!L49+Resources_ESP!L50","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+Resources_ESP!M48+Resources_ESP!M49+Resources_ESP!M50","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B32:M32,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P32:AA32,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Slice Block (Sched)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B33:M33,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P33:AA33,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["DSI Long Term Sales",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B34:M34,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["Long Term Exports (No DSI)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B35:M35,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P35:AA35,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Pasadena_CNX_Del_(BPA to PASA)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B36:M36,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P36:AA36,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["RiversidePU_CNX_PkCap_(BPA to RVSD)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B37:M37,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P37:AA37,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["RiversidePU_SNX_Del_(BPA to RVSD)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B38:M38,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P38:AA38,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["PacificPower_SNX_Del_(BPA to PPL)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B39:M39,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["Long Term Operational Obligations",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B40:M40,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P40:AA40,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Wind Shaping (Outs)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B41:M41,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["Trading Floor Sales",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+150","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+100","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)+175","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B42:M42,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["Trading Floor Exchange Out",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B43:M43,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
[0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(B44:M44,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":0}]
["Borderline Returns sinking to BPAPower/BPALOAD",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B45:M45,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["AC Losses to PAC",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B46:M46,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["Load Adjustment",56.815926912402325,23.102549277843575,24.121539868651169,24.822772541110545,27.75939668410081,30.896341160869412,-135.81790912664195,-125.7921147308254,-86.711078893658254,-23.148698828408868,-1.1379431694037976,-31.612928366196385,{"$f":"SUMPRODUCT(B47:M47,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":-18.09709040708319}]
["Load Calibration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P48:AA48,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
[]
[]
["Energy"]
[{"$f":"A9","v":"Non-Scheduled Load in BPAT Area Revised"},{"$f":"(B9*DB_Inputs!B$8+Loads_ESP!B30*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C9*DB_Inputs!C$8+Loads_ESP!C30*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D9*DB_Inputs!D$8+Loads_ESP!D30*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E9*DB_Inputs!E$8+Loads_ESP!E30*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F9*DB_Inputs!F$8+Loads_ESP!F30*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G9*DB_Inputs!G$8+Loads_ESP!G30*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H9*DB_Inputs!H$8+Loads_ESP!H30*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I9*DB_Inputs!I$8+Loads_ESP!I30*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J9*DB_Inputs!J$8+Loads_ESP!J30*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K9*DB_Inputs!K$8+Loads_ESP!K30*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L9*DB_Inputs!L$8+Loads_ESP!L30*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M9*DB_Inputs!M$8+Loads_ESP!M30*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B52:M52,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P9*DB_Inputs!P$8+Loads_ESP!P30*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q9*DB_Inputs!Q$8+Loads_ESP!Q30*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R9*DB_Inputs!R$8+Loads_ESP!R30*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S9*DB_Inputs!S$8+Loads_ESP!S30*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T9*DB_Inputs!T$8+Loads_ESP!T30*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U9*DB_Inputs!U$8+Loads_ESP!U30*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V9*DB_Inputs!V$8+Loads_ESP!V30*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W9*DB_Inputs!W$8+Loads_ESP!W30*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X9*DB_Inputs!X$8+Loads_ESP!X30*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y9*DB_Inputs!Y$8+Loads_ESP!Y30*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z9*DB_Inputs!Z$8+Loads_ESP!Z30*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA9*DB_Inputs!AA$8+Loads_ESP!AA30*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P52:AA52,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Keys P/G Load (Banks Lake)",{"$f":"(B10*DB_Inputs!B$8+Loads_ESP!B31*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C10*DB_Inputs!C$8+Loads_ESP!C31*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D10*DB_Inputs!D$8+Loads_ESP!D31*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E10*DB_Inputs!E$8+Loads_ESP!E31*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F10*DB_Inputs!F$8+Loads_ESP!F31*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G10*DB_Inputs!G$8+Loads_ESP!G31*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H10*DB_Inputs!H$8+Loads_ESP!H31*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I10*DB_Inputs!I$8+Loads_ESP!I31*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J10*DB_Inputs!J$8+Loads_ESP!J31*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K10*DB_Inputs!K$8+Loads_ESP!K31*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L10*DB_Inputs!L$8+Loads_ESP!L31*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M10*DB_Inputs!M$8+Loads_ESP!M31*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B53:M53,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}}]
["Transfer Services by BA (GTA - no Slice)",{"$f":"(B11*DB_Inputs!B$8+Loads_ESP!B32*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C11*DB_Inputs!C$8+Loads_ESP!C32*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D11*DB_Inputs!D$8+Loads_ESP!D32*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E11*DB_Inputs!E$8+Loads_ESP!E32*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F11*DB_Inputs!F$8+Loads_ESP!F32*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G11*DB_Inputs!G$8+Loads_ESP!G32*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H11*DB_Inputs!H$8+Loads_ESP!H32*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I11*DB_Inputs!I$8+Loads_ESP!I32*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J11*DB_Inputs!J$8+Loads_ESP!J32*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K11*DB_Inputs!K$8+Loads_ESP!K32*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L11*DB_Inputs!L$8+Loads_ESP!L32*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M11*DB_Inputs!M$8+Loads_ESP!M32*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B54:M54,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P11*DB_Inputs!P$8+Loads_ESP!P32*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q11*DB_Inputs!Q$8+Loads_ESP!Q32*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R11*DB_Inputs!R$8+Loads_ESP!R32*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S11*DB_Inputs!S$8+Loads_ESP!S32*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T11*DB_Inputs!T$8+Loads_ESP!T32*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U11*DB_Inputs!U$8+Loads_ESP!U32*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V11*DB_Inputs!V$8+Loads_ESP!V32*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W11*DB_Inputs!W$8+Loads_ESP!W32*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X11*DB_Inputs!X$8+Loads_ESP!X32*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y11*DB_Inputs!Y$8+Loads_ESP!Y32*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z11*DB_Inputs!Z$8+Loads_ESP!Z32*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA11*DB_Inputs!AA$8+Loads_ESP!AA32*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P54:AA54,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Slice Block (Sched)",{"$f":"(B12*DB_Inputs!B$8+Loads_ESP!B33*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C12*DB_Inputs!C$8+Loads_ESP!C33*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D12*DB_Inputs!D$8+Loads_ESP!D33*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E12*DB_Inputs!E$8+Loads_ESP!E33*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F12*DB_Inputs!F$8+Loads_ESP!F33*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G12*DB_Inputs!G$8+Loads_ESP!G33*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H12*DB_Inputs!H$8+Loads_ESP!H33*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I12*DB_Inputs!I$8+Loads_ESP!I33*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J12*DB_Inputs!J$8+Loads_ESP!J33*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K12*DB_Inputs!K$8+Loads_ESP!K33*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L12*DB_Inputs!L$8+Loads_ESP!L33*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M12*DB_Inputs!M$8+Loads_ESP!M33*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B55:M55,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P12*DB_Inputs!P$8+Loads_ESP!P33*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q12*DB_Inputs!Q$8+Loads_ESP!Q33*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R12*DB_Inputs!R$8+Loads_ESP!R33*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S12*DB_Inputs!S$8+Loads_ESP!S33*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T12*DB_Inputs!T$8+Loads_ESP!T33*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U12*DB_Inputs!U$8+Loads_ESP!U33*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V12*DB_Inputs!V$8+Loads_ESP!V33*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W12*DB_Inputs!W$8+Loads_ESP!W33*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X12*DB_Inputs!X$8+Loads_ESP!X33*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y12*DB_Inputs!Y$8+Loads_ESP!Y33*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z12*DB_Inputs!Z$8+Loads_ESP!Z33*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA12*DB_Inputs!AA$8+Loads_ESP!AA33*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P55:AA55,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["DSI Long Term Sales",{"$f":"(B13*DB_Inputs!B$8+Loads_ESP!B34*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C13*DB_Inputs!C$8+Loads_ESP!C34*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D13*DB_Inputs!D$8+Loads_ESP!D34*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E13*DB_Inputs!E$8+Loads_ESP!E34*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F13*DB_Inputs!F$8+Loads_ESP!F34*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G13*DB_Inputs!G$8+Loads_ESP!G34*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H13*DB_Inputs!H$8+Loads_ESP!H34*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I13*DB_Inputs!I$8+Loads_ESP!I34*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J13*DB_Inputs!J$8+Loads_ESP!J34*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K13*DB_Inputs!K$8+Loads_ESP!K34*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L13*DB_Inputs!L$8+Loads_ESP!L34*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M13*DB_Inputs!M$8+Loads_ESP!M34*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B56:M56,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}}]
["Long Term Exports (No DSI)",{"$f":"(B14*DB_Inputs!B$8+Loads_ESP!B35*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C14*DB_Inputs!C$8+Loads_ESP!C35*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D14*DB_Inputs!D$8+Loads_ESP!D35*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E14*DB_Inputs!E$8+Loads_ESP!E35*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F14*DB_Inputs!F$8+Loads_ESP!F35*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G14*DB_Inputs!G$8+Loads_ESP!G35*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H14*DB_Inputs!H$8+Loads_ESP!H35*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I14*DB_Inputs!I$8+Loads_ESP!I35*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J14*DB_Inputs!J$8+Loads_ESP!J35*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K14*DB_Inputs!K$8+Loads_ESP!K35*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L14*DB_Inputs!L$8+Loads_ESP!L35*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M14*DB_Inputs!M$8+Loads_ESP!M35*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B57:M57,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P14*DB_Inputs!P$8+Loads_ESP!P35*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q14*DB_Inputs!Q$8+Loads_ESP!Q35*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R14*DB_Inputs!R$8+Loads_ESP!R35*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S14*DB_Inputs!S$8+Loads_ESP!S35*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T14*DB_Inputs!T$8+Loads_ESP!T35*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U14*DB_Inputs!U$8+Loads_ESP!U35*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V14*DB_Inputs!V$8+Loads_ESP!V35*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W14*DB_Inputs!W$8+Loads_ESP!W35*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X14*DB_Inputs!X$8+Loads_ESP!X35*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y14*DB_Inputs!Y$8+Loads_ESP!Y35*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z14*DB_Inputs!Z$8+Loads_ESP!Z35*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA14*DB_Inputs!AA$8+Loads_ESP!AA35*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P57:AA57,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Pasadena_CNX_Del_(BPA to PASA)",{"$f":"(B15*DB_Inputs!B$8+Loads_ESP!B36*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C15*DB_Inputs!C$8+Loads_ESP!C36*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D15*DB_Inputs!D$8+Loads_ESP!D36*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E15*DB_Inputs!E$8+Loads_ESP!E36*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F15*DB_Inputs!F$8+Loads_ESP!F36*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G15*DB_Inputs!G$8+Loads_ESP!G36*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H15*DB_Inputs!H$8+Loads_ESP!H36*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I15*DB_Inputs!I$8+Loads_ESP!I36*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J15*DB_Inputs!J$8+Loads_ESP!J36*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K15*DB_Inputs!K$8+Loads_ESP!K36*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L15*DB_Inputs!L$8+Loads_ESP!L36*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M15*DB_Inputs!M$8+Loads_ESP!M36*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B58:M58,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P15*DB_Inputs!P$8+Loads_ESP!P36*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q15*DB_Inputs!Q$8+Loads_ESP!Q36*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R15*DB_Inputs!R$8+Loads_ESP!R36*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S15*DB_Inputs!S$8+Loads_ESP!S36*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T15*DB_Inputs!T$8+Loads_ESP!T36*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U15*DB_Inputs!U$8+Loads_ESP!U36*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V15*DB_Inputs!V$8+Loads_ESP!V36*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W15*DB_Inputs!W$8+Loads_ESP!W36*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X15*DB_Inputs!X$8+Loads_ESP!X36*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y15*DB_Inputs!Y$8+Loads_ESP!Y36*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z15*DB_Inputs!Z$8+Loads_ESP!Z36*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA15*DB_Inputs!AA$8+Loads_ESP!AA36*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P58:AA58,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["RiversidePU_CNX_PkCap_(BPA to RVSD)",{"$f":"(B16*DB_Inputs!B$8+Loads_ESP!B37*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C16*DB_Inputs!C$8+Loads_ESP!C37*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D16*DB_Inputs!D$8+Loads_ESP!D37*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E16*DB_Inputs!E$8+Loads_ESP!E37*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F16*DB_Inputs!F$8+Loads_ESP!F37*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G16*DB_Inputs!G$8+Loads_ESP!G37*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H16*DB_Inputs!H$8+Loads_ESP!H37*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I16*DB_Inputs!I$8+Loads_ESP!I37*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J16*DB_Inputs!J$8+Loads_ESP!J37*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K16*DB_Inputs!K$8+Loads_ESP!K37*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L16*DB_Inputs!L$8+Loads_ESP!L37*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M16*DB_Inputs!M$8+Loads_ESP!M37*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B59:M59,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P16*DB_Inputs!P$8+Loads_ESP!P37*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q16*DB_Inputs!Q$8+Loads_ESP!Q37*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R16*DB_Inputs!R$8+Loads_ESP!R37*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S16*DB_Inputs!S$8+Loads_ESP!S37*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T16*DB_Inputs!T$8+Loads_ESP!T37*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U16*DB_Inputs!U$8+Loads_ESP!U37*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V16*DB_Inputs!V$8+Loads_ESP!V37*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W16*DB_Inputs!W$8+Loads_ESP!W37*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X16*DB_Inputs!X$8+Loads_ESP!X37*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y16*DB_Inputs!Y$8+Loads_ESP!Y37*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z16*DB_Inputs!Z$8+Loads_ESP!Z37*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA16*DB_Inputs!AA$8+Loads_ESP!AA37*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P59:AA59,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["RiversidePU_SNX_Del_(BPA to RVSD)",{"$f":"(B17*DB_Inputs!B$8+Loads_ESP!B38*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C17*DB_Inputs!C$8+Loads_ESP!C38*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D17*DB_Inputs!D$8+Loads_ESP!D38*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E17*DB_Inputs!E$8+Loads_ESP!E38*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F17*DB_Inputs!F$8+Loads_ESP!F38*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G17*DB_Inputs!G$8+Loads_ESP!G38*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H17*DB_Inputs!H$8+Loads_ESP!H38*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I17*DB_Inputs!I$8+Loads_ESP!I38*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J17*DB_Inputs!J$8+Loads_ESP!J38*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K17*DB_Inputs!K$8+Loads_ESP!K38*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L17*DB_Inputs!L$8+Loads_ESP!L38*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M17*DB_Inputs!M$8+Loads_ESP!M38*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B60:M60,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P17*DB_Inputs!P$8+Loads_ESP!P38*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q17*DB_Inputs!Q$8+Loads_ESP!Q38*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R17*DB_Inputs!R$8+Loads_ESP!R38*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S17*DB_Inputs!S$8+Loads_ESP!S38*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T17*DB_Inputs!T$8+Loads_ESP!T38*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U17*DB_Inputs!U$8+Loads_ESP!U38*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V17*DB_Inputs!V$8+Loads_ESP!V38*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W17*DB_Inputs!W$8+Loads_ESP!W38*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X17*DB_Inputs!X$8+Loads_ESP!X38*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y17*DB_Inputs!Y$8+Loads_ESP!Y38*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z17*DB_Inputs!Z$8+Loads_ESP!Z38*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA17*DB_Inputs!AA$8+Loads_ESP!AA38*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P60:AA60,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["PacificPower_SNX_Del_(BPA to PPL)",{"$f":"(B18*DB_Inputs!B$8+Loads_ESP!B39*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C18*DB_Inputs!C$8+Loads_ESP!C39*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D18*DB_Inputs!D$8+Loads_ESP!D39*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E18*DB_Inputs!E$8+Loads_ESP!E39*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F18*DB_Inputs!F$8+Loads_ESP!F39*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G18*DB_Inputs!G$8+Loads_ESP!G39*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H18*DB_Inputs!H$8+Loads_ESP!H39*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I18*DB_Inputs!I$8+Loads_ESP!I39*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J18*DB_Inputs!J$8+Loads_ESP!J39*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K18*DB_Inputs!K$8+Loads_ESP!K39*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L18*DB_Inputs!L$8+Loads_ESP!L39*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M18*DB_Inputs!M$8+Loads_ESP!M39*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B61:M61,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P18*DB_Inputs!P$8+Loads_ESP!P39*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q18*DB_Inputs!Q$8+Loads_ESP!Q39*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R18*DB_Inputs!R$8+Loads_ESP!R39*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S18*DB_Inputs!S$8+Loads_ESP!S39*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T18*DB_Inputs!T$8+Loads_ESP!T39*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U18*DB_Inputs!U$8+Loads_ESP!U39*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V18*DB_Inputs!V$8+Loads_ESP!V39*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W18*DB_Inputs!W$8+Loads_ESP!W39*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X18*DB_Inputs!X$8+Loads_ESP!X39*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y18*DB_Inputs!Y$8+Loads_ESP!Y39*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z18*DB_Inputs!Z$8+Loads_ESP!Z39*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA18*DB_Inputs!AA$8+Loads_ESP!AA39*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P61:AA61,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Long Term Operational Obligations",{"$f":"(B19*DB_Inputs!B$8+Loads_ESP!B40*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C19*DB_Inputs!C$8+Loads_ESP!C40*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D19*DB_Inputs!D$8+Loads_ESP!D40*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E19*DB_Inputs!E$8+Loads_ESP!E40*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F19*DB_Inputs!F$8+Loads_ESP!F40*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G19*DB_Inputs!G$8+Loads_ESP!G40*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H19*DB_Inputs!H$8+Loads_ESP!H40*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I19*DB_Inputs!I$8+Loads_ESP!I40*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J19*DB_Inputs!J$8+Loads_ESP!J40*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K19*DB_Inputs!K$8+Loads_ESP!K40*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L19*DB_Inputs!L$8+Loads_ESP!L40*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M19*DB_Inputs!M$8+Loads_ESP!M40*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B62:M62,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P19*DB_Inputs!P$8+Loads_ESP!P40*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q19*DB_Inputs!Q$8+Loads_ESP!Q40*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R19*DB_Inputs!R$8+Loads_ESP!R40*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S19*DB_Inputs!S$8+Loads_ESP!S40*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T19*DB_Inputs!T$8+Loads_ESP!T40*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U19*DB_Inputs!U$8+Loads_ESP!U40*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V19*DB_Inputs!V$8+Loads_ESP!V40*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W19*DB_Inputs!W$8+Loads_ESP!W40*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X19*DB_Inputs!X$8+Loads_ESP!X40*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y19*DB_Inputs!Y$8+Loads_ESP!Y40*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z19*DB_Inputs!Z$8+Loads_ESP!Z40*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA19*DB_Inputs!AA$8+Loads_ESP!AA40*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P62:AA62,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Wind Shaping (Outs)",{"$f":"(B20*DB_Inputs!B$8+Loads_ESP!B41*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C20*DB_Inputs!C$8+Loads_ESP!C41*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D20*DB_Inputs!D$8+Loads_ESP!D41*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E20*DB_Inputs!E$8+Loads_ESP!E41*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F20*DB_Inputs!F$8+Loads_ESP!F41*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G20*DB_Inputs!G$8+Loads_ESP!G41*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H20*DB_Inputs!H$8+Loads_ESP!H41*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I20*DB_Inputs!I$8+Loads_ESP!I41*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J20*DB_Inputs!J$8+Loads_ESP!J41*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K20*DB_Inputs!K$8+Loads_ESP!K41*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L20*DB_Inputs!L$8+Loads_ESP!L41*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M20*DB_Inputs!M$8+Loads_ESP!M41*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B63:M63,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P20*DB_Inputs!P$8+Loads_ESP!P41*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q20*DB_Inputs!Q$8+Loads_ESP!Q41*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R20*DB_Inputs!R$8+Loads_ESP!R41*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S20*DB_Inputs!S$8+Loads_ESP!S41*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T20*DB_Inputs!T$8+Loads_ESP!T41*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U20*DB_Inputs!U$8+Loads_ESP!U41*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V20*DB_Inputs!V$8+Loads_ESP!V41*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W20*DB_Inputs!W$8+Loads_ESP!W41*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X20*DB_Inputs!X$8+Loads_ESP!X41*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y20*DB_Inputs!Y$8+Loads_ESP!Y41*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z20*DB_Inputs!Z$8+Loads_ESP!Z41*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA20*DB_Inputs!AA$8+Loads_ESP!AA41*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P63:AA63,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Trading Floor Sales",{"$f":"(B21*DB_Inputs!B$8+Loads_ESP!B42*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C21*DB_Inputs!C$8+Loads_ESP!C42*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D21*DB_Inputs!D$8+Loads_ESP!D42*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E21*DB_Inputs!E$8+Loads_ESP!E42*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F21*DB_Inputs!F$8+Loads_ESP!F42*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G21*DB_Inputs!G$8+Loads_ESP!G42*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H21*DB_Inputs!H$8+Loads_ESP!H42*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I21*DB_Inputs!I$8+Loads_ESP!I42*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J21*DB_Inputs!J$8+Loads_ESP!J42*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K21*DB_Inputs!K$8+Loads_ESP!K42*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L21*DB_Inputs!L$8+Loads_ESP!L42*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M21*DB_Inputs!M$8+Loads_ESP!M42*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B64:M64,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P21*DB_Inputs!P$8+Loads_ESP!P42*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q21*DB_Inputs!Q$8+Loads_ESP!Q42*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R21*DB_Inputs!R$8+Loads_ESP!R42*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S21*DB_Inputs!S$8+Loads_ESP!S42*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T21*DB_Inputs!T$8+Loads_ESP!T42*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U21*DB_Inputs!U$8+Loads_ESP!U42*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V21*DB_Inputs!V$8+Loads_ESP!V42*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W21*DB_Inputs!W$8+Loads_ESP!W42*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X21*DB_Inputs!X$8+Loads_ESP!X42*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y21*DB_Inputs!Y$8+Loads_ESP!Y42*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z21*DB_Inputs!Z$8+Loads_ESP!Z42*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA21*DB_Inputs!AA$8+Loads_ESP!AA42*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P64:AA64,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Trading Floor Exchange Out",{"$f":"(B22*DB_Inputs!B$8+Loads_ESP!B43*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C22*DB_Inputs!C$8+Loads_ESP!C43*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D22*DB_Inputs!D$8+Loads_ESP!D43*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E22*DB_Inputs!E$8+Loads_ESP!E43*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F22*DB_Inputs!F$8+Loads_ESP!F43*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G22*DB_Inputs!G$8+Loads_ESP!G43*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H22*DB_Inputs!H$8+Loads_ESP!H43*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I22*DB_Inputs!I$8+Loads_ESP!I43*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J22*DB_Inputs!J$8+Loads_ESP!J43*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K22*DB_Inputs!K$8+Loads_ESP!K43*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L22*DB_Inputs!L$8+Loads_ESP!L43*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M22*DB_Inputs!M$8+Loads_ESP!M43*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B65:M65,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P22*DB_Inputs!P$8+Loads_ESP!P43*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q22*DB_Inputs!Q$8+Loads_ESP!Q43*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R22*DB_Inputs!R$8+Loads_ESP!R43*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S22*DB_Inputs!S$8+Loads_ESP!S43*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T22*DB_Inputs!T$8+Loads_ESP!T43*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U22*DB_Inputs!U$8+Loads_ESP!U43*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V22*DB_Inputs!V$8+Loads_ESP!V43*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W22*DB_Inputs!W$8+Loads_ESP!W43*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X22*DB_Inputs!X$8+Loads_ESP!X43*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y22*DB_Inputs!Y$8+Loads_ESP!Y43*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z22*DB_Inputs!Z$8+Loads_ESP!Z43*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA22*DB_Inputs!AA$8+Loads_ESP!AA43*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P65:AA65,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
[0,{"$f":"(B23*DB_Inputs!B$8+Loads_ESP!B44*DB_Inputs!B$9)/DB_Inputs!B$10","v":0},{"$f":"(C23*DB_Inputs!C$8+Loads_ESP!C44*DB_Inputs!C$9)/DB_Inputs!C$10","v":0},{"$f":"(D23*DB_Inputs!D$8+Loads_ESP!D44*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E23*DB_Inputs!E$8+Loads_ESP!E44*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F23*DB_Inputs!F$8+Loads_ESP!F44*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G23*DB_Inputs!G$8+Loads_ESP!G44*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H23*DB_Inputs!H$8+Loads_ESP!H44*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I23*DB_Inputs!I$8+Loads_ESP!I44*DB_Inputs!I$9)/DB_Inputs!I$10","v":0},{"$f":"(J23*DB_Inputs!J$8+Loads_ESP!J44*DB_Inputs!J$9)/DB_Inputs!J$10","v":0},{"$f":"(K23*DB_Inputs!K$8+Loads_ESP!K44*DB_Inputs!K$9)/DB_Inputs!K$10","v":0},{"$f":"(L23*DB_Inputs!L$8+Loads_ESP!L44*DB_Inputs!L$9)/DB_Inputs!L$10","v":0},{"$f":"(M23*DB_Inputs!M$8+Loads_ESP!M44*DB_Inputs!M$9)/DB_Inputs!M$10","v":0},{"$f":"SUMPRODUCT(B66:M66,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":0},null,{"$f":"(P23*DB_Inputs!P$8+Loads_ESP!P44*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q23*DB_Inputs!Q$8+Loads_ESP!Q44*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R23*DB_Inputs!R$8+Loads_ESP!R44*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S23*DB_Inputs!S$8+Loads_ESP!S44*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T23*DB_Inputs!T$8+Loads_ESP!T44*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U23*DB_Inputs!U$8+Loads_ESP!U44*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V23*DB_Inputs!V$8+Loads_ESP!V44*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W23*DB_Inputs!W$8+Loads_ESP!W44*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X23*DB_Inputs!X$8+Loads_ESP!X44*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y23*DB_Inputs!Y$8+Loads_ESP!Y44*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z23*DB_Inputs!Z$8+Loads_ESP!Z44*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA23*DB_Inputs!AA$8+Loads_ESP!AA44*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P66:AA66,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Borderline Returns sinking to BPAPower/BPALOAD",{"$f":"(B24*DB_Inputs!B$8+Loads_ESP!B45*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C24*DB_Inputs!C$8+Loads_ESP!C45*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D24*DB_Inputs!D$8+Loads_ESP!D45*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E24*DB_Inputs!E$8+Loads_ESP!E45*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F24*DB_Inputs!F$8+Loads_ESP!F45*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G24*DB_Inputs!G$8+Loads_ESP!G45*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H24*DB_Inputs!H$8+Loads_ESP!H45*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I24*DB_Inputs!I$8+Loads_ESP!I45*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J24*DB_Inputs!J$8+Loads_ESP!J45*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K24*DB_Inputs!K$8+Loads_ESP!K45*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L24*DB_Inputs!L$8+Loads_ESP!L45*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M24*DB_Inputs!M$8+Loads_ESP!M45*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B67:M67,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P24*DB_Inputs!P$8+Loads_ESP!P45*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q24*DB_Inputs!Q$8+Loads_ESP!Q45*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R24*DB_Inputs!R$8+Loads_ESP!R45*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S24*DB_Inputs!S$8+Loads_ESP!S45*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T24*DB_Inputs!T$8+Loads_ESP!T45*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U24*DB_Inputs!U$8+Loads_ESP!U45*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V24*DB_Inputs!V$8+Loads_ESP!V45*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W24*DB_Inputs!W$8+Loads_ESP!W45*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X24*DB_Inputs!X$8+Loads_ESP!X45*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y24*DB_Inputs!Y$8+Loads_ESP!Y45*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z24*DB_Inputs!Z$8+Loads_ESP!Z45*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA24*DB_Inputs!AA$8+Loads_ESP!AA45*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P67:AA67,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["AC Losses to PAC",{"$f":"(B25*DB_Inputs!B$8+Loads_ESP!B46*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C25*DB_Inputs!C$8+Loads_ESP!C46*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D25*DB_Inputs!D$8+Loads_ESP!D46*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E25*DB_Inputs!E$8+Loads_ESP!E46*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F25*DB_Inputs!F$8+Loads_ESP!F46*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G25*DB_Inputs!G$8+Loads_ESP!G46*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H25*DB_Inputs!H$8+Loads_ESP!H46*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I25*DB_Inputs!I$8+Loads_ESP!I46*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J25*DB_Inputs!J$8+Loads_ESP!J46*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K25*DB_Inputs!K$8+Loads_ESP!K46*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L25*DB_Inputs!L$8+Loads_ESP!L46*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M25*DB_Inputs!M$8+Loads_ESP!M46*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B68:M68,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P25*DB_Inputs!P$8+Loads_ESP!P46*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q25*DB_Inputs!Q$8+Loads_ESP!Q46*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R25*DB_Inputs!R$8+Loads_ESP!R46*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S25*DB_Inputs!S$8+Loads_ESP!S46*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T25*DB_Inputs!T$8+Loads_ESP!T46*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U25*DB_Inputs!U$8+Loads_ESP!U46*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V25*DB_Inputs!V$8+Loads_ESP!V46*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W25*DB_Inputs!W$8+Loads_ESP!W46*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X25*DB_Inputs!X$8+Loads_ESP!X46*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y25*DB_Inputs!Y$8+Loads_ESP!Y46*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z25*DB_Inputs!Z$8+Loads_ESP!Z46*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA25*DB_Inputs!AA$8+Loads_ESP!AA46*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P68:AA68,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Load Adjustment",{"$f":"(B26*DB_Inputs!B$8+Loads_ESP!B47*DB_Inputs!B$9)/DB_Inputs!B$10","v":54.889729532840335},{"$f":"(C26*DB_Inputs!C$8+Loads_ESP!C47*DB_Inputs!C$9)/DB_Inputs!C$10","v":22.898303014660314},{"$f":"(D26*DB_Inputs!D$8+Loads_ESP!D47*DB_Inputs!D$9)/DB_Inputs!D$10","v":24.02944878581043},{"$f":"(E26*DB_Inputs!E$8+Loads_ESP!E47*DB_Inputs!E$9)/DB_Inputs!E$10","v":25.041376461289829},{"$f":"(F26*DB_Inputs!F$8+Loads_ESP!F47*DB_Inputs!F$9)/DB_Inputs!F$10","v":27.623040871449152},{"$f":"(G26*DB_Inputs!G$8+Loads_ESP!G47*DB_Inputs!G$9)/DB_Inputs!G$10","v":30.881464525822253},{"$f":"(H26*DB_Inputs!H$8+Loads_ESP!H47*DB_Inputs!H$9)/DB_Inputs!H$10","v":-160.89937884626585},{"$f":"(I26*DB_Inputs!I$8+Loads_ESP!I47*DB_Inputs!I$9)/DB_Inputs!I$10","v":-147.70026110967913},{"$f":"(J26*DB_Inputs!J$8+Loads_ESP!J47*DB_Inputs!J$9)/DB_Inputs!J$10","v":-108.67331524124174},{"$f":"(K26*DB_Inputs!K$8+Loads_ESP!K47*DB_Inputs!K$9)/DB_Inputs!K$10","v":-45.742582441321694},{"$f":"(L26*DB_Inputs!L$8+Loads_ESP!L47*DB_Inputs!L$9)/DB_Inputs!L$10","v":-22.73438982020571},{"$f":"(M26*DB_Inputs!M$8+Loads_ESP!M47*DB_Inputs!M$9)/DB_Inputs!M$10","v":-51.934362494843633},{"$f":"SUMPRODUCT(B69:M69,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":-29.332991042160376}]
[{"$f":"A27","v":"Load Calibration"},{"$f":"(B27*DB_Inputs!B$8+Loads_ESP!B48*DB_Inputs!B$9)/DB_Inputs!B$10","v":0},{"$f":"(C27*DB_Inputs!C$8+Loads_ESP!C48*DB_Inputs!C$9)/DB_Inputs!C$10","v":0},{"$f":"(D27*DB_Inputs!D$8+Loads_ESP!D48*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E27*DB_Inputs!E$8+Loads_ESP!E48*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F27*DB_Inputs!F$8+Loads_ESP!F48*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G27*DB_Inputs!G$8+Loads_ESP!G48*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H27*DB_Inputs!H$8+Loads_ESP!H48*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I27*DB_Inputs!I$8+Loads_ESP!I48*DB_Inputs!I$9)/DB_Inputs!I$10","v":0},{"$f":"(J27*DB_Inputs!J$8+Loads_ESP!J48*DB_Inputs!J$9)/DB_Inputs!J$10","v":0},{"$f":"(K27*DB_Inputs!K$8+Loads_ESP!K48*DB_Inputs!K$9)/DB_Inputs!K$10","v":0},{"$f":"(L27*DB_Inputs!L$8+Loads_ESP!L48*DB_Inputs!L$9)/DB_Inputs!L$10","v":0},{"$f":"(M27*DB_Inputs!M$8+Loads_ESP!M48*DB_Inputs!M$9)/DB_Inputs!M$10","v":0},{"$f":"SUMPRODUCT(B70:M70,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":0},null,{"$f":"(P27*DB_Inputs!P$8+Loads_ESP!P48*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q27*DB_Inputs!Q$8+Loads_ESP!Q48*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R27*DB_Inputs!R$8+Loads_ESP!R48*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S27*DB_Inputs!S$8+Loads_ESP!S48*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T27*DB_Inputs!T$8+Loads_ESP!T48*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U27*DB_Inputs!U$8+Loads_ESP!U48*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V27*DB_Inputs!V$8+Loads_ESP!V48*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W27*DB_Inputs!W$8+Loads_ESP!W48*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X27*DB_Inputs!X$8+Loads_ESP!X48*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y27*DB_Inputs!Y$8+Loads_ESP!Y48*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z27*DB_Inputs!Z$8+Loads_ESP!Z48*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA27*DB_Inputs!AA$8+Loads_ESP!AA48*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P70:AA70,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
[]
[]
[]
["HLH"]
["So Idaho Generation ",{"$f":"B90","v":72.731018518518525},{"$f":"C90","v":30.981166278645834},32.638065762019238,34.359875102499998,37.503776160000001,42.068943069444501,67.673115759615399,99.087118769230798,141.149424995,171.82242303125,193.88853797749999,141.523747004808]
["SO Idaho Federal Portion",{"$f":"(B75*(1-Slice_Pct))","v":56.195039610185191},23.937350275865477,25.21754040649807,26.547882618945806,28.976992619814723,32.504232311061742,52.287091506740765,76.558869620096033,109.0579740269868,132.75722057571107,149.80642776001156,109.34719093328887]
["Hoss addiontional Load",{"$f":"B93","v":0},{"$f":"C93","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Load Reduction",{"$f":"(FedRev!B9)*(-Losses)","v":-228.66551893449005},{"$f":"(FedRev!C9)*(-Losses)","v":-275.06246624999994},{"$f":"(FedRev!D9)*(-Losses)","v":-297.01434510000001},{"$f":"(FedRev!E9)*(-Losses)","v":-276.52018008780004},{"$f":"(FedRev!F9)*(-Losses)","v":-267.03465678747006},{"$f":"(FedRev!G9)*(-Losses)","v":-247.73114160927},{"$f":"(FedRev!H9)*(-Losses)","v":-239.49635242500005},{"$f":"(FedRev!I9)*(-Losses)","v":-251.05033039580997},{"$f":"(FedRev!J9)*(-Losses)","v":-236.71198425896998},{"$f":"(FedRev!K9)*(-Losses)","v":-252.97338825000006},{"$f":"(FedRev!L9)*(-Losses)","v":-247.08038438061001},{"$f":"(FedRev!M9)*(-Losses)","v":-243.67034740752007}]
["Total HLH Load Adjustment",{"$f":"B76+B77+B78","v":-172.47047932430485},-251.12511597413447,-271.79680469350194,-249.97229746885424,-238.05766416765533,-215.22690929820826,-187.2092609182593,-174.49146077571393,-127.65401023198318,-120.21616767428898,-97.273956620598454,-134.32315647423121]
[]
["LLH"]
["So Idaho Generation ",{"$f":"B91","v":77.425576923076903},{"$f":"C91","v":31.482865869436196},32.871489423780474,33.827090206395297,37.828957831081098,42.103810836012897,65.973326486842097,98.1294048223684,141.42208077907,172.162441345395,194.16364106395301,141.67213951315799]
["SO Idaho Federal Portion",{"$f":"B82*(1-Slice_Pct)","v":59.822252604999989},24.324984451092924,25.397893331368596,26.136230631249678,29.228241636522164,32.531172611958681,50.973762923446657,75.818899600764368,109.2686393373022,133.01993300598869,150.0189839589348,109.46184521772543]
["Hoss addiontional Load",{"$f":"B94","v":0},{"$f":"C94","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Load Reduction",{"$f":"FedRev!B10*(-Losses)","v":-172.21566732678008},{"$f":"FedRev!C10*(-Losses)","v":-216.19172374866},{"$f":"FedRev!D10*(-Losses)","v":-227.62188355103999},{"$f":"FedRev!E10*(-Losses)","v":-224.60763902444995},{"$f":"FedRev!F10*(-Losses)","v":-214.52782212476998},{"$f":"FedRev!G10*(-Losses)","v":-203.28347784789003},{"$f":"FedRev!H10*(-Losses)","v":-182.78774043749999},{"$f":"FedRev!I10*(-Losses)","v":-191.06042597532002},{"$f":"FedRev!J10*(-Losses)","v":-185.11918162551004},{"$f":"FedRev!K10*(-Losses)","v":-188.20523930570999},{"$f":"FedRev!L10*(-Losses)","v":-193.58120639187001},{"$f":"FedRev!M10*(-Losses)","v":-179.91520151912999}]
["Total LLH Load Adjustment",{"$f":"B83+B84+B85","v":-112.39341472178009},-191.86673929756708,-202.22399021967138,-198.47140839320028,-185.29958048824781,-170.75230523593135,-131.81397751405333,-115.24152637455565,-75.850542288207834,-55.185306299721304,-43.562222432935215,-70.453356301404568]
[]
[]
[]
["So Idaho Gen.  HLH",72.731018518518525,30.981166278645834,32.638065762019238,34.359875102499998,37.503776160000001,42.068943069444501,67.673115759615399,99.087118769230798,141.149424995,171.82242303125,193.88853797749999,141.523747004808]
["So Idaho Gen.  LLH",77.425576923076903,31.482865869436196,32.871489423780474,33.827090206395297,37.828957831081098,42.103810836012897,65.973326486842097,98.1294048223684,141.42208077907,172.162441345395,194.16364106395301,141.67213951315799]
["Load Adjustments"]
["HLH",0,0,0,0,0,0,0,0,0,0,0,0]
["LLH",0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Resources_ESP","index":13,"n_rows":128,"n_cols":28,"rows_kept":128,"cut":false,"hidden":true,"merged":[[1,0,1,12]]}
["Resources",{"$f":"Loads_ESP!B1","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"Loads_ESP!H1","v":0},null,null,null,null,null,{"$f":"LORAUpDate","v":{"$error":"#NAME?"}}]
[{"$f":"Version","v":{"$error":"#NAME?"}}]
[{"$f":"WBLocation","v":"RM_FY17_H17Q2_ID282__BP18FP_ID284_FY18-19_Final06-20-2017.xlsx"},null,{"$f":"B12/B58","v":{"$error":"#N/A"}}]
["TOC"]
[]
[null,{"$f":"\"FY \" &StartFY","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+1","v":"FY 2019"}]
["Month/Year",{"$f":"DB_Inputs!B7","v":"2017-10-01"},{"$f":"DB_Inputs!C7","v":"2017-11-01"},{"$f":"DB_Inputs!D7","v":"2017-12-01"},{"$f":"DB_Inputs!E7","v":"2018-01-01"},{"$f":"DB_Inputs!F7","v":"2018-02-01"},{"$f":"DB_Inputs!G7","v":"2018-03-01"},{"$f":"DB_Inputs!H7","v":"2018-04-01"},{"$f":"DB_Inputs!I7","v":"2018-05-01"},{"$f":"DB_Inputs!J7","v":"2018-06-01"},{"$f":"DB_Inputs!K7","v":"2018-07-01"},{"$f":"DB_Inputs!L7","v":"2018-08-01"},{"$f":"DB_Inputs!M7","v":"2018-09-01"},"Total",null,{"$f":"DB_Inputs!P7","v":"2018-10-01"},{"$f":"DB_Inputs!Q7","v":"2018-11-01"},{"$f":"DB_Inputs!R7","v":"2018-12-01"},{"$f":"DB_Inputs!S7","v":"2019-01-01"},{"$f":"DB_Inputs!T7","v":"2019-02-01"},{"$f":"DB_Inputs!U7","v":"2019-03-01"},{"$f":"DB_Inputs!V7","v":"2019-04-01"},{"$f":"DB_Inputs!W7","v":"2019-05-01"},{"$f":"DB_Inputs!X7","v":"2019-06-01"},{"$f":"DB_Inputs!Y7","v":"2019-07-01"},{"$f":"DB_Inputs!Z7","v":"2019-08-01"},{"$f":"DB_Inputs!AA7","v":"2019-09-01"},"Total"]
["Heavy"]
["Wheeling Loss Returns",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A9,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B9:M9,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P9:AA9,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Federal Large Thermal (CGS)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A10,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B10:M10,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}}]
["Federal Small Thermal (Wauna)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A11,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B11:M11,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P11:AA11,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Federal Wind (All)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A12,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B12:M12,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P12:AA12,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Federal Sm Hydro in BA",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A13,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B13:M13,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P13:AA13,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Wind Shaping (Ins)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A14,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B14:M14,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P14:AA14,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Long Term Imports ",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A15,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B15:M15,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P15:AA15,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Pasadena_CNX_Ret1_(PASA to BPA)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A16,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B16:M16,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P16:AA16,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Pasadena_CNX_Ret2_(PASA to BPA)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A17,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B17:M17,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P17:AA17,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0}]
["Pasadena_CNX_EER_(PASA to BPA)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A18,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B18:M18,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":{"$error":"#N/A"}}]
["RiversidePU_CNX_Repl_(RVSD to BPA)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A19,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B19:M19,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P19:AA19,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["RiversidePU_CNX_EER_(RVSD to BPA)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A20,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B20:M20,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P20:AA20,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["RiversidePU_SNX_Ret_(RVSD to BPA)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A21,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B21:M21,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["PacificPower_SNX_Ret_(PPL to BPA)",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A22,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B22:M22,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P22:AA22,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Bulk Hub Purchases",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A23,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B23:M23,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P23:AA23,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Trading Floor Purchases",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A24,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B24:M24,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P24:AA24,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["PacEast TS Purchase Power to PacEast",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A25,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B25:M25,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P25:AA25,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["IPC TS Purchase Power to IPC",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A26,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B26:M26,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["NWEnergy TS Purchase Power to NWEnergy",{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$14:$P$369,MATCH($A27,LORA!$A$14:$A$369,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,2,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B27:M27,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
[]
["Generaration Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(B29:M29,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":0}]
[]
["Light"]
[{"$f":"A9","v":"Wheeling Loss Returns"},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A32,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B32:M32,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P32:AA32,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Federal Large Thermal (CGS)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A33,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B33:M33,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["Federal Small Thermal (Wauna)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A34,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B34:M34,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P34:AA34,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Federal Wind (All)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A35,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B35:M35,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P35:AA35,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Federal Sm Hydro in BA",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A36,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B36:M36,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P36:AA36,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Wind Shaping (Ins)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A37,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B37:M37,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P37:AA37,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Long Term Imports ",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A38,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B38:M38,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P38:AA38,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Pasadena_CNX_Ret1_(PASA to BPA)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A39,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B39:M39,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P39:AA39,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Pasadena_CNX_Ret2_(PASA to BPA)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A40,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B40:M40,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P40:AA40,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Pasadena_CNX_EER_(PASA to BPA)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A41,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B41:M41,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["RiversidePU_CNX_Repl_(RVSD to BPA)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A42,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B42:M42,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P42:AA42,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["RiversidePU_CNX_EER_(RVSD to BPA)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A43,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B43:M43,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P43:AA43,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["RiversidePU_SNX_Ret_(RVSD to BPA)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A44,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B44:M44,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
["PacificPower_SNX_Ret_(PPL to BPA)",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A45,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B45:M45,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P45:AA45,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Bulk Hub Purchases",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A46,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B46:M46,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P46:AA46,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["Trading Floor Purchases",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A47,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B47:M47,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P47:AA47,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
["PacEast TS Purchase Power to PacEast",{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A48,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B48:M48,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P48:AA48,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0}]
[{"$f":"A26","v":"IPC TS Purchase Power to IPC"},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A49,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B49:M49,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
[{"$f":"A27","v":"NWEnergy TS Purchase Power to NWEnergy"},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(B$7,LORA!$E$12:$P$12,0))/HLOOKUP(B$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(C$7,LORA!$E$12:$P$12,0))/HLOOKUP(C$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(D$7,LORA!$E$12:$P$12,0))/HLOOKUP(D$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(E$7,LORA!$E$12:$P$12,0))/HLOOKUP(E$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(F$7,LORA!$E$12:$P$12,0))/HLOOKUP(F$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(G$7,LORA!$E$12:$P$12,0))/HLOOKUP(G$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(H$7,LORA!$E$12:$P$12,0))/HLOOKUP(H$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(I$7,LORA!$E$12:$P$12,0))/HLOOKUP(I$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(J$7,LORA!$E$12:$P$12,0))/HLOOKUP(J$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(K$7,LORA!$E$12:$P$12,0))/HLOOKUP(K$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(L$7,LORA!$E$12:$P$12,0))/HLOOKUP(L$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"+INDEX(LORA!$E$373:$P$727,MATCH($A50,LORA!$A$373:$A$727,0),MATCH(M$7,LORA!$E$12:$P$12,0))/HLOOKUP(M$7,DB_Inputs!$A$7:$EJ$10,3,FALSE)*-1","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B50:M50,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":{"$error":"#N/A"}}]
[{"$f":"A28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(B51:M51,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":0}]
[{"$f":"A29","v":"Generaration Adjustment"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(B52:M52,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":0}]
[]
["Energy"]
[{"$f":"A9","v":"Wheeling Loss Returns"},{"$f":"(B9*DB_Inputs!B$8+B32*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C9*DB_Inputs!C$8+C32*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D9*DB_Inputs!D$8+D32*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E9*DB_Inputs!E$8+E32*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F9*DB_Inputs!F$8+F32*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G9*DB_Inputs!G$8+G32*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H9*DB_Inputs!H$8+H32*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I9*DB_Inputs!I$8+I32*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J9*DB_Inputs!J$8+J32*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K9*DB_Inputs!K$8+K32*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L9*DB_Inputs!L$8+L32*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M9*DB_Inputs!M$8+M32*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B55:M55,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P9*DB_Inputs!P$8+P32*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q9*DB_Inputs!Q$8+Q32*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R9*DB_Inputs!R$8+R32*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S9*DB_Inputs!S$8+S32*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T9*DB_Inputs!T$8+T32*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U9*DB_Inputs!U$8+U32*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V9*DB_Inputs!V$8+V32*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W9*DB_Inputs!W$8+W32*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X9*DB_Inputs!X$8+X32*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y9*DB_Inputs!Y$8+Y32*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z9*DB_Inputs!Z$8+Z32*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA9*DB_Inputs!AA$8+AA32*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P55:AA55,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Federal Large Thermal (CGS)",{"$f":"(B10*DB_Inputs!B$8+B33*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C10*DB_Inputs!C$8+C33*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D10*DB_Inputs!D$8+D33*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E10*DB_Inputs!E$8+E33*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F10*DB_Inputs!F$8+F33*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G10*DB_Inputs!G$8+G33*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H10*DB_Inputs!H$8+H33*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I10*DB_Inputs!I$8+I33*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J10*DB_Inputs!J$8+J33*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K10*DB_Inputs!K$8+K33*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L10*DB_Inputs!L$8+L33*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M10*DB_Inputs!M$8+M33*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B56:M56,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}}]
["Federal Small Thermal (Wauna)",{"$f":"(B11*DB_Inputs!B$8+B34*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C11*DB_Inputs!C$8+C34*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D11*DB_Inputs!D$8+D34*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E11*DB_Inputs!E$8+E34*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F11*DB_Inputs!F$8+F34*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G11*DB_Inputs!G$8+G34*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H11*DB_Inputs!H$8+H34*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I11*DB_Inputs!I$8+I34*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J11*DB_Inputs!J$8+J34*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K11*DB_Inputs!K$8+K34*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L11*DB_Inputs!L$8+L34*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M11*DB_Inputs!M$8+M34*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B57:M57,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P11*DB_Inputs!P$8+P34*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q11*DB_Inputs!Q$8+Q34*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R11*DB_Inputs!R$8+R34*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S11*DB_Inputs!S$8+S34*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T11*DB_Inputs!T$8+T34*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U11*DB_Inputs!U$8+U34*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V11*DB_Inputs!V$8+V34*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W11*DB_Inputs!W$8+W34*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X11*DB_Inputs!X$8+X34*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y11*DB_Inputs!Y$8+Y34*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z11*DB_Inputs!Z$8+Z34*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA11*DB_Inputs!AA$8+AA34*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P57:AA57,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Federal Wind (All)",{"$f":"(B12*DB_Inputs!B$8+B35*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C12*DB_Inputs!C$8+C35*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D12*DB_Inputs!D$8+D35*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E12*DB_Inputs!E$8+E35*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F12*DB_Inputs!F$8+F35*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G12*DB_Inputs!G$8+G35*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H12*DB_Inputs!H$8+H35*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I12*DB_Inputs!I$8+I35*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J12*DB_Inputs!J$8+J35*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K12*DB_Inputs!K$8+K35*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L12*DB_Inputs!L$8+L35*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M12*DB_Inputs!M$8+M35*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B58:M58,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P12*DB_Inputs!P$8+P35*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q12*DB_Inputs!Q$8+Q35*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R12*DB_Inputs!R$8+R35*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S12*DB_Inputs!S$8+S35*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T12*DB_Inputs!T$8+T35*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U12*DB_Inputs!U$8+U35*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V12*DB_Inputs!V$8+V35*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W12*DB_Inputs!W$8+W35*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X12*DB_Inputs!X$8+X35*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y12*DB_Inputs!Y$8+Y35*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z12*DB_Inputs!Z$8+Z35*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA12*DB_Inputs!AA$8+AA35*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P58:AA58,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Federal Sm Hydro in BA",{"$f":"(B13*DB_Inputs!B$8+B36*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C13*DB_Inputs!C$8+C36*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D13*DB_Inputs!D$8+D36*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E13*DB_Inputs!E$8+E36*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F13*DB_Inputs!F$8+F36*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G13*DB_Inputs!G$8+G36*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H13*DB_Inputs!H$8+H36*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I13*DB_Inputs!I$8+I36*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J13*DB_Inputs!J$8+J36*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K13*DB_Inputs!K$8+K36*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L13*DB_Inputs!L$8+L36*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M13*DB_Inputs!M$8+M36*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B59:M59,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P13*DB_Inputs!P$8+P36*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q13*DB_Inputs!Q$8+Q36*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R13*DB_Inputs!R$8+R36*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S13*DB_Inputs!S$8+S36*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T13*DB_Inputs!T$8+T36*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U13*DB_Inputs!U$8+U36*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V13*DB_Inputs!V$8+V36*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W13*DB_Inputs!W$8+W36*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X13*DB_Inputs!X$8+X36*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y13*DB_Inputs!Y$8+Y36*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z13*DB_Inputs!Z$8+Z36*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA13*DB_Inputs!AA$8+AA36*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P59:AA59,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Wind Shaping (Ins)",{"$f":"(B14*DB_Inputs!B$8+B37*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C14*DB_Inputs!C$8+C37*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D14*DB_Inputs!D$8+D37*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E14*DB_Inputs!E$8+E37*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F14*DB_Inputs!F$8+F37*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G14*DB_Inputs!G$8+G37*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H14*DB_Inputs!H$8+H37*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I14*DB_Inputs!I$8+I37*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J14*DB_Inputs!J$8+J37*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K14*DB_Inputs!K$8+K37*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L14*DB_Inputs!L$8+L37*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M14*DB_Inputs!M$8+M37*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B60:M60,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P14*DB_Inputs!P$8+P37*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q14*DB_Inputs!Q$8+Q37*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R14*DB_Inputs!R$8+R37*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S14*DB_Inputs!S$8+S37*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T14*DB_Inputs!T$8+T37*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U14*DB_Inputs!U$8+U37*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V14*DB_Inputs!V$8+V37*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W14*DB_Inputs!W$8+W37*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X14*DB_Inputs!X$8+X37*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y14*DB_Inputs!Y$8+Y37*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z14*DB_Inputs!Z$8+Z37*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA14*DB_Inputs!AA$8+AA37*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P60:AA60,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Long Term Imports ",{"$f":"(B15*DB_Inputs!B$8+B38*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C15*DB_Inputs!C$8+C38*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D15*DB_Inputs!D$8+D38*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E15*DB_Inputs!E$8+E38*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F15*DB_Inputs!F$8+F38*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G15*DB_Inputs!G$8+G38*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H15*DB_Inputs!H$8+H38*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I15*DB_Inputs!I$8+I38*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J15*DB_Inputs!J$8+J38*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K15*DB_Inputs!K$8+K38*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L15*DB_Inputs!L$8+L38*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M15*DB_Inputs!M$8+M38*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B61:M61,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P15*DB_Inputs!P$8+P38*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q15*DB_Inputs!Q$8+Q38*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R15*DB_Inputs!R$8+R38*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S15*DB_Inputs!S$8+S38*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T15*DB_Inputs!T$8+T38*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U15*DB_Inputs!U$8+U38*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V15*DB_Inputs!V$8+V38*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W15*DB_Inputs!W$8+W38*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X15*DB_Inputs!X$8+X38*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y15*DB_Inputs!Y$8+Y38*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z15*DB_Inputs!Z$8+Z38*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA15*DB_Inputs!AA$8+AA38*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P61:AA61,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Pasadena_CNX_Ret1_(PASA to BPA)",{"$f":"(B16*DB_Inputs!B$8+B39*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C16*DB_Inputs!C$8+C39*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D16*DB_Inputs!D$8+D39*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E16*DB_Inputs!E$8+E39*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F16*DB_Inputs!F$8+F39*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G16*DB_Inputs!G$8+G39*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H16*DB_Inputs!H$8+H39*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I16*DB_Inputs!I$8+I39*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J16*DB_Inputs!J$8+J39*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K16*DB_Inputs!K$8+K39*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L16*DB_Inputs!L$8+L39*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M16*DB_Inputs!M$8+M39*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B62:M62,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P16*DB_Inputs!P$8+P39*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q16*DB_Inputs!Q$8+Q39*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R16*DB_Inputs!R$8+R39*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S16*DB_Inputs!S$8+S39*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T16*DB_Inputs!T$8+T39*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U16*DB_Inputs!U$8+U39*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V16*DB_Inputs!V$8+V39*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W16*DB_Inputs!W$8+W39*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X16*DB_Inputs!X$8+X39*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y16*DB_Inputs!Y$8+Y39*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z16*DB_Inputs!Z$8+Z39*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA16*DB_Inputs!AA$8+AA39*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P62:AA62,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Pasadena_CNX_Ret2_(PASA to BPA)",{"$f":"(B17*DB_Inputs!B$8+B40*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C17*DB_Inputs!C$8+C40*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D17*DB_Inputs!D$8+D40*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E17*DB_Inputs!E$8+E40*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F17*DB_Inputs!F$8+F40*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G17*DB_Inputs!G$8+G40*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H17*DB_Inputs!H$8+H40*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I17*DB_Inputs!I$8+I40*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J17*DB_Inputs!J$8+J40*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K17*DB_Inputs!K$8+K40*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L17*DB_Inputs!L$8+L40*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M17*DB_Inputs!M$8+M40*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B63:M63,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P17*DB_Inputs!P$8+P40*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q17*DB_Inputs!Q$8+Q40*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R17*DB_Inputs!R$8+R40*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S17*DB_Inputs!S$8+S40*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T17*DB_Inputs!T$8+T40*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U17*DB_Inputs!U$8+U40*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V17*DB_Inputs!V$8+V40*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W17*DB_Inputs!W$8+W40*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X17*DB_Inputs!X$8+X40*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y17*DB_Inputs!Y$8+Y40*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z17*DB_Inputs!Z$8+Z40*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA17*DB_Inputs!AA$8+AA40*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P63:AA63,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Pasadena_CNX_EER_(PASA to BPA)",{"$f":"(B18*DB_Inputs!B$8+B41*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C18*DB_Inputs!C$8+C41*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D18*DB_Inputs!D$8+D41*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E18*DB_Inputs!E$8+E41*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F18*DB_Inputs!F$8+F41*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G18*DB_Inputs!G$8+G41*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H18*DB_Inputs!H$8+H41*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I18*DB_Inputs!I$8+I41*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J18*DB_Inputs!J$8+J41*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K18*DB_Inputs!K$8+K41*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L18*DB_Inputs!L$8+L41*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M18*DB_Inputs!M$8+M41*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B64:M64,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}}]
["RiversidePU_CNX_Repl_(RVSD to BPA)",{"$f":"(B19*DB_Inputs!B$8+B42*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C19*DB_Inputs!C$8+C42*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D19*DB_Inputs!D$8+D42*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E19*DB_Inputs!E$8+E42*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F19*DB_Inputs!F$8+F42*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G19*DB_Inputs!G$8+G42*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H19*DB_Inputs!H$8+H42*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I19*DB_Inputs!I$8+I42*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J19*DB_Inputs!J$8+J42*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K19*DB_Inputs!K$8+K42*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L19*DB_Inputs!L$8+L42*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M19*DB_Inputs!M$8+M42*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B65:M65,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P15*DB_Inputs!P$8+P38*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q15*DB_Inputs!Q$8+Q38*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R15*DB_Inputs!R$8+R38*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S15*DB_Inputs!S$8+S38*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T15*DB_Inputs!T$8+T38*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U15*DB_Inputs!U$8+U38*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V15*DB_Inputs!V$8+V38*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W15*DB_Inputs!W$8+W38*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X15*DB_Inputs!X$8+X38*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y15*DB_Inputs!Y$8+Y38*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z15*DB_Inputs!Z$8+Z38*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA15*DB_Inputs!AA$8+AA38*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P65:AA65,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["RiversidePU_CNX_EER_(RVSD to BPA)",{"$f":"(B20*DB_Inputs!B$8+B43*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C20*DB_Inputs!C$8+C43*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D20*DB_Inputs!D$8+D43*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E20*DB_Inputs!E$8+E43*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F20*DB_Inputs!F$8+F43*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G20*DB_Inputs!G$8+G43*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H20*DB_Inputs!H$8+H43*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I20*DB_Inputs!I$8+I43*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J20*DB_Inputs!J$8+J43*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K20*DB_Inputs!K$8+K43*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L20*DB_Inputs!L$8+L43*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M20*DB_Inputs!M$8+M43*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B66:M66,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P16*DB_Inputs!P$8+P39*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q16*DB_Inputs!Q$8+Q39*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R16*DB_Inputs!R$8+R39*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S16*DB_Inputs!S$8+S39*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T16*DB_Inputs!T$8+T39*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U16*DB_Inputs!U$8+U39*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V16*DB_Inputs!V$8+V39*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W16*DB_Inputs!W$8+W39*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X16*DB_Inputs!X$8+X39*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y16*DB_Inputs!Y$8+Y39*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z16*DB_Inputs!Z$8+Z39*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA16*DB_Inputs!AA$8+AA39*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P66:AA66,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["RiversidePU_SNX_Ret_(RVSD to BPA)",{"$f":"(B21*DB_Inputs!B$8+B44*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C21*DB_Inputs!C$8+C44*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D21*DB_Inputs!D$8+D44*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E21*DB_Inputs!E$8+E44*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F21*DB_Inputs!F$8+F44*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G21*DB_Inputs!G$8+G44*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H21*DB_Inputs!H$8+H44*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I21*DB_Inputs!I$8+I44*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J21*DB_Inputs!J$8+J44*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K21*DB_Inputs!K$8+K44*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L21*DB_Inputs!L$8+L44*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M21*DB_Inputs!M$8+M44*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B67:M67,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}}]
["PacificPower_SNX_Ret_(PPL to BPA)",{"$f":"(B22*DB_Inputs!B$8+B45*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C22*DB_Inputs!C$8+C45*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D22*DB_Inputs!D$8+D45*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E22*DB_Inputs!E$8+E45*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F22*DB_Inputs!F$8+F45*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G22*DB_Inputs!G$8+G45*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H22*DB_Inputs!H$8+H45*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I22*DB_Inputs!I$8+I45*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J22*DB_Inputs!J$8+J45*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K22*DB_Inputs!K$8+K45*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L22*DB_Inputs!L$8+L45*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M22*DB_Inputs!M$8+M45*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B68:M68,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P18*DB_Inputs!P$8+P41*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q18*DB_Inputs!Q$8+Q41*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R18*DB_Inputs!R$8+R41*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S18*DB_Inputs!S$8+S41*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T18*DB_Inputs!T$8+T41*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U18*DB_Inputs!U$8+U41*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V18*DB_Inputs!V$8+V41*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W18*DB_Inputs!W$8+W41*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X18*DB_Inputs!X$8+X41*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y18*DB_Inputs!Y$8+Y41*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z18*DB_Inputs!Z$8+Z41*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA18*DB_Inputs!AA$8+AA41*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P68:AA68,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Bulk Hub Purchases",{"$f":"(B23*DB_Inputs!B$8+B46*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C23*DB_Inputs!C$8+C46*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D23*DB_Inputs!D$8+D46*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E23*DB_Inputs!E$8+E46*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F23*DB_Inputs!F$8+F46*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G23*DB_Inputs!G$8+G46*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H23*DB_Inputs!H$8+H46*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I23*DB_Inputs!I$8+I46*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J23*DB_Inputs!J$8+J46*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K23*DB_Inputs!K$8+K46*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L23*DB_Inputs!L$8+L46*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M23*DB_Inputs!M$8+M46*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B69:M69,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P19*DB_Inputs!P$8+P42*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q19*DB_Inputs!Q$8+Q42*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R19*DB_Inputs!R$8+R42*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S19*DB_Inputs!S$8+S42*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T19*DB_Inputs!T$8+T42*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U19*DB_Inputs!U$8+U42*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V19*DB_Inputs!V$8+V42*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W19*DB_Inputs!W$8+W42*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X19*DB_Inputs!X$8+X42*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y19*DB_Inputs!Y$8+Y42*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z19*DB_Inputs!Z$8+Z42*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA19*DB_Inputs!AA$8+AA42*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P69:AA69,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["Trading Floor Purchases",{"$f":"(B24*DB_Inputs!B$8+B47*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C24*DB_Inputs!C$8+C47*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D24*DB_Inputs!D$8+D47*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E24*DB_Inputs!E$8+E47*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F24*DB_Inputs!F$8+F47*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G24*DB_Inputs!G$8+G47*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H24*DB_Inputs!H$8+H47*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I24*DB_Inputs!I$8+I47*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J24*DB_Inputs!J$8+J47*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K24*DB_Inputs!K$8+K47*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L24*DB_Inputs!L$8+L47*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M24*DB_Inputs!M$8+M47*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B70:M70,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P20*DB_Inputs!P$8+P43*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q20*DB_Inputs!Q$8+Q43*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R20*DB_Inputs!R$8+R43*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S20*DB_Inputs!S$8+S43*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T20*DB_Inputs!T$8+T43*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U20*DB_Inputs!U$8+U43*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V20*DB_Inputs!V$8+V43*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W20*DB_Inputs!W$8+W43*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X20*DB_Inputs!X$8+X43*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y20*DB_Inputs!Y$8+Y43*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z20*DB_Inputs!Z$8+Z43*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA20*DB_Inputs!AA$8+AA43*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P70:AA70,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
["PacEast TS Purchase Power to PacEast",{"$f":"(B25*DB_Inputs!B$8+B48*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C25*DB_Inputs!C$8+C48*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D25*DB_Inputs!D$8+D48*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E25*DB_Inputs!E$8+E48*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F25*DB_Inputs!F$8+F48*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G25*DB_Inputs!G$8+G48*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H25*DB_Inputs!H$8+H48*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I25*DB_Inputs!I$8+I48*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J25*DB_Inputs!J$8+J48*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K25*DB_Inputs!K$8+K48*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L25*DB_Inputs!L$8+L48*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M25*DB_Inputs!M$8+M48*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B71:M71,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}},null,{"$f":"(P21*DB_Inputs!P$8+P44*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q21*DB_Inputs!Q$8+Q44*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R21*DB_Inputs!R$8+R44*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S21*DB_Inputs!S$8+S44*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T21*DB_Inputs!T$8+T44*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U21*DB_Inputs!U$8+U44*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V21*DB_Inputs!V$8+V44*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W21*DB_Inputs!W$8+W44*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X21*DB_Inputs!X$8+X44*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y21*DB_Inputs!Y$8+Y44*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z21*DB_Inputs!Z$8+Z44*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA21*DB_Inputs!AA$8+AA44*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P71:AA71,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0}]
[{"$f":"A26","v":"IPC TS Purchase Power to IPC"},{"$f":"(B26*DB_Inputs!B$8+B49*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C26*DB_Inputs!C$8+C49*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D26*DB_Inputs!D$8+D49*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E26*DB_Inputs!E$8+E49*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F26*DB_Inputs!F$8+F49*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G26*DB_Inputs!G$8+G49*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H26*DB_Inputs!H$8+H49*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I26*DB_Inputs!I$8+I49*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J26*DB_Inputs!J$8+J49*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K26*DB_Inputs!K$8+K49*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L26*DB_Inputs!L$8+L49*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M26*DB_Inputs!M$8+M49*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B72:M72,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}}]
[{"$f":"A27","v":"NWEnergy TS Purchase Power to NWEnergy"},{"$f":"(B27*DB_Inputs!B$8+B50*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C27*DB_Inputs!C$8+C50*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D27*DB_Inputs!D$8+D50*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E27*DB_Inputs!E$8+E50*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F27*DB_Inputs!F$8+F50*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G27*DB_Inputs!G$8+G50*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H27*DB_Inputs!H$8+H50*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I27*DB_Inputs!I$8+I50*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J27*DB_Inputs!J$8+J50*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K27*DB_Inputs!K$8+K50*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L27*DB_Inputs!L$8+L50*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M27*DB_Inputs!M$8+M50*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B73:M73,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":{"$error":"#N/A"}}]
[{"$f":"A28","v":0},{"$f":"(B28*DB_Inputs!B$8+B51*DB_Inputs!B$9)/DB_Inputs!B$10","v":0},{"$f":"(C28*DB_Inputs!C$8+C51*DB_Inputs!C$9)/DB_Inputs!C$10","v":0},{"$f":"(D28*DB_Inputs!D$8+D51*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E28*DB_Inputs!E$8+E51*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F28*DB_Inputs!F$8+F51*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G28*DB_Inputs!G$8+G51*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H28*DB_Inputs!H$8+H51*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I28*DB_Inputs!I$8+I51*DB_Inputs!I$9)/DB_Inputs!I$10","v":0},{"$f":"(J28*DB_Inputs!J$8+J51*DB_Inputs!J$9)/DB_Inputs!J$10","v":0},{"$f":"(K28*DB_Inputs!K$8+K51*DB_Inputs!K$9)/DB_Inputs!K$10","v":0},{"$f":"(L28*DB_Inputs!L$8+L51*DB_Inputs!L$9)/DB_Inputs!L$10","v":0},{"$f":"(M28*DB_Inputs!M$8+M51*DB_Inputs!M$9)/DB_Inputs!M$10","v":0},{"$f":"SUMPRODUCT(B74:M74,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":0}]
[{"$f":"A28","v":0},{"$f":"(B28*DB_Inputs!B$8+B51*DB_Inputs!B$9)/DB_Inputs!B$10","v":0},{"$f":"(C28*DB_Inputs!C$8+C51*DB_Inputs!C$9)/DB_Inputs!C$10","v":0},{"$f":"(D28*DB_Inputs!D$8+D51*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E28*DB_Inputs!E$8+E51*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F28*DB_Inputs!F$8+F51*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G28*DB_Inputs!G$8+G51*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H28*DB_Inputs!H$8+H51*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I28*DB_Inputs!I$8+I51*DB_Inputs!I$9)/DB_Inputs!I$10","v":0},{"$f":"(J28*DB_Inputs!J$8+J51*DB_Inputs!J$9)/DB_Inputs!J$10","v":0},{"$f":"(K28*DB_Inputs!K$8+K51*DB_Inputs!K$9)/DB_Inputs!K$10","v":0},{"$f":"(L28*DB_Inputs!L$8+L51*DB_Inputs!L$9)/DB_Inputs!L$10","v":0},{"$f":"(M28*DB_Inputs!M$8+M51*DB_Inputs!M$9)/DB_Inputs!M$10","v":0},{"$f":"SUMPRODUCT(B75:M75,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":0}]
["Generaration Adjustment",{"$f":"(B29*DB_Inputs!B$8+B52*DB_Inputs!B$9)/DB_Inputs!B$10","v":0},{"$f":"(C29*DB_Inputs!C$8+C52*DB_Inputs!C$9)/DB_Inputs!C$10","v":0},{"$f":"(D29*DB_Inputs!D$8+D52*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E29*DB_Inputs!E$8+E52*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F29*DB_Inputs!F$8+F52*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G29*DB_Inputs!G$8+G52*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H29*DB_Inputs!H$8+H52*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I29*DB_Inputs!I$8+I52*DB_Inputs!I$9)/DB_Inputs!I$10","v":0},{"$f":"(J29*DB_Inputs!J$8+J52*DB_Inputs!J$9)/DB_Inputs!J$10","v":0},{"$f":"(K29*DB_Inputs!K$8+K52*DB_Inputs!K$9)/DB_Inputs!K$10","v":0},{"$f":"(L29*DB_Inputs!L$8+L52*DB_Inputs!L$9)/DB_Inputs!L$10","v":0},{"$f":"(M29*DB_Inputs!M$8+M52*DB_Inputs!M$9)/DB_Inputs!M$10","v":0},{"$f":"SUMPRODUCT(B76:M76,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":0}]
["Surplus Deficit Calculation"]
[null,{"$f":"IF(DB_Inputs!B18=0,0,DB_Inputs!B10)","v":744},{"$f":"IF(DB_Inputs!C18=0,0,DB_Inputs!C10)","v":721},{"$f":"IF(DB_Inputs!D18=0,0,DB_Inputs!D10)","v":744},{"$f":"IF(DB_Inputs!E18=0,0,DB_Inputs!E10)","v":744},{"$f":"IF(DB_Inputs!F18=0,0,DB_Inputs!F10)","v":672},{"$f":"IF(DB_Inputs!G18=0,0,DB_Inputs!G10)","v":743},{"$f":"IF(DB_Inputs!H18=0,0,DB_Inputs!H10)","v":720},{"$f":"IF(DB_Inputs!I18=0,0,DB_Inputs!I10)","v":744},{"$f":"IF(DB_Inputs!J18=0,0,DB_Inputs!J10)","v":720},{"$f":"IF(DB_Inputs!K18=0,0,DB_Inputs!K10)","v":744},{"$f":"IF(DB_Inputs!L18=0,0,DB_Inputs!L10)","v":744},{"$f":"IF(DB_Inputs!M18=0,0,DB_Inputs!M10)","v":720},{"$f":"SUM(B78:M78)","v":8760}]
[null,{"$f":"B7","v":"2017-10-01"},"2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","Total"]
["Other Resources",null,null,null,null,null,null,{"$f":"SUM(H55,H60:H75)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(B80:M80,$B$78:$M$78)/$N$78","v":{"$error":"#N/A"}}]
["Small Thermal",null,null,null,null,null,null,{"$f":"H57","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(B81:M81,$B$78:$M$78)/$N$78","v":{"$error":"#N/A"}}]
["Hydro Generation (ESP)",null,null,null,null,null,null,8928.6959997308095,11295.2096911513,11947.4475002912,8789.4862056416205,6465.8373631972099,5984.4606397673797,5948.0441414508796]
["Slice Loss Return (ESP)",null,null,null,null,null,null,47.119694963220198,58.600486440506401,61.724669082182899,45.912849560738103,34.984764524389803,32.782314489964598,32.620725246102602]
["CGS (ESP)",1061.44280352898,1072.0626231838401,1066.3668215048001,1067.4046845831001,1062.5920282055699,1059.91240882681,1065.53520636029,1060.7474515664501,1063.6371966044101,1064.33392829124,1065.9426145621001,1065.8040768440301,1061.5496567774301]
["Wind",null,null,null,null,null,{"$f":"G58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Total Other Resources (For Report Only)",null,null,null,null,null,{"$f":"SUM(G55,G57,G60:G69)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["TF Purchase",{"$f":"SUM(B70:B75)","v":{"$error":"#N/A"}},{"$f":"SUM(C70:C75)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(F70:F75)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(B87:M87,DB_Inputs!$B$10:$M$10)/DB_Inputs!$N$10","v":{"$error":"#N/A"}}]
["Losses for Slice",null,null,null,{"$f":"SUM(E81:E85)*Losses*-1","v":-31.701919132118075},-31.558983237705426,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Slice",null,null,null,null,{"$f":"(SUM(F81:F85,F88)-Slice_ESP!F10)*Slice_Pct","v":234.41361103780372},{"$f":"(SUM(G81:G85,G88)-Slice_ESP!G10)*Slice_Pct","v":{"$error":"#N/A"}},{"$f":"(SUM(H81:H85,H88)-Slice_ESP!H10)*Slice_Pct","v":{"$error":"#N/A"}},{"$f":"(SUM(I81:I85,I88)-Slice_ESP!I10)*Slice_Pct","v":{"$error":"#N/A"}},{"$f":"(SUM(J81:J85,J88)-Slice_ESP!J10)*Slice_Pct","v":{"$error":"#N/A"}},{"$f":"(SUM(K81:K85,K88)-Slice_ESP!K10)*Slice_Pct","v":{"$error":"#N/A"}},{"$f":"(SUM(L81:L85,L88)-Slice_ESP!L10)*Slice_Pct","v":{"$error":"#N/A"}},{"$f":"(SUM(M81:M85,M88)-Slice_ESP!M10)*Slice_Pct","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["TF Sales",{"$f":"Loads_ESP!B21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!C21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!D21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!E21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!F21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!G21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!H21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!I21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!J21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!K21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!L21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!M21","v":{"$error":"#N/A"}},{"$f":"Loads_ESP!N21","v":{"$error":"#N/A"}}]
["Loads",null,null,null,null,{"$f":"SUM(Loads_ESP!F52:F70)-F90","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!G52:G70)-G90","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!H52:H70)-H90","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!I52:I70)-I90","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!J52:J70)-J90","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!K52:K70)-K90","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!L52:L70)-L90","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!M52:M70)-M90","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["Total Loads",{"$f":"SUM(B90:B91)","v":{"$error":"#N/A"}},{"$f":"SUM(C90:C91)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Total Resources Less Losses",null,null,null,{"$f":"SUM(E80:E85)*(1-Losses)","v":1035.702765450982},1031.0330449678645,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Total Loads",null,null,null,null,{"$f":"SUM(F89:F91)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["Average Surplus Deficit",0,0,0,0,0,null,{"$f":"H93-H94","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(B97:M97,$B$78:$M$78)/$N$78","v":{"$error":"#N/A"}}]
["(Pasted) RAM",0,0,0,0,0,0,811.87682696277443,2171.2274780296602,2927.0901022785938,2185.6087923848177,742.17355369863935,619.81897538328303,{"$f":"SUMPRODUCT(B98:M98,$B$78:$M$78)/$N$78","v":791.32296352396202}]
["DELTA",{"$f":"B98-B97","v":0},0,0,0,{"$f":"F98-F97","v":0},0,{"$f":"H98-H97","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(B99:M99,$B$78:$M$78)/$N$78","v":{"$error":"#N/A"}}]
[]
["Wind for Will",{"$f":"B58*DB_Inputs!B10","v":{"$error":"#N/A"}},{"$f":"C58*DB_Inputs!C10","v":{"$error":"#N/A"}},{"$f":"D58*DB_Inputs!D10","v":{"$error":"#N/A"}},{"$f":"E58*DB_Inputs!E10","v":{"$error":"#N/A"}},{"$f":"F58*DB_Inputs!F10","v":{"$error":"#N/A"}},{"$f":"G58*DB_Inputs!G10","v":{"$error":"#N/A"}},{"$f":"H58*DB_Inputs!H10","v":{"$error":"#N/A"}},{"$f":"I58*DB_Inputs!I10","v":{"$error":"#N/A"}},{"$f":"J58*DB_Inputs!J10","v":{"$error":"#N/A"}},{"$f":"K58*DB_Inputs!K10","v":{"$error":"#N/A"}},{"$f":"L58*DB_Inputs!L10","v":{"$error":"#N/A"}},{"$f":"M58*DB_Inputs!M10","v":{"$error":"#N/A"}}]
[]
[]
["RevSim HLH Risdual Hydro Load",{"$f":"SUM(Loads_ESP!B9:B25)-SUM(Resources_ESP!B9:B28)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!C9:C25)-SUM(Resources_ESP!C9:C28)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!D9:D25)-SUM(Resources_ESP!D9:D28)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!E9:E25)-SUM(Resources_ESP!E9:E28)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!F9:F25)-SUM(Resources_ESP!F9:F28)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!G9:G25)-SUM(Resources_ESP!G9:G28)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!H9:H25)-SUM(Resources_ESP!H9:H28)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!I9:I25)-SUM(Resources_ESP!I9:I28)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!J9:J25)-SUM(Resources_ESP!J9:J28)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!K9:K25)-SUM(Resources_ESP!K9:K28)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!L9:L25)-SUM(Resources_ESP!L9:L28)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!M9:M25)-SUM(Resources_ESP!M9:M28)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B104:M104,$B$78:$M$78)/$N$78","v":{"$error":"#N/A"}}]
["RevSim LLH Risdual Hydro Load",{"$f":"SUM(Loads_ESP!B30:B46)-SUM(Resources_ESP!B32:B51)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!C30:C46)-SUM(Resources_ESP!C32:C51)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!D30:D46)-SUM(Resources_ESP!D32:D51)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!E30:E46)-SUM(Resources_ESP!E32:E51)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!F30:F46)-SUM(Resources_ESP!F32:F51)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!G30:G46)-SUM(Resources_ESP!G32:G51)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!H30:H46)-SUM(Resources_ESP!H32:H51)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!I30:I46)-SUM(Resources_ESP!I32:I51)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!J30:J46)-SUM(Resources_ESP!J32:J51)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!K30:K46)-SUM(Resources_ESP!K32:K51)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!L30:L46)-SUM(Resources_ESP!L32:L51)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!M30:M46)-SUM(Resources_ESP!M32:M51)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B105:M105,$B$78:$M$78)/$N$78","v":{"$error":"#N/A"}}]
["RevSim FLAT Risdual Hydro Load",{"$f":"SUM(Loads_ESP!B52:B68)-SUM(Resources_ESP!B55:B75)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!C52:C68)-SUM(Resources_ESP!C55:C75)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!D52:D68)-SUM(Resources_ESP!D55:D75)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!E52:E68)-SUM(Resources_ESP!E55:E75)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!F52:F68)-SUM(Resources_ESP!F55:F75)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!G52:G68)-SUM(Resources_ESP!G55:G75)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!H52:H68)-SUM(Resources_ESP!H55:H75)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!I52:I68)-SUM(Resources_ESP!I55:I75)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!J52:J68)-SUM(Resources_ESP!J55:J75)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!K52:K68)-SUM(Resources_ESP!K55:K75)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!L52:L68)-SUM(Resources_ESP!L55:L75)","v":{"$error":"#N/A"}},{"$f":"SUM(Loads_ESP!M52:M68)-SUM(Resources_ESP!M55:M75)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B106:M106,$B$78:$M$78)/$N$78","v":{"$error":"#N/A"}}]
[]
["LORA HLH Risdual Hydro Load",{"$f":"LORA!E13/DB_Inputs!B8","v":4445.3995826923074},{"$f":"LORA!F13/DB_Inputs!C8","v":5250.0921596725002},{"$f":"LORA!G13/DB_Inputs!D8","v":6410.9704960025001},{"$f":"LORA!H13/DB_Inputs!E8","v":6226.5036221177879},{"$f":"LORA!I13/DB_Inputs!F8","v":7155.8805375000002},{"$f":"LORA!J13/DB_Inputs!G8","v":7615.7703179999999},{"$f":"LORA!K13/DB_Inputs!H8","v":6090.8367775100005},{"$f":"LORA!L13/DB_Inputs!I8","v":5937.2632752860573},{"$f":"LORA!M13/DB_Inputs!J8","v":5616.1348210673077},{"$f":"LORA!N13/DB_Inputs!K8","v":4357.83013656},{"$f":"LORA!O13/DB_Inputs!L8","v":4151.8529891296293},{"$f":"LORA!P13/DB_Inputs!M8","v":4151.8589658489582},{"$f":"SUMPRODUCT(B108:M108,$B$78:$M$78)/$N$78","v":5608.348136611331}]
["LORA LLH Risdual Hydro Load",{"$f":"LORA!E372/DB_Inputs!B9","v":2842.9579101646341},{"$f":"LORA!F372/DB_Inputs!C9","v":4460.6451626168227},{"$f":"LORA!G372/DB_Inputs!D9","v":4319.4333143401163},{"$f":"LORA!H372/DB_Inputs!E9","v":5323.5577439024391},{"$f":"LORA!I372/DB_Inputs!F9","v":5642.9086274305555},{"$f":"LORA!J372/DB_Inputs!G9","v":6827.0834137266875},{"$f":"LORA!K372/DB_Inputs!H9","v":4257.2669132468745},{"$f":"LORA!L372/DB_Inputs!I9","v":5313.122072533537},{"$f":"LORA!M372/DB_Inputs!J9","v":4645.7715138355261},{"$f":"LORA!N372/DB_Inputs!K9","v":3179.7019258226746},{"$f":"LORA!O372/DB_Inputs!L9","v":3031.7282435641027},{"$f":"LORA!P372/DB_Inputs!M9","v":2690.3989638988096},{"$f":"SUMPRODUCT(B109:M109,$B$78:$M$78)/$N$78","v":4371.2066847339192}]
["LORA FLAT Risdual Hydro Load",{"$f":"(B108*DB_Inputs!B8+Resources_ESP!B109*DB_Inputs!B9)/DB_Inputs!B10","v":3738.9468023306454},{"$f":"(C108*DB_Inputs!C8+Resources_ESP!C109*DB_Inputs!C9)/DB_Inputs!C10","v":4898.6185313023589},{"$f":"(D108*DB_Inputs!D8+Resources_ESP!D109*DB_Inputs!D9)/DB_Inputs!D10","v":5443.9156700725807},{"$f":"(E108*DB_Inputs!E8+Resources_ESP!E109*DB_Inputs!E9)/DB_Inputs!E10","v":5828.4307080658591},{"$f":"(F108*DB_Inputs!F8+Resources_ESP!F109*DB_Inputs!F9)/DB_Inputs!F10","v":6507.4640046130962},{"$f":"(G108*DB_Inputs!G8+Resources_ESP!G109*DB_Inputs!G9)/DB_Inputs!G10","v":7285.6469973687754},{"$f":"(H108*DB_Inputs!H8+Resources_ESP!H109*DB_Inputs!H9)/DB_Inputs!H10","v":5275.9168378374998},{"$f":"(I108*DB_Inputs!I8+Resources_ESP!I109*DB_Inputs!I9)/DB_Inputs!I10","v":5662.1042504166662},{"$f":"(J108*DB_Inputs!J8+Resources_ESP!J109*DB_Inputs!J9)/DB_Inputs!J10","v":5206.4258691249997},{"$f":"(K108*DB_Inputs!K8+Resources_ESP!K109*DB_Inputs!K9)/DB_Inputs!K10","v":3813.1041896599463},{"$f":"(L108*DB_Inputs!L8+Resources_ESP!L109*DB_Inputs!L9)/DB_Inputs!L10","v":3682.12325711828},{"$f":"(M108*DB_Inputs!M8+Resources_ESP!M109*DB_Inputs!M9)/DB_Inputs!M10","v":3469.8442982722222},{"$f":"SUMPRODUCT(B110:M110,$B$78:$M$78)/$N$78","v":5059.4962378955479}]
[]
["Delta HLH",{"$f":"B104-B108","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"E104-E108","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Delta LLH",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"E105-E109","v":{"$error":"#N/A"}},{"$f":"F105-F109","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Delta Flat",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"E106-E110","v":{"$error":"#N/A"}},{"$f":"F106-F110","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["HOSS HLH Risdual Hydro Load",4458.1481481481478,5558.4629629629626,6149.2407407407409,6284.7222222222226,5938.5555555555557,5246.4814814814818,4627.6851851851852,5285.5925925925922,5104.0555555555557,4879.833333333333,4839.3602150537636,4702.833333333333]
["HOSS LLH Risdual Hydro Load",3277.1851851851852,4268.3148148148148,4827.333333333333,5088.1481481481478,4788.8703703703704,4160.2037037037035,3783.3796296296296,4481.7777777777774,4333.2592592592591,4042.8148148148148,3850.4695340501794,3719.7407407407409]
["HOSS FLAT Risdual Hydro Load",{"$f":"(B116*96+B117*72)/168","v":3952.0211640211637},5005.5423280423274,5582.7089947089944,5771.9047619047615,5445.833333333333,4780.9338624338625,4265.8399470899467,{"$f":"(I116*96+I117*72)/168","v":4941.1005291005295},{"$f":"(J116*96+J117*72)/168","v":4773.7142857142853},{"$f":"(K116*96+K117*72)/168","v":4521.1111111111113},{"$f":"(L116*96+L117*72)/168","v":4415.5499231950853},{"$f":"(M116*96+M117*72)/168","v":4281.5079365079364}]
["Calculated HOSS FLAT  Risdual Hydro Load",{"$f":"(B116*DB_Inputs!B8+Resources_ESP!B117*DB_Inputs!B9)/DB_Inputs!B10","v":3937.5085623257664},{"$f":"(C116*DB_Inputs!C8+Resources_ESP!C117*DB_Inputs!C9)/DB_Inputs!C10","v":4984.0696820259927},{"$f":"(D116*DB_Inputs!D8+Resources_ESP!D117*DB_Inputs!D9)/DB_Inputs!D10","v":5538.0362405416163},{"$f":"(E116*DB_Inputs!E8+Resources_ESP!E117*DB_Inputs!E9)/DB_Inputs!E10","v":5757.2003185981685},{"$f":"(F116*DB_Inputs!F8+Resources_ESP!F117*DB_Inputs!F9)/DB_Inputs!F10","v":5445.833333333333},{"$f":"(G116*DB_Inputs!G8+Resources_ESP!G117*DB_Inputs!G9)/DB_Inputs!G10","v":4791.794551617566},{"$f":"(H116*DB_Inputs!H8+Resources_ESP!H117*DB_Inputs!H9)/DB_Inputs!H10","v":4252.4382716049386},{"$f":"(I116*DB_Inputs!I8+Resources_ESP!I117*DB_Inputs!I9)/DB_Inputs!I10","v":4931.2226204699318},{"$f":"(J116*DB_Inputs!J8+Resources_ESP!J117*DB_Inputs!J9)/DB_Inputs!J10","v":4778.6082304526744},{"$f":"(K116*DB_Inputs!K8+Resources_ESP!K117*DB_Inputs!K9)/DB_Inputs!K10","v":4492.8247710075666},{"$f":"(L116*DB_Inputs!L8+Resources_ESP!L117*DB_Inputs!L9)/DB_Inputs!L10","v":4424.6641230200021},{"$f":"(M116*DB_Inputs!M8+Resources_ESP!M117*DB_Inputs!M9)/DB_Inputs!M10","v":4244.0567901234572}]
[]
["DELTA -- HLH Risdual Hydro Load",{"$f":"B104-B116","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"I104-I116","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"M108-M116","v":-550.97436748437485}]
["DELTA -- LLH Risdual Hydro Load",{"$f":"B105-B117","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"M109-M117","v":-1029.3417768419313}]
["DELTA -- FLAT Risdual Hydro Load",{"$f":"B110-B118","v":-213.07436169051834},-106.92379673996857,-138.79332463641367,56.525946161097636,1061.6306712797632,2504.7131349349129,1010.0768907475531,{"$f":"I110-I118","v":721.00372131613676},{"$f":"J110-J118","v":432.71158341071441},{"$f":"K110-K118","v":-708.006921451165},{"$f":"L110-L118","v":-733.4266660768053},{"$f":"M110-M118","v":-811.66363823571419}]
["Calculated Delta from HLH - LLH Deltas",{"$f":"(B121*DB_Inputs!B8+Resources_ESP!B122*DB_Inputs!B9)/DB_Inputs!B10","v":{"$error":"#N/A"}},{"$f":"(C121*DB_Inputs!C8+Resources_ESP!C122*DB_Inputs!C9)/DB_Inputs!C10","v":{"$error":"#N/A"}},{"$f":"(D121*DB_Inputs!D8+Resources_ESP!D122*DB_Inputs!D9)/DB_Inputs!D10","v":{"$error":"#N/A"}},{"$f":"(E121*DB_Inputs!E8+Resources_ESP!E122*DB_Inputs!E9)/DB_Inputs!E10","v":{"$error":"#N/A"}},{"$f":"(F121*DB_Inputs!F8+Resources_ESP!F122*DB_Inputs!F9)/DB_Inputs!F10","v":{"$error":"#N/A"}},{"$f":"(G121*DB_Inputs!G8+Resources_ESP!G122*DB_Inputs!G9)/DB_Inputs!G10","v":{"$error":"#N/A"}},{"$f":"(H121*DB_Inputs!H8+Resources_ESP!H122*DB_Inputs!H9)/DB_Inputs!H10","v":{"$error":"#N/A"}},{"$f":"(I121*DB_Inputs!I8+Resources_ESP!I122*DB_Inputs!I9)/DB_Inputs!I10","v":{"$error":"#N/A"}},{"$f":"(J121*DB_Inputs!J8+Resources_ESP!J122*DB_Inputs!J9)/DB_Inputs!J10","v":{"$error":"#N/A"}},{"$f":"(K121*DB_Inputs!K8+Resources_ESP!K122*DB_Inputs!K9)/DB_Inputs!K10","v":{"$error":"#N/A"}},{"$f":"(L121*DB_Inputs!L8+Resources_ESP!L122*DB_Inputs!L9)/DB_Inputs!L10","v":{"$error":"#N/A"}},{"$f":"(M121*DB_Inputs!M8+Resources_ESP!M122*DB_Inputs!M9)/DB_Inputs!M10","v":-774.21249185123452}]
[]
[]
[2016,45.399182795698898,57.647392510402099,66.342102150537698,40.980863440860986,57.819357471264645,74.734360944819386,80.069078441666122,74.84885624462288,80.716758577776687,65.368838724463174,59.281435904569946,55.338468866666624]
["DELTA FROM LORA",{"$f":"B127-B58","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"Slice_ESP","index":14,"n_rows":49,"n_cols":140,"rows_kept":49,"cut":false,"hidden":true,"merged":[[1,0,1,12]]}
["Slice Obligations"]
[{"$f":"Version","v":{"$error":"#NAME?"}}]
[{"$f":"WBLocation","v":"RM_FY17_H17Q2_ID282__BP18FP_ID284_FY18-19_Final06-20-2017.xlsx"}]
["TOC"]
[]
[null,{"$f":"\"FY \" &StartFY","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+1","v":"FY 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+2","v":"FY 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+3","v":"FY 2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+4","v":"FY 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+5","v":"FY 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+6","v":"FY 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+7","v":"FY 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+8","v":"FY 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"FY \" &StartFY+9","v":"FY 2027"}]
["Month/Year",{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"},"Total",null,{"$f":"FedRev!P7","v":"2018-10-01"},{"$f":"FedRev!Q7","v":"2018-11-01"},{"$f":"FedRev!R7","v":"2018-12-01"},{"$f":"FedRev!S7","v":"2019-01-01"},{"$f":"FedRev!T7","v":"2019-02-01"},{"$f":"FedRev!U7","v":"2019-03-01"},{"$f":"FedRev!V7","v":"2019-04-01"},{"$f":"FedRev!W7","v":"2019-05-01"},{"$f":"FedRev!X7","v":"2019-06-01"},{"$f":"FedRev!Y7","v":"2019-07-01"},{"$f":"FedRev!Z7","v":"2019-08-01"},{"$f":"FedRev!AA7","v":"2019-09-01"},"Total",null,{"$f":"FedRev!AD7","v":"2019-10-01"},{"$f":"FedRev!AE7","v":"2019-11-01"},{"$f":"FedRev!AF7","v":"2019-12-01"},{"$f":"FedRev!AG7","v":"2020-01-01"},{"$f":"FedRev!AH7","v":"2020-02-01"},{"$f":"FedRev!AI7","v":"2020-03-01"},{"$f":"FedRev!AJ7","v":"2020-04-01"},{"$f":"FedRev!AK7","v":"2020-05-01"},{"$f":"FedRev!AL7","v":"2020-06-01"},{"$f":"FedRev!AM7","v":"2020-07-01"},{"$f":"FedRev!AN7","v":"2020-08-01"},{"$f":"FedRev!AO7","v":"2020-09-01"},"Total",null,{"$f":"FedRev!AR7","v":"2020-10-01"},{"$f":"FedRev!AS7","v":"2020-11-01"},{"$f":"FedRev!AT7","v":"2020-12-01"},{"$f":"FedRev!AU7","v":"2021-01-01"},{"$f":"FedRev!AV7","v":"2021-02-01"},{"$f":"FedRev!AW7","v":"2021-03-01"},{"$f":"FedRev!AX7","v":"2021-04-01"},{"$f":"FedRev!AY7","v":"2021-05-01"},{"$f":"FedRev!AZ7","v":"2021-06-01"},{"$f":"FedRev!BA7","v":"2021-07-01"},{"$f":"FedRev!BB7","v":"2021-08-01"},{"$f":"FedRev!BC7","v":"2021-09-01"},"Total",null,{"$f":"FedRev!BF7","v":"2021-10-01"},{"$f":"FedRev!BG7","v":"2021-11-01"},{"$f":"FedRev!BH7","v":"2021-12-01"},{"$f":"FedRev!BI7","v":"2022-01-01"},{"$f":"FedRev!BJ7","v":"2022-02-01"},{"$f":"FedRev!BK7","v":"2022-03-01"},{"$f":"FedRev!BL7","v":"2022-04-01"},{"$f":"FedRev!BM7","v":"2022-05-01"},{"$f":"FedRev!BN7","v":"2022-06-01"},{"$f":"FedRev!BO7","v":"2022-07-01"},{"$f":"FedRev!BP7","v":"2022-08-01"},{"$f":"FedRev!BQ7","v":"2022-09-01"},"Total",null,{"$f":"FedRev!BT7","v":"2022-10-01"},{"$f":"FedRev!BU7","v":"2022-11-01"},{"$f":"FedRev!BV7","v":"2022-12-01"},{"$f":"FedRev!BW7","v":"2023-01-01"},{"$f":"FedRev!BX7","v":"2023-02-01"},{"$f":"FedRev!BY7","v":"2023-03-01"},{"$f":"FedRev!BZ7","v":"2023-04-01"},{"$f":"FedRev!CA7","v":"2023-05-01"},{"$f":"FedRev!CB7","v":"2023-06-01"},{"$f":"FedRev!CC7","v":"2023-07-01"},{"$f":"FedRev!CD7","v":"2023-08-01"},{"$f":"FedRev!CE7","v":"2023-09-01"},"Total",null,{"$f":"FedRev!CH7","v":"2023-10-01"},{"$f":"FedRev!CI7","v":"2023-11-01"},{"$f":"FedRev!CJ7","v":"2023-12-01"},{"$f":"FedRev!CK7","v":"2024-01-01"},{"$f":"FedRev!CL7","v":"2024-02-01"},{"$f":"FedRev!CM7","v":"2024-03-01"},{"$f":"FedRev!CN7","v":"2024-04-01"},{"$f":"FedRev!CO7","v":"2024-05-01"},{"$f":"FedRev!CP7","v":"2024-06-01"},{"$f":"FedRev!CQ7","v":"2024-07-01"},{"$f":"FedRev!CR7","v":"2024-08-01"},{"$f":"FedRev!CS7","v":"2024-09-01"},"Total",null,{"$f":"FedRev!CV7","v":"2024-10-01"},{"$f":"FedRev!CW7","v":"2024-11-01"},{"$f":"FedRev!CX7","v":"2024-12-01"},{"$f":"FedRev!CY7","v":"2025-01-01"},{"$f":"FedRev!CZ7","v":"2025-02-01"},{"$f":"FedRev!DA7","v":"2025-03-01"},{"$f":"FedRev!DB7","v":"2025-04-01"},{"$f":"FedRev!DC7","v":"2025-05-01"},{"$f":"FedRev!DD7","v":"2025-06-01"},{"$f":"FedRev!DE7","v":"2025-07-01"},{"$f":"FedRev!DF7","v":"2025-08-01"},{"$f":"FedRev!DG7","v":"2025-09-01"},"Total",null,{"$f":"FedRev!DJ7","v":"2025-10-01"},{"$f":"FedRev!DK7","v":"2025-11-01"},{"$f":"FedRev!DL7","v":"2025-12-01"},{"$f":"FedRev!DM7","v":"2026-01-01"},{"$f":"FedRev!DN7","v":"2026-02-01"},{"$f":"FedRev!DO7","v":"2026-03-01"},{"$f":"FedRev!DP7","v":"2026-04-01"},{"$f":"FedRev!DQ7","v":"2026-05-01"},{"$f":"FedRev!DR7","v":"2026-06-01"},{"$f":"FedRev!DS7","v":"2026-07-01"},{"$f":"FedRev!DT7","v":"2026-08-01"},{"$f":"FedRev!DU7","v":"2026-09-01"},"Total",null,{"$f":"FedRev!DX7","v":"2026-10-01"},{"$f":"FedRev!DY7","v":"2026-11-01"},{"$f":"FedRev!DZ7","v":"2026-12-01"},{"$f":"FedRev!EA7","v":"2027-01-01"},{"$f":"FedRev!EB7","v":"2027-02-01"},{"$f":"FedRev!EC7","v":"2027-03-01"},{"$f":"FedRev!ED7","v":"2027-04-01"},{"$f":"FedRev!EE7","v":"2027-05-01"},{"$f":"FedRev!EF7","v":"2027-06-01"},{"$f":"FedRev!EG7","v":"2027-07-01"},{"$f":"FedRev!EH7","v":"2027-08-01"},{"$f":"FedRev!EI7","v":"2027-09-01"},"Total"]
["System Obligations - HLH",null,null,null,null,null,null,845.10882515384685,896.4981469855777,919.608848037499,888.7266419567311,950.77347214999998,846.71943191346202,{"$f":"SUMPRODUCT(B8:M8,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":446.26411327561271}]
["System Obligations - LLH",null,null,null,null,null,null,236.42186206579015,383.77797215131591,343.28446443023279,364.8007208717101,448.13728589244147,403.4526026578942,{"$f":"SUMPRODUCT(B9:M9,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":182.90968001677993}]
["System Obligations - Energy",{"$f":"(B8*DB_Inputs!B8+Slice_ESP!B9*DB_Inputs!B9)/DB_Inputs!B10","v":0},{"$f":"(C8*DB_Inputs!C8+Slice_ESP!C9*DB_Inputs!C9)/DB_Inputs!C10","v":0},{"$f":"(D8*DB_Inputs!D8+Slice_ESP!D9*DB_Inputs!D9)/DB_Inputs!D10","v":0},{"$f":"(E8*DB_Inputs!E8+Slice_ESP!E9*DB_Inputs!E9)/DB_Inputs!E10","v":0},{"$f":"(F8*DB_Inputs!F8+Slice_ESP!F9*DB_Inputs!F9)/DB_Inputs!F10","v":0},{"$f":"(G8*DB_Inputs!G8+Slice_ESP!G9*DB_Inputs!G9)/DB_Inputs!G10","v":0},{"$f":"(H8*DB_Inputs!H8+Slice_ESP!H9*DB_Inputs!H9)/DB_Inputs!H10","v":574.58128600359942},{"$f":"(I8*DB_Inputs!I8+Slice_ESP!I9*DB_Inputs!I9)/DB_Inputs!I10","v":670.46022044574192},{"$f":"(J8*DB_Inputs!J8+Slice_ESP!J9*DB_Inputs!J9)/DB_Inputs!J10","v":676.27188606998664},{"$f":"(K8*DB_Inputs!K8+Slice_ESP!K9*DB_Inputs!K9)/DB_Inputs!K10","v":646.48132360559237},{"$f":"(L8*DB_Inputs!L8+Slice_ESP!L9*DB_Inputs!L9)/DB_Inputs!L10","v":739.99055533231422},{"$f":"(M8*DB_Inputs!M8+Slice_ESP!M9*DB_Inputs!M9)/DB_Inputs!M10","v":639.86157826086367},{"$f":"SUMPRODUCT(B10:M10,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":330.0995550436345}]
[]
["Tx Loss Returns -- This Iteration"]
["HLH",{"$f":"IF(DB_Inputs!B$19=0,0,DB_Inputs!B87)","v":30.470642519999998},{"$f":"IF(DB_Inputs!C$19=0,0,DB_Inputs!C87)","v":38.219748010000004},{"$f":"IF(DB_Inputs!D$19=0,0,DB_Inputs!D87)","v":39.129970479999997},{"$f":"IF(DB_Inputs!E$19=0,0,DB_Inputs!E87)","v":31.915424009999999},{"$f":"IF(DB_Inputs!F$19=0,0,DB_Inputs!F87)","v":32.654451129999998},{"$f":"IF(DB_Inputs!G$19=0,0,DB_Inputs!G87)","v":31.263099610000001},{"$f":"IF(DB_Inputs!H$19=0,0,DB_Inputs!H87)","v":26.074851049999999},{"$f":"IF(DB_Inputs!I$19=0,0,DB_Inputs!I87)","v":55.129888800000003},{"$f":"IF(DB_Inputs!J$19=0,0,DB_Inputs!J87)","v":54.686726360000002},{"$f":"IF(DB_Inputs!K$19=0,0,DB_Inputs!K87)","v":33.917299989999997},{"$f":"IF(DB_Inputs!L$19=0,0,DB_Inputs!L87)","v":33.733422009999998},{"$f":"IF(DB_Inputs!M$19=0,0,DB_Inputs!M87)","v":32.385864650000002},{"$f":"SUMPRODUCT(B13:M13,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":36.688529819117655}]
["LLH",{"$f":"IF(DB_Inputs!B$19=0,0,DB_Inputs!B88)","v":21.274809659999999},{"$f":"IF(DB_Inputs!C$19=0,0,DB_Inputs!C88)","v":28.054828830000002},{"$f":"IF(DB_Inputs!D$19=0,0,DB_Inputs!D88)","v":27.656653710000001},{"$f":"IF(DB_Inputs!E$19=0,0,DB_Inputs!E88)","v":25.356625709999999},{"$f":"IF(DB_Inputs!F$19=0,0,DB_Inputs!F88)","v":24.801967139999999},{"$f":"IF(DB_Inputs!G$19=0,0,DB_Inputs!G88)","v":25.396833919999999},{"$f":"IF(DB_Inputs!H$19=0,0,DB_Inputs!H88)","v":19.432412079999999},{"$f":"IF(DB_Inputs!I$19=0,0,DB_Inputs!I88)","v":40.53657776},{"$f":"IF(DB_Inputs!J$19=0,0,DB_Inputs!J88)","v":43.867036759999998},{"$f":"IF(DB_Inputs!K$19=0,0,DB_Inputs!K88)","v":21.75412983},{"$f":"IF(DB_Inputs!L$19=0,0,DB_Inputs!L88)","v":23.299961509999999},{"$f":"IF(DB_Inputs!M$19=0,0,DB_Inputs!M88)","v":21.498696720000002},{"$f":"SUMPRODUCT(B14:M14,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":26.832945371105069}]
["Energy",{"$f":"IF(DB_Inputs!B$19=0,0,DB_Inputs!B89)","v":26.416565667741935},{"$f":"IF(DB_Inputs!C$19=0,0,DB_Inputs!C89)","v":33.694173728751736},{"$f":"IF(DB_Inputs!D$19=0,0,DB_Inputs!D89)","v":33.825103586344085},{"$f":"IF(DB_Inputs!E$19=0,0,DB_Inputs!E89)","v":29.023910780967743},{"$f":"IF(DB_Inputs!F$19=0,0,DB_Inputs!F89)","v":29.289100848571426},{"$f":"IF(DB_Inputs!G$19=0,0,DB_Inputs!G89)","v":28.807637120646028},{"$f":"IF(DB_Inputs!H$19=0,0,DB_Inputs!H89)","v":23.122655952222217},{"$f":"IF(DB_Inputs!I$19=0,0,DB_Inputs!I89)","v":48.696278556559143},{"$f":"IF(DB_Inputs!J$19=0,0,DB_Inputs!J89)","v":50.118412973333335},{"$f":"IF(DB_Inputs!K$19=0,0,DB_Inputs!K89)","v":28.293468625698925},{"$f":"IF(DB_Inputs!L$19=0,0,DB_Inputs!L89)","v":29.358099864838707},{"$f":"IF(DB_Inputs!M$19=0,0,DB_Inputs!M89)","v":27.305186282666668},{"$f":"SUMPRODUCT(B15:M15,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":32.34127202150114}]
[]
["Hdro Generation -- This Iteration"]
["HLH",{"$f":"IF(DB_Inputs!B$19=0,0,DB_Inputs!B76)","v":0},{"$f":"IF(DB_Inputs!C$19=0,0,DB_Inputs!C76)","v":0},{"$f":"IF(DB_Inputs!D$19=0,0,DB_Inputs!D76)","v":0},{"$f":"IF(DB_Inputs!E$19=0,0,DB_Inputs!E76)","v":0},{"$f":"IF(DB_Inputs!F$19=0,0,DB_Inputs!F76)","v":0},{"$f":"IF(DB_Inputs!G$19=0,0,DB_Inputs!G76)","v":0},{"$f":"IF(DB_Inputs!H$19=0,0,DB_Inputs!H76)","v":0},{"$f":"IF(DB_Inputs!I$19=0,0,DB_Inputs!I76)","v":0},{"$f":"IF(DB_Inputs!J$19=0,0,DB_Inputs!J76)","v":10859.311515367788},{"$f":"IF(DB_Inputs!K$19=0,0,DB_Inputs!K76)","v":9224.0131671200015},{"$f":"IF(DB_Inputs!L$19=0,0,DB_Inputs!L76)","v":7481.888888472904},{"$f":"IF(DB_Inputs!M$19=0,0,DB_Inputs!M76)","v":6254.1031781249994},{"$f":"SUMPRODUCT(B18:M18,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":2826.9670092853953}]
["LLH",{"$f":"IF(DB_Inputs!B$19=0,0,DB_Inputs!B77)","v":0},{"$f":"IF(DB_Inputs!C$19=0,0,DB_Inputs!C77)","v":0},{"$f":"IF(DB_Inputs!D$19=0,0,DB_Inputs!D77)","v":0},{"$f":"IF(DB_Inputs!E$19=0,0,DB_Inputs!E77)","v":0},{"$f":"IF(DB_Inputs!F$19=0,0,DB_Inputs!F77)","v":0},{"$f":"IF(DB_Inputs!G$19=0,0,DB_Inputs!G77)","v":0},{"$f":"IF(DB_Inputs!H$19=0,0,DB_Inputs!H77)","v":0},{"$f":"IF(DB_Inputs!I$19=0,0,DB_Inputs!I77)","v":0},{"$f":"IF(DB_Inputs!J$19=0,0,DB_Inputs!J77)","v":8853.2340683519742},{"$f":"IF(DB_Inputs!K$19=0,0,DB_Inputs!K77)","v":4866.601546406976},{"$f":"IF(DB_Inputs!L$19=0,0,DB_Inputs!L77)","v":4754.8714795648557},{"$f":"IF(DB_Inputs!M$19=0,0,DB_Inputs!M77)","v":4284.8589819718745},{"$f":"SUMPRODUCT(B19:M19,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":1886.3164100180597}]
["Energy",{"$f":"IF(DB_Inputs!B$19=0,0,DB_Inputs!B78)","v":0},{"$f":"IF(DB_Inputs!C$19=0,0,DB_Inputs!C78)","v":0},{"$f":"IF(DB_Inputs!D$19=0,0,DB_Inputs!D78)","v":0},{"$f":"IF(DB_Inputs!E$19=0,0,DB_Inputs!E78)","v":0},{"$f":"IF(DB_Inputs!F$19=0,0,DB_Inputs!F78)","v":0},{"$f":"IF(DB_Inputs!G$19=0,0,DB_Inputs!G78)","v":0},{"$f":"IF(DB_Inputs!H$19=0,0,DB_Inputs!H78)","v":0},{"$f":"IF(DB_Inputs!I$19=0,0,DB_Inputs!I78)","v":0},{"$f":"IF(DB_Inputs!J$19=0,0,DB_Inputs!J78)","v":10012.301037738889},{"$f":"IF(DB_Inputs!K$19=0,0,DB_Inputs!K78)","v":7209.2959661451623},{"$f":"IF(DB_Inputs!L$19=0,0,DB_Inputs!L78)","v":6338.3009428017867},{"$f":"IF(DB_Inputs!M$19=0,0,DB_Inputs!M78)","v":5335.1225532535409},{"$f":"SUMPRODUCT(B20:M20,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":2412.0498956359679}]
[]
["CGS -- This Iteration"]
["HLH",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B94)","v":1139.512744588855},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C94)","v":1139.81179790944},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D94)","v":1149.0091723263299},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E94)","v":1154.9263579106325},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F94)","v":1159.4040546075651},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G94)","v":1165.269579174515},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H94)","v":260.39491917766759},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I94)","v":1192.0953332822},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J94)","v":1216.5995259332674},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K94)","v":1168.23666332021},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L94)","v":1151.97764658809},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M94)","v":1054.6353816449675},{"$f":"SUMPRODUCT(B23:M23,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":1081.4392757796768}]
["LLH",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B95)","v":1139.512744588855},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C95)","v":1139.81179790944},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D95)","v":1149.0091723263299},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E95)","v":1154.9263579106325},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F95)","v":1159.4040546075651},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G95)","v":1165.269579174515},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H95)","v":260.39491917766759},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I95)","v":1192.0953332822},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J95)","v":1216.5995259332674},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K95)","v":1168.23666332021},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L95)","v":1151.97764658809},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M95)","v":1054.6353816449675},{"$f":"SUMPRODUCT(B24:M24,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":1079.1536750431537}]
["Energy",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B96)","v":1139.512744588855},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C96)","v":1139.81179790944},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D96)","v":1149.0091723263299},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E96)","v":1154.9263579106325},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F96)","v":1159.4040546075651},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G96)","v":1165.269579174515},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H96)","v":260.39491917766759},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I96)","v":1192.0953332822},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J96)","v":1216.5995259332674},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K96)","v":1168.23666332021},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L96)","v":1151.97764658809},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M96)","v":1054.6353816449675},{"$f":"SUMPRODUCT(B25:M25,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":1080.4311066876762}]
[]
["Small Thermall -- This Iteration"]
["HLH",{"$f":"IF(DB_Inputs!B$18=0,0,Resources_ESP!B11)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!C$18=0,0,Resources_ESP!C11)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!D$18=0,0,Resources_ESP!D11)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!E$18=0,0,Resources_ESP!E11)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!F$18=0,0,Resources_ESP!F11)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!G$18=0,0,Resources_ESP!G11)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!H$18=0,0,Resources_ESP!H11)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!I$18=0,0,Resources_ESP!I11)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!J$18=0,0,Resources_ESP!J11)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!K$18=0,0,Resources_ESP!K11)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!L$18=0,0,Resources_ESP!L11)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!M$18=0,0,Resources_ESP!M11)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B28:M28,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":{"$error":"#N/A"}}]
["LLH",{"$f":"IF(DB_Inputs!B$18=0,0,Resources_ESP!B34)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!C$18=0,0,Resources_ESP!C34)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!D$18=0,0,Resources_ESP!D34)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!E$18=0,0,Resources_ESP!E34)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!F$18=0,0,Resources_ESP!F34)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!G$18=0,0,Resources_ESP!G34)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!H$18=0,0,Resources_ESP!H34)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!I$18=0,0,Resources_ESP!I34)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!J$18=0,0,Resources_ESP!J34)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!K$18=0,0,Resources_ESP!K34)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!L$18=0,0,Resources_ESP!L34)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!M$18=0,0,Resources_ESP!M34)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B29:M29,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":{"$error":"#N/A"}}]
["Energy",{"$f":"IF(DB_Inputs!B$18=0,0,Resources_ESP!B57)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!C$18=0,0,Resources_ESP!C57)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!D$18=0,0,Resources_ESP!D57)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!E$18=0,0,Resources_ESP!E57)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!F$18=0,0,Resources_ESP!F57)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!G$18=0,0,Resources_ESP!G57)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!H$18=0,0,Resources_ESP!H57)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!I$18=0,0,Resources_ESP!I57)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!J$18=0,0,Resources_ESP!J57)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!K$18=0,0,Resources_ESP!K57)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!L$18=0,0,Resources_ESP!L57)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!M$18=0,0,Resources_ESP!M57)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B30:M30,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":{"$error":"#N/A"}}]
[]
["Wind -- This Iteration"]
["HLH",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B101)","v":11.991663535660543},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C101)","v":46.65621414900842},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D101)","v":30.382331189181571},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E101)","v":23.128358267036596},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F101)","v":32.903103170887945},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G101)","v":64.206114741638771},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H101)","v":70.015638034229383},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I101)","v":64.033142103103529},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J101)","v":84.266018142149207},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K101)","v":59.403944336861883},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L101)","v":27.133617959314329},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M101)","v":38.743017544319649},{"$f":"SUMPRODUCT(B33:M33,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":46.130822242057}]
["LLH",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B102)","v":13.060504493064677},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C102)","v":72.802331923447454},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D102)","v":34.353015870253991},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E102)","v":26.860409032295056},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F102)","v":26.775564852149408},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G102)","v":61.21206894820596},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H102)","v":57.748362107213275},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I102)","v":64.071932804356507},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J102)","v":85.934602860743212},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K102)","v":55.60673381876525},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L102)","v":30.225583929410934},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M102)","v":29.890925613634685},{"$f":"SUMPRODUCT(B34:M34,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":46.390010479564936}]
["Energy",{"$f":"IF(DB_Inputs!B$18=0,0,DB_Inputs!B103)","v":12.462872989999999},{"$f":"IF(DB_Inputs!C$18=0,0,DB_Inputs!C103)","v":58.296857430000003},{"$f":"IF(DB_Inputs!D$18=0,0,DB_Inputs!D103)","v":32.218239160000003},{"$f":"IF(DB_Inputs!E$18=0,0,DB_Inputs!E103)","v":24.773670970000001},{"$f":"IF(DB_Inputs!F$18=0,0,DB_Inputs!F103)","v":30.27701532},{"$f":"IF(DB_Inputs!G$18=0,0,DB_Inputs!G103)","v":62.952886960000001},{"$f":"IF(DB_Inputs!H$18=0,0,DB_Inputs!H103)","v":64.5635154},{"$f":"IF(DB_Inputs!I$18=0,0,DB_Inputs!I103)","v":64.050243379999998},{"$f":"IF(DB_Inputs!J$18=0,0,DB_Inputs!J103)","v":84.970531690000001},{"$f":"IF(DB_Inputs!K$18=0,0,DB_Inputs!K103)","v":57.648244849999998},{"$f":"IF(DB_Inputs!L$18=0,0,DB_Inputs!L103)","v":28.430248850000002},{"$f":"IF(DB_Inputs!M$18=0,0,DB_Inputs!M103)","v":34.612041310000002},{"$f":"SUMPRODUCT(B35:M35,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":46.245149108464609}]
[]
["Losses -- This Iteration"]
["HLH",{"$f":"(B18+B23+B28+B33+B13)*Losses","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(B38:M38,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":{"$error":"#N/A"}}]
["LLH",{"$f":"(B19+B24+B29+B34+B14)*Losses","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(B39:M39,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":{"$error":"#N/A"}}]
["Energy",{"$f":"(B20+B25+B30+B35+B15)*Losses","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUMPRODUCT(B40:M40,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":{"$error":"#N/A"}}]
[]
["Slice -- This Iteration"]
["HLH",{"$f":"IF(DB_Inputs!B18=0,0,(B18+B23+B28+B33+B13-B38-B8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!C18=0,0,(C18+C23+C28+C33+C13-C38-C8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!D18=0,0,(D18+D23+D28+D33+D13-D38-D8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!E18=0,0,(E18+E23+E28+E33+E13-E38-E8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!F18=0,0,(F18+F23+F28+F33+F13-F38-F8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!G18=0,0,(G18+G23+G28+G33+G13-G38-G8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!H18=0,0,(H18+H23+H28+H33+H13-H38-H8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!I18=0,0,(I18+I23+I28+I33+I13-I38-I8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!J18=0,0,(J18+J23+J28+J33+J13-J38-J8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!K18=0,0,(K18+K23+K28+K33+K13-K38-K8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!L18=0,0,(L18+L23+L28+L33+L13-L38-L8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!M18=0,0,(M18+M23+M28+M33+M13-M38-M8)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B43:M43,DB_Inputs!B$12:M$12)/DB_Inputs!N$12","v":{"$error":"#N/A"}}]
["LLH",{"$f":"IF(DB_Inputs!B19=0,0,(B19+B24+B29+B34+B14-B39-B9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!C19=0,0,(C19+C24+C29+C34+C14-C39-C9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!D19=0,0,(D19+D24+D29+D34+D14-D39-D9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!E19=0,0,(E19+E24+E29+E34+E14-E39-E9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!F19=0,0,(F19+F24+F29+F34+F14-F39-F9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!G19=0,0,(G19+G24+G29+G34+G14-G39-G9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!H19=0,0,(H19+H24+H29+H34+H14-H39-H9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!I19=0,0,(I19+I24+I29+I34+I14-I39-I9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!J19=0,0,(J19+J24+J29+J34+J14-J39-J9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!K19=0,0,(K19+K24+K29+K34+K14-K39-K9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!L19=0,0,(L19+L24+L29+L34+L14-L39-L9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"IF(DB_Inputs!M19=0,0,(M19+M24+M29+M34+M14-M39-M9)*Slice_Pct)","v":{"$error":"#N/A"}},{"$f":"SUMPRODUCT(B44:M44,DB_Inputs!B$13:M$13)/DB_Inputs!N$13","v":{"$error":"#N/A"}}]
["Energy",{"$f":"IF(DB_Inputs!B20=0,0,(B20+B25+B30+B35+B15-B40-B10)*Slice_Pct)","v":0},{"$f":"IF(DB_Inputs!C20=0,0,(C20+C25+C30+C35+C15-C40-C10)*Slice_Pct)","v":0},{"$f":"IF(DB_Inputs!D20=0,0,(D20+D25+D30+D35+D15-D40-D10)*Slice_Pct)","v":0},{"$f":"IF(DB_Inputs!E20=0,0,(E20+E25+E30+E35+E15-E40-E10)*Slice_Pct)","v":0},{"$f":"IF(DB_Inputs!F20=0,0,(F20+F25+F30+F35+F15-F40-F10)*Slice_Pct)","v":0},{"$f":"IF(DB_Inputs!G20=0,0,(G20+G25+G30+G35+G15-G40-G10)*Slice_Pct)","v":0},{"$f":"IF(DB_Inputs!H20=0,0,(H20+H25+H30+H35+H15-H40-H10)*Slice_Pct)","v":0},{"$f":"IF(DB_Inputs!I20=0,0,(I20+I25+I30+I35+I15-I40-I10)*Slice_Pct)","v":0},{"$f":"IF(DB_Inputs!J20=0,0,(J20+J25+J30+J35+J15-J40-J10)*Slice_Pct)","v":0},{"$f":"IF(DB_Inputs!K20=0,0,(K20+K25+K30+K35+K15-K40-K10)*Slice_Pct)","v":0},{"$f":"IF(DB_Inputs!L20=0,0,(L20+L25+L30+L35+L15-L40-L10)*Slice_Pct)","v":0},{"$f":"IF(DB_Inputs!M20=0,0,(M20+M25+M30+M35+M15-M40-M10)*Slice_Pct)","v":0},{"$f":"SUMPRODUCT(B45:M45,DB_Inputs!B$14:M$14)/DB_Inputs!N$14","v":0}]
[]
["Flat Check",{"$f":"(B43*DB_Inputs!B$8+Slice_ESP!B44*DB_Inputs!B$9)/DB_Inputs!B$10","v":{"$error":"#N/A"}},{"$f":"(C43*DB_Inputs!C$8+Slice_ESP!C44*DB_Inputs!C$9)/DB_Inputs!C$10","v":{"$error":"#N/A"}},{"$f":"(D43*DB_Inputs!D$8+Slice_ESP!D44*DB_Inputs!D$9)/DB_Inputs!D$10","v":{"$error":"#N/A"}},{"$f":"(E43*DB_Inputs!E$8+Slice_ESP!E44*DB_Inputs!E$9)/DB_Inputs!E$10","v":{"$error":"#N/A"}},{"$f":"(F43*DB_Inputs!F$8+Slice_ESP!F44*DB_Inputs!F$9)/DB_Inputs!F$10","v":{"$error":"#N/A"}},{"$f":"(G43*DB_Inputs!G$8+Slice_ESP!G44*DB_Inputs!G$9)/DB_Inputs!G$10","v":{"$error":"#N/A"}},{"$f":"(H43*DB_Inputs!H$8+Slice_ESP!H44*DB_Inputs!H$9)/DB_Inputs!H$10","v":{"$error":"#N/A"}},{"$f":"(I43*DB_Inputs!I$8+Slice_ESP!I44*DB_Inputs!I$9)/DB_Inputs!I$10","v":{"$error":"#N/A"}},{"$f":"(J43*DB_Inputs!J$8+Slice_ESP!J44*DB_Inputs!J$9)/DB_Inputs!J$10","v":{"$error":"#N/A"}},{"$f":"(K43*DB_Inputs!K$8+Slice_ESP!K44*DB_Inputs!K$9)/DB_Inputs!K$10","v":{"$error":"#N/A"}},{"$f":"(L43*DB_Inputs!L$8+Slice_ESP!L44*DB_Inputs!L$9)/DB_Inputs!L$10","v":{"$error":"#N/A"}},{"$f":"(M43*DB_Inputs!M$8+Slice_ESP!M44*DB_Inputs!M$9)/DB_Inputs!M$10","v":{"$error":"#N/A"}},{"$f":"(N43*DB_Inputs!N$12+Slice_ESP!N44*DB_Inputs!N$13)/DB_Inputs!N$14","v":{"$error":"#N/A"}}]
[]
["Delta",{"$f":"B47-B45","v":{"$error":"#N/A"}},{"$f":"C47-C45","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]

{"sheet":"LT_Resources","index":15,"n_rows":131,"n_cols":391,"rows_kept":131,"cut":false,"hidden":false,"merged":[]}
[null,null,"Fri May 12 13:19:09 2017",null,null,null,null,null,null,null,"LORA Token:","BP18 Final Proposal"]
["HLH",{"$f":"FedRev!B6","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!P6","v":"FY 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!AD6","v":"FY 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!AR6","v":"FY 2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!BF6","v":"FY 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!BT6","v":"FY 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!CH6","v":"FY 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!CV6","v":"FY 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!DJ6","v":"FY 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!DX6","v":"FY 2027"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!EL6","v":"FY 2028"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!EZ6","v":"FY 2029"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!FN6","v":"FY 2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!GB6","v":"FY 2031"}]
["Hydro",{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"},"Wtd. Avg",null,{"$f":"FedRev!P7","v":"2018-10-01"},{"$f":"FedRev!Q7","v":"2018-11-01"},{"$f":"FedRev!R7","v":"2018-12-01"},{"$f":"FedRev!S7","v":"2019-01-01"},{"$f":"FedRev!T7","v":"2019-02-01"},{"$f":"FedRev!U7","v":"2019-03-01"},{"$f":"FedRev!V7","v":"2019-04-01"},{"$f":"FedRev!W7","v":"2019-05-01"},{"$f":"FedRev!X7","v":"2019-06-01"},{"$f":"FedRev!Y7","v":"2019-07-01"},{"$f":"FedRev!Z7","v":"2019-08-01"},{"$f":"FedRev!AA7","v":"2019-09-01"},"Wtd. Avg",null,{"$f":"FedRev!AD7","v":"2019-10-01"},{"$f":"FedRev!AE7","v":"2019-11-01"},{"$f":"FedRev!AF7","v":"2019-12-01"},{"$f":"FedRev!AG7","v":"2020-01-01"},{"$f":"FedRev!AH7","v":"2020-02-01"},{"$f":"FedRev!AI7","v":"2020-03-01"},{"$f":"FedRev!AJ7","v":"2020-04-01"},{"$f":"FedRev!AK7","v":"2020-05-01"},{"$f":"FedRev!AL7","v":"2020-06-01"},{"$f":"FedRev!AM7","v":"2020-07-01"},{"$f":"FedRev!AN7","v":"2020-08-01"},{"$f":"FedRev!AO7","v":"2020-09-01"},"Wtd. Avg",null,{"$f":"FedRev!AR7","v":"2020-10-01"},{"$f":"FedRev!AS7","v":"2020-11-01"},{"$f":"FedRev!AT7","v":"2020-12-01"},{"$f":"FedRev!AU7","v":"2021-01-01"},{"$f":"FedRev!AV7","v":"2021-02-01"},{"$f":"FedRev!AW7","v":"2021-03-01"},{"$f":"FedRev!AX7","v":"2021-04-01"},{"$f":"FedRev!AY7","v":"2021-05-01"},{"$f":"FedRev!AZ7","v":"2021-06-01"},{"$f":"FedRev!BA7","v":"2021-07-01"},{"$f":"FedRev!BB7","v":"2021-08-01"},{"$f":"FedRev!BC7","v":"2021-09-01"},"Wtd. Avg",null,{"$f":"FedRev!BF7","v":"2021-10-01"},{"$f":"FedRev!BG7","v":"2021-11-01"},{"$f":"FedRev!BH7","v":"2021-12-01"},{"$f":"FedRev!BI7","v":"2022-01-01"},{"$f":"FedRev!BJ7","v":"2022-02-01"},{"$f":"FedRev!BK7","v":"2022-03-01"},{"$f":"FedRev!BL7","v":"2022-04-01"},{"$f":"FedRev!BM7","v":"2022-05-01"},{"$f":"FedRev!BN7","v":"2022-06-01"},{"$f":"FedRev!BO7","v":"2022-07-01"},{"$f":"FedRev!BP7","v":"2022-08-01"},{"$f":"FedRev!BQ7","v":"2022-09-01"},"Wtd. Avg",null,{"$f":"FedRev!BT7","v":"2022-10-01"},{"$f":"FedRev!BU7","v":"2022-11-01"},{"$f":"FedRev!BV7","v":"2022-12-01"},{"$f":"FedRev!BW7","v":"2023-01-01"},{"$f":"FedRev!BX7","v":"2023-02-01"},{"$f":"FedRev!BY7","v":"2023-03-01"},{"$f":"FedRev!BZ7","v":"2023-04-01"},{"$f":"FedRev!CA7","v":"2023-05-01"},{"$f":"FedRev!CB7","v":"2023-06-01"},{"$f":"FedRev!CC7","v":"2023-07-01"},{"$f":"FedRev!CD7","v":"2023-08-01"},{"$f":"FedRev!CE7","v":"2023-09-01"},"Wtd. Avg",null,{"$f":"FedRev!CH7","v":"2023-10-01"},{"$f":"FedRev!CI7","v":"2023-11-01"},{"$f":"FedRev!CJ7","v":"2023-12-01"},{"$f":"FedRev!CK7","v":"2024-01-01"},{"$f":"FedRev!CL7","v":"2024-02-01"},{"$f":"FedRev!CM7","v":"2024-03-01"},{"$f":"FedRev!CN7","v":"2024-04-01"},{"$f":"FedRev!CO7","v":"2024-05-01"},{"$f":"FedRev!CP7","v":"2024-06-01"},{"$f":"FedRev!CQ7","v":"2024-07-01"},{"$f":"FedRev!CR7","v":"2024-08-01"},{"$f":"FedRev!CS7","v":"2024-09-01"},"Wtd. Avg",null,{"$f":"FedRev!CV7","v":"2024-10-01"},{"$f":"FedRev!CW7","v":"2024-11-01"},{"$f":"FedRev!CX7","v":"2024-12-01"},{"$f":"FedRev!CY7","v":"2025-01-01"},{"$f":"FedRev!CZ7","v":"2025-02-01"},{"$f":"FedRev!DA7","v":"2025-03-01"},{"$f":"FedRev!DB7","v":"2025-04-01"},{"$f":"FedRev!DC7","v":"2025-05-01"},{"$f":"FedRev!DD7","v":"2025-06-01"},{"$f":"FedRev!DE7","v":"2025-07-01"},{"$f":"FedRev!DF7","v":"2025-08-01"},{"$f":"FedRev!DG7","v":"2025-09-01"},"Wtd. Avg",null,{"$f":"FedRev!DJ7","v":"2025-10-01"},{"$f":"FedRev!DK7","v":"2025-11-01"},{"$f":"FedRev!DL7","v":"2025-12-01"},{"$f":"FedRev!DM7","v":"2026-01-01"},{"$f":"FedRev!DN7","v":"2026-02-01"},{"$f":"FedRev!DO7","v":"2026-03-01"},{"$f":"FedRev!DP7","v":"2026-04-01"},{"$f":"FedRev!DQ7","v":"2026-05-01"},{"$f":"FedRev!DR7","v":"2026-06-01"},{"$f":"FedRev!DS7","v":"2026-07-01"},{"$f":"FedRev!DT7","v":"2026-08-01"},{"$f":"FedRev!DU7","v":"2026-09-01"},"Wtd. Avg",null,{"$f":"FedRev!DX7","v":"2026-10-01"},{"$f":"FedRev!DY7","v":"2026-11-01"},{"$f":"FedRev!DZ7","v":"2026-12-01"},{"$f":"FedRev!EA7","v":"2027-01-01"},{"$f":"FedRev!EB7","v":"2027-02-01"},{"$f":"FedRev!EC7","v":"2027-03-01"},{"$f":"FedRev!ED7","v":"2027-04-01"},{"$f":"FedRev!EE7","v":"2027-05-01"},{"$f":"FedRev!EF7","v":"2027-06-01"},{"$f":"FedRev!EG7","v":"2027-07-01"},{"$f":"FedRev!EH7","v":"2027-08-01"},{"$f":"FedRev!EI7","v":"2027-09-01"},"Wtd. Avg",null,{"$f":"FedRev!EL7","v":"2027-10-01"},{"$f":"FedRev!EM7","v":"2027-11-01"},{"$f":"FedRev!EN7","v":"2027-12-01"},{"$f":"FedRev!EO7","v":"2028-01-01"},{"$f":"FedRev!EP7","v":"2028-02-01"},{"$f":"FedRev!EQ7","v":"2028-03-01"},{"$f":"FedRev!ER7","v":"2028-04-01"},{"$f":"FedRev!ES7","v":"2028-05-01"},{"$f":"FedRev!ET7","v":"2028-06-01"},{"$f":"FedRev!EU7","v":"2028-07-01"},{"$f":"FedRev!EV7","v":"2028-08-01"},{"$f":"FedRev!EW7","v":"2028-09-01"},"Wtd. Avg",null,{"$f":"FedRev!EZ7","v":"2028-10-01"},{"$f":"FedRev!FA7","v":"2028-11-01"},{"$f":"FedRev!FB7","v":"2028-12-01"},{"$f":"FedRev!FC7","v":"2029-01-01"},{"$f":"FedRev!FD7","v":"2029-02-01"},{"$f":"FedRev!FE7","v":"2029-03-01"},{"$f":"FedRev!FF7","v":"2029-04-01"},{"$f":"FedRev!FG7","v":"2029-05-01"},{"$f":"FedRev!FH7","v":"2029-06-01"},{"$f":"FedRev!FI7","v":"2029-07-01"},{"$f":"FedRev!FJ7","v":"2029-08-01"},{"$f":"FedRev!FK7","v":"2029-09-01"},"Wtd. Avg",null,{"$f":"FedRev!FN7","v":"2029-10-01"},{"$f":"FedRev!FO7","v":"2029-11-01"},{"$f":"FedRev!FP7","v":"2029-12-01"},{"$f":"FedRev!FQ7","v":"2030-01-01"},{"$f":"FedRev!FR7","v":"2030-02-01"},{"$f":"FedRev!FS7","v":"2030-03-01"},{"$f":"FedRev!FT7","v":"2030-04-01"},{"$f":"FedRev!FU7","v":"2030-05-01"},{"$f":"FedRev!FV7","v":"2030-06-01"},{"$f":"FedRev!FW7","v":"2030-07-01"},{"$f":"FedRev!FX7","v":"2030-08-01"},{"$f":"FedRev!FY7","v":"2030-09-01"},"Wtd. Avg",null,{"$f":"FedRev!GB7","v":"2030-10-01"},{"$f":"FedRev!GC7","v":"2030-11-01"},{"$f":"FedRev!GD7","v":"2030-12-01"},{"$f":"FedRev!GE7","v":"2031-01-01"},{"$f":"FedRev!GF7","v":"2031-02-01"},{"$f":"FedRev!GG7","v":"2031-03-01"},{"$f":"FedRev!GH7","v":"2031-04-01"},{"$f":"FedRev!GI7","v":"2031-05-01"},{"$f":"FedRev!GJ7","v":"2031-06-01"},{"$f":"FedRev!GK7","v":"2031-07-01"},{"$f":"FedRev!GL7","v":"2031-08-01"},{"$f":"FedRev!GM7","v":"2031-09-01"},"Wtd. Avg"]
["Independent Hydro - Net ",328.80288449999995,303.38249999999999,168.19500000000005,78.605769199999997,108.4036457,212.98842589999998,465.07000000000005,691.43749990000003,688.02403849999996,381.21249999999998,326.28703710000002,357.20833340000001,{"$f":"SUMPRODUCT(B4:M4,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":343.59558821568629},null,320.27083329999999,303.38250000000005,168.19500000000002,78.605769199999997,108.4036457,218.70673080000003,454.59615389999999,691.43749989999992,706.01750000000004,368.82932690000001,326.28703710000002,357.20833340000001,{"$f":"SUMPRODUCT(P4:AA4,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":342.63253256482085},null,311.50925925925924,282.79250000000002,142.07249999999999,118.75240384615384,125.1675,223.58173076923075,413.31490384615381,689.6875,583.44951923076928,342.55288461538458,347.19230769230768,303.21500000000003,{"$f":"SUMPRODUCT(AD4:AO4,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":323.81189123376623},null,311.50925925925918,294.57552083333337,136.60817307692307,123.5025,125.88020833333333,215.30092592592587,413.31490384615387,689.6875,583.44951923076917,342.55288461538458,347.19230769230768,303.21500000000003,{"$f":"SUMPRODUCT(AR4:BC4,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":324.51465798045604},null,310.1033653846153,265.76,114.66826923076923,99.707499999999982,105.3203125,201.01851851851853,403.52163461538464,682.50749999999994,573.62980769230774,342.94,323.62962962962968,291.22000000000003,{"$f":"SUMPRODUCT(BF4:BQ4,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":310.08652280130292},null,310.10336538461536,265.76,114.66826923076923,99.707499999999982,105.32031250000001,201.0185185185185,419.66250000000008,656.25721153846155,573.62980769230774,342.94,323.62962962962973,291.22000000000008,{"$f":"SUMPRODUCT(BT4:CE4,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":310.08652280130292},null,310.10336538461542,265.76,119.255,95.872596153846146,104.72250000000001,208.75000000000003,403.52163461538464,656.25721153846166,596.57499999999993,329.75000000000006,323.62962962962973,303.35416666666663,{"$f":"SUMPRODUCT(CH4:CS4,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":310.38090390879478},null,298.6180555555556,265.76,119.255,95.872596153846146,105.32031250000001,208.75,403.52163461538464,656.25721153846155,596.57499999999993,329.75000000000006,336.07692307692309,291.22000000000003,{"$f":"SUMPRODUCT(CV4:DG4,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":310.08652280130292},null,298.61805555555554,276.83333333333331,114.66826923076923,95.87259615384616,105.3203125,208.75000000000003,403.52163461538464,682.50750000000005,573.62980769230774,329.75000000000006,336.07692307692309,291.21999999999997,{"$f":"SUMPRODUCT(DJ4:DU4,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":310.08652280130292},null,298.6180555555556,276.83333333333337,114.66826923076923,99.707499999999996,105.32031250000001,201.01851851851848,403.52163461538458,682.50749999999994,573.62980769230774,329.75,336.07692307692309,291.21999999999997,{"$f":"SUMPRODUCT(DX4:EI4,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":310.08652280130292},null,310.10336538461536,265.76,114.66826923076923,99.707499999999996,104.7225,201.0185185185185,419.66250000000002,656.25721153846155,573.62980769230774,342.94,323.62962962962962,291.21999999999997,{"$f":"SUMPRODUCT(EL4:EW4,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":309.3731737012987},null,310.10336538461536,265.75999999999993,119.25499999999998,95.872596153846146,105.32031250000001,201.0185185185185,419.66249999999991,656.25721153846155,573.62980769230762,342.94,323.62962962962973,303.35416666666663,{"$f":"SUMPRODUCT(EZ4:FK4,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":311.09987745098033},null,298.6180555555556,265.76,119.255,95.87259615384616,105.3203125,208.75,403.52163461538458,656.25721153846155,596.57499999999993,329.75000000000006,323.62962962962968,303.35416666666663,{"$f":"SUMPRODUCT(FN4:FY4,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":310.08652280130292},null,297.65046296296293,265.30999999999995,118.1225,95.237980769230759,105.57552083333333,208.93028846153845,402.58894230769232,650.68269230769238,598.80999999999995,320.03605769230774,338.25721153846155,287.005,{"$f":"SUMPRODUCT(GB4:GM4,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":308.50366449511398}]
["Regulated Hydro - Net ",6539.1177883000009,8598.1850000000013,8465.0325000000012,6209.2235578,6793.5937500999999,6696.8981481000001,6697.0074999999988,10063.634615299998,8071.4399037000003,7181.5649999999987,7593.6134259999999,7159.8671875,{"$f":"SUMPRODUCT(B5:M5,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":7507.3216911624186},null,6317.3657407000001,8677.4450000000015,8527.8874999999989,6232.8942309000004,6806.3880208,7059.3725962999997,6447.6418269000005,9856.9711537000003,8542.2174999999988,6873.651442299999,7610.6064815999998,7188.0364583999999,{"$f":"SUMPRODUCT(P5:AA5,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":7504.3778501807819},null,6340.2893518518522,8561.2749999999996,8512.8050000000003,6825.2764423076924,6040.5875000000005,6504.0288461538466,6402.0817307692314,10386.029999999999,7980.7716346153848,6868.9302884615381,7747.1201923076933,6862.9550000000008,{"$f":"SUMPRODUCT(AD5:AO5,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":7405.2355925324673},null,6321.4004629629617,8920.78125,8194.5889423076915,7083.8224999999993,6084.5182291666661,6330.4305555555547,6392.295673076922,10060.775,8045.1995192307686,6826.2163461538457,7732.1995192307695,6873.9224999999988,{"$f":"SUMPRODUCT(AR5:BC5,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":7391.3440553745932},null,6584.1466346153857,8561.2749999999996,8185.389423076922,7098.2874999999995,6075.2994791666661,6263.1388888888887,6402.0817307692305,10386.030000000001,7980.7716346153848,7143.6875000000018,7460.1898148148139,6862.9549999999999,{"$f":"SUMPRODUCT(BF5:BQ5,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":7412.3943403908797},null,6564.53125,8563.9499999999989,8194.5889423076915,7083.8224999999993,6084.518229166667,6330.4305555555566,6647.9875000000002,9673.8221153846152,8045.1995192307686,7099.2650000000003,7445.8217592592591,6873.9224999999988,{"$f":"SUMPRODUCT(BT5:CE5,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":7391.3440553745932},null,6584.1466346153848,8561.2749999999996,8512.8050000000003,6825.2764423076924,6040.5874999999996,6504.0288461538466,6402.0817307692305,9986.5673076923085,8300.0025000000005,6868.930288461539,7460.1898148148148,7148.911458333333,{"$f":"SUMPRODUCT(CH5:CS5,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":7429.356881107492},null,6321.4004629629635,8563.9500000000007,8522.3724999999995,6811.367788461539,6084.518229166667,6573.9086538461534,6392.2956730769229,9673.8221153846152,8367.0074999999997,6826.2163461538457,7732.1995192307695,6873.9224999999997,{"$f":"SUMPRODUCT(CV5:DG5,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":7391.3440553745932},null,6340.2893518518522,8917.9947916666661,8185.389423076922,6825.2764423076915,6075.299479166667,6504.0288461538457,6402.0817307692314,10386.030000000001,7980.7716346153848,6868.9302884615381,7747.1201923076933,6862.9549999999999,{"$f":"SUMPRODUCT(DJ5:DU5,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":7412.3943403908797},null,6321.4004629629635,8920.78125,8194.5889423076933,7083.8225000000011,6084.518229166667,6330.4305555555547,6392.2956730769229,10060.775000000001,8045.1995192307677,6826.2163461538457,7732.1995192307704,6873.9225000000006,{"$f":"SUMPRODUCT(DX5:EI5,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":7391.3440553745932},null,6584.1466346153857,8561.2749999999996,8185.389423076922,7098.2874999999995,6040.5874999999996,6263.1388888888887,6658.1649999999991,9986.5673076923085,7980.7716346153838,7143.6875000000018,7460.1898148148148,6862.9550000000008,{"$f":"SUMPRODUCT(EL5:EW5,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":7405.2355925324673},null,6564.5312500000009,8563.9499999999989,8522.3724999999977,6811.3677884615381,6084.518229166667,6330.4305555555566,6647.9875000000002,9673.8221153846152,8045.1995192307695,7099.2650000000012,7445.8217592592591,7160.3359375,{"$f":"SUMPRODUCT(EZ5:FK5,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":7415.4987745098042},null,6340.2893518518522,8561.2749999999996,8512.8050000000003,6825.2764423076915,6075.2994791666661,6504.0288461538457,6402.0817307692305,9986.5673076923085,8300.0025000000005,6868.9302884615372,7460.1898148148148,7148.911458333333,{"$f":"SUMPRODUCT(FN5:FY5,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":7412.3943403908797},null,6321.4004629629626,8563.9500000000007,8522.3724999999977,6811.367788461539,6084.5182291666661,6573.9086538461543,6392.2956730769238,9673.8221153846152,8367.0074999999979,6826.2163461538457,7732.1995192307695,6873.9224999999979,{"$f":"SUMPRODUCT(GB5:GM5,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":7391.3440553745932}]
["Small Hydro - Net ",2.6754808000000003,2.85,3.2275,3.2235577000000002,3.0520833000000001,3.0902776999999997,3.105,2.8341346000000001,2.7163462000000003,2.6324999999999998,2.6342591999999998,2.6302083000000001,{"$f":"SUMPRODUCT(B6:M6,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":2.8888888774509804},null,2.6736111,2.85,3.2275,3.2235577000000002,3.0520833000000001,3.1081731000000001,3.0865385000000001,2.8341346000000001,2.7199999999999998,2.6322115000000004,2.6342591999999998,2.6302083000000001,{"$f":"SUMPRODUCT(P6:AA6,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":2.8880293058631925},null,2.6736111111111112,2.85,3.2275,3.2235576923076925,3.0350000000000001,3.1081730769230771,3.0865384615384617,2.8424999999999998,2.7163461538461542,2.6322115384615388,2.634615384615385,2.63,{"$f":"SUMPRODUCT(AD6:AO6,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":2.8871753246753249},null,2.6736111111111112,2.859375,3.2043269230769234,3.2475000000000001,3.0520833333333335,3.0902777777777777,3.0865384615384617,2.8424999999999998,2.7163461538461542,2.6322115384615388,2.634615384615385,2.63,{"$f":"SUMPRODUCT(AR6:BC6,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":2.8880293159609121},null,2.6754807692307696,2.85,3.2043269230769234,3.2475000000000001,3.0520833333333335,3.0902777777777777,3.0865384615384617,2.8424999999999998,2.7163461538461542,2.6324999999999998,2.6342592592592595,2.63,{"$f":"SUMPRODUCT(BF6:BQ6,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":2.8880293159609121},null,2.6754807692307696,2.85,3.2043269230769234,3.2475000000000001,3.0520833333333335,3.0902777777777777,3.105,2.8341346153846154,2.7163461538461542,2.6324999999999998,2.6342592592592595,2.63,{"$f":"SUMPRODUCT(BT6:CE6,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":2.8880293159609121},null,2.6754807692307696,2.85,3.2275,3.2235576923076925,3.0350000000000001,3.1081730769230771,3.0865384615384617,2.8341346153846154,2.7199999999999998,2.6322115384615388,2.6342592592592595,2.6302083333333335,{"$f":"SUMPRODUCT(CH6:CS6,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":2.8880293159609121},null,2.6736111111111112,2.85,3.2275,3.2235576923076925,3.0520833333333335,3.1081730769230771,3.0865384615384617,2.8341346153846154,2.7199999999999998,2.6322115384615388,2.634615384615385,2.63,{"$f":"SUMPRODUCT(CV6:DG6,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":2.8880293159609121},null,2.6736111111111112,2.859375,3.2043269230769234,3.2235576923076925,3.0520833333333335,3.1081730769230771,3.0865384615384617,2.8424999999999998,2.7163461538461542,2.6322115384615388,2.634615384615385,2.63,{"$f":"SUMPRODUCT(DJ6:DU6,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":2.8880293159609121},null,2.6736111111111112,2.859375,3.2043269230769234,3.2475000000000001,3.0520833333333335,3.0902777777777777,3.0865384615384617,2.8424999999999998,2.7163461538461542,2.6322115384615388,2.634615384615385,2.63,{"$f":"SUMPRODUCT(DX6:EI6,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":2.8880293159609121},null,2.6754807692307696,2.85,3.2043269230769234,3.2475000000000001,3.0350000000000001,3.0902777777777777,3.105,2.8341346153846154,2.7163461538461542,2.6324999999999998,2.6342592592592595,2.63,{"$f":"SUMPRODUCT(EL6:EW6,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":2.8871753246753249},null,2.6754807692307696,2.85,3.2275,3.2235576923076925,3.0520833333333335,3.0902777777777777,3.105,2.8341346153846154,2.7163461538461542,2.6324999999999998,2.6342592592592595,2.6302083333333335,{"$f":"SUMPRODUCT(EZ6:FK6,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":2.8888888888888888},null,2.6736111111111112,2.85,3.2275,3.2235576923076925,3.0520833333333335,3.1081730769230771,3.0865384615384617,2.8341346153846154,2.7199999999999998,2.6322115384615388,2.6342592592592595,2.6302083333333335,{"$f":"SUMPRODUCT(FN6:FY6,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":2.8880293159609121},null,2.6736111111111112,2.85,3.2275,3.2235576923076925,3.0520833333333335,3.1081730769230771,3.0865384615384617,2.8341346153846154,2.7199999999999998,2.6322115384615388,2.7355769230769234,2.5249999999999999,{"$f":"SUMPRODUCT(GB6:GM6,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":2.8880293159609121}]
["Green Springs ",6.28125,10.09,11.47,11.480769199999999,10.6979167,11.840277800000001,11.555,10.8677885,10.887019199999999,9.9949999999999992,9.3657406999999999,8.2317707999999996,{"$f":"SUMPRODUCT(B7:M7,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":10.235498362418298},null,6.0486110999999996,10.09,11.47,11.480769199999999,10.6979167,12.2956731,11.1105769,10.8677885,11.3225,9.6105768999999999,9.3657406999999999,8.2317707999999996,{"$f":"SUMPRODUCT(P7:AA7,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":10.202157974592833},null,6.0486111111111107,10.09,11.47,11.48076923076923,10.635,12.295673076923077,11.110576923076923,11.3025,10.88701923076923,9.6105769230769234,9.7259615384615383,7.9024999999999999,{"$f":"SUMPRODUCT(AD7:AO7,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":10.198660714285714},null,6.0486111111111107,10.510416666666666,11.028846153846153,11.94,10.697916666666666,11.840277777777779,11.110576923076923,11.3025,10.88701923076923,9.6105769230769234,9.7259615384615383,7.9024999999999999,{"$f":"SUMPRODUCT(AR7:BC7,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":10.202157980456025},null,6.28125,10.09,11.028846153846153,11.94,10.697916666666666,11.840277777777779,11.110576923076923,11.3025,10.88701923076923,9.9949999999999992,9.3657407407407405,7.9024999999999999,{"$f":"SUMPRODUCT(BF7:BQ7,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":10.202157980456025},null,6.28125,10.09,11.028846153846153,11.94,10.697916666666666,11.840277777777779,11.555,10.867788461538462,10.88701923076923,9.9949999999999992,9.3657407407407405,7.9024999999999999,{"$f":"SUMPRODUCT(BT7:CE7,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":10.202157980456025},null,6.28125,10.09,11.47,11.48076923076923,10.635,12.295673076923077,11.110576923076923,10.867788461538462,11.3225,9.6105769230769234,9.3657407407407405,8.2317708333333339,{"$f":"SUMPRODUCT(CH7:CS7,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":10.231881107491857},null,6.0486111111111107,10.09,11.47,11.48076923076923,10.697916666666666,12.295673076923077,11.110576923076923,10.867788461538462,11.3225,9.6105769230769234,9.7259615384615383,7.9024999999999999,{"$f":"SUMPRODUCT(CV7:DG7,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":10.202157980456025},null,6.0486111111111107,10.510416666666666,11.028846153846153,11.48076923076923,10.697916666666666,12.295673076923077,11.110576923076923,11.3025,10.88701923076923,9.6105769230769234,9.7259615384615383,7.9024999999999999,{"$f":"SUMPRODUCT(DJ7:DU7,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":10.202157980456025},null,6.0486111111111107,10.510416666666666,11.028846153846153,11.94,10.697916666666666,11.840277777777779,11.110576923076923,11.3025,10.88701923076923,9.6105769230769234,9.7259615384615383,7.9024999999999999,{"$f":"SUMPRODUCT(DX7:EI7,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":10.202157980456025},null,6.28125,10.09,11.028846153846153,11.94,10.635,11.840277777777779,11.555,10.867788461538462,10.88701923076923,9.9949999999999992,9.3657407407407405,7.9024999999999999,{"$f":"SUMPRODUCT(EL7:EW7,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":10.198660714285714},null,6.28125,10.09,11.47,11.48076923076923,10.697916666666666,11.840277777777779,11.555,10.867788461538462,10.88701923076923,9.9949999999999992,9.3657407407407405,8.2317708333333339,{"$f":"SUMPRODUCT(EZ7:FK7,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":10.235498366013072},null,6.0486111111111107,10.09,11.47,11.48076923076923,10.697916666666666,12.295673076923077,11.110576923076923,10.867788461538462,11.3225,9.6105769230769234,9.3657407407407405,8.2317708333333339,{"$f":"SUMPRODUCT(FN7:FY7,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":10.202157980456025},null,6.0486111111111107,10.09,11.47,11.48076923076923,10.697916666666666,12.295673076923077,11.110576923076923,10.867788461538462,11.3225,9.6105769230769234,9.7259615384615383,7.9024999999999999,{"$f":"SUMPRODUCT(GB7:GM7,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":10.202157980456025}]
["Lost Creek ",37.045673100000002,19,18.762499999999999,18.495192299999999,13.0026042,13.5856481,15.1675,56.399038500000003,56.399038500000003,46.377499999999998,41.611111100000002,23.765625,{"$f":"SUMPRODUCT(B8:M8,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":30.170751639215691},null,37.046296300000002,19,18.762499999999999,18.495192299999999,13.0026042,13.584134600000001,15.146634600000001,56.399038500000003,56.4,46.377403800000003,41.611111100000002,23.765625,{"$f":"SUMPRODUCT(P8:AA8,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":30.163884362866451},null,35.747685185185183,19.59,19.2225,17.88701923076923,12.73,14.377403846153847,15.305288461538462,57.354999999999997,55.32692307692308,44.959134615384613,42.528846153846153,23.357500000000002,{"$f":"SUMPRODUCT(AD8:AO8,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":29.940137987012989},null,35.747685185185183,20.40625,18.483173076923077,18.602499999999999,12.8046875,13.844907407407407,15.305288461538462,57.354999999999997,55.32692307692308,44.959134615384613,42.528846153846153,23.357500000000002,{"$f":"SUMPRODUCT(AR8:BC8,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":30.002035830618894},null,37.122596153846153,19.59,18.483173076923077,18.602499999999999,12.8046875,13.844907407407407,15.305288461538462,57.354999999999997,55.32692307692308,46.7575,40.953703703703702,23.357500000000002,{"$f":"SUMPRODUCT(BF8:BQ8,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":30.002035830618894},null,37.122596153846153,19.59,18.483173076923077,18.602499999999999,12.8046875,13.844907407407407,15.9175,55.14903846153846,55.32692307692308,46.7575,40.953703703703702,23.357500000000002,{"$f":"SUMPRODUCT(BT8:CE8,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":30.002035830618894},null,37.122596153846153,19.59,19.2225,17.88701923076923,12.73,14.377403846153847,15.305288461538462,55.14903846153846,57.54,44.959134615384613,40.953703703703702,24.330729166666668,{"$f":"SUMPRODUCT(CH8:CS8,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":30.037662866449512},null,35.747685185185183,19.59,19.2225,17.88701923076923,12.8046875,14.377403846153847,15.305288461538462,55.14903846153846,57.54,44.959134615384613,42.528846153846153,23.357500000000002,{"$f":"SUMPRODUCT(CV8:DG8,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":30.002035830618894},null,35.747685185185183,20.40625,18.483173076923077,17.88701923076923,12.8046875,14.377403846153847,15.305288461538462,57.354999999999997,55.32692307692308,44.959134615384613,42.528846153846153,23.357500000000002,{"$f":"SUMPRODUCT(DJ8:DU8,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":30.002035830618894},null,35.747685185185183,20.40625,18.483173076923077,18.602499999999999,12.8046875,13.844907407407407,15.305288461538462,57.354999999999997,55.32692307692308,44.959134615384613,42.528846153846153,23.357500000000002,{"$f":"SUMPRODUCT(DX8:EI8,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":30.002035830618894},null,37.122596153846153,19.59,18.483173076923077,18.602499999999999,12.73,13.844907407407407,15.9175,55.14903846153846,55.32692307692308,46.7575,40.953703703703702,23.357500000000002,{"$f":"SUMPRODUCT(EL8:EW8,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":29.940137987012989},null,37.122596153846153,19.59,19.2225,17.88701923076923,12.8046875,13.844907407407407,15.9175,55.14903846153846,55.32692307692308,46.7575,40.953703703703702,24.330729166666668,{"$f":"SUMPRODUCT(EZ8:FK8,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":30.100081699346404},null,35.747685185185183,19.59,19.2225,17.88701923076923,12.8046875,14.377403846153847,15.305288461538462,55.14903846153846,57.54,44.959134615384613,40.953703703703702,24.330729166666668,{"$f":"SUMPRODUCT(FN8:FY8,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":30.002035830618894},null,35.747685185185183,19.59,19.2225,17.88701923076923,12.8046875,14.377403846153847,15.305288461538462,55.14903846153846,57.54,44.959134615384613,42.528846153846153,23.357500000000002,{"$f":"SUMPRODUCT(GB8:GM8,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":30.002035830618894}]
["Cowlitz Falls ",6.3100962000000003,3.0325000000000002,23.552499999999998,9.8846153999999995,13.5859375,32.673611100000002,49.13,62.951923100000002,65.704326899999998,28.754999999999999,11.481481499999999,10.3619792,{"$f":"SUMPRODUCT(B9:M9,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":26.617034322222221},null,6.0763889000000004,3.0325000000000002,23.552499999999998,9.8846153999999995,13.5859375,33.930288500000003,47.240384599999999,62.951923100000002,68.332499999999996,27.6490385,11.481481499999999,10.3619792,{"$f":"SUMPRODUCT(P9:AA9,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":26.53033388990228},null,6.0763888888888893,3.0325000000000002,23.552499999999998,9.884615384615385,13.5075,33.93028846153846,47.240384615384613,65.47,65.70432692307692,27.64903846153846,11.923076923076923,9.9474999999999998,{"$f":"SUMPRODUCT(AD9:AO9,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":26.481939935064936},null,6.0763888888888893,3.1588541666666665,22.646634615384617,10.28,13.5859375,32.673611111111114,47.240384615384613,65.47,65.70432692307692,27.64903846153846,11.923076923076923,9.9474999999999998,{"$f":"SUMPRODUCT(AR9:BC9,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":26.530333876221498},null,6.3100961538461542,3.0325000000000002,22.646634615384617,10.28,13.5859375,32.673611111111114,47.240384615384613,65.47,65.70432692307692,28.754999999999999,11.481481481481481,9.9474999999999998,{"$f":"SUMPRODUCT(BF9:BQ9,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":26.530333876221498},null,6.3100961538461542,3.0325000000000002,22.646634615384617,10.28,13.5859375,32.673611111111114,49.13,62.95192307692308,65.70432692307692,28.754999999999999,11.481481481481481,9.9474999999999998,{"$f":"SUMPRODUCT(BT9:CE9,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":26.530333876221498},null,6.3100961538461542,3.0325000000000002,23.552499999999998,9.884615384615385,13.5075,33.93028846153846,47.240384615384613,62.95192307692308,68.332499999999996,27.64903846153846,11.481481481481481,10.361979166666666,{"$f":"SUMPRODUCT(CH9:CS9,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":26.568200325732899},null,6.0763888888888893,3.0325000000000002,23.552499999999998,9.884615384615385,13.5859375,33.93028846153846,47.240384615384613,62.95192307692308,68.332499999999996,27.64903846153846,11.923076923076923,9.9474999999999998,{"$f":"SUMPRODUCT(CV9:DG9,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":26.530333876221498},null,6.0763888888888893,3.1588541666666665,22.646634615384617,9.884615384615385,13.5859375,33.93028846153846,47.240384615384613,65.47,65.70432692307692,27.64903846153846,11.923076923076923,9.9474999999999998,{"$f":"SUMPRODUCT(DJ9:DU9,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":26.530333876221498},null,6.0763888888888893,3.1588541666666665,22.646634615384617,10.28,13.5859375,32.673611111111114,47.240384615384613,65.47,65.70432692307692,27.64903846153846,11.923076923076923,9.9474999999999998,{"$f":"SUMPRODUCT(DX9:EI9,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":26.530333876221498},null,6.3100961538461542,3.0325000000000002,22.646634615384617,10.28,13.5075,32.673611111111114,49.13,62.95192307692308,65.70432692307692,28.754999999999999,11.481481481481481,9.9474999999999998,{"$f":"SUMPRODUCT(EL9:EW9,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":26.481939935064936},null,6.3100961538461542,3.0325000000000002,23.552499999999998,9.884615384615385,13.5859375,32.673611111111114,49.13,62.95192307692308,65.70432692307692,28.754999999999999,11.481481481481481,10.361979166666666,{"$f":"SUMPRODUCT(EZ9:FK9,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":26.61703431372549},null,6.0763888888888893,3.0325000000000002,23.552499999999998,9.884615384615385,13.5859375,33.93028846153846,47.240384615384613,62.95192307692308,68.332499999999996,27.64903846153846,11.481481481481481,10.361979166666666,{"$f":"SUMPRODUCT(FN9:FY9,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":26.530333876221498},null,6.0763888888888893,3.0325000000000002,23.552499999999998,9.884615384615385,13.5859375,33.93028846153846,47.240384615384613,62.95192307692308,68.332499999999996,27.64903846153846,11.923076923076923,9.9474999999999998,{"$f":"SUMPRODUCT(GB9:GM9,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":26.530333876221498}]
["Slice Transmission Loss Return ",31.269230800000003,39.477500000000006,38.297500000000007,28.442307699999994,31.174479300000002,31.467592599999996,31.817,46.913461699999999,38.646634700000007,33.019999999999996,34.768055599999997,33.403645900000001,{"$f":"SUMPRODUCT(B10:M10,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":34.903921613071887},null,30.405092600000003,39.840000000000003,38.587499999999999,28.562500100000001,31.2552083,32.949519100000003,30.777884799999999,42.935096000000001,36.085000000000001,31.278846300000005,34.903009300000001,33.596354300000002,{"$f":"SUMPRODUCT(P10:AA10,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":34.239963379478823},null,35.38425925925926,46.167499999999997,45.25,36.800480769230766,33.150000000000006,35.836538461538467,35.572836538461544,56.247499999999995,44.02403846153846,36.661057692307686,40.890144230769231,37.142499999999998,{"$f":"SUMPRODUCT(AD10:AO10,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":40.190665584415576},null,35.270833333333336,47.828125,43.77403846153846,37.9375,33.338541666666664,35.016203703703702,35.493269230769229,50.947499999999998,38.896634615384613,35.915865384615387,40.804326923076928,37.19,{"$f":"SUMPRODUCT(AR10:BC10,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":39.298412052117264},null,36.480769230769234,46.07,43.629807692307679,37.905000000000001,33.197916666666664,34.629629629629626,35.498076923076923,56.184999999999995,43.95192307692308,37.992500000000007,39.394675925925924,37.07,{"$f":"SUMPRODUCT(BF10:BQ10,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":40.145093648208466},null,36.387019230769226,46.082500000000003,43.675480769230759,37.825000000000003,33.239583333333329,34.960648148148152,36.791499999999999,48.877403846153847,38.850961538461533,37.252499999999998,39.328240740740746,37.124999999999993,{"$f":"SUMPRODUCT(BT10:CE10,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":39.228094462540724},null,36.4375,46.007500000000007,45.067499999999995,36.637019230769226,33.005000000000003,35.713942307692307,35.460817307692309,54.009615384615387,45.572500000000005,36.52884615384616,39.347453703703707,38.476562500000007,{"$f":"SUMPRODUCT(CH10:CS10,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":40.168118892508147},null,35.157407407407405,46.022500000000001,45.1175,36.572115384615387,33.21875,36.06009615384616,35.406009615384612,48.810096153846146,40.494999999999997,35.793269230769234,40.728125000000006,37.059999999999995,{"$f":"SUMPRODUCT(CV10:DG10,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":39.190513029315959},null,35.243055555555557,47.710937499999993,43.536057692307686,36.637019230769226,33.1796875,35.713942307692307,35.460817307692309,56.152500000000003,43.855769230769241,36.52884615384616,40.806730769230768,37.024999999999991,{"$f":"SUMPRODUCT(DJ10:DU10,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":40.092487785016289},null,35.13194444444445,47.736979166666671,43.584134615384613,37.817500000000003,33.236979166666657,34.884259259259267,35.406009615384612,50.870000000000005,38.774038461538467,35.783653846153847,40.711057692307691,37.072499999999998,{"$f":"SUMPRODUCT(DX10:EI10,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":39.180924267100977},null,36.432692307692307,46.019999999999996,43.545673076923073,37.897500000000001,32.9925,34.548611111111114,36.833500000000001,53.99759615384616,43.867788461538467,37.980000000000004,39.32361111111112,37.024999999999991,{"$f":"SUMPRODUCT(EL10:EW10,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":40.055844155844156},null,36.331730769230759,46.034999999999997,45.129999999999995,36.574519230769234,33.236979166666657,34.884259259259267,36.782750000000007,48.793269230769219,38.776442307692307,37.239999999999995,39.253240740740743,38.549479166666671,{"$f":"SUMPRODUCT(EZ10:FK10,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":39.302798202614376},null,35.222222222222229,46.019999999999996,45.082499999999996,36.637019230769226,33.1875,35.713942307692307,35.460817307692309,53.99759615384616,45.59,36.524038461538467,39.32361111111112,38.492187500000007,{"$f":"SUMPRODUCT(FN10:FY10,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":40.088049674267104},null,35.127314814814817,46.067500000000003,45.155000000000001,36.603365384615387,33.263020833333329,36.06009615384616,35.406009615384612,48.783653846153847,40.50500000000001,35.752403846153847,40.74086538461539,37.024999999999991,{"$f":"SUMPRODUCT(GB10:GM10,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":39.194035016286648},null,null,24.9097222222222]
["Non-Federal CER ",240.0192308,239,239,239.2932692,240,239.17361110000002,238,238,238,238,238,238,{"$f":"SUMPRODUCT(B11:M11,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":238.70526960686274},null,238.17592589999998,239,238.95499999999998,240,240,239.49519229999999,239,239,239,239,239,239,{"$f":"SUMPRODUCT(P11:AA11,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":239.12866449218239},null,239,239,239,239,239,239,239,239,239,239,239,239,{"$f":"SUMPRODUCT(AD11:AO11,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":239},null,239,239,239,239,239,239,239,239,239,239,239,239,{"$f":"SUMPRODUCT(AR11:BC11,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":239},null,239,239,239,239,239,239,239,239,239,239,239,239,{"$f":"SUMPRODUCT(BF11:BQ11,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":239},null,239,239,239,239,239,239,239,239,239,239,239,239,{"$f":"SUMPRODUCT(BT11:CE11,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":239},null,239,239,239,239,239,239,239,239,239,239,239,243.83333333333334,{"$f":"SUMPRODUCT(CH11:CS11,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":239.37785016286645},null,234.7037037037037,239,239,239,243.83333333333334,239,239,239,239,239,243.46153846153845,235.36,{"$f":"SUMPRODUCT(CV11:DG11,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":239.0814332247557},null,234.7037037037037,247.62500000000003,231.03846153846155,239,243.83333333333334,239,239,247.28,231.03846153846155,239,243.46153846153845,238.64,{"$f":"SUMPRODUCT(DJ11:DU11,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":239.34853420195441},null,230.14814814814815,249.33333333333334,232.61538461538464,247.28,245.54166666666669,231.33333333333334,239,244,234.19230769230774,237.42307692307691,241.88461538461536,238.64,{"$f":"SUMPRODUCT(DX11:EI11,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":239.0814332247557},null,237.76923076923077,240.64,232.61538461538464,247.28,237,231.33333333333334,247.28,235.84615384615384,234.19230769230774,245.64,234.11111111111111,238.64,{"$f":"SUMPRODUCT(EL11:EW11,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":238.40909090909091},null,237.76923076923077,240.64,240.64,239,245.54166666666669,231.33333333333334,247.28,235.84615384615384,234.19230769230774,245.64,234.11111111111111,247.25,{"$f":"SUMPRODUCT(EZ11:FK11,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":239.75816993464053},null,230.14814814814815,240.64,240.64,239,245.54166666666669,239,239,235.84615384615384,242.28,237.42307692307691,234.11111111111111,247.25,{"$f":"SUMPRODUCT(FN11:FY11,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":239.0814332247557},null,230.14814814814815,240.64,240.64,239,243.83333333333334,239,239,239,239,239,243.46153846153845,235.36,{"$f":"SUMPRODUCT(GB11:GM11,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":238.94788273615634},null,null,19.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.54]
["Intra-Regional Transfers (In) ",25.110576900000002,19.52,12.54,20.96875,12.6484375,32.840277700000001,42.105000000000004,36.641826899999998,47.129807700000001,37.480000000000004,40.986111100000002,30.880208400000001,{"$f":"SUMPRODUCT(B13:M13,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":30.082516333986923},null,24.909722299999999,19.52,12.54,20.96875,7.375,4.8004807999999999,5.2980768999999999,4.1009615000000004,6.9,5.5,3.5879629999999998,4.7994792000000004,{"$f":"SUMPRODUCT(P13:AA13,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":10.074918576872966},null,4.9004629629629628,3.4,3.1,2.8990384615384617,2.1,4.8004807692307692,5.2980769230769234,4.3,6.6009615384615383,5.5,3.75,4.5999999999999996,{"$f":"SUMPRODUCT(AD13:AO13,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":4.2853084415584419},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR13:BC13,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF13:BQ13,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT13:CE13,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH13:CS13,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV13:DG13,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ13:DU13,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX13:EI13,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL13:EW13,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ13:FK13,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN13:FY13,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB13:GM13,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0},null,null,20.96875]
["Imports ",1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(B14:M14,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(P14:AA14,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(AD14:AO14,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(AR14:BC14,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(BF14:BQ14,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(BT14:CE14,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(CH14:CS14,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(CV14:DG14,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(DJ14:DU14,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(DX14:EI14,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(EL14:EW14,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(EZ14:FK14,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(FN14:FY14,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(GB14:GM14,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":1},null,null,7.375]
["Large Thermal Resources ",1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(B15:M15,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.83894229999999,0,993.54807689999996,1100,1100,{"$f":"SUMPRODUCT(P15:AA15,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":938.29987784755701},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(AD15:AO15,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.83749999999998,0,993.54807692307691,1100,1100,{"$f":"SUMPRODUCT(AR15:BC15,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":937.14393322475576},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(BF15:BQ15,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.83894230769232,0,993.54750000000001,1100,1100,{"$f":"SUMPRODUCT(BT15:CE15,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":935.06351791530949},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(CH15:CS15,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.83894230769232,0,993.54807692307691,1100,1100,{"$f":"SUMPRODUCT(CV15:DG15,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":938.29987785016283},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(DJ15:DU15,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.84,0,993.54807692307691,1100,1100,{"$f":"SUMPRODUCT(DX15:EI15,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":937.14413680781763},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(EL15:EW15,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.83894230769232,0,993.54750000000001,1100,1100,{"$f":"SUMPRODUCT(EZ15:FK15,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":934.52450980392155},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(FN15:FY15,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.83894230769232,0,993.54807692307691,1100,1100,{"$f":"SUMPRODUCT(GB15:GM15,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":938.29987785016283},null,null,4.8004807692307701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2980769230769198]
["Renewables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1009615384615401]
["Ashland Solar Project ",4.5672999999999998E-3,3.075E-3,3.15E-3,3.0287999999999999E-3,3.7239999999999999E-3,4.3981000000000003E-3,5.3499999999999997E-3,6.8510000000000003E-3,6.6106000000000003E-3,7.9000000000000008E-3,6.5972000000000001E-3,7.1615000000000003E-3,{"$f":"SUMPRODUCT(B18:M18,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":5.2042493464052285E-3},null,4.3981000000000003E-3,2.3E-3,3.15E-3,3.0287999999999999E-3,3.7239999999999999E-3,4.5672999999999998E-3,5.1441999999999998E-3,6.8510000000000003E-3,6.875E-3,7.5962E-3,6.5972000000000001E-3,7.1615000000000003E-3,{"$f":"SUMPRODUCT(P18:AA18,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":5.1241859934853416E-3},null,4.3981481481481476E-3,3.075E-3,3.15E-3,3.0288461538461537E-3,3.7000000000000002E-3,4.5673076923076917E-3,6.7307692307692316E-4,0,0,0,0,0,{"$f":"SUMPRODUCT(AD18:AO18,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":1.8892045454545453E-3},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR18:BC18,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF18:BQ18,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT18:CE18,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH18:CS18,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV18:DG18,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ18:DU18,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX18:EI18,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL18:EW18,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ18:FK18,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN18:FY18,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB18:GM18,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0},null,null,6.9]
["Condon Wind ",8.6394231000000001,10.297499999999999,9.25,4.8966345999999996,9.4296875,10.175925899999999,17.815000000000001,16.057692299999999,15.7475962,15.994999999999999,9.625,12.5078125,{"$f":"SUMPRODUCT(B19:M19,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":11.679534315359478},null,8.3194444000000001,10.297499999999999,9.25,4.8966345999999996,9.4296875,10.567307700000001,17.129807700000001,16.057692299999999,16.377500000000001,15.379807700000001,9.625,12.5078125,{"$f":"SUMPRODUCT(P19:AA19,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":11.641490224104237},null,8.3194444444444446,10.297499999999999,9.25,4.896634615384615,9.3774999999999995,10.567307692307692,17.129807692307693,16.7,15.747596153846153,15.379807692307692,9.9951923076923084,12.0075,{"$f":"SUMPRODUCT(AD19:AO19,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":11.630073051948052},null,8.3194444444444446,10.7265625,8.8942307692307701,5.0925000000000002,9.4296875,10.175925925925926,17.129807692307693,16.7,15.747596153846153,15.379807692307692,9.9951923076923084,12.0075,{"$f":"SUMPRODUCT(AR19:BC19,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":11.64149022801303},null,8.6394230769230766,10.297499999999999,8.8942307692307701,5.0925000000000002,9.4296875,10.175925925925926,17.129807692307693,16.7,15.747596153846153,15.994999999999999,9.625,12.0075,{"$f":"SUMPRODUCT(BF19:BQ19,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":11.64149022801303},null,8.6394230769230766,10.297499999999999,8.8942307692307701,5.0925000000000002,9.4296875,10.175925925925926,17.815000000000001,16.057692307692307,15.747596153846153,15.994999999999999,9.625,12.0075,{"$f":"SUMPRODUCT(BT19:CE19,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":11.64149022801303},null,8.6394230769230766,10.297499999999999,9.25,4.896634615384615,9.3774999999999995,10.567307692307692,17.129807692307693,16.057692307692307,16.377500000000001,15.379807692307692,9.625,12.5078125,{"$f":"SUMPRODUCT(CH19:CS19,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":11.667956026058633},null,8.3194444444444446,10.297499999999999,9.25,4.896634615384615,9.4296875,10.567307692307692,17.129807692307693,16.057692307692307,16.377500000000001,15.379807692307692,9.9951923076923084,12.0075,{"$f":"SUMPRODUCT(CV19:DG19,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":11.64149022801303},null,8.3194444444444446,10.7265625,8.8942307692307701,4.896634615384615,9.4296875,10.567307692307692,17.129807692307693,16.7,15.747596153846153,15.379807692307692,9.9951923076923084,12.0075,{"$f":"SUMPRODUCT(DJ19:DU19,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":11.64149022801303},null,8.3194444444444446,10.7265625,8.8942307692307701,5.0925000000000002,9.4296875,10.175925925925926,17.129807692307693,16.7,15.747596153846153,15.379807692307692,9.9951923076923084,12.0075,{"$f":"SUMPRODUCT(DX19:EI19,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":11.64149022801303},null,8.6394230769230766,10.297499999999999,8.8942307692307701,5.0925000000000002,9.3774999999999995,10.175925925925926,17.815000000000001,16.057692307692307,15.747596153846153,15.994999999999999,9.625,12.0075,{"$f":"SUMPRODUCT(EL19:EW19,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":11.630073051948052},null,8.6394230769230766,10.297499999999999,9.25,4.896634615384615,9.4296875,10.175925925925926,17.815000000000001,16.057692307692307,15.747596153846153,15.994999999999999,9.625,12.5078125,{"$f":"SUMPRODUCT(EZ19:FK19,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":11.67953431372549},null,8.3194444444444446,10.297499999999999,9.25,4.896634615384615,9.4296875,10.567307692307692,17.129807692307693,16.057692307692307,16.377500000000001,15.379807692307692,9.625,12.5078125,{"$f":"SUMPRODUCT(FN19:FY19,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":11.64149022801303},null,8.3194444444444446,10.297499999999999,9.25,4.896634615384615,9.4296875,10.567307692307692,17.129807692307693,16.057692307692307,16.377500000000001,15.379807692307692,9.9951923076923084,12.0075,{"$f":"SUMPRODUCT(GB19:GM19,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":11.64149022801303},null,null,5.5]
["Foote Creek 1 Wind ",2.65625,3.1675,2.8450000000000002,1.5072114999999999,2.9010416999999999,3.1296295999999999,5.4824999999999999,4.9399037999999997,4.84375,4.92,2.9606480999999998,3.8463541999999999,{"$f":"SUMPRODUCT(B20:M20,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":3.5927287493464051},null,2.5578704000000001,3.1675,2.8450000000000002,1.5072114999999999,2.9010416999999999,3.25,5.2716345999999996,4.9399037999999997,5.0374999999999996,4.7307692000000001,2.9606480999999998,3.8463541999999999,{"$f":"SUMPRODUCT(P20:AA20,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":3.5810260511400651},null,2.5578703703703702,3.1675,2.8450000000000002,1.5072115384615385,2.8849999999999998,3.25,5.271634615384615,5.1375000000000002,4.84375,4.7307692307692308,3.0745192307692308,3.6924999999999999,{"$f":"SUMPRODUCT(AD20:AO20,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":3.5775162337662336},null,2.5578703703703702,3.2994791666666665,2.7355769230769229,1.5674999999999999,2.9010416666666665,3.1296296296296298,5.271634615384615,5.1375000000000002,4.84375,4.7307692307692308,3.0745192307692308,3.6924999999999999,{"$f":"SUMPRODUCT(AR20:BC20,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":3.581026058631922},null,2.65625,3.1675,2.7355769230769229,1.5674999999999999,2.9010416666666665,3.1296296296296298,5.271634615384615,5.1375000000000002,4.84375,4.92,2.9606481481481484,3.6924999999999999,{"$f":"SUMPRODUCT(BF20:BQ20,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":3.581026058631922},null,2.65625,3.1675,2.7355769230769229,1.5674999999999999,2.9010416666666665,3.1296296296296298,5.4824999999999999,4.9399038461538458,4.84375,4.92,2.9606481481481484,3.6924999999999999,{"$f":"SUMPRODUCT(BT20:CE20,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":3.581026058631922},null,2.65625,3.1675,2.8450000000000002,1.5072115384615385,2.8849999999999998,3.25,5.271634615384615,4.9399038461538458,5.0374999999999996,4.7307692307692308,2.9606481481481484,3.8463541666666665,{"$f":"SUMPRODUCT(CH20:CS20,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":3.5891693811074918},null,2.5578703703703702,3.1675,2.8450000000000002,1.5072115384615385,2.9010416666666665,3.25,5.271634615384615,4.9399038461538458,5.0374999999999996,4.7307692307692308,3.0745192307692308,3.6924999999999999,{"$f":"SUMPRODUCT(CV20:DG20,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":3.581026058631922},null,2.5578703703703702,3.2994791666666665,2.7355769230769229,1.5072115384615385,2.9010416666666665,3.25,5.271634615384615,5.1375000000000002,4.84375,4.7307692307692308,3.0745192307692308,3.6924999999999999,{"$f":"SUMPRODUCT(DJ20:DU20,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":3.581026058631922},null,2.5578703703703702,3.2994791666666665,2.7355769230769229,1.5674999999999999,2.9010416666666665,3.1296296296296298,5.271634615384615,5.1375000000000002,4.84375,4.7307692307692308,3.0745192307692308,3.6924999999999999,{"$f":"SUMPRODUCT(DX20:EI20,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":3.581026058631922},null,2.65625,3.1675,2.7355769230769229,1.5674999999999999,2.8849999999999998,3.1296296296296298,5.4824999999999999,4.9399038461538458,4.84375,4.92,2.9606481481481484,3.6924999999999999,{"$f":"SUMPRODUCT(EL20:EW20,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":3.5775162337662336},null,2.65625,3.1675,2.8450000000000002,1.5072115384615385,2.9010416666666665,3.1296296296296298,5.4824999999999999,4.9399038461538458,4.84375,4.92,2.9606481481481484,3.8463541666666665,{"$f":"SUMPRODUCT(EZ20:FK20,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":3.5927287581699345},null,2.5578703703703702,3.1675,2.8450000000000002,1.5072115384615385,2.9010416666666665,3.25,5.271634615384615,4.9399038461538458,5.0374999999999996,4.7307692307692308,2.9606481481481484,3.8463541666666665,{"$f":"SUMPRODUCT(FN20:FY20,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":3.581026058631922},null,2.5578703703703702,3.1675,2.8450000000000002,1.5072115384615385,2.9010416666666665,3.25,5.271634615384615,4.9399038461538458,5.0374999999999996,4.7307692307692308,3.0745192307692308,3.6924999999999999,{"$f":"SUMPRODUCT(GB20:GM20,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":3.581026058631922},null,null,3.5879629629629601]
["Foote Creek 4 Wind ",2.9134614999999999,3.4750000000000001,3.12,1.6514423,3.1822916999999999,3.4328704000000001,6.0125000000000002,5.4158654000000004,5.3125,5.3975,3.2476851999999998,4.21875,{"$f":"SUMPRODUCT(B21:M21,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":3.9403594810457516},null,2.8055555999999999,3.4750000000000001,3.12,1.6514423,3.1822916999999999,3.5649038000000002,5.78125,5.4158654000000004,5.5250000000000004,5.1899037999999997,3.2476851999999998,4.21875,{"$f":"SUMPRODUCT(P21:AA21,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":3.9275244306188921},null,2.8055555555555554,3.4750000000000001,3.12,1.6514423076923077,3.165,3.5649038461538463,5.78125,5.6325000000000003,5.3125,5.1899038461538458,3.3725961538461537,4.05,{"$f":"SUMPRODUCT(AD21:AO21,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":3.9237012987012987},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR21:BC21,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF21:BQ21,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT21:CE21,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH21:CS21,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV21:DG21,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ21:DU21,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX21:EI21,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL21:EW21,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ21:FK21,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN21:FY21,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB21:GM21,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0},null,null,4.7994791666666696]
["Klondike Wind 1 ",4.1634615000000004,4.9625000000000004,4.4574999999999996,2.3605768999999999,4.5442707999999996,4.9027778,8.5875000000000004,7.7379807999999999,7.5889423000000003,7.7074999999999996,4.6388889000000004,6.0286457999999996,{"$f":"SUMPRODUCT(B22:M22,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":5.6286764650326795},null,4.0092593000000001,4.9625000000000004,4.4574999999999996,2.3605768999999999,4.5442707999999996,5.0913462000000003,8.2572115000000004,7.7379807999999999,7.8925000000000001,7.4110576999999997,4.6388889000000004,6.0286457999999996,{"$f":"SUMPRODUCT(P22:AA22,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":5.6103420208469057},null,4.0092592592592595,4.9625000000000004,4.4574999999999996,2.3605769230769229,4.5199999999999996,5.0913461538461542,8.2572115384615383,8.0474999999999994,7.5889423076923075,7.4110576923076925,4.8173076923076925,5.7874999999999996,{"$f":"SUMPRODUCT(AD22:AO22,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":5.6049107142857144},null,4.0092592592592595,5.169270833333333,4.2860576923076925,2.4550000000000001,4.544270833333333,4.9027777777777777,8.2572115384615383,8.0474999999999994,7.5889423076923075,7.4110576923076925,4.8173076923076925,5.7874999999999996,{"$f":"SUMPRODUCT(AR22:BC22,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":5.6103420195439737},null,4.1634615384615383,4.9625000000000004,4.2860576923076925,2.4550000000000001,4.544270833333333,4.9027777777777777,8.2572115384615383,8.0474999999999994,7.5889423076923075,7.7074999999999996,4.6388888888888893,5.7874999999999996,{"$f":"SUMPRODUCT(BF22:BQ22,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":5.6103420195439737},null,4.1634615384615383,4.9625000000000004,4.2860576923076925,2.4550000000000001,4.544270833333333,4.9027777777777777,8.5875000000000004,7.7379807692307692,7.5889423076923075,7.7074999999999996,4.6388888888888893,5.7874999999999996,{"$f":"SUMPRODUCT(BT22:CE22,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":5.6103420195439737},null,4.1634615384615383,4.9625000000000004,4.4574999999999996,2.3605769230769229,4.5199999999999996,5.0913461538461542,8.2572115384615383,7.7379807692307692,7.8925000000000001,7.4110576923076925,4.6388888888888893,6.028645833333333,{"$f":"SUMPRODUCT(CH22:CS22,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":5.6231677524429964},null,4.0092592592592595,4.9625000000000004,4.4574999999999996,2.3605769230769229,4.544270833333333,5.0913461538461542,8.2572115384615383,7.7379807692307692,7.8925000000000001,7.4110576923076925,4.8173076923076925,5.7874999999999996,{"$f":"SUMPRODUCT(CV22:DG22,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":5.6103420195439737},null,4.0092592592592595,5.169270833333333,4.2860576923076925,2.3605769230769229,4.544270833333333,5.0913461538461542,8.2572115384615383,8.0474999999999994,7.5889423076923075,7.4110576923076925,4.8173076923076925,5.7874999999999996,{"$f":"SUMPRODUCT(DJ22:DU22,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":5.6103420195439737},null,4.0092592592592595,5.169270833333333,4.2860576923076925,2.4550000000000001,4.544270833333333,4.9027777777777777,8.2572115384615383,8.0474999999999994,7.5889423076923075,7.4110576923076925,4.8173076923076925,5.7874999999999996,{"$f":"SUMPRODUCT(DX22:EI22,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":5.6103420195439737},null,4.1634615384615383,4.9625000000000004,4.2860576923076925,2.4550000000000001,4.5199999999999996,4.9027777777777777,8.5875000000000004,7.7379807692307692,7.5889423076923075,7.7074999999999996,4.6388888888888893,5.7874999999999996,{"$f":"SUMPRODUCT(EL22:EW22,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":5.6049107142857144},null,4.1634615384615383,4.9625000000000004,4.4574999999999996,2.3605769230769229,4.544270833333333,4.9027777777777777,8.5875000000000004,7.7379807692307692,7.5889423076923075,7.7074999999999996,4.6388888888888893,6.028645833333333,{"$f":"SUMPRODUCT(EZ22:FK22,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":5.6286764705882355},null,4.0092592592592595,4.9625000000000004,4.4574999999999996,2.3605769230769229,4.544270833333333,5.0913461538461542,8.2572115384615383,7.7379807692307692,7.8925000000000001,7.4110576923076925,4.6388888888888893,6.028645833333333,{"$f":"SUMPRODUCT(FN22:FY22,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":5.6103420195439737},null,4.0092592592592595,4.9625000000000004,4.4574999999999996,2.3605769230769229,4.544270833333333,5.0913461538461542,8.2572115384615383,7.7379807692307692,7.8925000000000001,7.4110576923076925,4.8173076923076925,5.7874999999999996,{"$f":"SUMPRODUCT(GB22:GM22,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":5.6103420195439737}]
["Klondike Wind 3 ",8.6875,10.3575,9.3025000000000002,4.9254807999999999,9.484375,10.2337963,17.920000000000002,16.1490385,15.838942299999999,16.087499999999999,9.6805555999999999,12.578125,{"$f":"SUMPRODUCT(B23:M23,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":11.746732035620914},null,8.3657406999999999,10.3575,9.3025000000000002,4.9254807999999999,9.484375,10.6274038,17.230769200000001,16.1490385,16.4725,15.46875,9.6805555999999999,12.578125,{"$f":"SUMPRODUCT(P23:AA23,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":11.708469055048861},null,8.3657407407407405,10.3575,9.3025000000000002,4.9254807692307692,9.43,10.627403846153847,17.23076923076923,16.795000000000002,15.838942307692308,15.46875,10.052884615384615,12.074999999999999,{"$f":"SUMPRODUCT(AD23:AO23,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":11.696834415584416},null,8.3657407407407405,10.7890625,8.9447115384615383,5.1224999999999996,9.484375,10.233796296296296,17.23076923076923,16.795000000000002,15.838942307692308,15.46875,10.052884615384615,12.074999999999999,{"$f":"SUMPRODUCT(AR23:BC23,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":11.708469055374593},null,8.6875,10.3575,8.9447115384615383,5.1224999999999996,9.484375,10.233796296296296,17.23076923076923,16.795000000000002,15.838942307692308,16.087499999999999,9.6805555555555554,12.074999999999999,{"$f":"SUMPRODUCT(BF23:BQ23,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":11.708469055374593},null,8.6875,10.3575,8.9447115384615383,5.1224999999999996,9.484375,10.233796296296296,17.920000000000002,16.14903846153846,15.838942307692308,16.087499999999999,9.6805555555555554,12.074999999999999,{"$f":"SUMPRODUCT(BT23:CE23,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":11.708469055374593},null,8.6875,10.3575,9.3025000000000002,4.9254807692307692,9.43,10.627403846153847,17.23076923076923,16.14903846153846,16.4725,15.46875,9.6805555555555554,12.578125,{"$f":"SUMPRODUCT(CH23:CS23,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":11.734934853420196},null,8.3657407407407405,10.3575,9.3025000000000002,4.9254807692307692,9.484375,10.627403846153847,17.23076923076923,16.14903846153846,16.4725,15.46875,10.052884615384615,12.074999999999999,{"$f":"SUMPRODUCT(CV23:DG23,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":11.708469055374593},null,8.3657407407407405,10.7890625,8.9447115384615383,4.9254807692307692,9.484375,10.627403846153847,17.23076923076923,16.795000000000002,15.838942307692308,15.46875,10.052884615384615,12.074999999999999,{"$f":"SUMPRODUCT(DJ23:DU23,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":11.708469055374593},null,8.3657407407407405,10.7890625,8.9447115384615383,5.1224999999999996,9.484375,10.233796296296296,17.23076923076923,16.795000000000002,15.838942307692308,15.46875,10.052884615384615,12.074999999999999,{"$f":"SUMPRODUCT(DX23:EI23,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":11.708469055374593},null,1.3966346153846154,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL23:EW23,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0.11789772727272728},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ23:FK23,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN23:FY23,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB23:GM23,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0}]
["Stateline Wind ",15.6274038,18.627500000000001,16.732500000000002,8.8581731000000001,17.0598958,18.409722200000001,32.229999999999997,29.048076900000002,28.490384599999999,28.9375,17.409722200000001,22.625,{"$f":"SUMPRODUCT(B24:M24,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":21.128676458823531},null,15.0486111,18.627500000000001,16.732500000000002,8.8581731000000001,17.0598958,19.1177885,30.990384599999999,29.048076900000002,29.63,27.824519200000001,17.409722200000001,22.625,{"$f":"SUMPRODUCT(P24:AA24,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":21.059853414006515},null,15.048611111111111,18.627500000000001,16.732500000000002,8.8581730769230766,16.962499999999999,19.11778846153846,30.990384615384617,30.21,28.490384615384617,27.82451923076923,18.079326923076923,21.72,{"$f":"SUMPRODUCT(AD24:AO24,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":21.038961038961038},null,15.048611111111111,19.403645833333332,16.088942307692307,9.2125000000000004,17.059895833333332,18.409722222222221,30.990384615384617,30.21,28.490384615384617,27.82451923076923,18.079326923076923,21.72,{"$f":"SUMPRODUCT(AR24:BC24,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":21.059853420195441},null,15.627403846153847,18.627500000000001,16.088942307692307,9.2125000000000004,17.059895833333332,18.409722222222221,30.990384615384617,30.21,28.490384615384617,28.9375,17.409722222222221,21.72,{"$f":"SUMPRODUCT(BF24:BQ24,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":21.059853420195441},null,15.627403846153847,18.627500000000001,16.088942307692307,9.2125000000000004,17.059895833333332,18.409722222222221,32.229999999999997,29.048076923076923,28.490384615384617,28.9375,17.409722222222221,21.72,{"$f":"SUMPRODUCT(BT24:CE24,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":21.059853420195441},null,15.627403846153847,18.627500000000001,16.732500000000002,8.8581730769230766,16.962499999999999,19.11778846153846,30.990384615384617,29.048076923076923,29.63,27.82451923076923,17.409722222222221,22.625,{"$f":"SUMPRODUCT(CH24:CS24,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":21.107491856677523},null,15.048611111111111,18.627500000000001,16.732500000000002,8.8581730769230766,17.059895833333332,19.11778846153846,30.990384615384617,29.048076923076923,29.63,27.82451923076923,18.079326923076923,21.72,{"$f":"SUMPRODUCT(CV24:DG24,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":21.059853420195441},null,15.048611111111111,19.403645833333332,16.088942307692307,8.8581730769230766,17.059895833333332,19.11778846153846,30.990384615384617,30.21,28.490384615384617,27.82451923076923,18.079326923076923,21.72,{"$f":"SUMPRODUCT(DJ24:DU24,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":21.059853420195441},null,15.048611111111111,19.403645833333332,16.088942307692307,9.2125000000000004,17.059895833333332,18.409722222222221,30.990384615384617,30.21,28.490384615384617,27.82451923076923,18.079326923076923,21.72,{"$f":"SUMPRODUCT(DX24:EI24,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":21.059853420195441},null,15.627403846153847,18.627500000000001,16.088942307692307,9.2125000000000004,16.962499999999999,18.409722222222221,32.229999999999997,29.048076923076923,28.490384615384617,28.9375,17.409722222222221,21.72,{"$f":"SUMPRODUCT(EL24:EW24,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":21.038961038961038},null,15.627403846153847,18.627500000000001,16.732500000000002,8.8581730769230766,17.059895833333332,18.409722222222221,32.229999999999997,29.048076923076923,28.490384615384617,28.9375,17.409722222222221,22.625,{"$f":"SUMPRODUCT(EZ24:FK24,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":21.128676470588236},null,15.048611111111111,18.627500000000001,16.732500000000002,8.8581730769230766,17.059895833333332,19.11778846153846,30.990384615384617,29.048076923076923,29.63,27.82451923076923,17.409722222222221,22.625,{"$f":"SUMPRODUCT(FN24:FY24,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":21.059853420195441},null,15.048611111111111,18.627500000000001,16.732500000000002,8.8581730769230766,17.059895833333332,19.11778846153846,30.990384615384617,29.048076923076923,29.63,27.82451923076923,18.079326923076923,21.72,{"$f":"SUMPRODUCT(GB24:GM24,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":21.059853420195441}]
["Transmission Losses",{"$f":"((B7*GSLoss)+(B8*LCLoss)+(B9*CFLoss)+(SUM(B4:B24,B28)*Losses))*-1","v":-250.26122963336999},-309.78658132750007,-302.22871680500015,-231.40451735780002,-249.82339784931,-251.54247737293005,-261.07249379499996,-371.29219362383992,-312.1366936917301,-274.08333612999996,-282.91117200174995,-269.58236999184993,{"$f":"SUMPRODUCT(B25:M25,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":-280.6134825317547},null,{"$f":"((P7*GSLoss)+(P8*LCLoss)+(P9*CFLoss)+(SUM(P4:P24,P28)*Losses))*-1","v":-244.79812344770002},-313.68639106000006,-305.63783130500002,-233.66714332505001,-251.58420565191003,-263.36889358751995,-253.59468287938995,-343.50313159410007,-294.49318343749985,-261.8149106997198,-283.87383013026999,-271.21486452507992,{"$f":"SUMPRODUCT(P25:AA25,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":-276.61701430014898},null,{"$f":"((AD7*GSLoss)+(AD8*LCLoss)+(AD9*CFLoss)+(SUM(AD4:AD24,AD28)*Losses))*-1","v":-243.16541025462965},-307.84253832749999,-302.83197505500004,-250.55137385096148,-227.63678913999999,-245.61482218750004,-249.63456833173078,-380.44660649999992,-305.24393774038458,-262.57524735576925,-287.36111637019235,-258.37795775000001,-276.36159239590103,null,{"$f":"((AR7*GSLoss)+(AR8*LCLoss)+(AR9*CFLoss)+(SUM(AR4:AR24,AR28)*Losses))*-1","v":-245.49507962962963},-321.99303125,-295.94471177884611,-261.52121074999991,-231.95557604166663,-242.89214004629628,-252.13555249999999,-351.32583074999997,-277.10440144230762,-260.92846802884617,-289.82688033653847,-261.57122749999996,{"$f":"SUMPRODUCT(AR25:BC25,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":-273.99387165309435},null,{"$f":"((BF7*GSLoss)+(BF8*LCLoss)+(BF9*CFLoss)+(SUM(BF4:BF24,BF28)*Losses))*-1","v":-250.34098028846154},-307.12949850000001,-291.8925180288461,-258.12011524999991,-227.94391041666665,-237.33487129629631,-249.01241187500005,-379.936509,-304.59632067307695,-270.7535640000001,-277.67395706018516,-257.76264800000001,{"$f":"SUMPRODUCT(BF25:BQ25,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":-275.92947422434855},null,{"$f":"((BT7*GSLoss)+(BT8*LCLoss)+(BT9*CFLoss)+(SUM(BT4:BT24,BT28)*Losses))*-1","v":-253.56971298076925},-311.02339124999997,-295.98119423076918,-261.50220274999992,-232.03307447916666,-243.15737754629635,-260.88598930000006,-339.09868052884622,-277.50242427884609,-270.06467249999997,-281.05936518518519,-261.90409024999997,{"$f":"SUMPRODUCT(BT25:CE25,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":-274.19253030944628},null,{"$f":"((CH7*GSLoss)+(CH8*LCLoss)+(CH9*CFLoss)+(SUM(CH4:CH24,CH28)*Losses))*-1","v":-250.33969519230769},-307.12764225000001,-301.96404749999994,-249.73174951923076,-226.86878574999997,-244.92209110576925,-249.01130526442307,-366.85682884615392,-315.18105125000005,-261.87358485576931,-277.67255456018518,-266.98071067708327,{"$f":"SUMPRODUCT(CH25:CS25,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":-276.46368346091208},null,{"$f":"((CV7*GSLoss)+(CV8*LCLoss)+(CV9*CFLoss)+(SUM(CV4:CV24,CV28)*Losses))*-1","v":-246.07147962962966},-311.42077725000001,-306.46292924999995,-253.52999399038455,-232.57517682291669,-251.2210612980769,-252.93229069711538,-339.49584663461536,-288.56354000000005,-261.6347711538462,-290.71725920673072,-262.19321975000003,{"$f":"SUMPRODUCT(CV25:DG25,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":-274.6891128583062},null,{"$f":"((DJ7*GSLoss)+(DJ8*LCLoss)+(DJ9*CFLoss)+(SUM(DJ4:DJ24,DJ28)*Losses))*-1","v":-242.42174837962966},-318.51294921875001,-291.65327596153838,-249.73174951923076,-228.08691901041666,-244.9220911057692,-249.01130526442313,-380.18145975000004,-304.35700721153842,-261.87358485576925,-286.9494786538462,-257.75061950000003,{"$f":"SUMPRODUCT(DJ25:DU25,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":-275.93826329600972},null,{"$f":"((DX7*GSLoss)+(DX8*LCLoss)+(DX9*CFLoss)+(SUM(DX4:DX24,DX28)*Losses))*-1","v":-245.97213587962966},-322.89725703125004,-296.22479134615384,-262.18381775,-232.66319401041667,-243.36328379629629,-252.9689873317308,-352.38582375000004,-277.79328437499998,-261.6244189903847,-290.70668572115392,-262.32776075000004,{"$f":"SUMPRODUCT(DX25:EI25,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":-274.69125268526057},null,{"$f":"((EL7*GSLoss)+(EL8*LCLoss)+(EL9*CFLoss)+(SUM(EL4:EL24,EL28)*Losses))*-1","v":-250.08645985576925},-306.86910374999997,-291.43473822115379,-258.21367025000001,-226.52894349999997,-236.80082129629631,-257.08905219999997,-366.28317620192314,-303.9806168269231,-270.47260200000005,-277.23913393518518,-257.39199200000002,{"$f":"SUMPRODUCT(EL25:EW25,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":-275.32345017045452},null,{"$f":"((EZ7*GSLoss)+(EZ8*LCLoss)+(EZ9*CFLoss)+(SUM(EZ4:EZ24,EZ28)*Losses))*-1","v":-254.07104326923081},-311.56066424999995,-306.63414974999984,-253.78215841346153,-232.7431674479167,-243.42103379629631,-261.39694067499994,-339.32043100961539,-277.68455096153849,-270.58130400000005,-281.42199393518518,-271.66178645833332,{"$f":"SUMPRODUCT(EZ25:FK25,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":-275.41542445874182},null,{"$f":"((FN7*GSLoss)+(FN8*LCLoss)+(FN9*CFLoss)+(SUM(FN4:FN24,FN28)*Losses))*-1","v":-242.03736712962967},-306.86910374999997,-301.73691674999998,-249.5854627403846,-227.85620260416667,-244.60645721153841,-248.49955141826922,-366.28317620192314,-314.7897537500001,-261.36718557692308,-277.23913393518518,-266.70907942708334,{"$f":"SUMPRODUCT(FN25:FY25,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":-275.58245705415311},null,{"$f":"((GB7*GSLoss)+(GB8*LCLoss)+(GB9*CFLoss)+(SUM(GB4:GB24,GB28)*Losses))*-1","v":-246.3697858796296},-311.86159950000001,-306.91459199999991,-254.07751634615389,-233.01402526041664,-251.62251105769232,-253.10449358173079,-339.56160072115392,-288.85274374999995,-261.59736057692311,-291.19847774038465,-262.41700924999992,{"$f":"SUMPRODUCT(GB25:GM25,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":-275.00221628053748}]
[]
["Purchases"]
["Augmentation Purchases ",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(B28:M28,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":0},null,51.685185199999999,51.685000000000002,51.685000000000002,51.685096199999997,51.6848958,51.685096199999997,51.682692299999999,51.685096199999997,51.685000000000002,51.685096199999997,51.682870399999999,51.6848958,{"$f":"SUMPRODUCT(P28:AA28,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":51.684649850814338},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AD28:AO28,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":0},null,105.15277777777777,105.15364583333333,105.15384615384616,105.1525,105.15364583333333,105.15277777777777,105.15384615384616,105.1525,105.15384615384616,105.15384615384616,105.15144230769231,105.1525,{"$f":"SUMPRODUCT(AR28:BC28,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":105.15309446254072},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF28:BQ28,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,128.42067307692307,128.41999999999999,128.42067307692307,128.41999999999999,128.421875,128.4212962962963,128.42250000000001,128.42067307692307,128.42067307692307,128.41999999999999,128.4212962962963,128.41999999999999,{"$f":"SUMPRODUCT(BT28:CE28,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":128.42080618892507},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH28:CS28,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,141.86111111111111,141.86000000000001,141.86000000000001,141.86057692307693,141.86197916666666,141.86057692307693,141.86057692307693,141.86057692307693,141.86000000000001,141.86057692307693,141.86057692307693,141.86000000000001,{"$f":"SUMPRODUCT(CV28:DG28,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":141.86054560260587},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ28:DU28,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,143.09722222222223,143.09895833333334,143.09855769230768,143.0975,143.09895833333334,143.09722222222223,143.09615384615384,143.0975,143.09855769230768,143.09855769230768,143.09855769230768,143.0975,{"$f":"SUMPRODUCT(DX28:EI28,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":143.09792345276873},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL28:EW28,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,155.27403846153845,155.27500000000001,155.27500000000001,155.27403846153845,155.27604166666666,155.27546296296296,155.27500000000001,155.27403846153845,155.27403846153845,155.27500000000001,155.27546296296296,155.27604166666666,{"$f":"SUMPRODUCT(EZ28:FK28,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":155.27491830065358},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN28:FY28,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,165.82407407407408,165.82499999999999,165.82499999999999,165.82451923076923,165.82291666666666,165.82451923076923,165.82211538461539,165.82451923076923,165.82499999999999,165.82451923076923,165.82211538461539,165.82499999999999,{"$f":"SUMPRODUCT(GB28:GM28,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":165.82410423452768}]
["Trading Floor Purchase",125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"SUMPRODUCT(B29:M29,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":125},null,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"SUMPRODUCT(P29:AA29,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":125},null,125,125,125,125,125,125,125,125,125,125,125,125,{"$f":"SUMPRODUCT(AD29:AO29,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":125},null,125,125,125,125,125,125,125,125,125,0,0,0,{"$f":"SUMPRODUCT(AR29:BC29,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":93.648208469055376},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF29:BQ29,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT29:CE29,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH29:CS29,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV29:DG29,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ29:DU29,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX29:EI29,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL29:EW29,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ29:FK29,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN29:FY29,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB29:GM29,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0}]
["Losses",{"$f":"(B29)*Losses*-1","v":-3.7124999999999999},-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,{"$f":"SUMPRODUCT(B30:M30,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":-3.7124999999999995},null,{"$f":"(P29)*Losses*-1","v":-3.7124999999999999},-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,{"$f":"SUMPRODUCT(P30:AA30,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":-3.712499999999999},null,{"$f":"(AD29)*Losses*-1","v":-3.7124999999999999},-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,{"$f":"SUMPRODUCT(AD30:AO30,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":-3.7125000000000004},null,{"$f":"(AR29)*Losses*-1","v":-3.7124999999999999},-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,-3.7124999999999999,0,0,0,{"$f":"SUMPRODUCT(AR30:BC30,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":-2.7813517915309443},null,{"$f":"(BF29)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF30:BQ30,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,{"$f":"(BT29)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT30:CE30,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,{"$f":"(CH29)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH30:CS30,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,{"$f":"(CV29)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV30:DG30,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,{"$f":"(DJ29)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ30:DU30,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,{"$f":"(DX29)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX30:EI30,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,{"$f":"(EL29)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL30:EW30,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,{"$f":"(EZ29)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ30:FK30,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,{"$f":"(FN29)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN30:FY30,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,{"$f":"(GB29)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB30:GM30,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0}]
[]
["LLH"]
["Hydro",{"$f":"B3","v":"2017-10-01"},"2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","Wtd. Avg",null,{"$f":"P3","v":"2018-10-01"},"2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","Wtd. Avg",null,{"$f":"AD3","v":"2019-10-01"},"2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","Wtd. Avg",null,{"$f":"AR3","v":"2020-10-01"},"2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","Wtd. Avg",null,{"$f":"BF3","v":"2021-10-01"},"2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","Wtd. Avg",null,{"$f":"BT3","v":"2022-10-01"},"2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","Wtd. Avg",null,{"$f":"CH3","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","Wtd. Avg",null,{"$f":"CV3","v":"2024-10-01"},"2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Wtd. Avg",null,{"$f":"DJ3","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","Wtd. Avg",null,{"$f":"DX3","v":"2026-10-01"},"2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","Wtd. Avg",null,{"$f":"EL3","v":"2027-10-01"},"2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","Wtd. Avg",null,{"$f":"EZ3","v":"2028-10-01"},"2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","Wtd. Avg",null,{"$f":"FN3","v":"2029-10-01"},"2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","Wtd. Avg",null,{"$f":"GB3","v":"2030-10-01"},"2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","Wtd. Avg"]
["Independent Hydro - Net ",169.65243900000002,135.74454830000002,72.305232500000002,77.161585200000005,76.548611100000002,123.5498393,244.70625000000001,462.09146350000003,424.04934220000001,256.42732560000002,290.63782040000001,186.06845229999999,{"$f":"SUMPRODUCT(B34:M34,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":209.64389232448241},null,173.3012822,135.74454829999999,72.305232500000002,77.161585200000005,76.548611100000002,120.65137630000001,247.44078959999999,462.09146349999997,414.75937500000003,266.04573169999998,290.63782039999995,186.06845229999999,{"$f":"SUMPRODUCT(P34:AA34,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":210.3162681977131},null,220.25641025641025,193.65109034267908,117.36627906976743,99.689024390243901,109.86824324324323,160.85015290519877,305.0625,473.27616279069764,463.06578947368422,291.82621951219511,278.34146341463423,220.78125,{"$f":"SUMPRODUCT(AD34:AO34,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":244.56846473029046},null,220.25641025641031,184.45697329376856,123.09146341463412,95.052325581395351,109.01388888888889,169.12540192926045,305.0625,473.2761627906977,463.06578947368422,291.82621951219522,278.34146341463412,220.78125000000003,{"$f":"SUMPRODUCT(AR34:BC34,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":244.78456340956342},null,196.5579268292683,177.84423676012463,102.03353658536585,74.57848837209302,88.15625,154.44372990353699,295.08223684210526,467.12499999999994,453.16776315789474,266.70639534883719,281.5608974358974,209.49375000000003,{"$f":"SUMPRODUCT(BF34:BQ34,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":231.00129937629939},null,196.55792682926827,177.84423676012463,102.03353658536585,74.578488372093005,88.15625,154.44372990353696,280.328125,489.91158536585357,453.16776315789474,266.70639534883719,281.5608974358974,209.49375000000001,{"$f":"SUMPRODUCT(BT34:CE34,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":231.00129937629939},null,196.55792682926827,177.84423676012463,97.28779069767441,78.216463414634163,88.844594594594582,146.88685015290523,295.08223684210526,489.91158536585374,430.50937500000003,279.71646341463418,281.56089743589746,199.51785714285714,{"$f":"SUMPRODUCT(CH34:CS34,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":229.8042355371901},null,206.6378205128205,177.84423676012463,97.287790697674424,78.216463414634148,88.15625,146.8868501529052,295.08223684210532,489.91158536585357,430.50937499999998,279.71646341463418,267.82621951219511,209.49375000000001,{"$f":"SUMPRODUCT(CV34:DG34,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":231.00129937629939},null,206.63782051282053,169.40059347181011,102.03353658536585,78.216463414634148,88.156249999999986,146.8868501529052,295.08223684210532,467.125,453.16776315789474,279.71646341463412,267.82621951219511,209.49375000000001,{"$f":"SUMPRODUCT(DJ34:DU34,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":231.00129937629939},null,206.63782051282053,169.40059347181008,102.03353658536585,74.57848837209302,88.15625,154.44372990353696,295.08223684210526,467.12500000000006,453.16776315789474,279.71646341463423,267.82621951219517,209.49375000000001,{"$f":"SUMPRODUCT(DX34:EI34,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":231.00129937629939},null,196.55792682926833,177.84423676012463,102.03353658536585,74.57848837209302,88.844594594594597,154.44372990353699,280.328125,489.91158536585374,453.16776315789468,266.70639534883713,281.56089743589746,209.49375000000001,{"$f":"SUMPRODUCT(EL34:EW34,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":230.75778008298755},null,196.55792682926827,177.8442367601246,97.28779069767441,78.216463414634134,88.156250000000014,154.44372990353696,280.328125,489.91158536585368,453.16776315789474,266.70639534883719,281.56089743589746,199.51785714285717,{"$f":"SUMPRODUCT(EZ34:FK34,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":230.04477225672878},null,206.63782051282058,177.84423676012463,97.287790697674424,78.216463414634148,88.15625,146.88685015290523,295.08223684210526,489.91158536585357,430.50937500000003,279.71646341463418,281.5608974358974,199.51785714285714,{"$f":"SUMPRODUCT(FN34:FY34,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":231.00129937629939},null,207.9807692307692,178.41121495327104,98.610465116279073,79.021341463414629,87.815972222222214,146.65749235474007,296.3651315789474,496.97560975609753,427.71874999999994,292.03658536585363,265.0670731707317,214.76249999999999,{"$f":"SUMPRODUCT(GB34:GM34,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":233.02390852390852}]
["Regulated Hydro - Net ",3861.2713412999997,5635.6168223999994,5161.0377907000002,4323.3262196000005,4463.8055555999999,4785.3762057000004,3915.2843750000006,6274.6859755000005,5419.2993421000001,3792.3924419,4558.9615383999999,4009.8779761999995,{"$f":"SUMPRODUCT(B35:M35,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":4677.9396997701606},null,4030.9839743999996,5536.8566977999999,5087.9505814000004,4300.4786587000008,4438.0555555000001,4417.7828746000005,4110.1151315999996,6519.6585367000007,4933.6468749999995,3977.8475610000005,4523.2435896999996,3961.8630951999999,{"$f":"SUMPRODUCT(P35:AA35,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":4660.1993243413726},null,4137.2788461538466,5637.4112149532702,5288.3779069767443,4748.960365853658,4226.3513513513517,4426.333333333333,4301.3355263157891,6011.5639534883721,5445.8815789473683,4078.5823170731705,4422.1829268292686,4352.3468750000002,{"$f":"SUMPRODUCT(AD35:AO35,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":4768.6322614107885},null,4163.4198717948721,5366.5875370919885,5534.6768292682927,4542.9244186046517,4195.7777777777774,4559.9549839228303,4304.7598684210516,6389.7790697674409,5357.7138157894742,4039.9298780487807,4399.9634146341459,4338.6343749999996,{"$f":"SUMPRODUCT(AR35:BC35,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":4782.8277027027025},null,3935.4603658536594,5637.4112149532702,5546.3475609756106,4528.0784883720935,4193.96875,4654.0546623794207,4301.33552631579,6011.5639534883721,5445.8815789473701,3888.8808139534881,4648.961538461539,4352.3468750000002,{"$f":"SUMPRODUCT(BF35:BQ35,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":4767.3360187110184},null,3960.3262195121956,5634.0809968847343,5534.6768292682927,4542.9244186046517,4195.7777777777783,4559.9549839228303,4089.5218749999995,6701.4756097560967,5357.7138157894751,3852.0261627906984,4625.6025641025644,4338.6343749999996,{"$f":"SUMPRODUCT(BT35:CE35,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":4782.8277027027025},null,3935.4603658536585,5637.4112149532702,5288.3779069767443,4748.9603658536598,4226.3513513513517,4426.333333333333,4301.3355263157891,6304.8109756097556,5173.5874999999996,4078.5823170731705,4648.961538461539,4145.0922619047615,{"$f":"SUMPRODUCT(CH35:CS35,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":4748.9271694214876},null,4163.4198717948711,5634.0809968847352,5277.2499999999991,4764.5304878048782,4195.7777777777774,4336.8379204892972,4304.7598684210525,6701.4756097560976,5089.828125,4039.9298780487807,4399.9634146341468,4338.6343750000005,{"$f":"SUMPRODUCT(CV35:DG35,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":4782.8277027027025},null,4137.2788461538466,5369.7596439169138,5546.3475609756106,4748.9603658536589,4193.96875,4426.333333333333,4301.3355263157891,6011.5639534883712,5445.8815789473683,4078.5823170731705,4422.1829268292677,4352.3468750000002,{"$f":"SUMPRODUCT(DJ35:DU35,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":4767.3360187110184},null,4163.4198717948721,5366.5875370919875,5534.6768292682918,4542.9244186046517,4195.7777777777783,4559.9549839228293,4304.7598684210525,6389.7790697674409,5357.7138157894733,4039.9298780487798,4399.9634146341468,4338.6343749999996,{"$f":"SUMPRODUCT(DX35:EI35,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":4782.8277027027025},null,3935.4603658536589,5637.4112149532712,5546.3475609756106,4528.0784883720926,4226.3513513513517,4654.0546623794207,4086.2687499999997,6304.8109756097565,5445.8815789473692,3888.8808139534885,4648.9615384615381,4352.3468750000002,{"$f":"SUMPRODUCT(EL35:EW35,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":4768.6322614107885},null,3960.3262195121956,5634.0809968847343,5277.2499999999991,4764.5304878048782,4195.7777777777783,4559.9549839228293,4089.5218749999999,6701.4756097560985,5357.7138157894733,3852.026162790698,4625.6025641025644,4132.0327380952376,{"$f":"SUMPRODUCT(EZ35:FK35,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":4763.0230331262937},null,4137.2788461538466,5637.4112149532702,5288.3779069767443,4748.960365853658,4193.9687499999991,4426.3333333333321,4301.33552631579,6304.8109756097565,5173.5874999999996,4078.5823170731705,4648.9615384615381,4145.0922619047615,{"$f":"SUMPRODUCT(FN35:FY35,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":4767.3360187110184},null,4163.4198717948721,5634.0809968847352,5277.25,4764.5304878048782,4195.7777777777774,4336.8379204892972,4304.7598684210525,6701.4756097560976,5089.828125,4039.9298780487807,4399.9634146341459,4338.6343750000005,{"$f":"SUMPRODUCT(GB35:GM35,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":4782.8277027027025}]
["Small Hydro - Net ",2.6737804999999999,2.8193147000000001,3.1395349000000001,3.1829269,3.0486111,3.1093248,3.0687500000000001,2.8353658999999998,2.7171052000000002,2.633721,2.6314103000000002,2.6309524,{"$f":"SUMPRODUCT(B36:M36,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":2.8726708336180122},null,2.6762821000000003,2.8193147000000001,3.1395349000000001,3.1829269,3.0486111,3.0856268999999998,3.0921052000000002,2.8353658999999998,2.7124999999999999,2.6341464000000001,2.6314103000000002,2.6309524,{"$f":"SUMPRODUCT(P36:AA36,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":2.8737006473492728},null,2.6762820512820511,2.819314641744548,3.1395348837209305,3.1829268292682924,3.0371621621621623,3.0856269113149848,3.0921052631578947,2.8255813953488373,2.7171052631578951,2.6341463414634143,2.6310975609756095,2.6312500000000001,{"$f":"SUMPRODUCT(AD36:AO36,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":2.8731846473029043},null,2.6762820512820511,2.8100890207715135,3.1646341463414633,3.1569767441860463,3.0486111111111112,3.1093247588424435,3.0921052631578947,2.8255813953488373,2.7171052631578951,2.6341463414634143,2.6310975609756095,2.6312500000000001,{"$f":"SUMPRODUCT(AR36:BC36,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":2.8737006237006235},null,2.6737804878048776,2.819314641744548,3.1646341463414633,3.1569767441860463,3.0486111111111112,3.1093247588424435,3.0921052631578947,2.8255813953488373,2.7171052631578951,2.6337209302325579,2.6314102564102564,2.6312500000000001,{"$f":"SUMPRODUCT(BF36:BQ36,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":2.8737006237006235},null,2.6737804878048776,2.819314641744548,3.1646341463414633,3.1569767441860463,3.0486111111111112,3.1093247588424435,3.0687500000000001,2.8353658536585362,2.7171052631578951,2.6337209302325579,2.6314102564102564,2.6312500000000001,{"$f":"SUMPRODUCT(BT36:CE36,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":2.8737006237006235},null,2.6737804878048776,2.819314641744548,3.1395348837209305,3.1829268292682924,3.0371621621621623,3.0856269113149848,3.0921052631578947,2.8353658536585362,2.7124999999999999,2.6341463414634143,2.6314102564102564,2.6309523809523809,{"$f":"SUMPRODUCT(CH36:CS36,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":2.8721590909090908},null,2.6762820512820511,2.819314641744548,3.1395348837209305,3.1829268292682924,3.0486111111111112,3.0856269113149848,3.0921052631578947,2.8353658536585362,2.7124999999999999,2.6341463414634143,2.6310975609756095,2.6312500000000001,{"$f":"SUMPRODUCT(CV36:DG36,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":2.8737006237006235},null,2.6762820512820511,2.8100890207715135,3.1646341463414633,3.1829268292682924,3.0486111111111112,3.0856269113149848,3.0921052631578947,2.8255813953488373,2.7171052631578951,2.6341463414634143,2.6310975609756095,2.6312500000000001,{"$f":"SUMPRODUCT(DJ36:DU36,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":2.8737006237006235},null,2.6762820512820511,2.8100890207715135,3.1646341463414633,3.1569767441860463,3.0486111111111112,3.1093247588424435,3.0921052631578947,2.8255813953488373,2.7171052631578951,2.6341463414634143,2.6310975609756095,2.6312500000000001,{"$f":"SUMPRODUCT(DX36:EI36,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":2.8737006237006235},null,2.6737804878048776,2.819314641744548,3.1646341463414633,3.1569767441860463,3.0371621621621623,3.1093247588424435,3.0687500000000001,2.8353658536585362,2.7171052631578951,2.6337209302325579,2.6314102564102564,2.6312500000000001,{"$f":"SUMPRODUCT(EL36:EW36,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":2.8731846473029043},null,2.6737804878048776,2.819314641744548,3.1395348837209305,3.1829268292682924,3.0486111111111112,3.1093247588424435,3.0687500000000001,2.8353658536585362,2.7171052631578951,2.6337209302325579,2.6314102564102564,2.6309523809523809,{"$f":"SUMPRODUCT(EZ36:FK36,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":2.872670807453416},null,2.6762820512820511,2.819314641744548,3.1395348837209305,3.1829268292682924,3.0486111111111112,3.0856269113149848,3.0921052631578947,2.8353658536585362,2.7124999999999999,2.6341463414634143,2.6314102564102564,2.6309523809523809,{"$f":"SUMPRODUCT(FN36:FY36,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":2.8737006237006235},null,2.6762820512820511,2.819314641744548,3.1395348837209305,3.1829268292682924,3.0486111111111112,3.0856269113149848,3.0921052631578947,2.8353658536585362,2.7124999999999999,2.6341463414634143,2.5030487804878048,2.7625000000000002,{"$f":"SUMPRODUCT(GB36:GM36,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":2.8737006237006235}]
["Green Springs ",3.4176829,0.77881619999999996,0.37209300000000001,1.1829267999999999,1.4756944000000001,2.6012862000000001,4.1375000000000002,6.125,6.3717104999999998,5.6976744000000004,5.9551281999999999,5.3898809999999999,{"$f":"SUMPRODUCT(B37:M37,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":3.6283643812629398},null,3.5929487,0.77881619999999996,0.37209300000000001,1.1829267999999999,1.4756944000000001,2.4740061,4.3552631999999996,6.125,6.0531249999999996,5.9756098,5.9551281999999999,5.3898809999999999,{"$f":"SUMPRODUCT(P37:AA37,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":3.643451143581081},null,3.5929487179487181,0.77881619937694702,0.37209302325581395,1.1829268292682926,1.4864864864864864,2.474006116207951,4.3552631578947372,5.8401162790697674,6.3717105263157894,5.975609756097561,5.6646341463414638,5.6593749999999998,{"$f":"SUMPRODUCT(AD37:AO37,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":3.6397821576763487},null,3.5929487179487181,0.74183976261127593,0.3902439024390244,1.1279069767441861,1.4756944444444444,2.6012861736334405,4.3552631578947372,5.8401162790697674,6.3717105263157894,5.975609756097561,5.6646341463414638,5.6593749999999998,{"$f":"SUMPRODUCT(AR37:BC37,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":3.6434511434511436},null,3.4176829268292681,0.77881619937694702,0.3902439024390244,1.1279069767441861,1.4756944444444444,2.6012861736334405,4.3552631578947372,5.8401162790697674,6.3717105263157894,5.6976744186046515,5.9551282051282053,5.6593749999999998,{"$f":"SUMPRODUCT(BF37:BQ37,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":3.6434511434511436},null,3.4176829268292681,0.77881619937694702,0.3902439024390244,1.1279069767441861,1.4756944444444444,2.6012861736334405,4.1375000000000002,6.125,6.3717105263157894,5.6976744186046515,5.9551282051282053,5.6593749999999998,{"$f":"SUMPRODUCT(BT37:CE37,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":3.6434511434511436},null,3.4176829268292681,0.77881619937694702,0.37209302325581395,1.1829268292682926,1.4864864864864864,2.474006116207951,4.3552631578947372,6.125,6.0531249999999996,5.975609756097561,5.9551282051282053,5.3898809523809526,{"$f":"SUMPRODUCT(CH37:CS37,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":3.62474173553719},null,3.5929487179487181,0.77881619937694702,0.37209302325581395,1.1829268292682926,1.4756944444444444,2.474006116207951,4.3552631578947372,6.125,6.0531249999999996,5.975609756097561,5.6646341463414638,5.6593749999999998,{"$f":"SUMPRODUCT(CV37:DG37,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":3.6434511434511436},null,3.5929487179487181,0.74183976261127593,0.3902439024390244,1.1829268292682926,1.4756944444444444,2.474006116207951,4.3552631578947372,5.8401162790697674,6.3717105263157894,5.975609756097561,5.6646341463414638,5.6593749999999998,{"$f":"SUMPRODUCT(DJ37:DU37,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":3.6434511434511436},null,3.5929487179487181,0.74183976261127593,0.3902439024390244,1.1279069767441861,1.4756944444444444,2.6012861736334405,4.3552631578947372,5.8401162790697674,6.3717105263157894,5.975609756097561,5.6646341463414638,5.6593749999999998,{"$f":"SUMPRODUCT(DX37:EI37,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":3.6434511434511436},null,3.4176829268292681,0.77881619937694702,0.3902439024390244,1.1279069767441861,1.4864864864864864,2.6012861736334405,4.1375000000000002,6.125,6.3717105263157894,5.6976744186046515,5.9551282051282053,5.6593749999999998,{"$f":"SUMPRODUCT(EL37:EW37,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":3.6397821576763487},null,3.4176829268292681,0.77881619937694702,0.37209302325581395,1.1829268292682926,1.4756944444444444,2.6012861736334405,4.1375000000000002,6.125,6.3717105263157894,5.6976744186046515,5.9551282051282053,5.3898809523809526,{"$f":"SUMPRODUCT(EZ37:FK37,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":3.6283643892339543},null,3.5929487179487181,0.77881619937694702,0.37209302325581395,1.1829268292682926,1.4756944444444444,2.474006116207951,4.3552631578947372,6.125,6.0531249999999996,5.975609756097561,5.9551282051282053,5.3898809523809526,{"$f":"SUMPRODUCT(FN37:FY37,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":3.6434511434511436},null,3.5929487179487181,0.77881619937694702,0.37209302325581395,1.1829268292682926,1.4756944444444444,2.474006116207951,4.3552631578947372,6.125,6.0531249999999996,5.975609756097561,5.6646341463414638,5.6593749999999998,{"$f":"SUMPRODUCT(GB37:GM37,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":3.6434511434511436}]
["Lost Creek ",37.045731699999997,19,18.761627900000001,18.496951200000002,13.003472199999999,13.585209000000001,15.121874999999999,56.399390199999999,56.401315799999999,46.377907,41.637820499999997,23.767857100000001,{"$f":"SUMPRODUCT(B38:M38,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":30.061076594151142},null,37.048076899999998,19,18.761627900000001,18.496951200000002,13.003472199999999,13.5840979,15.1480263,56.399390199999999,56.4,46.378048800000002,41.637820499999997,23.767857100000001,{"$f":"SUMPRODUCT(P38:AA38,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":30.069386683913724},null,38.733974358974358,18.264797507788163,18.74127906976744,18.14329268292683,13.364864864864865,13.519877675840979,15.766447368421053,54.424418604651166,56.921052631578945,47.320121951219512,40.012195121951223,24.803125000000001,{"$f":"SUMPRODUCT(AD38:AO38,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":30.115145228215766},null,38.733974358974358,17.397626112759642,19.655487804878049,17.299418604651162,13.260416666666666,14.215434083601286,15.766447368421053,54.424418604651166,56.921052631578945,47.320121951219512,40.012195121951223,24.803125000000001,{"$f":"SUMPRODUCT(AR38:BC38,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":30.142151767151766},null,36.844512195121951,18.264797507788163,19.655487804878049,17.299418604651162,13.260416666666666,14.215434083601286,15.766447368421053,54.424418604651166,56.921052631578945,45.119186046511629,42.064102564102562,24.803125000000001,{"$f":"SUMPRODUCT(BF38:BQ38,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":30.142151767151766},null,36.844512195121951,18.264797507788163,19.655487804878049,17.299418604651162,13.260416666666666,14.215434083601286,14.978125,57.079268292682926,56.921052631578945,45.119186046511629,42.064102564102562,24.803125000000001,{"$f":"SUMPRODUCT(BT38:CE38,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":30.142151767151766},null,36.844512195121951,18.264797507788163,18.74127906976744,18.14329268292683,13.364864864864865,13.519877675840979,15.766447368421053,57.079268292682926,54.075000000000003,47.320121951219512,42.064102564102562,23.62202380952381,{"$f":"SUMPRODUCT(CH38:CS38,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":29.990702479338843},null,38.733974358974358,18.264797507788163,18.74127906976744,18.14329268292683,13.260416666666666,13.519877675840979,15.766447368421053,57.079268292682926,54.075000000000003,47.320121951219512,40.012195121951223,24.803125000000001,{"$f":"SUMPRODUCT(CV38:DG38,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":30.142151767151766},null,38.733974358974358,17.397626112759642,19.655487804878049,18.14329268292683,13.260416666666666,13.519877675840979,15.766447368421053,54.424418604651166,56.921052631578945,47.320121951219512,40.012195121951223,24.803125000000001,{"$f":"SUMPRODUCT(DJ38:DU38,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":30.142151767151766},null,38.733974358974358,17.397626112759642,19.655487804878049,17.299418604651162,13.260416666666666,14.215434083601286,15.766447368421053,54.424418604651166,56.921052631578945,47.320121951219512,40.012195121951223,24.803125000000001,{"$f":"SUMPRODUCT(DX38:EI38,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":30.142151767151766},null,36.844512195121951,18.264797507788163,19.655487804878049,17.299418604651162,13.364864864864865,14.215434083601286,14.978125,57.079268292682926,56.921052631578945,45.119186046511629,42.064102564102562,24.803125000000001,{"$f":"SUMPRODUCT(EL38:EW38,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":30.115145228215766},null,36.844512195121951,18.264797507788163,18.74127906976744,18.14329268292683,13.260416666666666,14.215434083601286,14.978125,57.079268292682926,56.921052631578945,45.119186046511629,42.064102564102562,23.62202380952381,{"$f":"SUMPRODUCT(EZ38:FK38,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":30.017339544513458},null,38.733974358974358,18.264797507788163,18.74127906976744,18.14329268292683,13.260416666666666,13.519877675840979,15.766447368421053,57.079268292682926,54.075000000000003,47.320121951219512,42.064102564102562,23.62202380952381,{"$f":"SUMPRODUCT(FN38:FY38,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":30.142151767151766},null,38.733974358974358,18.264797507788163,18.74127906976744,18.14329268292683,13.260416666666666,13.519877675840979,15.766447368421053,57.079268292682926,54.075000000000003,47.320121951219512,40.012195121951223,24.803125000000001,{"$f":"SUMPRODUCT(GB38:GM38,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":30.142151767151766}]
["Cowlitz Falls ",6.0609755999999999,3.1838006000000001,22.5726744,10.1463415,13.8541667,34.170417999999998,47.037500000000001,64.420731700000005,67.115131599999998,29.0697674,12.371794899999999,8.5148810000000008,{"$f":"SUMPRODUCT(B39:M39,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":26.404244310817806},null,6.3717949000000003,3.1838006000000001,22.5726744,10.1463415,13.8541667,32.498470900000001,49.513157900000003,64.420731700000005,63.759374999999999,30.4878049,12.371794899999999,8.5148810000000008,{"$f":"SUMPRODUCT(P39:AA39,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":26.514033272375258},null,6.3717948717948714,3.1838006230529596,22.572674418604652,10.146341463414634,13.95945945945946,32.498470948012233,49.513157894736842,61.424418604651166,67.11513157894737,30.487804878048781,11.768292682926829,8.9406250000000007,{"$f":"SUMPRODUCT(AD39:AO39,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":26.495850622406639},null,6.3717948717948714,3.0326409495548963,23.673780487804876,9.6744186046511622,13.854166666666666,34.170418006430872,49.513157894736842,61.424418604651166,67.11513157894737,30.487804878048781,11.768292682926829,8.9406250000000007,{"$f":"SUMPRODUCT(AR39:BC39,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":26.514033264033262},null,6.0609756097560972,3.1838006230529596,23.673780487804876,9.6744186046511622,13.854166666666666,34.170418006430872,49.513157894736842,61.424418604651166,67.11513157894737,29.069767441860463,12.371794871794872,8.9406250000000007,{"$f":"SUMPRODUCT(BF39:BQ39,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":26.514033264033262},null,6.0609756097560972,3.1838006230529596,23.673780487804876,9.6744186046511622,13.854166666666666,34.170418006430872,47.037500000000001,64.420731707317074,67.11513157894737,29.069767441860463,12.371794871794872,8.9406250000000007,{"$f":"SUMPRODUCT(BT39:CE39,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":26.514033264033262},null,6.0609756097560972,3.1838006230529596,22.572674418604652,10.146341463414634,13.95945945945946,32.498470948012233,49.513157894736842,64.420731707317074,63.759374999999999,30.487804878048781,12.371794871794872,8.5148809523809526,{"$f":"SUMPRODUCT(CH39:CS39,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":26.386363636363637},null,6.3717948717948714,3.1838006230529596,22.572674418604652,10.146341463414634,13.854166666666666,32.498470948012233,49.513157894736842,64.420731707317074,63.759374999999999,30.487804878048781,11.768292682926829,8.9406250000000007,{"$f":"SUMPRODUCT(CV39:DG39,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":26.514033264033262},null,6.3717948717948714,3.0326409495548963,23.673780487804876,10.146341463414634,13.854166666666666,32.498470948012233,49.513157894736842,61.424418604651166,67.11513157894737,30.487804878048781,11.768292682926829,8.9406250000000007,{"$f":"SUMPRODUCT(DJ39:DU39,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":26.514033264033262},null,6.3717948717948714,3.0326409495548963,23.673780487804876,9.6744186046511622,13.854166666666666,34.170418006430872,49.513157894736842,61.424418604651166,67.11513157894737,30.487804878048781,11.768292682926829,8.9406250000000007,{"$f":"SUMPRODUCT(DX39:EI39,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":26.514033264033262},null,6.0609756097560972,3.1838006230529596,23.673780487804876,9.6744186046511622,13.95945945945946,34.170418006430872,47.037500000000001,64.420731707317074,67.11513157894737,29.069767441860463,12.371794871794872,8.9406250000000007,{"$f":"SUMPRODUCT(EL39:EW39,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":26.495850622406639},null,6.0609756097560972,3.1838006230529596,22.572674418604652,10.146341463414634,13.854166666666666,34.170418006430872,47.037500000000001,64.420731707317074,67.11513157894737,29.069767441860463,12.371794871794872,8.5148809523809526,{"$f":"SUMPRODUCT(EZ39:FK39,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":26.404244306418221},null,6.3717948717948714,3.1838006230529596,22.572674418604652,10.146341463414634,13.854166666666666,32.498470948012233,49.513157894736842,64.420731707317074,63.759374999999999,30.487804878048781,12.371794871794872,8.5148809523809526,{"$f":"SUMPRODUCT(FN39:FY39,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":26.514033264033262},null,6.3717948717948714,3.1838006230529596,22.572674418604652,10.146341463414634,13.854166666666666,32.498470948012233,49.513157894736842,64.420731707317074,63.759374999999999,30.487804878048781,11.768292682926829,8.9406250000000007,{"$f":"SUMPRODUCT(GB39:GM39,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":26.514033264033262}]
["Slice Transmission Loss Return ",21.501219500000001,28.9719628,26.686046399999999,23.140548700000004,23.661111099999999,25.290996800000006,21.395625000000003,32.673780399999998,28.6875,20.489534899999999,23.454166700000002,21.558928599999998,{"$f":"SUMPRODUCT(B40:M40,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":24.766278464906829},null,22.259935800000001,28.5420561,26.363372099999999,23.038414600000003,23.538194399999998,23.678899200000004,22.354605199999998,30.557926899999995,21.814062499999999,20.979573199999997,23.285576900000002,21.347916700000003,{"$f":"SUMPRODUCT(P40:AA40,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":24.005535346179837},null,26.444551282051282,34.446105919003116,32.260465116279065,29.52743902439024,26.92635135135135,27.863608562691134,27.321052631578944,36.345930232558146,33.488157894736837,25.238414634146341,26.257317073170732,26.8128125,{"$f":"SUMPRODUCT(AD40:AO40,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":29.468827800829871},null,26.555769230769226,33.005341246290804,33.523475609756098,28.462209302325586,26.753472222222225,28.605144694533763,27.303947368421049,34.517441860465119,27.603289473684214,24.504573170731703,26.164939024390247,26.736249999999998,{"$f":"SUMPRODUCT(AR40:BC40,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":28.725857588357599},null,25.260365853658534,34.345482866043611,33.483536585365854,28.295058139534888,26.651041666666668,28.999035369774919,27.243421052631575,36.293604651162788,33.411842105263155,23.98168604651163,27.500641025641031,26.749062500000001,{"$f":"SUMPRODUCT(BF40:BQ40,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":29.374844074844074},null,25.393902439024391,34.33302180685358,33.421951219512195,28.365406976744183,26.657986111111111,28.539549839228293,25.947812499999998,36.329268292682926,27.559539473684207,23.270058139534882,27.386858974358972,26.678750000000001,{"$f":"SUMPRODUCT(BT40:CE40,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":28.6662422037422},null,25.232317073170734,34.304672897196262,32.113662790697674,29.37987804878049,26.778378378378378,27.748318042813455,27.207894736842103,37.990853658536587,31.738125,25.12042682926829,27.459615384615383,25.517857142857146,{"$f":"SUMPRODUCT(CH40:CS40,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":29.246151859504131},null,26.467307692307692,34.285981308411216,32.066860465116285,29.453658536585369,26.619097222222223,27.308562691131495,27.225657894736845,36.289634146341456,25.9140625,24.405182926829269,26.064024390243897,26.650000000000002,{"$f":"SUMPRODUCT(CV40:DG40,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":28.613721413721411},null,26.333333333333336,32.912462908011868,33.434146341463418,29.37987804878049,26.61215277777778,27.748318042813455,27.207894736842103,36.244186046511622,33.362171052631581,25.12042682926829,26.171951219512195,26.717187500000001,{"$f":"SUMPRODUCT(DJ40:DU40,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":29.340748440748438},null,26.467307692307692,32.88842729970326,33.372560975609758,28.330232558139535,26.619097222222223,28.510289389067523,27.225657894736845,34.444767441860463,27.519407894736844,24.405182926829269,26.074695121951219,26.650000000000002,{"$f":"SUMPRODUCT(DX40:EI40,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":28.623414760914759},null,25.238414634146341,34.301557632398755,33.428048780487806,28.256686046511629,26.778378378378378,28.97620578778135,25.894687499999996,37.993902439024389,33.365460526315793,23.949127906976745,27.469551282051281,26.717187500000001,{"$f":"SUMPRODUCT(EL40:EW40,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":29.346887966804982},null,25.362804878048784,34.273208722741437,32.04912790697675,29.453658536585369,26.622569444444444,28.510289389067523,25.920624999999998,36.295731707317074,27.525986842105269,23.24622093023256,27.362820512820516,25.457142857142856,{"$f":"SUMPRODUCT(EZ40:FK40,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":28.518478260869564},null,26.333333333333336,34.301557632398755,32.104941860465118,29.37987804878049,26.61215277777778,27.754740061162082,27.211513157894739,37.993902439024389,31.738125,25.123475609756099,27.469551282051281,25.517857142857146,{"$f":"SUMPRODUCT(FN40:FY40,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":29.345919958419959},null,26.467628205128207,34.276635514018693,32.063953488372093,29.45975609756098,26.619097222222223,27.308562691131495,27.232565789473686,36.323170731707322,25.898124999999997,24.470426829268298,26.04512195121951,26.695,{"$f":"SUMPRODUCT(GB40:GM40,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":28.622998960498961}]
["Non-Federal CER ",0,11.912772499999999,11.1162791,11.658536600000001,0,0,0,11.609756099999998,0,11.069767499999999,0,11.3333333,{"$f":"SUMPRODUCT(B41:M41,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":5.9254658378105587},null,0,11.9127726,11.1162791,11.673780499999999,0,0,0,11.658536600000001,0,11.658536600000001,0,11.3809524,{"$f":"SUMPRODUCT(P41:AA41,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":5.9638773479729732},null,0,11.912772585669781,11.116279069767442,11.658536585365855,0,0,0,11.116279069767442,0,11.658536585365855,0,11.95,{"$f":"SUMPRODUCT(AD41:AO41,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":5.9502074688796682},null,0,11.347181008902076,11.658536585365855,11.116279069767442,0,0,0,11.116279069767442,0,11.658536585365855,0,11.95,{"$f":"SUMPRODUCT(AR41:BC41,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":5.9625779625779627},null,0,11.912772585669781,11.658536585365855,11.116279069767444,0,0,0,11.116279069767442,0,11.116279069767442,0,11.95,{"$f":"SUMPRODUCT(BF41:BQ41,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":5.9625779625779627},null,0,11.912772585669781,11.658536585365855,11.116279069767442,0,0,0,11.658536585365855,0,11.116279069767442,0,11.95,{"$f":"SUMPRODUCT(BT41:CE41,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":5.9625779625779627},null,0,11.912772585669781,11.116279069767442,11.658536585365855,0,0,0,11.658536585365855,0,11.658536585365855,0,11.380952380952381,{"$f":"SUMPRODUCT(CH41:CS41,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":5.9256198347107434},null,0,11.912772585669781,11.116279069767442,11.658536585365855,0,0,0,11.658536585365855,0,11.658536585365855,0,11.95,{"$f":"SUMPRODUCT(CV41:DG41,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":5.9625779625779627},null,0,11.347181008902076,11.658536585365853,11.658536585365855,0,0,0,11.116279069767442,0,11.658536585365855,0,11.95,{"$f":"SUMPRODUCT(DJ41:DU41,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":5.9625779625779627},null,0,9.4005934718100885,9.6585365853658551,11.116279069767442,0,2.1093247588424435,0,11.116279069767442,0,11.658536585365855,2,11.95,{"$f":"SUMPRODUCT(DX41:EI41,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":5.9625779625779627},null,0,9.8691588785046722,9.6585365853658551,11.116279069767442,0,2.1093247588424435,0,11.658536585365855,0,11.116279069767442,2.1025641025641026,11.95,{"$f":"SUMPRODUCT(EL41:EW41,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":5.9502074688796682},null,0,9.8691588785046722,9.2093023255813957,11.658536585365855,0,2.1093247588424435,0,11.658536585365855,0,11.116279069767442,2.1025641025641026,11.380952380952381,{"$f":"SUMPRODUCT(EZ41:FK41,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":5.9378881987577641},null,0,9.8691588785046722,9.2093023255813957,11.658536585365855,0,2.0061162079510702,0,11.658536585365855,0,11.658536585365855,2.1025641025641026,11.380952380952381,{"$f":"SUMPRODUCT(FN41:FY41,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":5.9625779625779627},null,0,9.8691588785046722,9.2093023255813957,11.658536585365855,0,0,0,11.658536585365855,0,11.658536585365855,0,11.95,{"$f":"SUMPRODUCT(GB41:GM41,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":5.6216216216216219}]
[]
["Intra-Regional Transfers (In) ",26.152439000000001,22.1931464,16.4912791,15.829268300000001,9.6180555000000005,28.688102900000001,36.306249999999999,39.051829300000001,52.348684200000001,42.680232600000004,44.801282099999995,28.809523800000001,{"$f":"SUMPRODUCT(B43:M43,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":30.263975160119045},null,26.349358899999999,22.1931464,16.4912791,15.829268300000001,6.2083332999999996,4.2996942000000002,5.0986842000000001,5.7012194999999997,6.2,5.2012194999999997,4.8621794999999999,4.3005952000000001,{"$f":"SUMPRODUCT(P43:AA43,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":10.258835747869023},null,5.4006410256410255,4.2990654205607477,3.4011627906976742,2,2.8006756756756759,4.2996941896024463,5.0986842105263159,5.4011627906976747,6.5,5.2012195121951219,4.6280487804878048,4.5,{"$f":"SUMPRODUCT(AD43:AO43,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":4.4538381742738586},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR43:BC43,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF43:BQ43,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT43:CE43,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH43:CS43,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV43:DG43,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ43:DU43,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX43:EI43,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL43:EW43,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ43:FK43,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN43:FY43,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB43:GM43,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0}]
["Imports ",1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(B44:M44,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(P44:AA44,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(AD44:AO44,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(AR44:BC44,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(BF44:BQ44,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(BT44:CE44,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(CH44:CS44,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(CV44:DG44,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(DJ44:DU44,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(DX44:EI44,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(EL44:EW44,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(EZ44:FK44,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(FN44:FY44,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUMPRODUCT(GB44:GM44,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":1}]
["Large Thermal Resources ",1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(B45:M45,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.83841460000002,0,993.54878050000002,1100,1100,{"$f":"SUMPRODUCT(P45:AA45,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":935.93321205634095},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(AD45:AO45,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.84011627906978,0,993.54878048780483,1100,1100,{"$f":"SUMPRODUCT(AR45:BC45,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":937.40878378378375},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(BF45:BQ45,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.83841463414632,0,993.54941860465112,1100,1100,{"$f":"SUMPRODUCT(BT45:CE45,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":940.06444906444904},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(CH45:CS45,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.83841463414632,0,993.54878048780483,1100,1100,{"$f":"SUMPRODUCT(CV45:DG45,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":935.93321205821201},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(DJ45:DU45,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.84011627906978,0,993.54878048780483,1100,1100,{"$f":"SUMPRODUCT(DX45:EI45,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":937.40878378378375},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(EL45:EW45,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.83841463414632,0,993.54941860465112,1100,1100,{"$f":"SUMPRODUCT(EZ45:FK45,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":940.72670807453414},null,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,{"$f":"SUMPRODUCT(FN45:FY45,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":1100},null,1100,1100,1100,1100,1100,1100,1100,354.83841463414632,0,993.54878048780483,1100,1100,{"$f":"SUMPRODUCT(GB45:GM45,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":935.93321205821201}]
[]
["Renewables"]
["Ashland Solar Project ",1.0365999999999999E-3,6.8539999999999996E-4,6.3949999999999999E-4,6.7069999999999999E-4,8.6810000000000001E-4,1.0610999999999999E-3,1.1875E-3,1.5244E-3,1.6118E-3,1.6279000000000001E-3,1.6026E-3,1.4583E-3,{"$f":"SUMPRODUCT(B48:M48,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":1.1645959368530021E-3},null,1.0897000000000001E-3,1.6199000000000001E-3,6.3949999999999999E-4,6.7069999999999999E-4,8.6810000000000001E-4,1.0092E-3,1.25E-3,1.5244E-3,1.5313E-3,1.7072999999999999E-3,1.6026E-3,1.4583E-3,{"$f":"SUMPRODUCT(P48:AA48,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":1.247397791060291E-3},null,1.0897435897435899E-3,6.8535825545171345E-4,6.3953488372093029E-4,6.7073170731707322E-4,8.7837837837837841E-4,1.0091743119266055E-3,1.6447368421052631E-4,0,0,0,0,0,{"$f":"SUMPRODUCT(AD48:AO48,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":4.2531120331950212E-4},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR48:BC48,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF48:BQ48,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT48:CE48,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH48:CS48,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV48:DG48,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ48:DU48,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX48:EI48,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL48:EW48,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ48:FK48,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN48:FY48,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB48:GM48,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0}]
["Condon Wind ",9.4085365999999997,16.068535799999999,10.456395300000001,5.6859755999999999,7.6736110999999996,9.7009646000000007,14.696875,16.067073199999999,16.059210499999999,14.9738372,10.7211538,9.6488095000000005,{"$f":"SUMPRODUCT(B49:M49,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":11.782091081780537},null,9.8910256000000008,16.068535799999999,10.456395300000001,5.6859755999999999,7.6736110999999996,9.2262997000000002,15.4703947,16.067073199999999,15.25625,15.704268300000001,10.7211538,9.6488095000000005,{"$f":"SUMPRODUCT(P49:AA49,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":11.831081064475052},null,9.8910256410256405,16.068535825545172,10.456395348837209,5.6859756097560972,7.7331081081081079,9.2262996941896027,15.470394736842104,15.319767441860465,16.059210526315791,15.704268292682928,10.198170731707316,10.13125,{"$f":"SUMPRODUCT(AD49:AO49,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":11.827022821576763},null,9.8910256410256405,15.305637982195845,10.966463414634147,5.4215116279069768,7.6736111111111107,9.70096463022508,15.470394736842104,15.319767441860465,16.059210526315791,15.704268292682928,10.198170731707316,10.13125,{"$f":"SUMPRODUCT(AR49:BC49,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":11.831081081081081},null,9.4085365853658534,16.068535825545172,10.966463414634147,5.4215116279069768,7.6736111111111107,9.70096463022508,15.470394736842104,15.319767441860465,16.059210526315791,14.973837209302326,10.721153846153847,10.13125,{"$f":"SUMPRODUCT(BF49:BQ49,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":11.831081081081081},null,9.4085365853658534,16.068535825545172,10.966463414634147,5.4215116279069768,7.6736111111111107,9.70096463022508,14.696875,16.067073170731707,16.059210526315791,14.973837209302326,10.721153846153847,10.13125,{"$f":"SUMPRODUCT(BT49:CE49,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":11.831081081081081},null,9.4085365853658534,16.068535825545172,10.456395348837209,5.6859756097560972,7.7331081081081079,9.2262996941896027,15.470394736842104,16.067073170731707,15.25625,15.704268292682928,10.721153846153847,9.6488095238095237,{"$f":"SUMPRODUCT(CH49:CS49,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":11.77815082644628},null,9.8910256410256405,16.068535825545172,10.456395348837209,5.6859756097560972,7.6736111111111107,9.2262996941896027,15.470394736842104,16.067073170731707,15.25625,15.704268292682928,10.198170731707316,10.13125,{"$f":"SUMPRODUCT(CV49:DG49,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":11.831081081081081},null,9.8910256410256405,15.305637982195845,10.966463414634147,5.6859756097560972,7.6736111111111107,9.2262996941896027,15.470394736842104,15.319767441860465,16.059210526315791,15.704268292682928,10.198170731707316,10.13125,{"$f":"SUMPRODUCT(DJ49:DU49,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":11.831081081081081},null,9.8910256410256405,15.305637982195845,10.966463414634147,5.4215116279069768,7.6736111111111107,9.70096463022508,15.470394736842104,15.319767441860465,16.059210526315791,15.704268292682928,10.198170731707316,10.13125,{"$f":"SUMPRODUCT(DX49:EI49,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":11.831081081081081},null,9.4085365853658534,16.068535825545172,10.966463414634147,5.4215116279069768,7.7331081081081079,9.70096463022508,14.696875,16.067073170731707,16.059210526315791,14.973837209302326,10.721153846153847,10.13125,{"$f":"SUMPRODUCT(EL49:EW49,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":11.827022821576763},null,9.4085365853658534,16.068535825545172,10.456395348837209,5.6859756097560972,7.6736111111111107,9.70096463022508,14.696875,16.067073170731707,16.059210526315791,14.973837209302326,10.721153846153847,9.6488095238095237,{"$f":"SUMPRODUCT(EZ49:FK49,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":11.782091097308488},null,9.8910256410256405,16.068535825545172,10.456395348837209,5.6859756097560972,7.6736111111111107,9.2262996941896027,15.470394736842104,16.067073170731707,15.25625,15.704268292682928,10.721153846153847,9.6488095238095237,{"$f":"SUMPRODUCT(FN49:FY49,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":11.831081081081081},null,9.8910256410256405,16.068535825545172,10.456395348837209,5.6859756097560972,7.6736111111111107,9.2262996941896027,15.470394736842104,16.067073170731707,15.25625,15.704268292682928,10.198170731707316,10.13125,{"$f":"SUMPRODUCT(GB49:GM49,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":11.831081081081081}]
["Foote Creek 1 Wind ",2.8932926999999999,4.9408099999999999,3.2180233,1.75,2.3611111,2.9839228000000002,4.5187499999999998,4.9420732000000003,4.9407895000000002,4.6046512000000002,3.2980768999999999,2.9672619,{"$f":"SUMPRODUCT(B50:M50,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":3.6239648136645966},null,3.0416666999999999,4.9408099999999999,3.2180233,1.75,2.3611111,2.8379205000000001,4.7565789000000001,4.9420732000000003,4.6937499999999996,4.8292682999999998,3.2980768999999999,2.9672619,{"$f":"SUMPRODUCT(P50:AA50,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":3.6390332704521833},null,3.0416666666666665,4.9408099688473524,3.2180232558139537,1.75,2.3783783783783785,2.8379204892966361,4.7565789473684212,4.7122093023255811,4.9407894736842106,4.8292682926829267,3.1371951219512195,3.1156250000000001,{"$f":"SUMPRODUCT(AD50:AO50,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":3.6377074688796682},null,3.0416666666666665,4.7062314540059349,3.375,1.6686046511627908,2.3611111111111112,2.9839228295819935,4.7565789473684212,4.7122093023255811,4.9407894736842106,4.8292682926829267,3.1371951219512195,3.1156250000000001,{"$f":"SUMPRODUCT(AR50:BC50,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":3.6390332640332641},null,2.8932926829268291,4.9408099688473524,3.375,1.6686046511627908,2.3611111111111112,2.9839228295819935,4.7565789473684212,4.7122093023255811,4.9407894736842106,4.6046511627906979,3.2980769230769229,3.1156250000000001,{"$f":"SUMPRODUCT(BF50:BQ50,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":3.6390332640332641},null,2.8932926829268291,4.9408099688473524,3.375,1.6686046511627908,2.3611111111111112,2.9839228295819935,4.5187499999999998,4.9420731707317076,4.9407894736842106,4.6046511627906979,3.2980769230769229,3.1156250000000001,{"$f":"SUMPRODUCT(BT50:CE50,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":3.6390332640332641},null,2.8932926829268291,4.9408099688473524,3.2180232558139537,1.75,2.3783783783783785,2.8379204892966361,4.7565789473684212,4.9420731707317076,4.6937499999999996,4.8292682926829267,3.2980769230769229,2.9672619047619047,{"$f":"SUMPRODUCT(CH50:CS50,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":3.6226756198347108},null,3.0416666666666665,4.9408099688473524,3.2180232558139537,1.75,2.3611111111111112,2.8379204892966361,4.7565789473684212,4.9420731707317076,4.6937499999999996,4.8292682926829267,3.1371951219512195,3.1156250000000001,{"$f":"SUMPRODUCT(CV50:DG50,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":3.6390332640332641},null,3.0416666666666665,4.7062314540059349,3.375,1.75,2.3611111111111112,2.8379204892966361,4.7565789473684212,4.7122093023255811,4.9407894736842106,4.8292682926829267,3.1371951219512195,3.1156250000000001,{"$f":"SUMPRODUCT(DJ50:DU50,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":3.6390332640332641},null,3.0416666666666665,4.7062314540059349,3.375,1.6686046511627908,2.3611111111111112,2.9839228295819935,4.7565789473684212,4.7122093023255811,4.9407894736842106,4.8292682926829267,3.1371951219512195,3.1156250000000001,{"$f":"SUMPRODUCT(DX50:EI50,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":3.6390332640332641},null,2.8932926829268291,4.9408099688473524,3.375,1.6686046511627908,2.3783783783783785,2.9839228295819935,4.5187499999999998,4.9420731707317076,4.9407894736842106,4.6046511627906979,3.2980769230769229,3.1156250000000001,{"$f":"SUMPRODUCT(EL50:EW50,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":3.6377074688796682},null,2.8932926829268291,4.9408099688473524,3.2180232558139537,1.75,2.3611111111111112,2.9839228295819935,4.5187499999999998,4.9420731707317076,4.9407894736842106,4.6046511627906979,3.2980769230769229,2.9672619047619047,{"$f":"SUMPRODUCT(EZ50:FK50,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":3.6239648033126293},null,3.0416666666666665,4.9408099688473524,3.2180232558139537,1.75,2.3611111111111112,2.8379204892966361,4.7565789473684212,4.9420731707317076,4.6937499999999996,4.8292682926829267,3.2980769230769229,2.9672619047619047,{"$f":"SUMPRODUCT(FN50:FY50,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":3.6390332640332641},null,3.0416666666666665,4.9408099688473524,3.2180232558139537,1.75,2.3611111111111112,2.8379204892966361,4.7565789473684212,4.9420731707317076,4.6937499999999996,4.8292682926829267,3.1371951219512195,3.1156250000000001,{"$f":"SUMPRODUCT(GB50:GM50,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":3.6390332640332641}]
["Foote Creek 4 Wind ",3.1737804999999999,5.4205607000000002,3.5290697999999998,1.9176829,2.5902778,3.2733118999999999,4.9593749999999996,5.4207317000000002,5.4177631999999996,5.0523255999999996,3.6185896999999998,3.2559524,{"$f":"SUMPRODUCT(B51:M51,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":3.9754140807453413},null,3.3365385000000001,5.4205607000000002,3.5290697999999998,1.9176829,2.5902778,3.1131498,5.2203946999999999,5.4207317000000002,5.1468749999999996,5.2987805000000003,3.6185896999999998,3.2559524,{"$f":"SUMPRODUCT(P51:AA51,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":3.9919438600051977},null,3.3365384615384617,5.4205607476635516,3.5290697674418605,1.9176829268292683,2.6081081081081079,3.1131498470948014,5.2203947368421053,5.1686046511627906,5.4177631578947372,5.2987804878048781,3.4420731707317072,3.4187500000000002,{"$f":"SUMPRODUCT(AD51:AO51,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":3.9904045643153525},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR51:BC51,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF51:BQ51,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT51:CE51,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH51:CS51,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV51:DG51,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ51:DU51,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX51:EI51,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL51:EW51,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ51:FK51,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN51:FY51,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB51:GM51,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0}]
["Klondike Wind 1 ",4.5335365999999997,7.7445482999999999,5.0406976999999999,2.7408537000000002,3.6979166999999999,4.6752412000000003,7.0812499999999998,7.7439023999999996,7.7401315999999998,7.2151163,5.1666667000000004,4.6517856999999996,{"$f":"SUMPRODUCT(B52:M52,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":5.6783126451086945},null,4.7660255999999999,7.7445482999999999,5.0406976999999999,2.7408537000000002,3.6979166999999999,4.4464832000000003,7.4539473999999997,7.7439023999999996,7.3531250000000004,7.5670732000000003,5.1666667000000004,4.6517856999999996,{"$f":"SUMPRODUCT(P52:AA52,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":5.7019230878118501},null,4.7660256410256414,7.7445482866043616,5.0406976744186043,2.7408536585365852,3.7263513513513513,4.4464831804281344,7.4539473684210522,7.3837209302325579,7.7401315789473681,7.5670731707317076,4.9146341463414638,4.8843750000000004,{"$f":"SUMPRODUCT(AD52:AO52,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":5.6999481327800829},null,4.7660256410256414,7.3768545994065278,5.2865853658536581,2.6133720930232558,3.6979166666666665,4.67524115755627,7.4539473684210522,7.3837209302325579,7.7401315789473681,7.5670731707317076,4.9146341463414638,4.8843750000000004,{"$f":"SUMPRODUCT(AR52:BC52,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":5.7019230769230766},null,4.5335365853658534,7.7445482866043616,5.2865853658536581,2.6133720930232558,3.6979166666666665,4.67524115755627,7.4539473684210522,7.3837209302325579,7.7401315789473681,7.2151162790697674,5.166666666666667,4.8843750000000004,{"$f":"SUMPRODUCT(BF52:BQ52,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":5.7019230769230766},null,4.5335365853658534,7.7445482866043616,5.2865853658536581,2.6133720930232558,3.6979166666666665,4.67524115755627,7.0812499999999998,7.7439024390243905,7.7401315789473681,7.2151162790697674,5.166666666666667,4.8843750000000004,{"$f":"SUMPRODUCT(BT52:CE52,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":5.7019230769230766},null,4.5335365853658534,7.7445482866043616,5.0406976744186043,2.7408536585365852,3.7263513513513513,4.4464831804281344,7.4539473684210522,7.7439024390243905,7.3531250000000004,7.5670731707317076,5.166666666666667,4.6517857142857144,{"$f":"SUMPRODUCT(CH52:CS52,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":5.6763946280991737},null,4.7660256410256414,7.7445482866043616,5.0406976744186043,2.7408536585365852,3.6979166666666665,4.4464831804281344,7.4539473684210522,7.7439024390243905,7.3531250000000004,7.5670731707317076,4.9146341463414638,4.8843750000000004,{"$f":"SUMPRODUCT(CV52:DG52,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":5.7019230769230766},null,4.7660256410256414,7.3768545994065278,5.2865853658536581,2.7408536585365852,3.6979166666666665,4.4464831804281344,7.4539473684210522,7.3837209302325579,7.7401315789473681,7.5670731707317076,4.9146341463414638,4.8843750000000004,{"$f":"SUMPRODUCT(DJ52:DU52,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":5.7019230769230766},null,4.7660256410256414,7.3768545994065278,5.2865853658536581,2.6133720930232558,3.6979166666666665,4.67524115755627,7.4539473684210522,7.3837209302325579,7.7401315789473681,7.5670731707317076,4.9146341463414638,4.8843750000000004,{"$f":"SUMPRODUCT(DX52:EI52,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":5.7019230769230766},null,4.5335365853658534,7.7445482866043616,5.2865853658536581,2.6133720930232558,3.7263513513513513,4.67524115755627,7.0812499999999998,7.7439024390243905,7.7401315789473681,7.2151162790697674,5.166666666666667,4.8843750000000004,{"$f":"SUMPRODUCT(EL52:EW52,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":5.6999481327800829},null,4.5335365853658534,7.7445482866043616,5.0406976744186043,2.7408536585365852,3.6979166666666665,4.67524115755627,7.0812499999999998,7.7439024390243905,7.7401315789473681,7.2151162790697674,5.166666666666667,4.6517857142857144,{"$f":"SUMPRODUCT(EZ52:FK52,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":5.6783126293995858},null,4.7660256410256414,7.7445482866043616,5.0406976744186043,2.7408536585365852,3.6979166666666665,4.4464831804281344,7.4539473684210522,7.7439024390243905,7.3531250000000004,7.5670731707317076,5.166666666666667,4.6517857142857144,{"$f":"SUMPRODUCT(FN52:FY52,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":5.7019230769230766},null,4.7660256410256414,7.7445482866043616,5.0406976744186043,2.7408536585365852,3.6979166666666665,4.4464831804281344,7.4539473684210522,7.7439024390243905,7.3531250000000004,7.5670731707317076,4.9146341463414638,4.8843750000000004,{"$f":"SUMPRODUCT(GB52:GM52,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":5.7019230769230766}]
["Klondike Wind 3 ",9.4634146000000001,16.161993800000001,10.5174419,5.7195121999999996,7.71875,9.7588424000000007,14.778124999999999,16.158536600000001,16.151315799999999,15.0610465,10.782051299999999,9.7053571000000005,{"$f":"SUMPRODUCT(B53:M53,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":11.850155278312629},null,9.9487179000000001,16.161993800000001,10.5174419,5.7195121999999996,7.71875,9.2813455999999999,15.555921100000001,16.158536600000001,15.34375,15.795731699999999,10.782051299999999,9.7053571000000005,{"$f":"SUMPRODUCT(P53:AA53,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":11.899428281964656},null,9.9487179487179489,16.161993769470406,10.517441860465116,5.7195121951219514,7.7770270270270272,9.2813455657492359,15.555921052631579,15.406976744186046,16.151315789473685,15.795731707317072,10.25609756097561,10.190625000000001,{"$f":"SUMPRODUCT(AD53:AO53,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":11.895228215767634},null,9.9487179487179489,15.3946587537092,11.030487804878049,5.4534883720930232,7.71875,9.7588424437299039,15.555921052631579,15.406976744186046,16.151315789473685,15.795731707317072,10.25609756097561,10.190625000000001,{"$f":"SUMPRODUCT(AR53:BC53,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":11.899428274428274},null,9.463414634146341,16.161993769470406,11.030487804878049,5.4534883720930232,7.71875,9.7588424437299039,15.555921052631579,15.406976744186046,16.151315789473685,15.061046511627907,10.782051282051283,10.190625000000001,{"$f":"SUMPRODUCT(BF53:BQ53,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":11.899428274428274},null,9.463414634146341,16.161993769470406,11.030487804878049,5.4534883720930232,7.71875,9.7588424437299039,14.778124999999999,16.158536585365855,16.151315789473685,15.061046511627907,10.782051282051283,10.190625000000001,{"$f":"SUMPRODUCT(BT53:CE53,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":11.899428274428274},null,9.463414634146341,16.161993769470406,10.517441860465116,5.7195121951219514,7.7770270270270272,9.2813455657492359,15.555921052631579,16.158536585365855,15.34375,15.795731707317072,10.782051282051283,9.7053571428571423,{"$f":"SUMPRODUCT(CH53:CS53,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":11.846074380165289},null,9.9487179487179489,16.161993769470406,10.517441860465116,5.7195121951219514,7.71875,9.2813455657492359,15.555921052631579,16.158536585365855,15.34375,15.795731707317072,10.25609756097561,10.190625000000001,{"$f":"SUMPRODUCT(CV53:DG53,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":11.899428274428274},null,9.9487179487179489,15.3946587537092,11.030487804878049,5.7195121951219514,7.71875,9.2813455657492359,15.555921052631579,15.406976744186046,16.151315789473685,15.795731707317072,10.25609756097561,10.190625000000001,{"$f":"SUMPRODUCT(DJ53:DU53,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":11.899428274428274},null,9.9487179487179489,15.3946587537092,11.030487804878049,5.4534883720930232,7.71875,9.7588424437299039,15.555921052631579,15.406976744186046,16.151315789473685,15.795731707317072,10.25609756097561,10.190625000000001,{"$f":"SUMPRODUCT(DX53:EI53,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":11.899428274428274},null,1.5213414634146341,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL53:EW53,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0.12940871369294604},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ53:FK53,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN53:FY53,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB53:GM53,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0}]
["Stateline Wind ",17.021341499999998,29.068535799999999,18.918604699999999,10.289634100000001,13.8819444,17.549839200000001,26.584375000000001,29.064024400000001,29.052631600000002,27.087209300000001,19.394230799999999,17.455357100000001,{"$f":"SUMPRODUCT(B54:M54,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":21.314440990631471},null,17.894230799999999,29.068535799999999,18.918604699999999,10.289634100000001,13.8819444,16.691131500000001,27.983552599999999,29.064024400000001,27.6,28.408536600000001,19.394230799999999,17.455357100000001,{"$f":"SUMPRODUCT(P54:AA54,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":21.403066523986489},null,17.89423076923077,29.068535825545172,18.918604651162791,10.289634146341463,13.989864864864865,16.691131498470948,27.983552631578949,27.712209302325583,29.05263157894737,28.408536585365855,18.448170731707318,18.328125,{"$f":"SUMPRODUCT(AD54:AO54,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":21.395746887966805},null,17.89423076923077,27.688427299703264,19.841463414634145,9.8110465116279073,13.881944444444445,17.54983922829582,27.983552631578949,27.712209302325583,29.05263157894737,28.408536585365855,18.448170731707318,18.328125,{"$f":"SUMPRODUCT(AR54:BC54,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":21.403066528066528},null,17.021341463414632,29.068535825545172,19.841463414634145,9.8110465116279073,13.881944444444445,17.54983922829582,27.983552631578949,27.712209302325583,29.05263157894737,27.087209302325583,19.39423076923077,18.328125,{"$f":"SUMPRODUCT(BF54:BQ54,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":21.403066528066528},null,17.021341463414632,29.068535825545172,19.841463414634145,9.8110465116279073,13.881944444444445,17.54983922829582,26.584375000000001,29.064024390243901,29.05263157894737,27.087209302325583,19.39423076923077,18.328125,{"$f":"SUMPRODUCT(BT54:CE54,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":21.403066528066528},null,17.021341463414632,29.068535825545172,18.918604651162791,10.289634146341463,13.989864864864865,16.691131498470948,27.983552631578949,29.064024390243901,27.6,28.408536585365855,19.39423076923077,17.455357142857142,{"$f":"SUMPRODUCT(CH54:CS54,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":21.307334710743802},null,17.89423076923077,29.068535825545172,18.918604651162791,10.289634146341463,13.881944444444445,16.691131498470948,27.983552631578949,29.064024390243901,27.6,28.408536585365855,18.448170731707318,18.328125,{"$f":"SUMPRODUCT(CV54:DG54,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":21.403066528066528},null,17.89423076923077,27.688427299703264,19.841463414634145,10.289634146341463,13.881944444444445,16.691131498470948,27.983552631578949,27.712209302325583,29.05263157894737,28.408536585365855,18.448170731707318,18.328125,{"$f":"SUMPRODUCT(DJ54:DU54,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":21.403066528066528},null,17.89423076923077,27.688427299703264,19.841463414634145,9.8110465116279073,13.881944444444445,17.54983922829582,27.983552631578949,27.712209302325583,29.05263157894737,28.408536585365855,18.448170731707318,18.328125,{"$f":"SUMPRODUCT(DX54:EI54,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":21.403066528066528},null,17.021341463414632,29.068535825545172,19.841463414634145,9.8110465116279073,13.989864864864865,17.54983922829582,26.584375000000001,29.064024390243901,29.05263157894737,27.087209302325583,19.39423076923077,18.328125,{"$f":"SUMPRODUCT(EL54:EW54,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":21.395746887966805},null,17.021341463414632,29.068535825545172,18.918604651162791,10.289634146341463,13.881944444444445,17.54983922829582,26.584375000000001,29.064024390243901,29.05263157894737,27.087209302325583,19.39423076923077,17.455357142857142,{"$f":"SUMPRODUCT(EZ54:FK54,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":21.314440993788821},null,17.89423076923077,29.068535825545172,18.918604651162791,10.289634146341463,13.881944444444445,16.691131498470948,27.983552631578949,29.064024390243901,27.6,28.408536585365855,19.39423076923077,17.455357142857142,{"$f":"SUMPRODUCT(FN54:FY54,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":21.403066528066528},null,17.89423076923077,29.068535825545172,18.918604651162791,10.289634146341463,13.881944444444445,16.691131498470948,27.983552631578949,29.064024390243901,27.6,28.408536585365855,18.448170731707318,18.328125,{"$f":"SUMPRODUCT(GB54:GM54,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":21.403066528066528}]
["Transmission Losses",{"$f":"((B37*GSLoss)+(B38*LCLoss)+(B39*CFLoss)+(SUM(B34:B54,B58)*Losses))*-1","v":-158.50646212111997},-210.00269387879001,-193.57366782899004,-167.63940640830003,-171.30860452713003,-184.00099373362994,-163.27436814375005,-244.57408642984998,-218.07837682066997,-162.30318754241,-184.37241519066001,-163.10523545113998,{"$f":"SUMPRODUCT(B55:M55,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":-184.90191831651626},null,{"$f":"((P37*GSLoss)+(P38*LCLoss)+(P39*CFLoss)+(SUM(P34:P54,P58)*Losses))*-1","v":-165.31360534286995},-208.59183284831002,-192.92846986712001,-168.49332668595005,-171.97392577449003,-173.62229878923006,-169.99690936132001,-230.20164070726997,-170.41068251085997,-165.56631294303003,-183.65546480276998,-162.48145589671998,{"$f":"SUMPRODUCT(P55:AA55,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":-180.45443143764868},null,{"$f":"((AD37*GSLoss)+(AD38*LCLoss)+(AD39*CFLoss)+(SUM(AD34:AD54,AD58)*Losses))*-1","v":-167.95725893589739},-211.35238745794385,-198.46925626162792,-180.70252540853653,-165.1798292635136,-173.65462685321103,-176.04585692434213,-235.80486279069765,-218.84604796052633,-171.14668213414635,-178.59506518292685,-173.94225803125008,{"$f":"SUMPRODUCT(AD55:AO55,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":-188.0212016773859},null,{"$f":"((AR37*GSLoss)+(AR38*LCLoss)+(AR39*CFLoss)+(SUM(AR34:AR54,AR58)*Losses))*-1","v":-171.60049320512817},-205.63372807121664,-209.10306460365854,-177.28448866279066,-167.1837309027778,-180.97856893890679,-178.96356440789472,-227.66145087209296,-186.1518190131579,-169.62648582317075,-180.81583740853659,-176.42058381250004,{"$f":"SUMPRODUCT(AR55:BC55,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":-186.47430443607072},null,{"$f":"((BF37*GSLoss)+(BF38*LCLoss)+(BF39*CFLoss)+(SUM(BF34:BF54,BF58)*Losses))*-1","v":-160.73466579268293},-210.59124214953263,-205.70005128048783,-173.10745130813953,-163.38445121527781,-180.22589836012861,-175.44065592105267,-235.30669709302325,-218.19585243421059,-164.06817642441862,-185.48952320512825,-173.36993903125006,{"$f":"SUMPRODUCT(BF55:BQ55,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":-187.33001098752598},null,{"$f":"((BT37*GSLoss)+(BT38*LCLoss)+(BT39*CFLoss)+(SUM(BT34:BT54,BT58)*Losses))*-1","v":-165.29124341463415},-214.30605523364477,-209.16569719512196,-177.36458369186047,-167.25246371527783,-181.23160147909971,-172.22023065624998,-238.59837621951215,-186.54756174342111,-163.60499456395354,-188.60645253205132,-176.77471918750004,{"$f":"SUMPRODUCT(BT55:CE55,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":-186.8330863019751},null,{"$f":"((CH37*GSLoss)+(CH38*LCLoss)+(CH39*CFLoss)+(SUM(CH34:CH54,CH58)*Losses))*-1","v":-160.73383274390241},-210.59003009345787,-197.6627182267442,-179.94403268292686,-164.39036513513517,-173.01630119266053,-175.43960078947367,-245.18398902439023,-208.92485012499998,-170.47166814024393,-185.48830474358977,-166.67633273809514,{"$f":"SUMPRODUCT(CH55:CS55,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":-186.71844996642562},null,{"$f":"((CV37*GSLoss)+(CV38*LCLoss)+(CV39*CFLoss)+(SUM(CV34:CV54,CV58)*Losses))*-1","v":-172.28363128205123},-214.70380392523361,-201.54408517441857,-184.6218913414634,-167.65050559027779,-174.55853954128443,-179.75512802631582,-238.99633810975607,-177.80744546874999,-170.35408149390247,-181.59074481707322,-177.17295906250004,{"$f":"SUMPRODUCT(CV55:DG55,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":-187.10798805093557},null,{"$f":"((DJ37*GSLoss)+(DJ38*LCLoss)+(DJ39*CFLoss)+(SUM(DJ34:DJ54,DJ58)*Losses))*-1","v":-167.28995705128204},-202.15492388724033,-205.69858439024392,-179.94403268292683,-163.38329621527782,-173.01630119266053,-175.43960078947367,-235.30522936046506,-218.19437720394737,-170.47166814024393,-178.04054445121952,-173.36899234375005,{"$f":"SUMPRODUCT(DJ55:DU55,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":-187.32899834719336},null,{"$f":"((DX37*GSLoss)+(DX38*LCLoss)+(DX39*CFLoss)+(SUM(DX34:DX54,DX58)*Losses))*-1","v":-172.3203755128205},-206.25219311572695,-209.54073213414631,-177.79945558139534,-167.68721809027784,-181.72923405144692,-179.79186223684212,-228.60356249999995,-186.98229549342108,-170.39084429878048,-181.68713399390248,-177.20971281250004,{"$f":"SUMPRODUCT(DX55:EI55,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":-187.18884722713096},null,{"$f":"((EL37*GSLoss)+(EL38*LCLoss)+(EL39*CFLoss)+(SUM(EL34:EL54,EL58)*Losses))*-1","v":-160.49813426829272},-210.04923102803735,-205.31139780487808,-172.94434305232554,-164.15938743243248,-179.99802964630226,-167.86899503124999,-244.70417103658539,-217.71478082236845,-163.61989636627911,-185.23081907051284,-173.06633078125006,{"$f":"SUMPRODUCT(EL55:EW55,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":-187.00715125000002},null,{"$f":"((EZ37*GSLoss)+(EZ38*LCLoss)+(EZ39*CFLoss)+(SUM(EZ34:EZ54,EZ58)*Losses))*-1","v":-165.80681006097561},-214.56112364485978,-201.57299950581395,-184.85043646341461,-167.81973371527783,-181.801144340836,-172.57805068750002,-238.91502530487807,-186.86447246710526,-163.95455665697679,-189.14557416666668,-170.61004470238086,{"$f":"SUMPRODUCT(EZ55:FK55,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":-186.65572318322981},null,{"$f":"((FN37*GSLoss)+(FN38*LCLoss)+(FN39*CFLoss)+(SUM(FN34:FN54,FN58)*Losses))*-1","v":-166.99448012820511},-210.04923102803733,-197.29345398255816,-179.7741631707317,-163.15404934027779,-172.80041761467885,-174.97769740131582,-244.70417103658536,-208.46914074999998,-170.00262545731709,-185.23081907051284,-166.38808363095231,{"$f":"SUMPRODUCT(FN55:FY55,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":-186.97573892151766},null,{"$f":"((GB37*GSLoss)+(GB38*LCLoss)+(GB39*CFLoss)+(SUM(GB34:GB54,GB58)*Losses))*-1","v":-172.73970714743589},-214.89144130841117,-201.92595465116281,-185.18782121951219,-168.1228180902778,-174.98769091743122,-180.04305194078947,-239.43894054878047,-177.98016024999998,-170.96450704268292,-181.91145048780487,-177.74379306250003,{"$f":"SUMPRODUCT(GB55:GM55,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":-187.51649194646572}]
[]
["Purchases"]
["Augmentation Purchases ",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(B58:M58,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":0},null,51.685897400000002,51.685358299999997,51.686046500000003,51.685975599999999,51.684027800000003,51.685015300000003,51.684210499999999,51.685975599999999,51.684375000000003,51.685975599999999,51.685897400000002,51.684523800000001,{"$f":"SUMPRODUCT(P58:AA58,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":51.685291054209983},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AD58:AO58,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":0},null,105.15384615384616,105.15430267062314,105.15243902439025,105.15406976744185,105.15277777777777,105.15434083601286,105.15131578947368,105.15406976744185,105.15460526315789,105.15243902439025,105.15548780487805,105.153125,{"$f":"SUMPRODUCT(AR58:BC58,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":105.15358627858627},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF58:BQ58,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,128.42073170731706,128.42056074766356,128.42073170731706,128.42151162790697,128.42013888888889,128.42122186495178,128.421875,128.42073170731706,128.42105263157896,128.42151162790697,128.4198717948718,128.421875,{"$f":"SUMPRODUCT(BT58:CE58,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":128.42099792099793},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH58:CS58,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,141.86217948717947,141.85981308411215,141.86046511627907,141.85975609756099,141.86111111111111,141.86238532110093,141.86184210526315,141.85975609756099,141.859375,141.85975609756099,141.86280487804879,141.859375,{"$f":"SUMPRODUCT(CV58:DG58,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":141.86070686070687},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ58:DU58,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,143.09935897435898,143.09792284866469,143.09756097560975,143.09883720930233,143.09722222222223,143.09646302250803,143.09868421052633,143.09883720930233,143.09868421052633,143.09756097560975,143.09756097560975,143.09687500000001,{"$f":"SUMPRODUCT(DX58:EI58,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":143.09797297297297},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL58:EW58,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,155.27439024390245,155.27414330218068,155.27616279069767,155.27439024390245,155.27430555555554,155.2765273311897,155.27500000000001,155.27439024390245,155.27631578947367,155.27616279069767,155.27564102564102,155.27380952380952,{"$f":"SUMPRODUCT(EZ58:FK58,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":155.27510351966873},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN58:FY58,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,165.82371794871796,165.82554517133957,165.82267441860466,165.82317073170731,165.82291666666666,165.82262996941895,165.82236842105263,165.82317073170731,165.82499999999999,165.82317073170731,165.82317073170731,165.82499999999999,{"$f":"SUMPRODUCT(GB58:GM58,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":165.82354469854471}]
["Trading Floor Purchase",100,100,100,100,100,100,50,50,50,50,50,50,{"$f":"SUMPRODUCT(B59:M59,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":74.844720496894411},null,100,100,100,100,100,100,50,50,50,50,50,50,{"$f":"SUMPRODUCT(P59:AA59,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":74.948024948024951},null,100,100,100,100,100,100,50,50,50,50,50,50,{"$f":"SUMPRODUCT(AD59:AO59,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":75},null,100,100,100,100,100,100,50,50,50,0,0,0,{"$f":"SUMPRODUCT(AR59:BC59,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":62.266112266112266},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF59:BQ59,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT59:CE59,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH59:CS59,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV59:DG59,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ59:DU59,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX59:EI59,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL59:EW59,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ59:FK59,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN59:FY59,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB59:GM59,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141.86184210526315,0,141.85975609756099,0,141.859375,0,141.85975609756099,0,141.86280487804879,0,141.859375,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,143.09935897435898,0,143.09792284866469,0,143.09756097560975,0,143.09883720930233,0,143.09722222222223,0,143.09646302250803,0,null,null,143.09868421052633,0,143.09883720930233,0,143.09868421052633,0,143.09756097560975,0,143.09756097560975,0,143.09687500000001,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,155.27439024390245,0,155.27414330218068,0,155.27616279069767,0,155.27439024390245,0,155.27430555555554,0,155.2765273311897,0,null,null,155.27500000000001,0,155.27439024390245,0,155.27631578947367,0,155.27616279069767,0,155.27564102564102,0,155.27380952380952,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,165.82371794871796,0,165.82554517133957,0,165.82267441860466,0,165.82317073170731,0,165.82291666666666,0,165.82262996941895,0,null,null,165.82236842105263,0,165.82317073170731,0,165.82499999999999,0,165.82317073170731,0,165.82317073170731,0,165.82499999999999,0]
["Losses",{"$f":"(B59)*Losses*-1","v":-2.97},-2.97,-2.97,-2.97,-2.97,-2.97,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,{"$f":"SUMPRODUCT(B60:M60,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":-2.2228881987577633},null,{"$f":"(P59)*Losses*-1","v":-2.97},-2.97,-2.97,-2.97,-2.97,-2.97,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,{"$f":"SUMPRODUCT(P60:AA60,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":-2.225956340956341},null,{"$f":"(AD59)*Losses*-1","v":-2.97},-2.97,-2.97,-2.97,-2.97,-2.97,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,{"$f":"SUMPRODUCT(AD60:AO60,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":-2.2275000000000005},null,{"$f":"(AR59)*Losses*-1","v":-2.97},-2.97,-2.97,-2.97,-2.97,-2.97,-1.4850000000000001,-1.4850000000000001,-1.4850000000000001,0,0,0,{"$f":"SUMPRODUCT(AR60:BC60,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":-1.8493035343035344},null,{"$f":"(BF59)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF60:BQ60,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,{"$f":"(BT59)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT60:CE60,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,{"$f":"(CH59)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH60:CS60,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,{"$f":"(CV59)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV60:DG60,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,{"$f":"(DJ59)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ60:DU60,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,{"$f":"(DX59)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX60:EI60,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,{"$f":"(EL59)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL60:EW60,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,{"$f":"(EZ59)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ60:FK60,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,{"$f":"(FN59)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN60:FY60,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,{"$f":"(GB59)*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB60:GM60,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0}]
[]
["Flat",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N64:N69)-N66","v":6607.769634667181},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB64:AB69)-AB66","v":6603.4939497897158}]
["Hydro",{"$f":"B33","v":"2017-10-01"},"2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","Wtd. Avg",null,{"$f":"P33","v":"2018-10-01"},"2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","Wtd. Avg",null,{"$f":"AD33","v":"2019-10-01"},"2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","Wtd. Avg",null,{"$f":"AR33","v":"2020-10-01"},"2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","Wtd. Avg",null,{"$f":"BF33","v":"2021-10-01"},"2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","Wtd. Avg",null,{"$f":"BT33","v":"2022-10-01"},"2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","Wtd. Avg",null,{"$f":"CH33","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","Wtd. Avg",null,{"$f":"CV33","v":"2024-10-01"},"2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Wtd. Avg",null,{"$f":"DJ33","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","Wtd. Avg",null,{"$f":"DX33","v":"2026-10-01"},"2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","Wtd. Avg",null,{"$f":"EL33","v":"2027-10-01"},"2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","Wtd. Avg",null,{"$f":"EZ33","v":"2028-10-01"},"2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","Wtd. Avg",null,{"$f":"FN33","v":"2029-10-01"},"2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","Wtd. Avg",null,{"$f":"GB33","v":"2030-10-01"},"2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","Wtd. Avg"]
["Independent Hydro - Net ",{"$f":"(B4*DB_Inputs!B$8+LT_Resources!B34*DB_Inputs!B$9)/DB_Inputs!B$10","v":258.63978487096773},{"$f":"(C4*DB_Inputs!C$8+LT_Resources!C34*DB_Inputs!C$9)/DB_Inputs!C$10","v":228.74757282149793},{"$f":"(D4*DB_Inputs!D$8+LT_Resources!D34*DB_Inputs!D$9)/DB_Inputs!D$10","v":123.85887094086024},{"$f":"(E4*DB_Inputs!E$8+LT_Resources!E34*DB_Inputs!E$9)/DB_Inputs!E$10","v":77.969085931182789},{"$f":"(F4*DB_Inputs!F$8+LT_Resources!F34*DB_Inputs!F$9)/DB_Inputs!F$10","v":94.751488014285727},{"$f":"(G4*DB_Inputs!G$8+LT_Resources!G34*DB_Inputs!G$9)/DB_Inputs!G$10","v":175.55181697321669},{"$f":"(H4*DB_Inputs!H$8+LT_Resources!H34*DB_Inputs!H$9)/DB_Inputs!H$10","v":367.13055555555553},{"$f":"(I4*DB_Inputs!I$8+LT_Resources!I34*DB_Inputs!I$9)/DB_Inputs!I$10","v":590.32795697096776},{"$f":"(J4*DB_Inputs!J$8+LT_Resources!J34*DB_Inputs!J$9)/DB_Inputs!J$10","v":576.56805561777776},{"$f":"(K4*DB_Inputs!K$8+LT_Resources!K34*DB_Inputs!K$9)/DB_Inputs!K$10","v":323.51612904086022},{"$f":"(L4*DB_Inputs!L$8+LT_Resources!L34*DB_Inputs!L$9)/DB_Inputs!L$10","v":311.33736558064516},{"$f":"(M4*DB_Inputs!M$8+LT_Resources!M34*DB_Inputs!M$9)/DB_Inputs!M$10","v":277.34305555333333},{"$f":"SUMPRODUCT(B64:M64,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":284.51004564449772},null,{"$f":"(P4*DB_Inputs!P$8+LT_Resources!P34*DB_Inputs!P$9)/DB_Inputs!P$10","v":258.63844090322584},{"$f":"(Q4*DB_Inputs!Q$8+LT_Resources!Q34*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":228.74757282149793},{"$f":"(R4*DB_Inputs!R$8+LT_Resources!R34*DB_Inputs!R$9)/DB_Inputs!R$10","v":123.85887094086024},{"$f":"(S4*DB_Inputs!S$8+LT_Resources!S34*DB_Inputs!S$9)/DB_Inputs!S$10","v":77.969085931182789},{"$f":"(T4*DB_Inputs!T$8+LT_Resources!T34*DB_Inputs!T$9)/DB_Inputs!T$10","v":94.751488014285727},{"$f":"(U4*DB_Inputs!U$8+LT_Resources!U34*DB_Inputs!U$9)/DB_Inputs!U$10","v":175.55181704293406},{"$f":"(V4*DB_Inputs!V$8+LT_Resources!V34*DB_Inputs!V$9)/DB_Inputs!V$10","v":367.13055564000001},{"$f":"(W4*DB_Inputs!W$8+LT_Resources!W34*DB_Inputs!W$9)/DB_Inputs!W$10","v":590.32795697096765},{"$f":"(X4*DB_Inputs!X$8+LT_Resources!X34*DB_Inputs!X$9)/DB_Inputs!X$10","v":576.56944444444446},{"$f":"(Y4*DB_Inputs!Y$8+LT_Resources!Y34*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":323.51612901612907},{"$f":"(Z4*DB_Inputs!Z$8+LT_Resources!Z34*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":311.33736558064516},{"$f":"(AA4*DB_Inputs!AA$8+LT_Resources!AA34*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":277.34305555333333},{"$f":"SUMPRODUCT(P64:AA64,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":284.51004566018264},null,{"$f":"(AD4*DB_Inputs!AD$8+LT_Resources!AD34*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":273.24193548387098},{"$f":"(AE4*DB_Inputs!AE$8+LT_Resources!AE34*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":243.10540915395285},{"$f":"(AF4*DB_Inputs!AF$8+LT_Resources!AF34*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":130.6491935483871},{"$f":"(AG4*DB_Inputs!AG$8+LT_Resources!AG34*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":110.34811827956989},{"$f":"(AH4*DB_Inputs!AH$8+LT_Resources!AH34*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":118.66091954022988},{"$f":"(AI4*DB_Inputs!AI$8+LT_Resources!AI34*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":195.97308209959624},{"$f":"(AJ4*DB_Inputs!AJ$8+LT_Resources!AJ34*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":367.60833333333335},{"$f":"(AK4*DB_Inputs!AK$8+LT_Resources!AK34*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":589.6263440860215},{"$f":"(AL4*DB_Inputs!AL$8+LT_Resources!AL34*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":532.62083333333328},{"$f":"(AM4*DB_Inputs!AM$8+LT_Resources!AM34*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":320.18951612903226},{"$f":"(AN4*DB_Inputs!AN$8+LT_Resources!AN34*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":316.83870967741939},{"$f":"(AO4*DB_Inputs!AO$8+LT_Resources!AO34*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":266.57777777777778},{"$f":"SUMPRODUCT(AD64:AO64,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":289.02561475409834},null,{"$f":"(AR4*DB_Inputs!AR$8+LT_Resources!AR34*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":273.24193548387098},{"$f":"(AS4*DB_Inputs!AS$8+LT_Resources!AS34*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":243.10540915395285},{"$f":"(AT4*DB_Inputs!AT$8+LT_Resources!AT34*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":130.64919354838707},{"$f":"(AU4*DB_Inputs!AU$8+LT_Resources!AU34*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":110.34811827956989},{"$f":"(AV4*DB_Inputs!AV$8+LT_Resources!AV34*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":118.65178571428571},{"$f":"(AW4*DB_Inputs!AW$8+LT_Resources!AW34*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":195.97308209959618},{"$f":"(AX4*DB_Inputs!AX$8+LT_Resources!AX34*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":367.60833333333335},{"$f":"(AY4*DB_Inputs!AY$8+LT_Resources!AY34*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":589.6263440860215},{"$f":"(AZ4*DB_Inputs!AZ$8+LT_Resources!AZ34*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":532.62083333333328},{"$f":"(BA4*DB_Inputs!BA$8+LT_Resources!BA34*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":320.18951612903231},{"$f":"(BB4*DB_Inputs!BB$8+LT_Resources!BB34*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":316.83870967741933},{"$f":"(BC4*DB_Inputs!BC$8+LT_Resources!BC34*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":266.57777777777784},{"$f":"SUMPRODUCT(AR64:BC64,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":289.49166666666667},null,{"$f":"(BF4*DB_Inputs!BF$8+LT_Resources!BF34*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":260.04569892473114},{"$f":"(BG4*DB_Inputs!BG$8+LT_Resources!BG34*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":226.61858529819696},{"$f":"(BH4*DB_Inputs!BH$8+LT_Resources!BH34*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":109.09811827956989},{"$f":"(BI4*DB_Inputs!BI$8+LT_Resources!BI34*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":88.088709677419359},{"$f":"(BJ4*DB_Inputs!BJ$8+LT_Resources!BJ34*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":97.964285714285708},{"$f":"(BK4*DB_Inputs!BK$8+LT_Resources!BK34*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":181.52355316285329},{"$f":"(BL4*DB_Inputs!BL$8+LT_Resources!BL34*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":357.73611111111109},{"$f":"(BM4*DB_Inputs!BM$8+LT_Resources!BM34*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":582.92204301075265},{"$f":"(BN4*DB_Inputs!BN$8+LT_Resources!BN34*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":522.76805555555552},{"$f":"(BO4*DB_Inputs!BO$8+LT_Resources!BO34*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":307.69220430107526},{"$f":"(BP4*DB_Inputs!BP$8+LT_Resources!BP34*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":305.98790322580646},{"$f":"(BQ4*DB_Inputs!BQ$8+LT_Resources!BQ34*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":254.89722222222227},{"$f":"SUMPRODUCT(BF64:BQ64,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":275.34680365296805},null,{"$f":"(BT4*DB_Inputs!BT$8+LT_Resources!BT34*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":260.04569892473114},{"$f":"(BU4*DB_Inputs!BU$8+LT_Resources!BU34*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":226.61858529819696},{"$f":"(BV4*DB_Inputs!BV$8+LT_Resources!BV34*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":109.09811827956989},{"$f":"(BW4*DB_Inputs!BW$8+LT_Resources!BW34*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":88.088709677419331},{"$f":"(BX4*DB_Inputs!BX$8+LT_Resources!BX34*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":97.964285714285708},{"$f":"(BY4*DB_Inputs!BY$8+LT_Resources!BY34*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":181.52355316285329},{"$f":"(BZ4*DB_Inputs!BZ$8+LT_Resources!BZ34*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":357.73611111111114},{"$f":"(CA4*DB_Inputs!CA$8+LT_Resources!CA34*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":582.92204301075265},{"$f":"(CB4*DB_Inputs!CB$8+LT_Resources!CB34*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":522.76805555555552},{"$f":"(CC4*DB_Inputs!CC$8+LT_Resources!CC34*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":307.69220430107526},{"$f":"(CD4*DB_Inputs!CD$8+LT_Resources!CD34*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":305.98790322580652},{"$f":"(CE4*DB_Inputs!CE$8+LT_Resources!CE34*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":254.89722222222227},{"$f":"SUMPRODUCT(BT64:CE64,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":275.34680365296805},null,{"$f":"(CH4*DB_Inputs!CH$8+LT_Resources!CH34*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":260.0456989247312},{"$f":"(CI4*DB_Inputs!CI$8+LT_Resources!CI34*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":226.61858529819696},{"$f":"(CJ4*DB_Inputs!CJ$8+LT_Resources!CJ34*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":109.09811827956989},{"$f":"(CK4*DB_Inputs!CK$8+LT_Resources!CK34*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":88.088709677419359},{"$f":"(CL4*DB_Inputs!CL$8+LT_Resources!CL34*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":97.96982758620689},{"$f":"(CM4*DB_Inputs!CM$8+LT_Resources!CM34*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":181.52355316285335},{"$f":"(CN4*DB_Inputs!CN$8+LT_Resources!CN34*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":357.73611111111109},{"$f":"(CO4*DB_Inputs!CO$8+LT_Resources!CO34*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":582.92204301075287},{"$f":"(CP4*DB_Inputs!CP$8+LT_Resources!CP34*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":522.76805555555552},{"$f":"(CQ4*DB_Inputs!CQ$8+LT_Resources!CQ34*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":307.69220430107532},{"$f":"(CR4*DB_Inputs!CR$8+LT_Resources!CR34*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":305.98790322580652},{"$f":"(CS4*DB_Inputs!CS$8+LT_Resources!CS34*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":254.89722222222221},{"$f":"SUMPRODUCT(CH64:CS64,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":274.86259107468123},null,{"$f":"(CV4*DB_Inputs!CV$8+LT_Resources!CV34*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":260.0456989247312},{"$f":"(CW4*DB_Inputs!CW$8+LT_Resources!CW34*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":226.61858529819696},{"$f":"(CX4*DB_Inputs!CX$8+LT_Resources!CX34*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":109.09811827956989},{"$f":"(CY4*DB_Inputs!CY$8+LT_Resources!CY34*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":88.088709677419359},{"$f":"(CZ4*DB_Inputs!CZ$8+LT_Resources!CZ34*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":97.964285714285708},{"$f":"(DA4*DB_Inputs!DA$8+LT_Resources!DA34*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":181.52355316285329},{"$f":"(DB4*DB_Inputs!DB$8+LT_Resources!DB34*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":357.73611111111109},{"$f":"(DC4*DB_Inputs!DC$8+LT_Resources!DC34*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":582.92204301075265},{"$f":"(DD4*DB_Inputs!DD$8+LT_Resources!DD34*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":522.76805555555552},{"$f":"(DE4*DB_Inputs!DE$8+LT_Resources!DE34*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":307.69220430107532},{"$f":"(DF4*DB_Inputs!DF$8+LT_Resources!DF34*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":305.98790322580646},{"$f":"(DG4*DB_Inputs!DG$8+LT_Resources!DG34*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":254.89722222222221},{"$f":"SUMPRODUCT(CV64:DG64,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":275.34680365296805},null,{"$f":"(DJ4*DB_Inputs!DJ$8+LT_Resources!DJ34*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":260.0456989247312},{"$f":"(DK4*DB_Inputs!DK$8+LT_Resources!DK34*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":226.61858529819696},{"$f":"(DL4*DB_Inputs!DL$8+LT_Resources!DL34*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":109.09811827956989},{"$f":"(DM4*DB_Inputs!DM$8+LT_Resources!DM34*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":88.088709677419359},{"$f":"(DN4*DB_Inputs!DN$8+LT_Resources!DN34*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":97.964285714285708},{"$f":"(DO4*DB_Inputs!DO$8+LT_Resources!DO34*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":181.52355316285329},{"$f":"(DP4*DB_Inputs!DP$8+LT_Resources!DP34*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":357.73611111111109},{"$f":"(DQ4*DB_Inputs!DQ$8+LT_Resources!DQ34*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":582.92204301075265},{"$f":"(DR4*DB_Inputs!DR$8+LT_Resources!DR34*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":522.76805555555552},{"$f":"(DS4*DB_Inputs!DS$8+LT_Resources!DS34*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":307.69220430107526},{"$f":"(DT4*DB_Inputs!DT$8+LT_Resources!DT34*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":305.98790322580646},{"$f":"(DU4*DB_Inputs!DU$8+LT_Resources!DU34*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":254.89722222222221},{"$f":"SUMPRODUCT(DJ64:DU64,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":275.34680365296805},null,{"$f":"(DX4*DB_Inputs!DX$8+LT_Resources!DX34*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":260.0456989247312},{"$f":"(DY4*DB_Inputs!DY$8+LT_Resources!DY34*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":226.61858529819696},{"$f":"(DZ4*DB_Inputs!DZ$8+LT_Resources!DZ34*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":109.09811827956989},{"$f":"(EA4*DB_Inputs!EA$8+LT_Resources!EA34*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":88.088709677419359},{"$f":"(EB4*DB_Inputs!EB$8+LT_Resources!EB34*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":97.964285714285708},{"$f":"(EC4*DB_Inputs!EC$8+LT_Resources!EC34*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":181.52355316285326},{"$f":"(ED4*DB_Inputs!ED$8+LT_Resources!ED34*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":357.73611111111109},{"$f":"(EE4*DB_Inputs!EE$8+LT_Resources!EE34*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":582.92204301075265},{"$f":"(EF4*DB_Inputs!EF$8+LT_Resources!EF34*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":522.76805555555552},{"$f":"(EG4*DB_Inputs!EG$8+LT_Resources!EG34*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":307.69220430107532},{"$f":"(EH4*DB_Inputs!EH$8+LT_Resources!EH34*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":305.98790322580646},{"$f":"(EI4*DB_Inputs!EI$8+LT_Resources!EI34*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":254.89722222222221},{"$f":"SUMPRODUCT(DX64:EI64,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":275.34680365296805},null,{"$f":"(EL4*DB_Inputs!EL$8+LT_Resources!EL34*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":260.0456989247312},{"$f":"(EM4*DB_Inputs!EM$8+LT_Resources!EM34*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":226.61858529819696},{"$f":"(EN4*DB_Inputs!EN$8+LT_Resources!EN34*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":109.09811827956989},{"$f":"(EO4*DB_Inputs!EO$8+LT_Resources!EO34*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":88.088709677419359},{"$f":"(EP4*DB_Inputs!EP$8+LT_Resources!EP34*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":97.96982758620689},{"$f":"(EQ4*DB_Inputs!EQ$8+LT_Resources!EQ34*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":181.52355316285329},{"$f":"(ER4*DB_Inputs!ER$8+LT_Resources!ER34*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":357.73611111111109},{"$f":"(ES4*DB_Inputs!ES$8+LT_Resources!ES34*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":582.92204301075265},{"$f":"(ET4*DB_Inputs!ET$8+LT_Resources!ET34*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":522.76805555555552},{"$f":"(EU4*DB_Inputs!EU$8+LT_Resources!EU34*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":307.69220430107521},{"$f":"(EV4*DB_Inputs!EV$8+LT_Resources!EV34*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":305.98790322580646},{"$f":"(EW4*DB_Inputs!EW$8+LT_Resources!EW34*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":254.89722222222221},{"$f":"SUMPRODUCT(EL64:EW64,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":274.86259107468123},null,{"$f":"(EZ4*DB_Inputs!EZ$8+LT_Resources!EZ34*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":260.04569892473114},{"$f":"(FA4*DB_Inputs!FA$8+LT_Resources!FA34*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":226.6185852981969},{"$f":"(FB4*DB_Inputs!FB$8+LT_Resources!FB34*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":109.09811827956989},{"$f":"(FC4*DB_Inputs!FC$8+LT_Resources!FC34*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":88.088709677419359},{"$f":"(FD4*DB_Inputs!FD$8+LT_Resources!FD34*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":97.964285714285737},{"$f":"(FE4*DB_Inputs!FE$8+LT_Resources!FE34*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":181.52355316285329},{"$f":"(FF4*DB_Inputs!FF$8+LT_Resources!FF34*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":357.73611111111109},{"$f":"(FG4*DB_Inputs!FG$8+LT_Resources!FG34*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":582.92204301075265},{"$f":"(FH4*DB_Inputs!FH$8+LT_Resources!FH34*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":522.76805555555552},{"$f":"(FI4*DB_Inputs!FI$8+LT_Resources!FI34*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":307.69220430107526},{"$f":"(FJ4*DB_Inputs!FJ$8+LT_Resources!FJ34*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":305.98790322580652},{"$f":"(FK4*DB_Inputs!FK$8+LT_Resources!FK34*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":254.89722222222221},{"$f":"SUMPRODUCT(EZ64:FK64,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":275.34680365296805},null,{"$f":"(FN4*DB_Inputs!FN$8+LT_Resources!FN34*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":260.0456989247312},{"$f":"(FO4*DB_Inputs!FO$8+LT_Resources!FO34*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":226.61858529819696},{"$f":"(FP4*DB_Inputs!FP$8+LT_Resources!FP34*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":109.09811827956989},{"$f":"(FQ4*DB_Inputs!FQ$8+LT_Resources!FQ34*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":88.088709677419359},{"$f":"(FR4*DB_Inputs!FR$8+LT_Resources!FR34*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":97.964285714285708},{"$f":"(FS4*DB_Inputs!FS$8+LT_Resources!FS34*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":181.52355316285329},{"$f":"(FT4*DB_Inputs!FT$8+LT_Resources!FT34*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":357.73611111111109},{"$f":"(FU4*DB_Inputs!FU$8+LT_Resources!FU34*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":582.92204301075265},{"$f":"(FV4*DB_Inputs!FV$8+LT_Resources!FV34*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":522.76805555555552},{"$f":"(FW4*DB_Inputs!FW$8+LT_Resources!FW34*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":307.69220430107532},{"$f":"(FX4*DB_Inputs!FX$8+LT_Resources!FX34*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":305.98790322580646},{"$f":"(FY4*DB_Inputs!FY$8+LT_Resources!FY34*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":254.89722222222221},{"$f":"SUMPRODUCT(FN64:FY64,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":275.34680365296805},null,{"$f":"(GB4*DB_Inputs!GB$8+LT_Resources!GB34*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":260.04704301075265},{"$f":"(GC4*DB_Inputs!GC$8+LT_Resources!GC34*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":226.62135922330094},{"$f":"(GD4*DB_Inputs!GD$8+LT_Resources!GD34*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":109.1008064516129},{"$f":"(GE4*DB_Inputs!GE$8+LT_Resources!GE34*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":88.088709677419359},{"$f":"(GF4*DB_Inputs!GF$8+LT_Resources!GF34*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":97.964285714285708},{"$f":"(GG4*DB_Inputs!GG$8+LT_Resources!GG34*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":181.52355316285329},{"$f":"(GH4*DB_Inputs!GH$8+LT_Resources!GH34*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":357.73888888888888},{"$f":"(GI4*DB_Inputs!GI$8+LT_Resources!GI34*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":582.91935483870964},{"$f":"(GJ4*DB_Inputs!GJ$8+LT_Resources!GJ34*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":522.76944444444439},{"$f":"(GK4*DB_Inputs!GK$8+LT_Resources!GK34*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":307.69220430107526},{"$f":"(GL4*DB_Inputs!GL$8+LT_Resources!GL34*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":305.99059139784947},{"$f":"(GM4*DB_Inputs!GM$8+LT_Resources!GM34*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":254.89722222222221},{"$f":"SUMPRODUCT(GB64:GM64,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":275.34771689497717}]
["Regulated Hydro - Net ",{"$f":"(B5*DB_Inputs!B$8+LT_Resources!B35*DB_Inputs!B$9)/DB_Inputs!B$10","v":5358.5618277946232},{"$f":"(C5*DB_Inputs!C$8+LT_Resources!C35*DB_Inputs!C$9)/DB_Inputs!C$10","v":7279.2052704443831},{"$f":"(D5*DB_Inputs!D$8+LT_Resources!D35*DB_Inputs!D$9)/DB_Inputs!D$10","v":6937.3790322591412},{"$f":"(E5*DB_Inputs!E$8+LT_Resources!E35*DB_Inputs!E$9)/DB_Inputs!E$10","v":5377.8064517118282},{"$f":"(F5*DB_Inputs!F$8+LT_Resources!F35*DB_Inputs!F$9)/DB_Inputs!F$10","v":5795.1130953142856},{"$f":"(G5*DB_Inputs!G$8+LT_Resources!G35*DB_Inputs!G$9)/DB_Inputs!G$10","v":5896.7860026270528},{"$f":"(H5*DB_Inputs!H$8+LT_Resources!H35*DB_Inputs!H$9)/DB_Inputs!H$10","v":5460.6861111111111},{"$f":"(I5*DB_Inputs!I$8+LT_Resources!I35*DB_Inputs!I$9)/DB_Inputs!I$10","v":8393.2379031301061},{"$f":"(J5*DB_Inputs!J$8+LT_Resources!J35*DB_Inputs!J$9)/DB_Inputs!J$10","v":6951.6472221355552},{"$f":"(K5*DB_Inputs!K$8+LT_Resources!K35*DB_Inputs!K$9)/DB_Inputs!K$10","v":5614.5282258247307},{"$f":"(L5*DB_Inputs!L$8+LT_Resources!L35*DB_Inputs!L$9)/DB_Inputs!L$10","v":6321.0174731354837},{"$f":"(M5*DB_Inputs!M$8+LT_Resources!M35*DB_Inputs!M$9)/DB_Inputs!M$10","v":5689.872222226667},{"$f":"SUMPRODUCT(B65:M65,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":6259.2929223565188},null,{"$f":"(P5*DB_Inputs!P$8+LT_Resources!P35*DB_Inputs!P$9)/DB_Inputs!P$10","v":5358.5604838645158},{"$f":"(Q5*DB_Inputs!Q$8+LT_Resources!Q35*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":7279.2080443742025},{"$f":"(R5*DB_Inputs!R$8+LT_Resources!R35*DB_Inputs!R$9)/DB_Inputs!R$10","v":6937.3790322602154},{"$f":"(S5*DB_Inputs!S$8+LT_Resources!S35*DB_Inputs!S$9)/DB_Inputs!S$10","v":5380.9690861666668},{"$f":"(T5*DB_Inputs!T$8+LT_Resources!T35*DB_Inputs!T$9)/DB_Inputs!T$10","v":5791.388392814285},{"$f":"(U5*DB_Inputs!U$8+LT_Resources!U35*DB_Inputs!U$9)/DB_Inputs!U$10","v":5896.7886945558548},{"$f":"(V5*DB_Inputs!V$8+LT_Resources!V35*DB_Inputs!V$9)/DB_Inputs!V$10","v":5460.6861111066664},{"$f":"(W5*DB_Inputs!W$8+LT_Resources!W35*DB_Inputs!W$9)/DB_Inputs!W$10","v":8385.6827956677425},{"$f":"(X5*DB_Inputs!X$8+LT_Resources!X35*DB_Inputs!X$9)/DB_Inputs!X$10","v":6938.4083333333319},{"$f":"(Y5*DB_Inputs!Y$8+LT_Resources!Y35*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":5597.0067204365587},{"$f":"(Z5*DB_Inputs!Z$8+LT_Resources!Z35*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":6315.905914029031},{"$f":"(AA5*DB_Inputs!AA$8+LT_Resources!AA35*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":5682.4888889066669},{"$f":"SUMPRODUCT(P65:AA65,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":6255.0172374604572},null,{"$f":"(AD5*DB_Inputs!AD$8+LT_Resources!AD35*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":5416.4462365591398},{"$f":"(AE5*DB_Inputs!AE$8+LT_Resources!AE35*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":7259.5270457697643},{"$f":"(AF5*DB_Inputs!AF$8+LT_Resources!AF35*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":7021.9408602150534},{"$f":"(AG5*DB_Inputs!AG$8+LT_Resources!AG35*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":5909.9112903225805},{"$f":"(AH5*DB_Inputs!AH$8+LT_Resources!AH35*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":5269.0158045977014},{"$f":"(AI5*DB_Inputs!AI$8+LT_Resources!AI35*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":5589.6191117092867},{"$f":"(AJ5*DB_Inputs!AJ$8+LT_Resources!AJ35*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":5515.1},{"$f":"(AK5*DB_Inputs!AK$8+LT_Resources!AK35*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":8363.427419354839},{"$f":"(AL5*DB_Inputs!AL$8+LT_Resources!AL35*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":6910.4847222222224},{"$f":"(AM5*DB_Inputs!AM$8+LT_Resources!AM35*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":5638.7768817204305},{"$f":"(AN5*DB_Inputs!AN$8+LT_Resources!AN35*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":6281.2876344086026},{"$f":"(AO5*DB_Inputs!AO$8+LT_Resources!AO35*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":5747.1291666666675},{"$f":"SUMPRODUCT(AD65:AO65,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":6247.8195582877961},null,{"$f":"(AR5*DB_Inputs!AR$8+LT_Resources!AR35*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":5416.4408602150534},{"$f":"(AS5*DB_Inputs!AS$8+LT_Resources!AS35*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":7259.5284327323161},{"$f":"(AT5*DB_Inputs!AT$8+LT_Resources!AT35*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":7021.9395161290322},{"$f":"(AU5*DB_Inputs!AU$8+LT_Resources!AU35*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":5908.9986559139788},{"$f":"(AV5*DB_Inputs!AV$8+LT_Resources!AV35*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":5275.0580357142853},{"$f":"(AW5*DB_Inputs!AW$8+LT_Resources!AW35*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":5589.3566621803502},{"$f":"(AX5*DB_Inputs!AX$8+LT_Resources!AX35*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":5510.8916666666655},{"$f":"(AY5*DB_Inputs!AY$8+LT_Resources!AY35*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":8363.4327956989255},{"$f":"(AZ5*DB_Inputs!AZ$8+LT_Resources!AZ35*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":6910.4833333333336},{"$f":"(BA5*DB_Inputs!BA$8+LT_Resources!BA35*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":5597.8534946236559},{"$f":"(BB5*DB_Inputs!BB$8+LT_Resources!BB35*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":6263.1491935483873},{"$f":"(BC5*DB_Inputs!BC$8+LT_Resources!BC35*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":5747.1277777777768},{"$f":"SUMPRODUCT(AR65:BC65,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":6245.5026255707762},null,{"$f":"(BF5*DB_Inputs!BF$8+LT_Resources!BF35*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":5416.4462365591407},{"$f":"(BG5*DB_Inputs!BG$8+LT_Resources!BG35*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":7259.5270457697643},{"$f":"(BH5*DB_Inputs!BH$8+LT_Resources!BH35*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":7021.9408602150534},{"$f":"(BI5*DB_Inputs!BI$8+LT_Resources!BI35*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":5909.9112903225805},{"$f":"(BJ5*DB_Inputs!BJ$8+LT_Resources!BJ35*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":5269.0148809523807},{"$f":"(BK5*DB_Inputs!BK$8+LT_Resources!BK35*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":5589.6191117092867},{"$f":"(BL5*DB_Inputs!BL$8+LT_Resources!BL35*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":5515.1},{"$f":"(BM5*DB_Inputs!BM$8+LT_Resources!BM35*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":8363.427419354839},{"$f":"(BN5*DB_Inputs!BN$8+LT_Resources!BN35*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":6910.4847222222224},{"$f":"(BO5*DB_Inputs!BO$8+LT_Resources!BO35*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":5638.7768817204314},{"$f":"(BP5*DB_Inputs!BP$8+LT_Resources!BP35*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":6281.2876344086026},{"$f":"(BQ5*DB_Inputs!BQ$8+LT_Resources!BQ35*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":5747.1291666666666},{"$f":"SUMPRODUCT(BF65:BQ65,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":6250.5011415525114},null,{"$f":"(BT5*DB_Inputs!BT$8+LT_Resources!BT35*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":5416.4408602150534},{"$f":"(BU5*DB_Inputs!BU$8+LT_Resources!BU35*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":7259.5284327323152},{"$f":"(BV5*DB_Inputs!BV$8+LT_Resources!BV35*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":7021.9395161290322},{"$f":"(BW5*DB_Inputs!BW$8+LT_Resources!BW35*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":5908.9986559139788},{"$f":"(BX5*DB_Inputs!BX$8+LT_Resources!BX35*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":5275.0580357142853},{"$f":"(BY5*DB_Inputs!BY$8+LT_Resources!BY35*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":5589.3566621803511},{"$f":"(BZ5*DB_Inputs!BZ$8+LT_Resources!BZ35*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":5510.8916666666664},{"$f":"(CA5*DB_Inputs!CA$8+LT_Resources!CA35*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":8363.4327956989255},{"$f":"(CB5*DB_Inputs!CB$8+LT_Resources!CB35*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":6910.4833333333336},{"$f":"(CC5*DB_Inputs!CC$8+LT_Resources!CC35*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":5597.8534946236559},{"$f":"(CD5*DB_Inputs!CD$8+LT_Resources!CD35*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":6263.1491935483873},{"$f":"(CE5*DB_Inputs!CE$8+LT_Resources!CE35*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":5747.1277777777768},{"$f":"SUMPRODUCT(BT65:CE65,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":6245.5026255707762},null,{"$f":"(CH5*DB_Inputs!CH$8+LT_Resources!CH35*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":5416.4462365591398},{"$f":"(CI5*DB_Inputs!CI$8+LT_Resources!CI35*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":7259.5270457697643},{"$f":"(CJ5*DB_Inputs!CJ$8+LT_Resources!CJ35*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":7021.9408602150534},{"$f":"(CK5*DB_Inputs!CK$8+LT_Resources!CK35*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":5909.9112903225805},{"$f":"(CL5*DB_Inputs!CL$8+LT_Resources!CL35*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":5269.0158045977014},{"$f":"(CM5*DB_Inputs!CM$8+LT_Resources!CM35*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":5589.6191117092867},{"$f":"(CN5*DB_Inputs!CN$8+LT_Resources!CN35*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":5515.1},{"$f":"(CO5*DB_Inputs!CO$8+LT_Resources!CO35*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":8363.427419354839},{"$f":"(CP5*DB_Inputs!CP$8+LT_Resources!CP35*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":6910.4847222222224},{"$f":"(CQ5*DB_Inputs!CQ$8+LT_Resources!CQ35*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":5638.7768817204305},{"$f":"(CR5*DB_Inputs!CR$8+LT_Resources!CR35*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":6281.2876344086026},{"$f":"(CS5*DB_Inputs!CS$8+LT_Resources!CS35*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":5747.1291666666666},{"$f":"SUMPRODUCT(CH65:CS65,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":6247.8195582877961},null,{"$f":"(CV5*DB_Inputs!CV$8+LT_Resources!CV35*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":5416.4408602150534},{"$f":"(CW5*DB_Inputs!CW$8+LT_Resources!CW35*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":7259.5284327323161},{"$f":"(CX5*DB_Inputs!CX$8+LT_Resources!CX35*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":7021.9395161290322},{"$f":"(CY5*DB_Inputs!CY$8+LT_Resources!CY35*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":5908.9986559139788},{"$f":"(CZ5*DB_Inputs!CZ$8+LT_Resources!CZ35*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":5275.0580357142853},{"$f":"(DA5*DB_Inputs!DA$8+LT_Resources!DA35*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":5589.3566621803502},{"$f":"(DB5*DB_Inputs!DB$8+LT_Resources!DB35*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":5510.8916666666664},{"$f":"(DC5*DB_Inputs!DC$8+LT_Resources!DC35*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":8363.4327956989255},{"$f":"(DD5*DB_Inputs!DD$8+LT_Resources!DD35*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":6910.4833333333336},{"$f":"(DE5*DB_Inputs!DE$8+LT_Resources!DE35*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":5597.8534946236559},{"$f":"(DF5*DB_Inputs!DF$8+LT_Resources!DF35*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":6263.1491935483873},{"$f":"(DG5*DB_Inputs!DG$8+LT_Resources!DG35*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":5747.1277777777777},{"$f":"SUMPRODUCT(CV65:DG65,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":6245.5026255707762},null,{"$f":"(DJ5*DB_Inputs!DJ$8+LT_Resources!DJ35*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":5416.4462365591398},{"$f":"(DK5*DB_Inputs!DK$8+LT_Resources!DK35*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":7259.5270457697643},{"$f":"(DL5*DB_Inputs!DL$8+LT_Resources!DL35*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":7021.9408602150534},{"$f":"(DM5*DB_Inputs!DM$8+LT_Resources!DM35*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":5909.9112903225805},{"$f":"(DN5*DB_Inputs!DN$8+LT_Resources!DN35*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":5269.0148809523807},{"$f":"(DO5*DB_Inputs!DO$8+LT_Resources!DO35*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":5589.6191117092867},{"$f":"(DP5*DB_Inputs!DP$8+LT_Resources!DP35*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":5515.1},{"$f":"(DQ5*DB_Inputs!DQ$8+LT_Resources!DQ35*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":8363.427419354839},{"$f":"(DR5*DB_Inputs!DR$8+LT_Resources!DR35*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":6910.4847222222224},{"$f":"(DS5*DB_Inputs!DS$8+LT_Resources!DS35*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":5638.7768817204305},{"$f":"(DT5*DB_Inputs!DT$8+LT_Resources!DT35*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":6281.2876344086026},{"$f":"(DU5*DB_Inputs!DU$8+LT_Resources!DU35*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":5747.1291666666666},{"$f":"SUMPRODUCT(DJ65:DU65,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":6250.5011415525114},null,{"$f":"(DX5*DB_Inputs!DX$8+LT_Resources!DX35*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":5416.4408602150534},{"$f":"(DY5*DB_Inputs!DY$8+LT_Resources!DY35*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":7259.5284327323161},{"$f":"(DZ5*DB_Inputs!DZ$8+LT_Resources!DZ35*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":7021.9395161290322},{"$f":"(EA5*DB_Inputs!EA$8+LT_Resources!EA35*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":5908.9986559139797},{"$f":"(EB5*DB_Inputs!EB$8+LT_Resources!EB35*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":5275.0580357142853},{"$f":"(EC5*DB_Inputs!EC$8+LT_Resources!EC35*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":5589.3566621803493},{"$f":"(ED5*DB_Inputs!ED$8+LT_Resources!ED35*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":5510.8916666666664},{"$f":"(EE5*DB_Inputs!EE$8+LT_Resources!EE35*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":8363.4327956989255},{"$f":"(EF5*DB_Inputs!EF$8+LT_Resources!EF35*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":6910.4833333333336},{"$f":"(EG5*DB_Inputs!EG$8+LT_Resources!EG35*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":5597.8534946236559},{"$f":"(EH5*DB_Inputs!EH$8+LT_Resources!EH35*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":6263.1491935483882},{"$f":"(EI5*DB_Inputs!EI$8+LT_Resources!EI35*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":5747.1277777777777},{"$f":"SUMPRODUCT(DX65:EI65,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":6245.5026255707762},null,{"$f":"(EL5*DB_Inputs!EL$8+LT_Resources!EL35*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":5416.4462365591407},{"$f":"(EM5*DB_Inputs!EM$8+LT_Resources!EM35*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":7259.5270457697643},{"$f":"(EN5*DB_Inputs!EN$8+LT_Resources!EN35*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":7021.9408602150534},{"$f":"(EO5*DB_Inputs!EO$8+LT_Resources!EO35*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":5909.9112903225805},{"$f":"(EP5*DB_Inputs!EP$8+LT_Resources!EP35*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":5269.0158045977014},{"$f":"(EQ5*DB_Inputs!EQ$8+LT_Resources!EQ35*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":5589.6191117092867},{"$f":"(ER5*DB_Inputs!ER$8+LT_Resources!ER35*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":5515.0999999999995},{"$f":"(ES5*DB_Inputs!ES$8+LT_Resources!ES35*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":8363.4274193548408},{"$f":"(ET5*DB_Inputs!ET$8+LT_Resources!ET35*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":6910.4847222222224},{"$f":"(EU5*DB_Inputs!EU$8+LT_Resources!EU35*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":5638.7768817204314},{"$f":"(EV5*DB_Inputs!EV$8+LT_Resources!EV35*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":6281.2876344086026},{"$f":"(EW5*DB_Inputs!EW$8+LT_Resources!EW35*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":5747.1291666666675},{"$f":"SUMPRODUCT(EL65:EW65,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":6247.8195582877961},null,{"$f":"(EZ5*DB_Inputs!EZ$8+LT_Resources!EZ35*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":5416.4408602150552},{"$f":"(FA5*DB_Inputs!FA$8+LT_Resources!FA35*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":7259.5284327323152},{"$f":"(FB5*DB_Inputs!FB$8+LT_Resources!FB35*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":7021.9395161290313},{"$f":"(FC5*DB_Inputs!FC$8+LT_Resources!FC35*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":5908.9986559139788},{"$f":"(FD5*DB_Inputs!FD$8+LT_Resources!FD35*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":5275.0580357142853},{"$f":"(FE5*DB_Inputs!FE$8+LT_Resources!FE35*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":5589.3566621803502},{"$f":"(FF5*DB_Inputs!FF$8+LT_Resources!FF35*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":5510.8916666666664},{"$f":"(FG5*DB_Inputs!FG$8+LT_Resources!FG35*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":8363.4327956989255},{"$f":"(FH5*DB_Inputs!FH$8+LT_Resources!FH35*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":6910.4833333333336},{"$f":"(FI5*DB_Inputs!FI$8+LT_Resources!FI35*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":5597.8534946236568},{"$f":"(FJ5*DB_Inputs!FJ$8+LT_Resources!FJ35*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":6263.1491935483873},{"$f":"(FK5*DB_Inputs!FK$8+LT_Resources!FK35*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":5747.1277777777777},{"$f":"SUMPRODUCT(EZ65:FK65,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":6245.5026255707762},null,{"$f":"(FN5*DB_Inputs!FN$8+LT_Resources!FN35*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":5416.4462365591398},{"$f":"(FO5*DB_Inputs!FO$8+LT_Resources!FO35*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":7259.5270457697643},{"$f":"(FP5*DB_Inputs!FP$8+LT_Resources!FP35*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":7021.9408602150534},{"$f":"(FQ5*DB_Inputs!FQ$8+LT_Resources!FQ35*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":5909.9112903225796},{"$f":"(FR5*DB_Inputs!FR$8+LT_Resources!FR35*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":5269.0148809523807},{"$f":"(FS5*DB_Inputs!FS$8+LT_Resources!FS35*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":5589.6191117092858},{"$f":"(FT5*DB_Inputs!FT$8+LT_Resources!FT35*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":5515.1},{"$f":"(FU5*DB_Inputs!FU$8+LT_Resources!FU35*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":8363.4274193548408},{"$f":"(FV5*DB_Inputs!FV$8+LT_Resources!FV35*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":6910.4847222222224},{"$f":"(FW5*DB_Inputs!FW$8+LT_Resources!FW35*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":5638.7768817204305},{"$f":"(FX5*DB_Inputs!FX$8+LT_Resources!FX35*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":6281.2876344086026},{"$f":"(FY5*DB_Inputs!FY$8+LT_Resources!FY35*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":5747.1291666666666},{"$f":"SUMPRODUCT(FN65:FY65,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":6250.5011415525114},null,{"$f":"(GB5*DB_Inputs!GB$8+LT_Resources!GB35*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":5416.4408602150534},{"$f":"(GC5*DB_Inputs!GC$8+LT_Resources!GC35*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":7259.5284327323161},{"$f":"(GD5*DB_Inputs!GD$8+LT_Resources!GD35*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":7021.9395161290313},{"$f":"(GE5*DB_Inputs!GE$8+LT_Resources!GE35*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":5908.9986559139788},{"$f":"(GF5*DB_Inputs!GF$8+LT_Resources!GF35*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":5275.0580357142853},{"$f":"(GG5*DB_Inputs!GG$8+LT_Resources!GG35*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":5589.3566621803502},{"$f":"(GH5*DB_Inputs!GH$8+LT_Resources!GH35*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":5510.8916666666673},{"$f":"(GI5*DB_Inputs!GI$8+LT_Resources!GI35*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":8363.4327956989255},{"$f":"(GJ5*DB_Inputs!GJ$8+LT_Resources!GJ35*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":6910.4833333333318},{"$f":"(GK5*DB_Inputs!GK$8+LT_Resources!GK35*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":5597.8534946236559},{"$f":"(GL5*DB_Inputs!GL$8+LT_Resources!GL35*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":6263.1491935483873},{"$f":"(GM5*DB_Inputs!GM$8+LT_Resources!GM35*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":5747.1277777777768},{"$f":"SUMPRODUCT(GB65:GM65,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":6245.5026255707762}]
["Small Hydro - Net ",{"$f":"(B6*DB_Inputs!B$8+LT_Resources!B36*DB_Inputs!B$9)/DB_Inputs!B$10","v":2.6747312053763443},{"$f":"(C6*DB_Inputs!C$8+LT_Resources!C36*DB_Inputs!C$9)/DB_Inputs!C$10","v":2.8363384447988906},{"$f":"(D6*DB_Inputs!D$8+LT_Resources!D36*DB_Inputs!D$9)/DB_Inputs!D$10","v":3.1868279645161288},{"$f":"(E6*DB_Inputs!E$8+LT_Resources!E36*DB_Inputs!E$9)/DB_Inputs!E$10","v":3.2056451967741935},{"$f":"(F6*DB_Inputs!F$8+LT_Resources!F36*DB_Inputs!F$9)/DB_Inputs!F$10","v":3.0505952142857145},{"$f":"(G6*DB_Inputs!G$8+LT_Resources!G36*DB_Inputs!G$9)/DB_Inputs!G$10","v":3.0982503084791384},{"$f":"(H6*DB_Inputs!H$8+LT_Resources!H36*DB_Inputs!H$9)/DB_Inputs!H$10","v":3.088888888888889},{"$f":"(I6*DB_Inputs!I$8+LT_Resources!I36*DB_Inputs!I$9)/DB_Inputs!I$10","v":2.8346774311827954},{"$f":"(J6*DB_Inputs!J$8+LT_Resources!J36*DB_Inputs!J$9)/DB_Inputs!J$10","v":2.7166666666666672},{"$f":"(K6*DB_Inputs!K$8+LT_Resources!K36*DB_Inputs!K$9)/DB_Inputs!K$10","v":2.6330645483870967},{"$f":"(L6*DB_Inputs!L$8+LT_Resources!L36*DB_Inputs!L$9)/DB_Inputs!L$10","v":2.6330645000000001},{"$f":"(M6*DB_Inputs!M$8+LT_Resources!M36*DB_Inputs!M$9)/DB_Inputs!M$10","v":2.6305555466666664},{"$f":"SUMPRODUCT(B66:M66,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":2.8817351649657534},null,{"$f":"(P6*DB_Inputs!P$8+LT_Resources!P36*DB_Inputs!P$9)/DB_Inputs!P$10","v":2.6747311967741938},{"$f":"(Q6*DB_Inputs!Q$8+LT_Resources!Q36*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":2.8363384447988906},{"$f":"(R6*DB_Inputs!R$8+LT_Resources!R36*DB_Inputs!R$9)/DB_Inputs!R$10","v":3.1868279645161288},{"$f":"(S6*DB_Inputs!S$8+LT_Resources!S36*DB_Inputs!S$9)/DB_Inputs!S$10","v":3.2056451967741935},{"$f":"(T6*DB_Inputs!T$8+LT_Resources!T36*DB_Inputs!T$9)/DB_Inputs!T$10","v":3.0505952142857145},{"$f":"(U6*DB_Inputs!U$8+LT_Resources!U36*DB_Inputs!U$9)/DB_Inputs!U$10","v":3.0982503444145357},{"$f":"(V6*DB_Inputs!V$8+LT_Resources!V36*DB_Inputs!V$9)/DB_Inputs!V$10","v":3.0888888844444446},{"$f":"(W6*DB_Inputs!W$8+LT_Resources!W36*DB_Inputs!W$9)/DB_Inputs!W$10","v":2.8346774311827954},{"$f":"(X6*DB_Inputs!X$8+LT_Resources!X36*DB_Inputs!X$9)/DB_Inputs!X$10","v":2.7166666666666668},{"$f":"(Y6*DB_Inputs!Y$8+LT_Resources!Y36*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":2.6330645204301075},{"$f":"(Z6*DB_Inputs!Z$8+LT_Resources!Z36*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":2.6330645000000001},{"$f":"(AA6*DB_Inputs!AA$8+LT_Resources!AA36*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":2.6305555466666664},{"$f":"SUMPRODUCT(P66:AA66,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":2.8817351645433789},null,{"$f":"(AD6*DB_Inputs!AD$8+LT_Resources!AD36*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":2.674731182795699},{"$f":"(AE6*DB_Inputs!AE$8+LT_Resources!AE36*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":2.8363384188626908},{"$f":"(AF6*DB_Inputs!AF$8+LT_Resources!AF36*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":3.1868279569892475},{"$f":"(AG6*DB_Inputs!AG$8+LT_Resources!AG36*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":3.2056451612903225},{"$f":"(AH6*DB_Inputs!AH$8+LT_Resources!AH36*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":3.0359195402298851},{"$f":"(AI6*DB_Inputs!AI$8+LT_Resources!AI36*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":3.0982503364737553},{"$f":"(AJ6*DB_Inputs!AJ$8+LT_Resources!AJ36*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":3.088888888888889},{"$f":"(AK6*DB_Inputs!AK$8+LT_Resources!AK36*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":2.8346774193548385},{"$f":"(AL6*DB_Inputs!AL$8+LT_Resources!AL36*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":2.7166666666666672},{"$f":"(AM6*DB_Inputs!AM$8+LT_Resources!AM36*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":2.6330645161290325},{"$f":"(AN6*DB_Inputs!AN$8+LT_Resources!AN36*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":2.6330645161290325},{"$f":"(AO6*DB_Inputs!AO$8+LT_Resources!AO36*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(AD66:AO66,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":2.8810336976320583},null,{"$f":"(AR6*DB_Inputs!AR$8+LT_Resources!AR36*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":2.674731182795699},{"$f":"(AS6*DB_Inputs!AS$8+LT_Resources!AS36*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":2.8363384188626908},{"$f":"(AT6*DB_Inputs!AT$8+LT_Resources!AT36*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":3.1868279569892475},{"$f":"(AU6*DB_Inputs!AU$8+LT_Resources!AU36*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":3.2056451612903225},{"$f":"(AV6*DB_Inputs!AV$8+LT_Resources!AV36*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":3.0505952380952381},{"$f":"(AW6*DB_Inputs!AW$8+LT_Resources!AW36*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":3.0982503364737553},{"$f":"(AX6*DB_Inputs!AX$8+LT_Resources!AX36*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":3.088888888888889},{"$f":"(AY6*DB_Inputs!AY$8+LT_Resources!AY36*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":2.8346774193548385},{"$f":"(AZ6*DB_Inputs!AZ$8+LT_Resources!AZ36*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":2.7166666666666672},{"$f":"(BA6*DB_Inputs!BA$8+LT_Resources!BA36*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":2.6330645161290325},{"$f":"(BB6*DB_Inputs!BB$8+LT_Resources!BB36*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":2.6330645161290325},{"$f":"(BC6*DB_Inputs!BC$8+LT_Resources!BC36*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(AR66:BC66,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":2.8817351598173517},null,{"$f":"(BF6*DB_Inputs!BF$8+LT_Resources!BF36*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":2.674731182795699},{"$f":"(BG6*DB_Inputs!BG$8+LT_Resources!BG36*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":2.8363384188626908},{"$f":"(BH6*DB_Inputs!BH$8+LT_Resources!BH36*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":3.1868279569892475},{"$f":"(BI6*DB_Inputs!BI$8+LT_Resources!BI36*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":3.2056451612903225},{"$f":"(BJ6*DB_Inputs!BJ$8+LT_Resources!BJ36*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":3.0505952380952381},{"$f":"(BK6*DB_Inputs!BK$8+LT_Resources!BK36*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":3.0982503364737553},{"$f":"(BL6*DB_Inputs!BL$8+LT_Resources!BL36*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":3.088888888888889},{"$f":"(BM6*DB_Inputs!BM$8+LT_Resources!BM36*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":2.8346774193548385},{"$f":"(BN6*DB_Inputs!BN$8+LT_Resources!BN36*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":2.7166666666666672},{"$f":"(BO6*DB_Inputs!BO$8+LT_Resources!BO36*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":2.6330645161290325},{"$f":"(BP6*DB_Inputs!BP$8+LT_Resources!BP36*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":2.6330645161290325},{"$f":"(BQ6*DB_Inputs!BQ$8+LT_Resources!BQ36*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(BF66:BQ66,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":2.8817351598173517},null,{"$f":"(BT6*DB_Inputs!BT$8+LT_Resources!BT36*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":2.674731182795699},{"$f":"(BU6*DB_Inputs!BU$8+LT_Resources!BU36*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":2.8363384188626908},{"$f":"(BV6*DB_Inputs!BV$8+LT_Resources!BV36*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":3.1868279569892475},{"$f":"(BW6*DB_Inputs!BW$8+LT_Resources!BW36*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":3.2056451612903225},{"$f":"(BX6*DB_Inputs!BX$8+LT_Resources!BX36*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":3.0505952380952381},{"$f":"(BY6*DB_Inputs!BY$8+LT_Resources!BY36*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":3.0982503364737553},{"$f":"(BZ6*DB_Inputs!BZ$8+LT_Resources!BZ36*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":3.088888888888889},{"$f":"(CA6*DB_Inputs!CA$8+LT_Resources!CA36*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":2.8346774193548385},{"$f":"(CB6*DB_Inputs!CB$8+LT_Resources!CB36*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":2.7166666666666672},{"$f":"(CC6*DB_Inputs!CC$8+LT_Resources!CC36*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":2.6330645161290325},{"$f":"(CD6*DB_Inputs!CD$8+LT_Resources!CD36*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":2.6330645161290325},{"$f":"(CE6*DB_Inputs!CE$8+LT_Resources!CE36*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(BT66:CE66,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":2.8817351598173517},null,{"$f":"(CH6*DB_Inputs!CH$8+LT_Resources!CH36*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":2.674731182795699},{"$f":"(CI6*DB_Inputs!CI$8+LT_Resources!CI36*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":2.8363384188626908},{"$f":"(CJ6*DB_Inputs!CJ$8+LT_Resources!CJ36*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":3.1868279569892475},{"$f":"(CK6*DB_Inputs!CK$8+LT_Resources!CK36*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":3.2056451612903225},{"$f":"(CL6*DB_Inputs!CL$8+LT_Resources!CL36*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":3.0359195402298851},{"$f":"(CM6*DB_Inputs!CM$8+LT_Resources!CM36*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":3.0982503364737553},{"$f":"(CN6*DB_Inputs!CN$8+LT_Resources!CN36*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":3.088888888888889},{"$f":"(CO6*DB_Inputs!CO$8+LT_Resources!CO36*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":2.8346774193548385},{"$f":"(CP6*DB_Inputs!CP$8+LT_Resources!CP36*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":2.7166666666666668},{"$f":"(CQ6*DB_Inputs!CQ$8+LT_Resources!CQ36*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":2.6330645161290325},{"$f":"(CR6*DB_Inputs!CR$8+LT_Resources!CR36*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":2.6330645161290325},{"$f":"(CS6*DB_Inputs!CS$8+LT_Resources!CS36*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(CH66:CS66,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":2.8810336976320583},null,{"$f":"(CV6*DB_Inputs!CV$8+LT_Resources!CV36*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":2.674731182795699},{"$f":"(CW6*DB_Inputs!CW$8+LT_Resources!CW36*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":2.8363384188626908},{"$f":"(CX6*DB_Inputs!CX$8+LT_Resources!CX36*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":3.1868279569892475},{"$f":"(CY6*DB_Inputs!CY$8+LT_Resources!CY36*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":3.2056451612903225},{"$f":"(CZ6*DB_Inputs!CZ$8+LT_Resources!CZ36*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":3.0505952380952381},{"$f":"(DA6*DB_Inputs!DA$8+LT_Resources!DA36*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":3.0982503364737553},{"$f":"(DB6*DB_Inputs!DB$8+LT_Resources!DB36*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":3.088888888888889},{"$f":"(DC6*DB_Inputs!DC$8+LT_Resources!DC36*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":2.8346774193548385},{"$f":"(DD6*DB_Inputs!DD$8+LT_Resources!DD36*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":2.7166666666666668},{"$f":"(DE6*DB_Inputs!DE$8+LT_Resources!DE36*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":2.6330645161290325},{"$f":"(DF6*DB_Inputs!DF$8+LT_Resources!DF36*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":2.6330645161290325},{"$f":"(DG6*DB_Inputs!DG$8+LT_Resources!DG36*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(CV66:DG66,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":2.8817351598173517},null,{"$f":"(DJ6*DB_Inputs!DJ$8+LT_Resources!DJ36*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":2.674731182795699},{"$f":"(DK6*DB_Inputs!DK$8+LT_Resources!DK36*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":2.8363384188626908},{"$f":"(DL6*DB_Inputs!DL$8+LT_Resources!DL36*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":3.1868279569892475},{"$f":"(DM6*DB_Inputs!DM$8+LT_Resources!DM36*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":3.2056451612903225},{"$f":"(DN6*DB_Inputs!DN$8+LT_Resources!DN36*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":3.0505952380952381},{"$f":"(DO6*DB_Inputs!DO$8+LT_Resources!DO36*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":3.0982503364737553},{"$f":"(DP6*DB_Inputs!DP$8+LT_Resources!DP36*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":3.088888888888889},{"$f":"(DQ6*DB_Inputs!DQ$8+LT_Resources!DQ36*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":2.8346774193548385},{"$f":"(DR6*DB_Inputs!DR$8+LT_Resources!DR36*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":2.7166666666666672},{"$f":"(DS6*DB_Inputs!DS$8+LT_Resources!DS36*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":2.6330645161290325},{"$f":"(DT6*DB_Inputs!DT$8+LT_Resources!DT36*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":2.6330645161290325},{"$f":"(DU6*DB_Inputs!DU$8+LT_Resources!DU36*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(DJ66:DU66,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":2.8817351598173517},null,{"$f":"(DX6*DB_Inputs!DX$8+LT_Resources!DX36*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":2.674731182795699},{"$f":"(DY6*DB_Inputs!DY$8+LT_Resources!DY36*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":2.8363384188626908},{"$f":"(DZ6*DB_Inputs!DZ$8+LT_Resources!DZ36*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":3.1868279569892475},{"$f":"(EA6*DB_Inputs!EA$8+LT_Resources!EA36*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":3.2056451612903225},{"$f":"(EB6*DB_Inputs!EB$8+LT_Resources!EB36*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":3.0505952380952381},{"$f":"(EC6*DB_Inputs!EC$8+LT_Resources!EC36*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":3.0982503364737553},{"$f":"(ED6*DB_Inputs!ED$8+LT_Resources!ED36*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":3.088888888888889},{"$f":"(EE6*DB_Inputs!EE$8+LT_Resources!EE36*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":2.8346774193548385},{"$f":"(EF6*DB_Inputs!EF$8+LT_Resources!EF36*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":2.7166666666666672},{"$f":"(EG6*DB_Inputs!EG$8+LT_Resources!EG36*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":2.6330645161290325},{"$f":"(EH6*DB_Inputs!EH$8+LT_Resources!EH36*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":2.6330645161290325},{"$f":"(EI6*DB_Inputs!EI$8+LT_Resources!EI36*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(DX66:EI66,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":2.8817351598173517},null,{"$f":"(EL6*DB_Inputs!EL$8+LT_Resources!EL36*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":2.674731182795699},{"$f":"(EM6*DB_Inputs!EM$8+LT_Resources!EM36*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":2.8363384188626908},{"$f":"(EN6*DB_Inputs!EN$8+LT_Resources!EN36*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":3.1868279569892475},{"$f":"(EO6*DB_Inputs!EO$8+LT_Resources!EO36*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":3.2056451612903225},{"$f":"(EP6*DB_Inputs!EP$8+LT_Resources!EP36*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":3.0359195402298851},{"$f":"(EQ6*DB_Inputs!EQ$8+LT_Resources!EQ36*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":3.0982503364737553},{"$f":"(ER6*DB_Inputs!ER$8+LT_Resources!ER36*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":3.088888888888889},{"$f":"(ES6*DB_Inputs!ES$8+LT_Resources!ES36*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":2.8346774193548385},{"$f":"(ET6*DB_Inputs!ET$8+LT_Resources!ET36*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":2.7166666666666672},{"$f":"(EU6*DB_Inputs!EU$8+LT_Resources!EU36*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":2.6330645161290325},{"$f":"(EV6*DB_Inputs!EV$8+LT_Resources!EV36*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":2.6330645161290325},{"$f":"(EW6*DB_Inputs!EW$8+LT_Resources!EW36*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(EL66:EW66,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":2.8810336976320583},null,{"$f":"(EZ6*DB_Inputs!EZ$8+LT_Resources!EZ36*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":2.674731182795699},{"$f":"(FA6*DB_Inputs!FA$8+LT_Resources!FA36*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":2.8363384188626908},{"$f":"(FB6*DB_Inputs!FB$8+LT_Resources!FB36*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":3.1868279569892475},{"$f":"(FC6*DB_Inputs!FC$8+LT_Resources!FC36*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":3.2056451612903225},{"$f":"(FD6*DB_Inputs!FD$8+LT_Resources!FD36*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":3.0505952380952381},{"$f":"(FE6*DB_Inputs!FE$8+LT_Resources!FE36*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":3.0982503364737553},{"$f":"(FF6*DB_Inputs!FF$8+LT_Resources!FF36*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":3.088888888888889},{"$f":"(FG6*DB_Inputs!FG$8+LT_Resources!FG36*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":2.8346774193548385},{"$f":"(FH6*DB_Inputs!FH$8+LT_Resources!FH36*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":2.7166666666666672},{"$f":"(FI6*DB_Inputs!FI$8+LT_Resources!FI36*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":2.6330645161290325},{"$f":"(FJ6*DB_Inputs!FJ$8+LT_Resources!FJ36*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":2.6330645161290325},{"$f":"(FK6*DB_Inputs!FK$8+LT_Resources!FK36*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(EZ66:FK66,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":2.8817351598173517},null,{"$f":"(FN6*DB_Inputs!FN$8+LT_Resources!FN36*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":2.674731182795699},{"$f":"(FO6*DB_Inputs!FO$8+LT_Resources!FO36*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":2.8363384188626908},{"$f":"(FP6*DB_Inputs!FP$8+LT_Resources!FP36*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":3.1868279569892475},{"$f":"(FQ6*DB_Inputs!FQ$8+LT_Resources!FQ36*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":3.2056451612903225},{"$f":"(FR6*DB_Inputs!FR$8+LT_Resources!FR36*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":3.0505952380952381},{"$f":"(FS6*DB_Inputs!FS$8+LT_Resources!FS36*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":3.0982503364737553},{"$f":"(FT6*DB_Inputs!FT$8+LT_Resources!FT36*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":3.088888888888889},{"$f":"(FU6*DB_Inputs!FU$8+LT_Resources!FU36*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":2.8346774193548385},{"$f":"(FV6*DB_Inputs!FV$8+LT_Resources!FV36*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":2.7166666666666668},{"$f":"(FW6*DB_Inputs!FW$8+LT_Resources!FW36*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":2.6330645161290325},{"$f":"(FX6*DB_Inputs!FX$8+LT_Resources!FX36*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":2.6330645161290325},{"$f":"(FY6*DB_Inputs!FY$8+LT_Resources!FY36*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(FN66:FY66,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":2.8817351598173517},null,{"$f":"(GB6*DB_Inputs!GB$8+LT_Resources!GB36*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":2.674731182795699},{"$f":"(GC6*DB_Inputs!GC$8+LT_Resources!GC36*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":2.8363384188626908},{"$f":"(GD6*DB_Inputs!GD$8+LT_Resources!GD36*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":3.1868279569892475},{"$f":"(GE6*DB_Inputs!GE$8+LT_Resources!GE36*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":3.2056451612903225},{"$f":"(GF6*DB_Inputs!GF$8+LT_Resources!GF36*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":3.0505952380952381},{"$f":"(GG6*DB_Inputs!GG$8+LT_Resources!GG36*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":3.0982503364737553},{"$f":"(GH6*DB_Inputs!GH$8+LT_Resources!GH36*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":3.088888888888889},{"$f":"(GI6*DB_Inputs!GI$8+LT_Resources!GI36*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":2.8346774193548385},{"$f":"(GJ6*DB_Inputs!GJ$8+LT_Resources!GJ36*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":2.7166666666666668},{"$f":"(GK6*DB_Inputs!GK$8+LT_Resources!GK36*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":2.6330645161290325},{"$f":"(GL6*DB_Inputs!GL$8+LT_Resources!GL36*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":2.6330645161290325},{"$f":"(GM6*DB_Inputs!GM$8+LT_Resources!GM36*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":2.6305555555555555},{"$f":"SUMPRODUCT(GB66:GM66,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":2.8817351598173517}]
["Green Springs ",{"$f":"(B7*DB_Inputs!B$8+LT_Resources!B37*DB_Inputs!B$9)/DB_Inputs!B$10","v":5.0188171924731186},{"$f":"(C7*DB_Inputs!C$8+LT_Resources!C37*DB_Inputs!C$9)/DB_Inputs!C$10","v":5.9445214981969485},{"$f":"(D7*DB_Inputs!D$8+LT_Resources!D37*DB_Inputs!D$9)/DB_Inputs!D$10","v":6.3387096666666665},{"$f":"(E7*DB_Inputs!E$8+LT_Resources!E37*DB_Inputs!E$9)/DB_Inputs!E$10","v":6.9408601849462359},{"$f":"(F7*DB_Inputs!F$8+LT_Resources!F37*DB_Inputs!F$9)/DB_Inputs!F$10","v":6.7455357142857144},{"$f":"(G7*DB_Inputs!G$8+LT_Resources!G37*DB_Inputs!G$9)/DB_Inputs!G$10","v":7.973082123553163},{"$f":"(H7*DB_Inputs!H$8+LT_Resources!H37*DB_Inputs!H$9)/DB_Inputs!H$10","v":8.2583333333333329},{"$f":"(I7*DB_Inputs!I$8+LT_Resources!I37*DB_Inputs!I$9)/DB_Inputs!I$10","v":8.7768817419354832},{"$f":"(J7*DB_Inputs!J$8+LT_Resources!J37*DB_Inputs!J$9)/DB_Inputs!J$10","v":8.9805555266666666},{"$f":"(K7*DB_Inputs!K$8+LT_Resources!K37*DB_Inputs!K$9)/DB_Inputs!K$10","v":8.0080645075268801},{"$f":"(L7*DB_Inputs!L$8+LT_Resources!L37*DB_Inputs!L$9)/DB_Inputs!L$10","v":7.9354838451612908},{"$f":"(M7*DB_Inputs!M$8+LT_Resources!M37*DB_Inputs!M$9)/DB_Inputs!M$10","v":6.9055555599999998},{"$f":"SUMPRODUCT(B67:M67,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":7.3211187159360733},null,{"$f":"(P7*DB_Inputs!P$8+LT_Resources!P37*DB_Inputs!P$9)/DB_Inputs!P$10","v":5.0188171903225802},{"$f":"(Q7*DB_Inputs!Q$8+LT_Resources!Q37*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":5.9445214981969485},{"$f":"(R7*DB_Inputs!R$8+LT_Resources!R37*DB_Inputs!R$9)/DB_Inputs!R$10","v":6.3387096666666665},{"$f":"(S7*DB_Inputs!S$8+LT_Resources!S37*DB_Inputs!S$9)/DB_Inputs!S$10","v":6.9408601849462359},{"$f":"(T7*DB_Inputs!T$8+LT_Resources!T37*DB_Inputs!T$9)/DB_Inputs!T$10","v":6.7455357142857144},{"$f":"(U7*DB_Inputs!U$8+LT_Resources!U37*DB_Inputs!U$9)/DB_Inputs!U$10","v":7.9730821053835799},{"$f":"(V7*DB_Inputs!V$8+LT_Resources!V37*DB_Inputs!V$9)/DB_Inputs!V$10","v":8.2583333377777777},{"$f":"(W7*DB_Inputs!W$8+LT_Resources!W37*DB_Inputs!W$9)/DB_Inputs!W$10","v":8.7768817419354832},{"$f":"(X7*DB_Inputs!X$8+LT_Resources!X37*DB_Inputs!X$9)/DB_Inputs!X$10","v":8.9805555555555561},{"$f":"(Y7*DB_Inputs!Y$8+LT_Resources!Y37*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":8.0080645225806446},{"$f":"(Z7*DB_Inputs!Z$8+LT_Resources!Z37*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":7.9354838451612908},{"$f":"(AA7*DB_Inputs!AA$8+LT_Resources!AA37*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":6.9055555599999998},{"$f":"SUMPRODUCT(P67:AA67,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":7.3211187182305943},null,{"$f":"(AD7*DB_Inputs!AD$8+LT_Resources!AD37*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":5.018817204301075},{"$f":"(AE7*DB_Inputs!AE$8+LT_Resources!AE37*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":5.9445214979195562},{"$f":"(AF7*DB_Inputs!AF$8+LT_Resources!AF37*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":6.338709677419355},{"$f":"(AG7*DB_Inputs!AG$8+LT_Resources!AG37*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":6.940860215053763},{"$f":"(AH7*DB_Inputs!AH$8+LT_Resources!AH37*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":6.7442528735632186},{"$f":"(AI7*DB_Inputs!AI$8+LT_Resources!AI37*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":7.9730820995962315},{"$f":"(AJ7*DB_Inputs!AJ$8+LT_Resources!AJ37*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":8.2583333333333329},{"$f":"(AK7*DB_Inputs!AK$8+LT_Resources!AK37*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":8.7768817204301079},{"$f":"(AL7*DB_Inputs!AL$8+LT_Resources!AL37*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":8.9805555555555561},{"$f":"(AM7*DB_Inputs!AM$8+LT_Resources!AM37*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":8.008064516129032},{"$f":"(AN7*DB_Inputs!AN$8+LT_Resources!AN37*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":7.935483870967742},{"$f":"(AO7*DB_Inputs!AO$8+LT_Resources!AO37*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(AD67:AO67,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":7.3194444444444446},null,{"$f":"(AR7*DB_Inputs!AR$8+LT_Resources!AR37*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":5.018817204301075},{"$f":"(AS7*DB_Inputs!AS$8+LT_Resources!AS37*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":5.9445214979195562},{"$f":"(AT7*DB_Inputs!AT$8+LT_Resources!AT37*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":6.338709677419355},{"$f":"(AU7*DB_Inputs!AU$8+LT_Resources!AU37*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":6.940860215053763},{"$f":"(AV7*DB_Inputs!AV$8+LT_Resources!AV37*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":6.7455357142857144},{"$f":"(AW7*DB_Inputs!AW$8+LT_Resources!AW37*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":7.9730820995962315},{"$f":"(AX7*DB_Inputs!AX$8+LT_Resources!AX37*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":8.2583333333333329},{"$f":"(AY7*DB_Inputs!AY$8+LT_Resources!AY37*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":8.7768817204301079},{"$f":"(AZ7*DB_Inputs!AZ$8+LT_Resources!AZ37*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":8.9805555555555561},{"$f":"(BA7*DB_Inputs!BA$8+LT_Resources!BA37*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":8.008064516129032},{"$f":"(BB7*DB_Inputs!BB$8+LT_Resources!BB37*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":7.935483870967742},{"$f":"(BC7*DB_Inputs!BC$8+LT_Resources!BC37*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(AR67:BC67,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":7.321118721461187},null,{"$f":"(BF7*DB_Inputs!BF$8+LT_Resources!BF37*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":5.018817204301075},{"$f":"(BG7*DB_Inputs!BG$8+LT_Resources!BG37*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":5.9445214979195562},{"$f":"(BH7*DB_Inputs!BH$8+LT_Resources!BH37*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":6.338709677419355},{"$f":"(BI7*DB_Inputs!BI$8+LT_Resources!BI37*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":6.940860215053763},{"$f":"(BJ7*DB_Inputs!BJ$8+LT_Resources!BJ37*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":6.7455357142857144},{"$f":"(BK7*DB_Inputs!BK$8+LT_Resources!BK37*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":7.9730820995962315},{"$f":"(BL7*DB_Inputs!BL$8+LT_Resources!BL37*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":8.2583333333333329},{"$f":"(BM7*DB_Inputs!BM$8+LT_Resources!BM37*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":8.7768817204301079},{"$f":"(BN7*DB_Inputs!BN$8+LT_Resources!BN37*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":8.9805555555555561},{"$f":"(BO7*DB_Inputs!BO$8+LT_Resources!BO37*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":8.008064516129032},{"$f":"(BP7*DB_Inputs!BP$8+LT_Resources!BP37*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":7.935483870967742},{"$f":"(BQ7*DB_Inputs!BQ$8+LT_Resources!BQ37*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(BF67:BQ67,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":7.321118721461187},null,{"$f":"(BT7*DB_Inputs!BT$8+LT_Resources!BT37*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":5.018817204301075},{"$f":"(BU7*DB_Inputs!BU$8+LT_Resources!BU37*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":5.9445214979195562},{"$f":"(BV7*DB_Inputs!BV$8+LT_Resources!BV37*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":6.338709677419355},{"$f":"(BW7*DB_Inputs!BW$8+LT_Resources!BW37*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":6.940860215053763},{"$f":"(BX7*DB_Inputs!BX$8+LT_Resources!BX37*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":6.7455357142857144},{"$f":"(BY7*DB_Inputs!BY$8+LT_Resources!BY37*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":7.9730820995962315},{"$f":"(BZ7*DB_Inputs!BZ$8+LT_Resources!BZ37*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":8.2583333333333329},{"$f":"(CA7*DB_Inputs!CA$8+LT_Resources!CA37*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":8.7768817204301079},{"$f":"(CB7*DB_Inputs!CB$8+LT_Resources!CB37*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":8.9805555555555561},{"$f":"(CC7*DB_Inputs!CC$8+LT_Resources!CC37*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":8.008064516129032},{"$f":"(CD7*DB_Inputs!CD$8+LT_Resources!CD37*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":7.935483870967742},{"$f":"(CE7*DB_Inputs!CE$8+LT_Resources!CE37*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(BT67:CE67,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":7.321118721461187},null,{"$f":"(CH7*DB_Inputs!CH$8+LT_Resources!CH37*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":5.018817204301075},{"$f":"(CI7*DB_Inputs!CI$8+LT_Resources!CI37*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":5.9445214979195562},{"$f":"(CJ7*DB_Inputs!CJ$8+LT_Resources!CJ37*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":6.338709677419355},{"$f":"(CK7*DB_Inputs!CK$8+LT_Resources!CK37*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":6.940860215053763},{"$f":"(CL7*DB_Inputs!CL$8+LT_Resources!CL37*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":6.7442528735632186},{"$f":"(CM7*DB_Inputs!CM$8+LT_Resources!CM37*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":7.9730820995962315},{"$f":"(CN7*DB_Inputs!CN$8+LT_Resources!CN37*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":8.2583333333333329},{"$f":"(CO7*DB_Inputs!CO$8+LT_Resources!CO37*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":8.7768817204301079},{"$f":"(CP7*DB_Inputs!CP$8+LT_Resources!CP37*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":8.9805555555555561},{"$f":"(CQ7*DB_Inputs!CQ$8+LT_Resources!CQ37*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":8.008064516129032},{"$f":"(CR7*DB_Inputs!CR$8+LT_Resources!CR37*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":7.935483870967742},{"$f":"(CS7*DB_Inputs!CS$8+LT_Resources!CS37*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(CH67:CS67,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":7.3194444444444446},null,{"$f":"(CV7*DB_Inputs!CV$8+LT_Resources!CV37*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":5.018817204301075},{"$f":"(CW7*DB_Inputs!CW$8+LT_Resources!CW37*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":5.9445214979195562},{"$f":"(CX7*DB_Inputs!CX$8+LT_Resources!CX37*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":6.338709677419355},{"$f":"(CY7*DB_Inputs!CY$8+LT_Resources!CY37*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":6.940860215053763},{"$f":"(CZ7*DB_Inputs!CZ$8+LT_Resources!CZ37*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":6.7455357142857144},{"$f":"(DA7*DB_Inputs!DA$8+LT_Resources!DA37*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":7.9730820995962315},{"$f":"(DB7*DB_Inputs!DB$8+LT_Resources!DB37*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":8.2583333333333329},{"$f":"(DC7*DB_Inputs!DC$8+LT_Resources!DC37*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":8.7768817204301079},{"$f":"(DD7*DB_Inputs!DD$8+LT_Resources!DD37*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":8.9805555555555561},{"$f":"(DE7*DB_Inputs!DE$8+LT_Resources!DE37*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":8.008064516129032},{"$f":"(DF7*DB_Inputs!DF$8+LT_Resources!DF37*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":7.935483870967742},{"$f":"(DG7*DB_Inputs!DG$8+LT_Resources!DG37*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(CV67:DG67,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":7.321118721461187},null,{"$f":"(DJ7*DB_Inputs!DJ$8+LT_Resources!DJ37*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":5.018817204301075},{"$f":"(DK7*DB_Inputs!DK$8+LT_Resources!DK37*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":5.9445214979195562},{"$f":"(DL7*DB_Inputs!DL$8+LT_Resources!DL37*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":6.338709677419355},{"$f":"(DM7*DB_Inputs!DM$8+LT_Resources!DM37*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":6.940860215053763},{"$f":"(DN7*DB_Inputs!DN$8+LT_Resources!DN37*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":6.7455357142857144},{"$f":"(DO7*DB_Inputs!DO$8+LT_Resources!DO37*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":7.9730820995962315},{"$f":"(DP7*DB_Inputs!DP$8+LT_Resources!DP37*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":8.2583333333333329},{"$f":"(DQ7*DB_Inputs!DQ$8+LT_Resources!DQ37*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":8.7768817204301079},{"$f":"(DR7*DB_Inputs!DR$8+LT_Resources!DR37*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":8.9805555555555561},{"$f":"(DS7*DB_Inputs!DS$8+LT_Resources!DS37*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":8.008064516129032},{"$f":"(DT7*DB_Inputs!DT$8+LT_Resources!DT37*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":7.935483870967742},{"$f":"(DU7*DB_Inputs!DU$8+LT_Resources!DU37*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(DJ67:DU67,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":7.321118721461187},null,{"$f":"(DX7*DB_Inputs!DX$8+LT_Resources!DX37*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":5.018817204301075},{"$f":"(DY7*DB_Inputs!DY$8+LT_Resources!DY37*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":5.9445214979195562},{"$f":"(DZ7*DB_Inputs!DZ$8+LT_Resources!DZ37*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":6.338709677419355},{"$f":"(EA7*DB_Inputs!EA$8+LT_Resources!EA37*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":6.940860215053763},{"$f":"(EB7*DB_Inputs!EB$8+LT_Resources!EB37*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":6.7455357142857144},{"$f":"(EC7*DB_Inputs!EC$8+LT_Resources!EC37*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":7.9730820995962315},{"$f":"(ED7*DB_Inputs!ED$8+LT_Resources!ED37*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":8.2583333333333329},{"$f":"(EE7*DB_Inputs!EE$8+LT_Resources!EE37*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":8.7768817204301079},{"$f":"(EF7*DB_Inputs!EF$8+LT_Resources!EF37*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":8.9805555555555561},{"$f":"(EG7*DB_Inputs!EG$8+LT_Resources!EG37*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":8.008064516129032},{"$f":"(EH7*DB_Inputs!EH$8+LT_Resources!EH37*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":7.935483870967742},{"$f":"(EI7*DB_Inputs!EI$8+LT_Resources!EI37*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(DX67:EI67,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":7.321118721461187},null,{"$f":"(EL7*DB_Inputs!EL$8+LT_Resources!EL37*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":5.018817204301075},{"$f":"(EM7*DB_Inputs!EM$8+LT_Resources!EM37*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":5.9445214979195562},{"$f":"(EN7*DB_Inputs!EN$8+LT_Resources!EN37*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":6.338709677419355},{"$f":"(EO7*DB_Inputs!EO$8+LT_Resources!EO37*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":6.940860215053763},{"$f":"(EP7*DB_Inputs!EP$8+LT_Resources!EP37*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":6.7442528735632186},{"$f":"(EQ7*DB_Inputs!EQ$8+LT_Resources!EQ37*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":7.9730820995962315},{"$f":"(ER7*DB_Inputs!ER$8+LT_Resources!ER37*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":8.2583333333333329},{"$f":"(ES7*DB_Inputs!ES$8+LT_Resources!ES37*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":8.7768817204301079},{"$f":"(ET7*DB_Inputs!ET$8+LT_Resources!ET37*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":8.9805555555555561},{"$f":"(EU7*DB_Inputs!EU$8+LT_Resources!EU37*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":8.008064516129032},{"$f":"(EV7*DB_Inputs!EV$8+LT_Resources!EV37*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":7.935483870967742},{"$f":"(EW7*DB_Inputs!EW$8+LT_Resources!EW37*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(EL67:EW67,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":7.3194444444444446},null,{"$f":"(EZ7*DB_Inputs!EZ$8+LT_Resources!EZ37*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":5.018817204301075},{"$f":"(FA7*DB_Inputs!FA$8+LT_Resources!FA37*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":5.9445214979195562},{"$f":"(FB7*DB_Inputs!FB$8+LT_Resources!FB37*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":6.338709677419355},{"$f":"(FC7*DB_Inputs!FC$8+LT_Resources!FC37*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":6.940860215053763},{"$f":"(FD7*DB_Inputs!FD$8+LT_Resources!FD37*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":6.7455357142857144},{"$f":"(FE7*DB_Inputs!FE$8+LT_Resources!FE37*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":7.9730820995962315},{"$f":"(FF7*DB_Inputs!FF$8+LT_Resources!FF37*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":8.2583333333333329},{"$f":"(FG7*DB_Inputs!FG$8+LT_Resources!FG37*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":8.7768817204301079},{"$f":"(FH7*DB_Inputs!FH$8+LT_Resources!FH37*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":8.9805555555555561},{"$f":"(FI7*DB_Inputs!FI$8+LT_Resources!FI37*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":8.008064516129032},{"$f":"(FJ7*DB_Inputs!FJ$8+LT_Resources!FJ37*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":7.935483870967742},{"$f":"(FK7*DB_Inputs!FK$8+LT_Resources!FK37*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(EZ67:FK67,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":7.321118721461187},null,{"$f":"(FN7*DB_Inputs!FN$8+LT_Resources!FN37*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":5.018817204301075},{"$f":"(FO7*DB_Inputs!FO$8+LT_Resources!FO37*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":5.9445214979195562},{"$f":"(FP7*DB_Inputs!FP$8+LT_Resources!FP37*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":6.338709677419355},{"$f":"(FQ7*DB_Inputs!FQ$8+LT_Resources!FQ37*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":6.940860215053763},{"$f":"(FR7*DB_Inputs!FR$8+LT_Resources!FR37*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":6.7455357142857144},{"$f":"(FS7*DB_Inputs!FS$8+LT_Resources!FS37*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":7.9730820995962315},{"$f":"(FT7*DB_Inputs!FT$8+LT_Resources!FT37*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":8.2583333333333329},{"$f":"(FU7*DB_Inputs!FU$8+LT_Resources!FU37*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":8.7768817204301079},{"$f":"(FV7*DB_Inputs!FV$8+LT_Resources!FV37*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":8.9805555555555561},{"$f":"(FW7*DB_Inputs!FW$8+LT_Resources!FW37*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":8.008064516129032},{"$f":"(FX7*DB_Inputs!FX$8+LT_Resources!FX37*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":7.935483870967742},{"$f":"(FY7*DB_Inputs!FY$8+LT_Resources!FY37*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(FN67:FY67,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":7.321118721461187},null,{"$f":"(GB7*DB_Inputs!GB$8+LT_Resources!GB37*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":5.018817204301075},{"$f":"(GC7*DB_Inputs!GC$8+LT_Resources!GC37*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":5.9445214979195562},{"$f":"(GD7*DB_Inputs!GD$8+LT_Resources!GD37*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":6.338709677419355},{"$f":"(GE7*DB_Inputs!GE$8+LT_Resources!GE37*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":6.940860215053763},{"$f":"(GF7*DB_Inputs!GF$8+LT_Resources!GF37*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":6.7455357142857144},{"$f":"(GG7*DB_Inputs!GG$8+LT_Resources!GG37*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":7.9730820995962315},{"$f":"(GH7*DB_Inputs!GH$8+LT_Resources!GH37*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":8.2583333333333329},{"$f":"(GI7*DB_Inputs!GI$8+LT_Resources!GI37*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":8.7768817204301079},{"$f":"(GJ7*DB_Inputs!GJ$8+LT_Resources!GJ37*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":8.9805555555555561},{"$f":"(GK7*DB_Inputs!GK$8+LT_Resources!GK37*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":8.008064516129032},{"$f":"(GL7*DB_Inputs!GL$8+LT_Resources!GL37*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":7.935483870967742},{"$f":"(GM7*DB_Inputs!GM$8+LT_Resources!GM37*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":6.9055555555555559},{"$f":"SUMPRODUCT(GB67:GM67,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":7.321118721461187}]
["Lost Creek ",{"$f":"(B8*DB_Inputs!B$8+LT_Resources!B38*DB_Inputs!B$9)/DB_Inputs!B$10","v":37.045698934408605},{"$f":"(C8*DB_Inputs!C$8+LT_Resources!C38*DB_Inputs!C$9)/DB_Inputs!C$10","v":19},{"$f":"(D8*DB_Inputs!D$8+LT_Resources!D38*DB_Inputs!D$9)/DB_Inputs!D$10","v":18.762096770967741},{"$f":"(E8*DB_Inputs!E$8+LT_Resources!E38*DB_Inputs!E$9)/DB_Inputs!E$10","v":18.495967729032259},{"$f":"(F8*DB_Inputs!F$8+LT_Resources!F38*DB_Inputs!F$9)/DB_Inputs!F$10","v":13.002976199999999},{"$f":"(G8*DB_Inputs!G$8+LT_Resources!G38*DB_Inputs!G$9)/DB_Inputs!G$10","v":13.585464304441455},{"$f":"(H8*DB_Inputs!H$8+LT_Resources!H38*DB_Inputs!H$9)/DB_Inputs!H$10","v":15.147222222222222},{"$f":"(I8*DB_Inputs!I$8+LT_Resources!I38*DB_Inputs!I$9)/DB_Inputs!I$10","v":56.399193550537632},{"$f":"(J8*DB_Inputs!J$8+LT_Resources!J38*DB_Inputs!J$9)/DB_Inputs!J$10","v":56.400000026666667},{"$f":"(K8*DB_Inputs!K$8+LT_Resources!K38*DB_Inputs!K$9)/DB_Inputs!K$10","v":46.377688182795701},{"$f":"(L8*DB_Inputs!L$8+LT_Resources!L38*DB_Inputs!L$9)/DB_Inputs!L$10","v":41.622311816129027},{"$f":"(M8*DB_Inputs!M$8+LT_Resources!M38*DB_Inputs!M$9)/DB_Inputs!M$10","v":23.766666646666668},{"$f":"SUMPRODUCT(B68:M68,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":30.122374427557077},null,{"$f":"(P8*DB_Inputs!P$8+LT_Resources!P38*DB_Inputs!P$9)/DB_Inputs!P$10","v":37.047043003225809},{"$f":"(Q8*DB_Inputs!Q$8+LT_Resources!Q38*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":19},{"$f":"(R8*DB_Inputs!R$8+LT_Resources!R38*DB_Inputs!R$9)/DB_Inputs!R$10","v":18.762096770967741},{"$f":"(S8*DB_Inputs!S$8+LT_Resources!S38*DB_Inputs!S$9)/DB_Inputs!S$10","v":18.495967729032259},{"$f":"(T8*DB_Inputs!T$8+LT_Resources!T38*DB_Inputs!T$9)/DB_Inputs!T$10","v":13.002976199999999},{"$f":"(U8*DB_Inputs!U$8+LT_Resources!U38*DB_Inputs!U$9)/DB_Inputs!U$10","v":13.584118448048454},{"$f":"(V8*DB_Inputs!V$8+LT_Resources!V38*DB_Inputs!V$9)/DB_Inputs!V$10","v":15.147222206666667},{"$f":"(W8*DB_Inputs!W$8+LT_Resources!W38*DB_Inputs!W$9)/DB_Inputs!W$10","v":56.399193550537632},{"$f":"(X8*DB_Inputs!X$8+LT_Resources!X38*DB_Inputs!X$9)/DB_Inputs!X$10","v":56.4},{"$f":"(Y8*DB_Inputs!Y$8+LT_Resources!Y38*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":46.377688154838715},{"$f":"(Z8*DB_Inputs!Z$8+LT_Resources!Z38*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":41.622311816129027},{"$f":"(AA8*DB_Inputs!AA$8+LT_Resources!AA38*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":23.766666646666668},{"$f":"SUMPRODUCT(P68:AA68,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":30.1223744235274},null,{"$f":"(AD8*DB_Inputs!AD$8+LT_Resources!AD38*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":37},{"$f":"(AE8*DB_Inputs!AE$8+LT_Resources!AE38*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":19},{"$f":"(AF8*DB_Inputs!AF$8+LT_Resources!AF38*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":19},{"$f":"(AG8*DB_Inputs!AG$8+LT_Resources!AG38*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":18},{"$f":"(AH8*DB_Inputs!AH$8+LT_Resources!AH38*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":13},{"$f":"(AI8*DB_Inputs!AI$8+LT_Resources!AI38*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":14},{"$f":"(AJ8*DB_Inputs!AJ$8+LT_Resources!AJ38*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":15.5},{"$f":"(AK8*DB_Inputs!AK$8+LT_Resources!AK38*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":56},{"$f":"(AL8*DB_Inputs!AL$8+LT_Resources!AL38*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":56},{"$f":"(AM8*DB_Inputs!AM$8+LT_Resources!AM38*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":46},{"$f":"(AN8*DB_Inputs!AN$8+LT_Resources!AN38*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":41.41935483870968},{"$f":"(AO8*DB_Inputs!AO$8+LT_Resources!AO38*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":24},{"$f":"SUMPRODUCT(AD68:AO68,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":30.016962659380692},null,{"$f":"(AR8*DB_Inputs!AR$8+LT_Resources!AR38*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":37},{"$f":"(AS8*DB_Inputs!AS$8+LT_Resources!AS38*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":19},{"$f":"(AT8*DB_Inputs!AT$8+LT_Resources!AT38*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":19},{"$f":"(AU8*DB_Inputs!AU$8+LT_Resources!AU38*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":18},{"$f":"(AV8*DB_Inputs!AV$8+LT_Resources!AV38*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":13},{"$f":"(AW8*DB_Inputs!AW$8+LT_Resources!AW38*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":14},{"$f":"(AX8*DB_Inputs!AX$8+LT_Resources!AX38*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":15.5},{"$f":"(AY8*DB_Inputs!AY$8+LT_Resources!AY38*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":56},{"$f":"(AZ8*DB_Inputs!AZ$8+LT_Resources!AZ38*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":56},{"$f":"(BA8*DB_Inputs!BA$8+LT_Resources!BA38*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":46},{"$f":"(BB8*DB_Inputs!BB$8+LT_Resources!BB38*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":41.41935483870968},{"$f":"(BC8*DB_Inputs!BC$8+LT_Resources!BC38*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":24},{"$f":"SUMPRODUCT(AR68:BC68,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":30.063584474885843},null,{"$f":"(BF8*DB_Inputs!BF$8+LT_Resources!BF38*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":37},{"$f":"(BG8*DB_Inputs!BG$8+LT_Resources!BG38*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":19},{"$f":"(BH8*DB_Inputs!BH$8+LT_Resources!BH38*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":19},{"$f":"(BI8*DB_Inputs!BI$8+LT_Resources!BI38*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":18},{"$f":"(BJ8*DB_Inputs!BJ$8+LT_Resources!BJ38*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":13},{"$f":"(BK8*DB_Inputs!BK$8+LT_Resources!BK38*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":14},{"$f":"(BL8*DB_Inputs!BL$8+LT_Resources!BL38*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":15.5},{"$f":"(BM8*DB_Inputs!BM$8+LT_Resources!BM38*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":56},{"$f":"(BN8*DB_Inputs!BN$8+LT_Resources!BN38*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":56},{"$f":"(BO8*DB_Inputs!BO$8+LT_Resources!BO38*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":46},{"$f":"(BP8*DB_Inputs!BP$8+LT_Resources!BP38*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":41.41935483870968},{"$f":"(BQ8*DB_Inputs!BQ$8+LT_Resources!BQ38*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":24},{"$f":"SUMPRODUCT(BF68:BQ68,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":30.063584474885843},null,{"$f":"(BT8*DB_Inputs!BT$8+LT_Resources!BT38*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":37},{"$f":"(BU8*DB_Inputs!BU$8+LT_Resources!BU38*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":19},{"$f":"(BV8*DB_Inputs!BV$8+LT_Resources!BV38*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":19},{"$f":"(BW8*DB_Inputs!BW$8+LT_Resources!BW38*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":18},{"$f":"(BX8*DB_Inputs!BX$8+LT_Resources!BX38*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":13},{"$f":"(BY8*DB_Inputs!BY$8+LT_Resources!BY38*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":14},{"$f":"(BZ8*DB_Inputs!BZ$8+LT_Resources!BZ38*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":15.5},{"$f":"(CA8*DB_Inputs!CA$8+LT_Resources!CA38*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":56},{"$f":"(CB8*DB_Inputs!CB$8+LT_Resources!CB38*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":56},{"$f":"(CC8*DB_Inputs!CC$8+LT_Resources!CC38*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":46},{"$f":"(CD8*DB_Inputs!CD$8+LT_Resources!CD38*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":41.41935483870968},{"$f":"(CE8*DB_Inputs!CE$8+LT_Resources!CE38*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":24},{"$f":"SUMPRODUCT(BT68:CE68,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":30.063584474885843},null,{"$f":"(CH8*DB_Inputs!CH$8+LT_Resources!CH38*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":37},{"$f":"(CI8*DB_Inputs!CI$8+LT_Resources!CI38*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":19},{"$f":"(CJ8*DB_Inputs!CJ$8+LT_Resources!CJ38*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":19},{"$f":"(CK8*DB_Inputs!CK$8+LT_Resources!CK38*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":18},{"$f":"(CL8*DB_Inputs!CL$8+LT_Resources!CL38*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":13},{"$f":"(CM8*DB_Inputs!CM$8+LT_Resources!CM38*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":14},{"$f":"(CN8*DB_Inputs!CN$8+LT_Resources!CN38*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":15.5},{"$f":"(CO8*DB_Inputs!CO$8+LT_Resources!CO38*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":56},{"$f":"(CP8*DB_Inputs!CP$8+LT_Resources!CP38*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":56},{"$f":"(CQ8*DB_Inputs!CQ$8+LT_Resources!CQ38*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":46},{"$f":"(CR8*DB_Inputs!CR$8+LT_Resources!CR38*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":41.41935483870968},{"$f":"(CS8*DB_Inputs!CS$8+LT_Resources!CS38*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":24},{"$f":"SUMPRODUCT(CH68:CS68,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":30.016962659380692},null,{"$f":"(CV8*DB_Inputs!CV$8+LT_Resources!CV38*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":37},{"$f":"(CW8*DB_Inputs!CW$8+LT_Resources!CW38*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":19},{"$f":"(CX8*DB_Inputs!CX$8+LT_Resources!CX38*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":19},{"$f":"(CY8*DB_Inputs!CY$8+LT_Resources!CY38*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":18},{"$f":"(CZ8*DB_Inputs!CZ$8+LT_Resources!CZ38*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":13},{"$f":"(DA8*DB_Inputs!DA$8+LT_Resources!DA38*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":14},{"$f":"(DB8*DB_Inputs!DB$8+LT_Resources!DB38*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":15.5},{"$f":"(DC8*DB_Inputs!DC$8+LT_Resources!DC38*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":56},{"$f":"(DD8*DB_Inputs!DD$8+LT_Resources!DD38*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":56},{"$f":"(DE8*DB_Inputs!DE$8+LT_Resources!DE38*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":46},{"$f":"(DF8*DB_Inputs!DF$8+LT_Resources!DF38*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":41.41935483870968},{"$f":"(DG8*DB_Inputs!DG$8+LT_Resources!DG38*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":24},{"$f":"SUMPRODUCT(CV68:DG68,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":30.063584474885843},null,{"$f":"(DJ8*DB_Inputs!DJ$8+LT_Resources!DJ38*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":37},{"$f":"(DK8*DB_Inputs!DK$8+LT_Resources!DK38*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":19},{"$f":"(DL8*DB_Inputs!DL$8+LT_Resources!DL38*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":19},{"$f":"(DM8*DB_Inputs!DM$8+LT_Resources!DM38*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":18},{"$f":"(DN8*DB_Inputs!DN$8+LT_Resources!DN38*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":13},{"$f":"(DO8*DB_Inputs!DO$8+LT_Resources!DO38*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":14},{"$f":"(DP8*DB_Inputs!DP$8+LT_Resources!DP38*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":15.5},{"$f":"(DQ8*DB_Inputs!DQ$8+LT_Resources!DQ38*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":56},{"$f":"(DR8*DB_Inputs!DR$8+LT_Resources!DR38*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":56},{"$f":"(DS8*DB_Inputs!DS$8+LT_Resources!DS38*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":46},{"$f":"(DT8*DB_Inputs!DT$8+LT_Resources!DT38*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":41.41935483870968},{"$f":"(DU8*DB_Inputs!DU$8+LT_Resources!DU38*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":24},{"$f":"SUMPRODUCT(DJ68:DU68,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":30.063584474885843},null,{"$f":"(DX8*DB_Inputs!DX$8+LT_Resources!DX38*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":37},{"$f":"(DY8*DB_Inputs!DY$8+LT_Resources!DY38*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":19},{"$f":"(DZ8*DB_Inputs!DZ$8+LT_Resources!DZ38*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":19},{"$f":"(EA8*DB_Inputs!EA$8+LT_Resources!EA38*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":18},{"$f":"(EB8*DB_Inputs!EB$8+LT_Resources!EB38*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":13},{"$f":"(EC8*DB_Inputs!EC$8+LT_Resources!EC38*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":14},{"$f":"(ED8*DB_Inputs!ED$8+LT_Resources!ED38*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":15.5},{"$f":"(EE8*DB_Inputs!EE$8+LT_Resources!EE38*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":56},{"$f":"(EF8*DB_Inputs!EF$8+LT_Resources!EF38*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":56},{"$f":"(EG8*DB_Inputs!EG$8+LT_Resources!EG38*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":46},{"$f":"(EH8*DB_Inputs!EH$8+LT_Resources!EH38*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":41.41935483870968},{"$f":"(EI8*DB_Inputs!EI$8+LT_Resources!EI38*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":24},{"$f":"SUMPRODUCT(DX68:EI68,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":30.063584474885843},null,{"$f":"(EL8*DB_Inputs!EL$8+LT_Resources!EL38*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":37},{"$f":"(EM8*DB_Inputs!EM$8+LT_Resources!EM38*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":19},{"$f":"(EN8*DB_Inputs!EN$8+LT_Resources!EN38*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":19},{"$f":"(EO8*DB_Inputs!EO$8+LT_Resources!EO38*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":18},{"$f":"(EP8*DB_Inputs!EP$8+LT_Resources!EP38*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":13},{"$f":"(EQ8*DB_Inputs!EQ$8+LT_Resources!EQ38*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":14},{"$f":"(ER8*DB_Inputs!ER$8+LT_Resources!ER38*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":15.5},{"$f":"(ES8*DB_Inputs!ES$8+LT_Resources!ES38*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":56},{"$f":"(ET8*DB_Inputs!ET$8+LT_Resources!ET38*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":56},{"$f":"(EU8*DB_Inputs!EU$8+LT_Resources!EU38*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":46},{"$f":"(EV8*DB_Inputs!EV$8+LT_Resources!EV38*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":41.41935483870968},{"$f":"(EW8*DB_Inputs!EW$8+LT_Resources!EW38*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":24},{"$f":"SUMPRODUCT(EL68:EW68,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":30.016962659380692},null,{"$f":"(EZ8*DB_Inputs!EZ$8+LT_Resources!EZ38*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":37},{"$f":"(FA8*DB_Inputs!FA$8+LT_Resources!FA38*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":19},{"$f":"(FB8*DB_Inputs!FB$8+LT_Resources!FB38*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":19},{"$f":"(FC8*DB_Inputs!FC$8+LT_Resources!FC38*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":18},{"$f":"(FD8*DB_Inputs!FD$8+LT_Resources!FD38*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":13},{"$f":"(FE8*DB_Inputs!FE$8+LT_Resources!FE38*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":14},{"$f":"(FF8*DB_Inputs!FF$8+LT_Resources!FF38*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":15.5},{"$f":"(FG8*DB_Inputs!FG$8+LT_Resources!FG38*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":56},{"$f":"(FH8*DB_Inputs!FH$8+LT_Resources!FH38*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":56},{"$f":"(FI8*DB_Inputs!FI$8+LT_Resources!FI38*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":46},{"$f":"(FJ8*DB_Inputs!FJ$8+LT_Resources!FJ38*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":41.41935483870968},{"$f":"(FK8*DB_Inputs!FK$8+LT_Resources!FK38*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":24},{"$f":"SUMPRODUCT(EZ68:FK68,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":30.063584474885843},null,{"$f":"(FN8*DB_Inputs!FN$8+LT_Resources!FN38*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":37},{"$f":"(FO8*DB_Inputs!FO$8+LT_Resources!FO38*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":19},{"$f":"(FP8*DB_Inputs!FP$8+LT_Resources!FP38*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":19},{"$f":"(FQ8*DB_Inputs!FQ$8+LT_Resources!FQ38*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":18},{"$f":"(FR8*DB_Inputs!FR$8+LT_Resources!FR38*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":13},{"$f":"(FS8*DB_Inputs!FS$8+LT_Resources!FS38*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":14},{"$f":"(FT8*DB_Inputs!FT$8+LT_Resources!FT38*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":15.5},{"$f":"(FU8*DB_Inputs!FU$8+LT_Resources!FU38*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":56},{"$f":"(FV8*DB_Inputs!FV$8+LT_Resources!FV38*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":56},{"$f":"(FW8*DB_Inputs!FW$8+LT_Resources!FW38*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":46},{"$f":"(FX8*DB_Inputs!FX$8+LT_Resources!FX38*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":41.41935483870968},{"$f":"(FY8*DB_Inputs!FY$8+LT_Resources!FY38*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":24},{"$f":"SUMPRODUCT(FN68:FY68,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":30.063584474885843},null,{"$f":"(GB8*DB_Inputs!GB$8+LT_Resources!GB38*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":37},{"$f":"(GC8*DB_Inputs!GC$8+LT_Resources!GC38*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":19},{"$f":"(GD8*DB_Inputs!GD$8+LT_Resources!GD38*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":19},{"$f":"(GE8*DB_Inputs!GE$8+LT_Resources!GE38*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":18},{"$f":"(GF8*DB_Inputs!GF$8+LT_Resources!GF38*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":13},{"$f":"(GG8*DB_Inputs!GG$8+LT_Resources!GG38*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":14},{"$f":"(GH8*DB_Inputs!GH$8+LT_Resources!GH38*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":15.5},{"$f":"(GI8*DB_Inputs!GI$8+LT_Resources!GI38*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":56},{"$f":"(GJ8*DB_Inputs!GJ$8+LT_Resources!GJ38*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":56},{"$f":"(GK8*DB_Inputs!GK$8+LT_Resources!GK38*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":46},{"$f":"(GL8*DB_Inputs!GL$8+LT_Resources!GL38*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":41.41935483870968},{"$f":"(GM8*DB_Inputs!GM$8+LT_Resources!GM38*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":24},{"$f":"SUMPRODUCT(GB68:GM68,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":30.063584474885843}]
["Cowlitz Falls ",{"$f":"(B9*DB_Inputs!B$8+LT_Resources!B39*DB_Inputs!B$9)/DB_Inputs!B$10","v":6.2002688387096772},{"$f":"(C9*DB_Inputs!C$8+LT_Resources!C39*DB_Inputs!C$9)/DB_Inputs!C$10","v":3.0998612934812759},{"$f":"(D9*DB_Inputs!D$8+LT_Resources!D39*DB_Inputs!D$9)/DB_Inputs!D$10","v":23.09946235698925},{"$f":"(E9*DB_Inputs!E$8+LT_Resources!E39*DB_Inputs!E$9)/DB_Inputs!E$10","v":10.000000024731182},{"$f":"(F9*DB_Inputs!F$8+LT_Resources!F39*DB_Inputs!F$9)/DB_Inputs!F$10","v":13.700892871428572},{"$f":"(G9*DB_Inputs!G$8+LT_Resources!G39*DB_Inputs!G$9)/DB_Inputs!G$10","v":33.300134580349933},{"$f":"(H9*DB_Inputs!H$8+LT_Resources!H39*DB_Inputs!H$9)/DB_Inputs!H$10","v":48.2},{"$f":"(I9*DB_Inputs!I$8+LT_Resources!I39*DB_Inputs!I$9)/DB_Inputs!I$10","v":63.599462375268814},{"$f":"(J9*DB_Inputs!J$8+LT_Resources!J39*DB_Inputs!J$9)/DB_Inputs!J$10","v":66.299999995555552},{"$f":"(K9*DB_Inputs!K$8+LT_Resources!K39*DB_Inputs!K$9)/DB_Inputs!K$10","v":28.900537615053764},{"$f":"(L9*DB_Inputs!L$8+LT_Resources!L39*DB_Inputs!L$9)/DB_Inputs!L$10","v":11.854838732258065},{"$f":"(M9*DB_Inputs!M$8+LT_Resources!M39*DB_Inputs!M$9)/DB_Inputs!M$10","v":9.5000000400000015},{"$f":"SUMPRODUCT(B69:M69,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":26.523173522671236},null,{"$f":"(P9*DB_Inputs!P$8+LT_Resources!P39*DB_Inputs!P$9)/DB_Inputs!P$10","v":6.2002688354838709},{"$f":"(Q9*DB_Inputs!Q$8+LT_Resources!Q39*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":3.0998612934812759},{"$f":"(R9*DB_Inputs!R$8+LT_Resources!R39*DB_Inputs!R$9)/DB_Inputs!R$10","v":23.09946235698925},{"$f":"(S9*DB_Inputs!S$8+LT_Resources!S39*DB_Inputs!S$9)/DB_Inputs!S$10","v":10.000000024731182},{"$f":"(T9*DB_Inputs!T$8+LT_Resources!T39*DB_Inputs!T$9)/DB_Inputs!T$10","v":13.700892871428572},{"$f":"(U9*DB_Inputs!U$8+LT_Resources!U39*DB_Inputs!U$9)/DB_Inputs!U$10","v":33.300134589905788},{"$f":"(V9*DB_Inputs!V$8+LT_Resources!V39*DB_Inputs!V$9)/DB_Inputs!V$10","v":48.199999993333336},{"$f":"(W9*DB_Inputs!W$8+LT_Resources!W39*DB_Inputs!W$9)/DB_Inputs!W$10","v":63.599462375268814},{"$f":"(X9*DB_Inputs!X$8+LT_Resources!X39*DB_Inputs!X$9)/DB_Inputs!X$10","v":66.3},{"$f":"(Y9*DB_Inputs!Y$8+LT_Resources!Y39*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":28.900537665591401},{"$f":"(Z9*DB_Inputs!Z$8+LT_Resources!Z39*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":11.854838732258065},{"$f":"(AA9*DB_Inputs!AA$8+LT_Resources!AA39*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":9.5000000400000015},{"$f":"SUMPRODUCT(P69:AA69,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":26.523173527317351},null,{"$f":"(AD9*DB_Inputs!AD$8+LT_Resources!AD39*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":6.200268817204301},{"$f":"(AE9*DB_Inputs!AE$8+LT_Resources!AE39*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":3.0998613037447988},{"$f":"(AF9*DB_Inputs!AF$8+LT_Resources!AF39*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":23.099462365591396},{"$f":"(AG9*DB_Inputs!AG$8+LT_Resources!AG39*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":10},{"$f":"(AH9*DB_Inputs!AH$8+LT_Resources!AH39*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":13.699712643678161},{"$f":"(AI9*DB_Inputs!AI$8+LT_Resources!AI39*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":33.300134589502022},{"$f":"(AJ9*DB_Inputs!AJ$8+LT_Resources!AJ39*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":48.2},{"$f":"(AK9*DB_Inputs!AK$8+LT_Resources!AK39*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":63.5994623655914},{"$f":"(AL9*DB_Inputs!AL$8+LT_Resources!AL39*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":66.3},{"$f":"(AM9*DB_Inputs!AM$8+LT_Resources!AM39*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":28.900537634408604},{"$f":"(AN9*DB_Inputs!AN$8+LT_Resources!AN39*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":11.85483870967742},{"$f":"(AO9*DB_Inputs!AO$8+LT_Resources!AO39*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":9.5},{"$f":"SUMPRODUCT(AD69:AO69,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":26.488046448087431},null,{"$f":"(AR9*DB_Inputs!AR$8+LT_Resources!AR39*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":6.200268817204301},{"$f":"(AS9*DB_Inputs!AS$8+LT_Resources!AS39*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":3.0998613037447988},{"$f":"(AT9*DB_Inputs!AT$8+LT_Resources!AT39*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":23.099462365591396},{"$f":"(AU9*DB_Inputs!AU$8+LT_Resources!AU39*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":10},{"$f":"(AV9*DB_Inputs!AV$8+LT_Resources!AV39*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":13.700892857142858},{"$f":"(AW9*DB_Inputs!AW$8+LT_Resources!AW39*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":33.300134589502022},{"$f":"(AX9*DB_Inputs!AX$8+LT_Resources!AX39*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":48.2},{"$f":"(AY9*DB_Inputs!AY$8+LT_Resources!AY39*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":63.5994623655914},{"$f":"(AZ9*DB_Inputs!AZ$8+LT_Resources!AZ39*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":66.3},{"$f":"(BA9*DB_Inputs!BA$8+LT_Resources!BA39*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":28.900537634408604},{"$f":"(BB9*DB_Inputs!BB$8+LT_Resources!BB39*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":11.85483870967742},{"$f":"(BC9*DB_Inputs!BC$8+LT_Resources!BC39*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":9.5},{"$f":"SUMPRODUCT(AR69:BC69,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":26.523173515981735},null,{"$f":"(BF9*DB_Inputs!BF$8+LT_Resources!BF39*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":6.200268817204301},{"$f":"(BG9*DB_Inputs!BG$8+LT_Resources!BG39*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":3.0998613037447988},{"$f":"(BH9*DB_Inputs!BH$8+LT_Resources!BH39*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":23.099462365591396},{"$f":"(BI9*DB_Inputs!BI$8+LT_Resources!BI39*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":10},{"$f":"(BJ9*DB_Inputs!BJ$8+LT_Resources!BJ39*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":13.700892857142858},{"$f":"(BK9*DB_Inputs!BK$8+LT_Resources!BK39*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":33.300134589502022},{"$f":"(BL9*DB_Inputs!BL$8+LT_Resources!BL39*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":48.2},{"$f":"(BM9*DB_Inputs!BM$8+LT_Resources!BM39*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":63.5994623655914},{"$f":"(BN9*DB_Inputs!BN$8+LT_Resources!BN39*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":66.3},{"$f":"(BO9*DB_Inputs!BO$8+LT_Resources!BO39*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":28.900537634408604},{"$f":"(BP9*DB_Inputs!BP$8+LT_Resources!BP39*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":11.85483870967742},{"$f":"(BQ9*DB_Inputs!BQ$8+LT_Resources!BQ39*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":9.5},{"$f":"SUMPRODUCT(BF69:BQ69,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":26.523173515981735},null,{"$f":"(BT9*DB_Inputs!BT$8+LT_Resources!BT39*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":6.200268817204301},{"$f":"(BU9*DB_Inputs!BU$8+LT_Resources!BU39*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":3.0998613037447988},{"$f":"(BV9*DB_Inputs!BV$8+LT_Resources!BV39*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":23.099462365591396},{"$f":"(BW9*DB_Inputs!BW$8+LT_Resources!BW39*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":10},{"$f":"(BX9*DB_Inputs!BX$8+LT_Resources!BX39*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":13.700892857142858},{"$f":"(BY9*DB_Inputs!BY$8+LT_Resources!BY39*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":33.300134589502022},{"$f":"(BZ9*DB_Inputs!BZ$8+LT_Resources!BZ39*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":48.2},{"$f":"(CA9*DB_Inputs!CA$8+LT_Resources!CA39*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":63.5994623655914},{"$f":"(CB9*DB_Inputs!CB$8+LT_Resources!CB39*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":66.3},{"$f":"(CC9*DB_Inputs!CC$8+LT_Resources!CC39*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":28.900537634408604},{"$f":"(CD9*DB_Inputs!CD$8+LT_Resources!CD39*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":11.85483870967742},{"$f":"(CE9*DB_Inputs!CE$8+LT_Resources!CE39*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":9.5},{"$f":"SUMPRODUCT(BT69:CE69,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":26.523173515981735},null,{"$f":"(CH9*DB_Inputs!CH$8+LT_Resources!CH39*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":6.200268817204301},{"$f":"(CI9*DB_Inputs!CI$8+LT_Resources!CI39*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":3.0998613037447988},{"$f":"(CJ9*DB_Inputs!CJ$8+LT_Resources!CJ39*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":23.099462365591396},{"$f":"(CK9*DB_Inputs!CK$8+LT_Resources!CK39*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":10},{"$f":"(CL9*DB_Inputs!CL$8+LT_Resources!CL39*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":13.699712643678161},{"$f":"(CM9*DB_Inputs!CM$8+LT_Resources!CM39*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":33.300134589502022},{"$f":"(CN9*DB_Inputs!CN$8+LT_Resources!CN39*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":48.2},{"$f":"(CO9*DB_Inputs!CO$8+LT_Resources!CO39*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":63.5994623655914},{"$f":"(CP9*DB_Inputs!CP$8+LT_Resources!CP39*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":66.3},{"$f":"(CQ9*DB_Inputs!CQ$8+LT_Resources!CQ39*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":28.900537634408604},{"$f":"(CR9*DB_Inputs!CR$8+LT_Resources!CR39*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":11.85483870967742},{"$f":"(CS9*DB_Inputs!CS$8+LT_Resources!CS39*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":9.5},{"$f":"SUMPRODUCT(CH69:CS69,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":26.488046448087431},null,{"$f":"(CV9*DB_Inputs!CV$8+LT_Resources!CV39*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":6.200268817204301},{"$f":"(CW9*DB_Inputs!CW$8+LT_Resources!CW39*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":3.0998613037447988},{"$f":"(CX9*DB_Inputs!CX$8+LT_Resources!CX39*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":23.099462365591396},{"$f":"(CY9*DB_Inputs!CY$8+LT_Resources!CY39*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":10},{"$f":"(CZ9*DB_Inputs!CZ$8+LT_Resources!CZ39*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":13.700892857142858},{"$f":"(DA9*DB_Inputs!DA$8+LT_Resources!DA39*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":33.300134589502022},{"$f":"(DB9*DB_Inputs!DB$8+LT_Resources!DB39*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":48.2},{"$f":"(DC9*DB_Inputs!DC$8+LT_Resources!DC39*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":63.5994623655914},{"$f":"(DD9*DB_Inputs!DD$8+LT_Resources!DD39*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":66.3},{"$f":"(DE9*DB_Inputs!DE$8+LT_Resources!DE39*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":28.900537634408604},{"$f":"(DF9*DB_Inputs!DF$8+LT_Resources!DF39*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":11.85483870967742},{"$f":"(DG9*DB_Inputs!DG$8+LT_Resources!DG39*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":9.5},{"$f":"SUMPRODUCT(CV69:DG69,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":26.523173515981735},null,{"$f":"(DJ9*DB_Inputs!DJ$8+LT_Resources!DJ39*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":6.200268817204301},{"$f":"(DK9*DB_Inputs!DK$8+LT_Resources!DK39*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":3.0998613037447988},{"$f":"(DL9*DB_Inputs!DL$8+LT_Resources!DL39*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":23.099462365591396},{"$f":"(DM9*DB_Inputs!DM$8+LT_Resources!DM39*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":10},{"$f":"(DN9*DB_Inputs!DN$8+LT_Resources!DN39*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":13.700892857142858},{"$f":"(DO9*DB_Inputs!DO$8+LT_Resources!DO39*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":33.300134589502022},{"$f":"(DP9*DB_Inputs!DP$8+LT_Resources!DP39*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":48.2},{"$f":"(DQ9*DB_Inputs!DQ$8+LT_Resources!DQ39*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":63.5994623655914},{"$f":"(DR9*DB_Inputs!DR$8+LT_Resources!DR39*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":66.3},{"$f":"(DS9*DB_Inputs!DS$8+LT_Resources!DS39*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":28.900537634408604},{"$f":"(DT9*DB_Inputs!DT$8+LT_Resources!DT39*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":11.85483870967742},{"$f":"(DU9*DB_Inputs!DU$8+LT_Resources!DU39*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":9.5},{"$f":"SUMPRODUCT(DJ69:DU69,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":26.523173515981735},null,{"$f":"(DX9*DB_Inputs!DX$8+LT_Resources!DX39*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":6.200268817204301},{"$f":"(DY9*DB_Inputs!DY$8+LT_Resources!DY39*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":3.0998613037447988},{"$f":"(DZ9*DB_Inputs!DZ$8+LT_Resources!DZ39*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":23.099462365591396},{"$f":"(EA9*DB_Inputs!EA$8+LT_Resources!EA39*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":10},{"$f":"(EB9*DB_Inputs!EB$8+LT_Resources!EB39*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":13.700892857142858},{"$f":"(EC9*DB_Inputs!EC$8+LT_Resources!EC39*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":33.300134589502022},{"$f":"(ED9*DB_Inputs!ED$8+LT_Resources!ED39*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":48.2},{"$f":"(EE9*DB_Inputs!EE$8+LT_Resources!EE39*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":63.5994623655914},{"$f":"(EF9*DB_Inputs!EF$8+LT_Resources!EF39*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":66.3},{"$f":"(EG9*DB_Inputs!EG$8+LT_Resources!EG39*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":28.900537634408604},{"$f":"(EH9*DB_Inputs!EH$8+LT_Resources!EH39*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":11.85483870967742},{"$f":"(EI9*DB_Inputs!EI$8+LT_Resources!EI39*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":9.5},{"$f":"SUMPRODUCT(DX69:EI69,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":26.523173515981735},null,{"$f":"(EL9*DB_Inputs!EL$8+LT_Resources!EL39*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":6.200268817204301},{"$f":"(EM9*DB_Inputs!EM$8+LT_Resources!EM39*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":3.0998613037447988},{"$f":"(EN9*DB_Inputs!EN$8+LT_Resources!EN39*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":23.099462365591396},{"$f":"(EO9*DB_Inputs!EO$8+LT_Resources!EO39*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":10},{"$f":"(EP9*DB_Inputs!EP$8+LT_Resources!EP39*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":13.699712643678161},{"$f":"(EQ9*DB_Inputs!EQ$8+LT_Resources!EQ39*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":33.300134589502022},{"$f":"(ER9*DB_Inputs!ER$8+LT_Resources!ER39*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":48.2},{"$f":"(ES9*DB_Inputs!ES$8+LT_Resources!ES39*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":63.5994623655914},{"$f":"(ET9*DB_Inputs!ET$8+LT_Resources!ET39*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":66.3},{"$f":"(EU9*DB_Inputs!EU$8+LT_Resources!EU39*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":28.900537634408604},{"$f":"(EV9*DB_Inputs!EV$8+LT_Resources!EV39*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":11.85483870967742},{"$f":"(EW9*DB_Inputs!EW$8+LT_Resources!EW39*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":9.5},{"$f":"SUMPRODUCT(EL69:EW69,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":26.488046448087431},null,{"$f":"(EZ9*DB_Inputs!EZ$8+LT_Resources!EZ39*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":6.200268817204301},{"$f":"(FA9*DB_Inputs!FA$8+LT_Resources!FA39*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":3.0998613037447988},{"$f":"(FB9*DB_Inputs!FB$8+LT_Resources!FB39*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":23.099462365591396},{"$f":"(FC9*DB_Inputs!FC$8+LT_Resources!FC39*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":10},{"$f":"(FD9*DB_Inputs!FD$8+LT_Resources!FD39*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":13.700892857142858},{"$f":"(FE9*DB_Inputs!FE$8+LT_Resources!FE39*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":33.300134589502022},{"$f":"(FF9*DB_Inputs!FF$8+LT_Resources!FF39*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":48.2},{"$f":"(FG9*DB_Inputs!FG$8+LT_Resources!FG39*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":63.5994623655914},{"$f":"(FH9*DB_Inputs!FH$8+LT_Resources!FH39*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":66.3},{"$f":"(FI9*DB_Inputs!FI$8+LT_Resources!FI39*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":28.900537634408604},{"$f":"(FJ9*DB_Inputs!FJ$8+LT_Resources!FJ39*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":11.85483870967742},{"$f":"(FK9*DB_Inputs!FK$8+LT_Resources!FK39*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":9.5},{"$f":"SUMPRODUCT(EZ69:FK69,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":26.523173515981735},null,{"$f":"(FN9*DB_Inputs!FN$8+LT_Resources!FN39*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":6.200268817204301},{"$f":"(FO9*DB_Inputs!FO$8+LT_Resources!FO39*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":3.0998613037447988},{"$f":"(FP9*DB_Inputs!FP$8+LT_Resources!FP39*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":23.099462365591396},{"$f":"(FQ9*DB_Inputs!FQ$8+LT_Resources!FQ39*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":10},{"$f":"(FR9*DB_Inputs!FR$8+LT_Resources!FR39*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":13.700892857142858},{"$f":"(FS9*DB_Inputs!FS$8+LT_Resources!FS39*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":33.300134589502022},{"$f":"(FT9*DB_Inputs!FT$8+LT_Resources!FT39*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":48.2},{"$f":"(FU9*DB_Inputs!FU$8+LT_Resources!FU39*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":63.5994623655914},{"$f":"(FV9*DB_Inputs!FV$8+LT_Resources!FV39*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":66.3},{"$f":"(FW9*DB_Inputs!FW$8+LT_Resources!FW39*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":28.900537634408604},{"$f":"(FX9*DB_Inputs!FX$8+LT_Resources!FX39*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":11.85483870967742},{"$f":"(FY9*DB_Inputs!FY$8+LT_Resources!FY39*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":9.5},{"$f":"SUMPRODUCT(FN69:FY69,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":26.523173515981735},null,{"$f":"(GB9*DB_Inputs!GB$8+LT_Resources!GB39*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":6.200268817204301},{"$f":"(GC9*DB_Inputs!GC$8+LT_Resources!GC39*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":3.0998613037447988},{"$f":"(GD9*DB_Inputs!GD$8+LT_Resources!GD39*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":23.099462365591396},{"$f":"(GE9*DB_Inputs!GE$8+LT_Resources!GE39*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":10},{"$f":"(GF9*DB_Inputs!GF$8+LT_Resources!GF39*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":13.700892857142858},{"$f":"(GG9*DB_Inputs!GG$8+LT_Resources!GG39*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":33.300134589502022},{"$f":"(GH9*DB_Inputs!GH$8+LT_Resources!GH39*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":48.2},{"$f":"(GI9*DB_Inputs!GI$8+LT_Resources!GI39*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":63.5994623655914},{"$f":"(GJ9*DB_Inputs!GJ$8+LT_Resources!GJ39*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":66.3},{"$f":"(GK9*DB_Inputs!GK$8+LT_Resources!GK39*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":28.900537634408604},{"$f":"(GL9*DB_Inputs!GL$8+LT_Resources!GL39*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":11.85483870967742},{"$f":"(GM9*DB_Inputs!GM$8+LT_Resources!GM39*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":9.5},{"$f":"SUMPRODUCT(GB69:GM69,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":26.523173515981735}]
["Slice Transmission Loss Return ",{"$f":"(B10*DB_Inputs!B$8+LT_Resources!B40*DB_Inputs!B$9)/DB_Inputs!B$10","v":26.962903237634414},{"$f":"(C10*DB_Inputs!C$8+LT_Resources!C40*DB_Inputs!C$9)/DB_Inputs!C$10","v":34.800277474063805},{"$f":"(D10*DB_Inputs!D$8+LT_Resources!D40*DB_Inputs!D$9)/DB_Inputs!D$10","v":32.928763389247308},{"$f":"(E10*DB_Inputs!E$8+LT_Resources!E40*DB_Inputs!E$9)/DB_Inputs!E$10","v":26.10497308709677},{"$f":"(F10*DB_Inputs!F$8+LT_Resources!F40*DB_Inputs!F$9)/DB_Inputs!F$10","v":27.954464357142857},{"$f":"(G10*DB_Inputs!G$8+LT_Resources!G40*DB_Inputs!G$9)/DB_Inputs!G$10","v":28.882234196500676},{"$f":"(H10*DB_Inputs!H$8+LT_Resources!H40*DB_Inputs!H$9)/DB_Inputs!H$10","v":27.185277777777781},{"$f":"(I10*DB_Inputs!I$8+LT_Resources!I40*DB_Inputs!I$9)/DB_Inputs!I$10","v":40.635752739784941},{"$f":"(J10*DB_Inputs!J$8+LT_Resources!J40*DB_Inputs!J$9)/DB_Inputs!J$10","v":34.441666715555556},{"$f":"(K10*DB_Inputs!K$8+LT_Resources!K40*DB_Inputs!K$9)/DB_Inputs!K$10","v":27.226344093548384},{"$f":"(L10*DB_Inputs!L$8+LT_Resources!L40*DB_Inputs!L$9)/DB_Inputs!L$10","v":30.023521545161291},{"$f":"(M10*DB_Inputs!M$8+LT_Resources!M40*DB_Inputs!M$9)/DB_Inputs!M$10","v":27.876111160000001},{"$f":"SUMPRODUCT(B70:M70,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":30.432248881963478},null,{"$f":"(P10*DB_Inputs!P$8+LT_Resources!P40*DB_Inputs!P$9)/DB_Inputs!P$10","v":26.98938168387097},{"$f":"(Q10*DB_Inputs!Q$8+LT_Resources!Q40*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":34.809986141608881},{"$f":"(R10*DB_Inputs!R$8+LT_Resources!R40*DB_Inputs!R$9)/DB_Inputs!R$10","v":32.935483874193551},{"$f":"(S10*DB_Inputs!S$8+LT_Resources!S40*DB_Inputs!S$9)/DB_Inputs!S$10","v":26.127150578494625},{"$f":"(T10*DB_Inputs!T$8+LT_Resources!T40*DB_Inputs!T$9)/DB_Inputs!T$10","v":27.947916628571431},{"$f":"(U10*DB_Inputs!U$8+LT_Resources!U40*DB_Inputs!U$9)/DB_Inputs!U$10","v":28.869448161507403},{"$f":"(V10*DB_Inputs!V$8+LT_Resources!V40*DB_Inputs!V$9)/DB_Inputs!V$10","v":27.221388968888888},{"$f":"(W10*DB_Inputs!W$8+LT_Resources!W40*DB_Inputs!W$9)/DB_Inputs!W$10","v":37.478494568817204},{"$f":"(X10*DB_Inputs!X$8+LT_Resources!X40*DB_Inputs!X$9)/DB_Inputs!X$10","v":29.742361111111112},{"$f":"(Y10*DB_Inputs!Y$8+LT_Resources!Y40*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":26.738306546236561},{"$f":"(Z10*DB_Inputs!Z$8+LT_Resources!Z40*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":30.031182809677418},{"$f":"(AA10*DB_Inputs!AA$8+LT_Resources!AA40*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":27.880416753333339},{"$f":"SUMPRODUCT(P70:AA70,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":29.744292252522833},null,{"$f":"(AD10*DB_Inputs!AD$8+LT_Resources!AD40*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":31.635349462365593},{"$f":"(AE10*DB_Inputs!AE$8+LT_Resources!AE40*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":40.948959778085992},{"$f":"(AF10*DB_Inputs!AF$8+LT_Resources!AF40*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":39.244086021505375},{"$f":"(AG10*DB_Inputs!AG$8+LT_Resources!AG40*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":33.594086021505369},{"$f":"(AH10*DB_Inputs!AH$8+LT_Resources!AH40*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":30.503160919540232},{"$f":"(AI10*DB_Inputs!AI$8+LT_Resources!AI40*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":32.327590847913868},{"$f":"(AJ10*DB_Inputs!AJ$8+LT_Resources!AJ40*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":32.088750000000005},{"$f":"(AK10*DB_Inputs!AK$8+LT_Resources!AK40*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":47.045698924731184},{"$f":"(AL10*DB_Inputs!AL$8+LT_Resources!AL40*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":39.575555555555553},{"$f":"(AM10*DB_Inputs!AM$8+LT_Resources!AM40*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":31.625268817204297},{"$f":"(AN10*DB_Inputs!AN$8+LT_Resources!AN40*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":34.439112903225805},{"$f":"(AO10*DB_Inputs!AO$8+LT_Resources!AO40*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":32.551527777777778},{"$f":"SUMPRODUCT(AD70:AO70,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":35.48399362477231},null,{"$f":"(AR10*DB_Inputs!AR$8+LT_Resources!AR40*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":31.616129032258065},{"$f":"(AS10*DB_Inputs!AS$8+LT_Resources!AS40*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":40.8998613037448},{"$f":"(AT10*DB_Inputs!AT$8+LT_Resources!AT40*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":39.254973118279572},{"$f":"(AU10*DB_Inputs!AU$8+LT_Resources!AU40*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":33.556451612903224},{"$f":"(AV10*DB_Inputs!AV$8+LT_Resources!AV40*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":30.516369047619047},{"$f":"(AW10*DB_Inputs!AW$8+LT_Resources!AW40*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":32.332705248990578},{"$f":"(AX10*DB_Inputs!AX$8+LT_Resources!AX40*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":32.035555555555554},{"$f":"(AY10*DB_Inputs!AY$8+LT_Resources!AY40*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":43.350806451612904},{"$f":"(AZ10*DB_Inputs!AZ$8+LT_Resources!AZ40*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":34.128333333333337},{"$f":"(BA10*DB_Inputs!BA$8+LT_Resources!BA40*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":30.885080645161292},{"$f":"(BB10*DB_Inputs!BB$8+LT_Resources!BB40*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":34.35040322580646},{"$f":"(BC10*DB_Inputs!BC$8+LT_Resources!BC40*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":32.543888888888887},{"$f":"SUMPRODUCT(AR70:BC70,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":34.654212328767116},null,{"$f":"(BF10*DB_Inputs!BF$8+LT_Resources!BF40*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":31.534139784946237},{"$f":"(BG10*DB_Inputs!BG$8+LT_Resources!BG40*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":40.850069348127604},{"$f":"(BH10*DB_Inputs!BH$8+LT_Resources!BH40*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":39.156720430107512},{"$f":"(BI10*DB_Inputs!BI$8+LT_Resources!BI40*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":33.461693548387096},{"$f":"(BJ10*DB_Inputs!BJ$8+LT_Resources!BJ40*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":30.392113095238095},{"$f":"(BK10*DB_Inputs!BK$8+LT_Resources!BK40*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":32.272812920592187},{"$f":"(BL10*DB_Inputs!BL$8+LT_Resources!BL40*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":32.012777777777771},{"$f":"(BM10*DB_Inputs!BM$8+LT_Resources!BM40*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":46.987903225806441},{"$f":"(BN10*DB_Inputs!BN$8+LT_Resources!BN40*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":39.501666666666665},{"$f":"(BO10*DB_Inputs!BO$8+LT_Resources!BO40*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":31.514381720430112},{"$f":"(BP10*DB_Inputs!BP$8+LT_Resources!BP40*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":34.406854838709677},{"$f":"(BQ10*DB_Inputs!BQ$8+LT_Resources!BQ40*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":32.482916666666668},{"$f":"SUMPRODUCT(BF70:BQ70,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":35.41405251141552},null,{"$f":"(BT10*DB_Inputs!BT$8+LT_Resources!BT40*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":31.540591397849457},{"$f":"(BU10*DB_Inputs!BU$8+LT_Resources!BU40*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":40.851456310679616},{"$f":"(BV10*DB_Inputs!BV$8+LT_Resources!BV40*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":39.155107526881714},{"$f":"(BW10*DB_Inputs!BW$8+LT_Resources!BW40*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":33.451209677419357},{"$f":"(BX10*DB_Inputs!BX$8+LT_Resources!BX40*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":30.41889880952381},{"$f":"(BY10*DB_Inputs!BY$8+LT_Resources!BY40*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":32.27294751009422},{"$f":"(BZ10*DB_Inputs!BZ$8+LT_Resources!BZ40*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":31.972083333333334},{"$f":"(CA10*DB_Inputs!CA$8+LT_Resources!CA40*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":43.34543010752688},{"$f":"(CB10*DB_Inputs!CB$8+LT_Resources!CB40*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":34.08347222222222},{"$f":"(CC10*DB_Inputs!CC$8+LT_Resources!CC40*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":30.787500000000001},{"$f":"(CD10*DB_Inputs!CD$8+LT_Resources!CD40*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":34.320564516129032},{"$f":"(CE10*DB_Inputs!CE$8+LT_Resources!CE40*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":32.482222222222219},{"$f":"SUMPRODUCT(BT70:CE70,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":34.588595890410964},null,{"$f":"(CH10*DB_Inputs!CH$8+LT_Resources!CH40*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":31.497580645161293},{"$f":"(CI10*DB_Inputs!CI$8+LT_Resources!CI40*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":40.797226074895981},{"$f":"(CJ10*DB_Inputs!CJ$8+LT_Resources!CJ40*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":39.078091397849462},{"$f":"(CK10*DB_Inputs!CK$8+LT_Resources!CK40*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":33.43763440860215},{"$f":"(CL10*DB_Inputs!CL$8+LT_Resources!CL40*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":30.356896551724141},{"$f":"(CM10*DB_Inputs!CM$8+LT_Resources!CM40*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":32.208209959623147},{"$f":"(CN10*DB_Inputs!CN$8+LT_Resources!CN40*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":31.97625},{"$f":"(CO10*DB_Inputs!CO$8+LT_Resources!CO40*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":46.947580645161288},{"$f":"(CP10*DB_Inputs!CP$8+LT_Resources!CP40*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":39.423888888888897},{"$f":"(CQ10*DB_Inputs!CQ$8+LT_Resources!CQ40*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":31.499327956989248},{"$f":"(CR10*DB_Inputs!CR$8+LT_Resources!CR40*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":34.362231182795696},{"$f":"(CS10*DB_Inputs!CS$8+LT_Resources!CS40*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":32.429166666666674},{"$f":"SUMPRODUCT(CH70:CS70,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":35.353699908925314},null,{"$f":"(CV10*DB_Inputs!CV$8+LT_Resources!CV40*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":31.513172043010748},{"$f":"(CW10*DB_Inputs!CW$8+LT_Resources!CW40*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":40.797226074895981},{"$f":"(CX10*DB_Inputs!CX$8+LT_Resources!CX40*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":39.083333333333336},{"$f":"(CY10*DB_Inputs!CY$8+LT_Resources!CY40*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":33.433870967741939},{"$f":"(CZ10*DB_Inputs!CZ$8+LT_Resources!CZ40*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":30.390327380952378},{"$f":"(DA10*DB_Inputs!DA$8+LT_Resources!DA40*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":32.20847913862719},{"$f":"(DB10*DB_Inputs!DB$8+LT_Resources!DB40*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":31.952083333333334},{"$f":"(DC10*DB_Inputs!DC$8+LT_Resources!DC40*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":43.290322580645153},{"$f":"(DD10*DB_Inputs!DD$8+LT_Resources!DD40*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":34.014583333333334},{"$f":"(DE10*DB_Inputs!DE$8+LT_Resources!DE40*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":30.772715053763442},{"$f":"(DF10*DB_Inputs!DF$8+LT_Resources!DF40*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":34.263306451612905},{"$f":"(DG10*DB_Inputs!DG$8+LT_Resources!DG40*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":32.43333333333333},{"$f":"SUMPRODUCT(CV70:DG70,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":34.544452054794526},null,{"$f":"(DJ10*DB_Inputs!DJ$8+LT_Resources!DJ40*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":31.506720430107528},{"$f":"(DK10*DB_Inputs!DK$8+LT_Resources!DK40*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":40.794036061026347},{"$f":"(DL10*DB_Inputs!DL$8+LT_Resources!DL40*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":39.082526881720426},{"$f":"(DM10*DB_Inputs!DM$8+LT_Resources!DM40*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":33.43763440860215},{"$f":"(DN10*DB_Inputs!DN$8+LT_Resources!DN40*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":30.365029761904765},{"$f":"(DO10*DB_Inputs!DO$8+LT_Resources!DO40*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":32.208209959623147},{"$f":"(DP10*DB_Inputs!DP$8+LT_Resources!DP40*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":31.97625},{"$f":"(DQ10*DB_Inputs!DQ$8+LT_Resources!DQ40*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":46.947580645161288},{"$f":"(DR10*DB_Inputs!DR$8+LT_Resources!DR40*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":39.425138888888895},{"$f":"(DS10*DB_Inputs!DS$8+LT_Resources!DS40*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":31.499327956989248},{"$f":"(DT10*DB_Inputs!DT$8+LT_Resources!DT40*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":34.354838709677416},{"$f":"(DU10*DB_Inputs!DU$8+LT_Resources!DU40*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":32.443749999999994},{"$f":"SUMPRODUCT(DJ70:DU70,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":35.369577625570777},null,{"$f":"(DX10*DB_Inputs!DX$8+LT_Resources!DX40*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":31.498387096774199},{"$f":"(DY10*DB_Inputs!DY$8+LT_Resources!DY40*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":40.796671289875171},{"$f":"(DZ10*DB_Inputs!DZ$8+LT_Resources!DZ40*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":39.082258064516132},{"$f":"(EA10*DB_Inputs!EA$8+LT_Resources!EA40*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":33.43091397849463},{"$f":"(EB10*DB_Inputs!EB$8+LT_Resources!EB40*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":30.400744047619042},{"$f":"(EC10*DB_Inputs!EC$8+LT_Resources!EC40*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":32.216285329744288},{"$f":"(ED10*DB_Inputs!ED$8+LT_Resources!ED40*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":31.952083333333334},{"$f":"(EE10*DB_Inputs!EE$8+LT_Resources!EE40*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":43.2755376344086},{"$f":"(EF10*DB_Inputs!EF$8+LT_Resources!EF40*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":34.022083333333335},{"$f":"(EG10*DB_Inputs!EG$8+LT_Resources!EG40*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":30.767338709677421},{"$f":"(EH10*DB_Inputs!EH$8+LT_Resources!EH40*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":34.258467741935483},{"$f":"(EI10*DB_Inputs!EI$8+LT_Resources!EI40*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":32.44027777777778},{"$f":"SUMPRODUCT(DX70:EI70,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":34.543333333333329},null,{"$f":"(EL10*DB_Inputs!EL$8+LT_Resources!EL40*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":31.497580645161293},{"$f":"(EM10*DB_Inputs!EM$8+LT_Resources!EM40*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":40.802773925104027},{"$f":"(EN10*DB_Inputs!EN$8+LT_Resources!EN40*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":39.085215053763442},{"$f":"(EO10*DB_Inputs!EO$8+LT_Resources!EO40*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":33.439919354838715},{"$f":"(EP10*DB_Inputs!EP$8+LT_Resources!EP40*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":30.349712643678163},{"$f":"(EQ10*DB_Inputs!EQ$8+LT_Resources!EQ40*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":32.216150740242263},{"$f":"(ER10*DB_Inputs!ER$8+LT_Resources!ER40*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":31.971805555555552},{"$f":"(ES10*DB_Inputs!ES$8+LT_Resources!ES40*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":46.942204301075272},{"$f":"(ET10*DB_Inputs!ET$8+LT_Resources!ET40*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":39.433472222222228},{"$f":"(EU10*DB_Inputs!EU$8+LT_Resources!EU40*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":31.49260752688172},{"$f":"(EV10*DB_Inputs!EV$8+LT_Resources!EV40*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":34.352553763440866},{"$f":"(EW10*DB_Inputs!EW$8+LT_Resources!EW40*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":32.443749999999994},{"$f":"SUMPRODUCT(EL70:EW70,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":35.354826958105654},null,{"$f":"(EZ10*DB_Inputs!EZ$8+LT_Resources!EZ40*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":31.495967741935484},{"$f":"(FA10*DB_Inputs!FA$8+LT_Resources!FA40*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":40.798474341192787},{"$f":"(FB10*DB_Inputs!FB$8+LT_Resources!FB40*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":39.081854838709681},{"$f":"(FC10*DB_Inputs!FC$8+LT_Resources!FC40*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":33.435215053763443},{"$f":"(FD10*DB_Inputs!FD$8+LT_Resources!FD40*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":30.402232142857137},{"$f":"(FE10*DB_Inputs!FE$8+LT_Resources!FE40*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":32.216285329744288},{"$f":"(FF10*DB_Inputs!FF$8+LT_Resources!FF40*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":31.955138888888889},{"$f":"(FG10*DB_Inputs!FG$8+LT_Resources!FG40*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":43.283602150537632},{"$f":"(FH10*DB_Inputs!FH$8+LT_Resources!FH40*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":34.026250000000005},{"$f":"(FI10*DB_Inputs!FI$8+LT_Resources!FI40*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":30.769758064516125},{"$f":"(FJ10*DB_Inputs!FJ$8+LT_Resources!FJ40*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":34.266935483870974},{"$f":"(FK10*DB_Inputs!FK$8+LT_Resources!FK40*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":32.439722222222223},{"$f":"SUMPRODUCT(EZ70:FK70,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":34.545878995433796},null,{"$f":"(FN10*DB_Inputs!FN$8+LT_Resources!FN40*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":31.494623655913983},{"$f":"(FO10*DB_Inputs!FO$8+LT_Resources!FO40*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":40.802773925104027},{"$f":"(FP10*DB_Inputs!FP$8+LT_Resources!FP40*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":39.082123655913975},{"$f":"(FQ10*DB_Inputs!FQ$8+LT_Resources!FQ40*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":33.43763440860215},{"$f":"(FR10*DB_Inputs!FR$8+LT_Resources!FR40*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":30.369494047619053},{"$f":"(FS10*DB_Inputs!FS$8+LT_Resources!FS40*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":32.211036339165553},{"$f":"(FT10*DB_Inputs!FT$8+LT_Resources!FT40*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":31.977777777777778},{"$f":"(FU10*DB_Inputs!FU$8+LT_Resources!FU40*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":46.942204301075272},{"$f":"(FV10*DB_Inputs!FV$8+LT_Resources!FV40*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":39.433611111111112},{"$f":"(FW10*DB_Inputs!FW$8+LT_Resources!FW40*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":31.49798387096774},{"$f":"(FX10*DB_Inputs!FX$8+LT_Resources!FX40*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":34.352553763440866},{"$f":"(FY10*DB_Inputs!FY$8+LT_Resources!FY40*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":32.437500000000007},{"$f":"SUMPRODUCT(FN70:FY70,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":35.369360730593613},null,{"$f":"(GB10*DB_Inputs!GB$8+LT_Resources!GB40*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":31.495833333333334},{"$f":"(GC10*DB_Inputs!GC$8+LT_Resources!GC40*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":40.818030513176147},{"$f":"(GD10*DB_Inputs!GD$8+LT_Resources!GD40*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":39.102150537634408},{"$f":"(GE10*DB_Inputs!GE$8+LT_Resources!GE40*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":33.454032258064522},{"$f":"(GF10*DB_Inputs!GF$8+LT_Resources!GF40*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":30.415624999999999},{"$f":"(GG10*DB_Inputs!GG$8+LT_Resources!GG40*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":32.20847913862719},{"$f":"(GH10*DB_Inputs!GH$8+LT_Resources!GH40*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":31.954999999999998},{"$f":"(GI10*DB_Inputs!GI$8+LT_Resources!GI40*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":43.29032258064516},{"$f":"(GJ10*DB_Inputs!GJ$8+LT_Resources!GJ40*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":34.01305555555556},{"$f":"(GK10*DB_Inputs!GK$8+LT_Resources!GK40*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":30.778629032258067},{"$f":"(GL10*DB_Inputs!GL$8+LT_Resources!GL40*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":34.262096774193552},{"$f":"(GM10*DB_Inputs!GM$8+LT_Resources!GM40*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":32.43388888888888},{"$f":"SUMPRODUCT(GB70:GM70,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":34.550502283105025}]
["Non-Federal CER ",{"$f":"(B11*DB_Inputs!B$8+LT_Resources!B41*DB_Inputs!B$9)/DB_Inputs!B$10","v":134.20430109247312},{"$f":"(C11*DB_Inputs!C$8+LT_Resources!C41*DB_Inputs!C$9)/DB_Inputs!C$10","v":137.89736473300971},{"$f":"(D11*DB_Inputs!D$8+LT_Resources!D41*DB_Inputs!D$9)/DB_Inputs!D$10","v":133.63440861612904},{"$f":"(E11*DB_Inputs!E$8+LT_Resources!E41*DB_Inputs!E$9)/DB_Inputs!E$10","v":138.93817203225808},{"$f":"(F11*DB_Inputs!F$8+LT_Resources!F41*DB_Inputs!F$9)/DB_Inputs!F$10","v":137.14285714285714},{"$f":"(G11*DB_Inputs!G$8+LT_Resources!G41*DB_Inputs!G$9)/DB_Inputs!G$10","v":139.06191116446837},{"$f":"(H11*DB_Inputs!H$8+LT_Resources!H41*DB_Inputs!H$9)/DB_Inputs!H$10","v":132.22222222222223},{"$f":"(I11*DB_Inputs!I$8+LT_Resources!I41*DB_Inputs!I$9)/DB_Inputs!I$10","v":138.19354838817205},{"$f":"(J11*DB_Inputs!J$8+LT_Resources!J41*DB_Inputs!J$9)/DB_Inputs!J$10","v":137.51111111111112},{"$f":"(K11*DB_Inputs!K$8+LT_Resources!K41*DB_Inputs!K$9)/DB_Inputs!K$10","v":133.07526884408603},{"$f":"(L11*DB_Inputs!L$8+LT_Resources!L41*DB_Inputs!L$9)/DB_Inputs!L$10","v":138.19354838709677},{"$f":"(M11*DB_Inputs!M$8+LT_Resources!M41*DB_Inputs!M$9)/DB_Inputs!M$10","v":132.22222220666666},{"$f":"SUMPRODUCT(B71:M71,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":136.02705479366438},null,{"$f":"(P11*DB_Inputs!P$8+LT_Resources!P41*DB_Inputs!P$9)/DB_Inputs!P$10","v":138.29569890967741},{"$f":"(Q11*DB_Inputs!Q$8+LT_Resources!Q41*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":137.89736477753121},{"$f":"(R11*DB_Inputs!R$8+LT_Resources!R41*DB_Inputs!R$9)/DB_Inputs!R$10","v":133.61021506774193},{"$f":"(S11*DB_Inputs!S$8+LT_Resources!S41*DB_Inputs!S$9)/DB_Inputs!S$10","v":139.3400537688172},{"$f":"(T11*DB_Inputs!T$8+LT_Resources!T41*DB_Inputs!T$9)/DB_Inputs!T$10","v":137.14285714285714},{"$f":"(U11*DB_Inputs!U$8+LT_Resources!U41*DB_Inputs!U$9)/DB_Inputs!U$10","v":134.09152085706594},{"$f":"(V11*DB_Inputs!V$8+LT_Resources!V41*DB_Inputs!V$9)/DB_Inputs!V$10","v":138.0888888888889},{"$f":"(W11*DB_Inputs!W$8+LT_Resources!W41*DB_Inputs!W$9)/DB_Inputs!W$10","v":138.77419355483872},{"$f":"(X11*DB_Inputs!X$8+LT_Resources!X41*DB_Inputs!X$9)/DB_Inputs!X$10","v":132.77777777777777},{"$f":"(Y11*DB_Inputs!Y$8+LT_Resources!Y41*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":138.77419355483872},{"$f":"(Z11*DB_Inputs!Z$8+LT_Resources!Z41*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":138.7741935483871},{"$f":"(AA11*DB_Inputs!AA$8+LT_Resources!AA41*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":132.77777778666666},{"$f":"SUMPRODUCT(P71:AA71,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":136.70650685166669},null,{"$f":"(AD11*DB_Inputs!AD$8+LT_Resources!AD41*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":138.7741935483871},{"$f":"(AE11*DB_Inputs!AE$8+LT_Resources!AE41*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":137.89736477115119},{"$f":"(AF11*DB_Inputs!AF$8+LT_Resources!AF41*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":133.63440860215053},{"$f":"(AG11*DB_Inputs!AG$8+LT_Resources!AG41*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":138.7741935483871},{"$f":"(AH11*DB_Inputs!AH$8+LT_Resources!AH41*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":137.35632183908046},{"$f":"(AI11*DB_Inputs!AI$8+LT_Resources!AI41*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":133.81426648721398},{"$f":"(AJ11*DB_Inputs!AJ$8+LT_Resources!AJ41*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":138.0888888888889},{"$f":"(AK11*DB_Inputs!AK$8+LT_Resources!AK41*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":133.63440860215053},{"$f":"(AL11*DB_Inputs!AL$8+LT_Resources!AL41*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":138.0888888888889},{"$f":"(AM11*DB_Inputs!AM$8+LT_Resources!AM41*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":138.7741935483871},{"$f":"(AN11*DB_Inputs!AN$8+LT_Resources!AN41*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":133.63440860215053},{"$f":"(AO11*DB_Inputs!AO$8+LT_Resources!AO41*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":138.0888888888889},{"$f":"SUMPRODUCT(AD71:AO71,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":136.69581056466302},null,{"$f":"(AR11*DB_Inputs!AR$8+LT_Resources!AR41*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":138.7741935483871},{"$f":"(AS11*DB_Inputs!AS$8+LT_Resources!AS41*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":132.59361997226074},{"$f":"(AT11*DB_Inputs!AT$8+LT_Resources!AT41*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":138.7741935483871},{"$f":"(AU11*DB_Inputs!AU$8+LT_Resources!AU41*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":133.63440860215053},{"$f":"(AV11*DB_Inputs!AV$8+LT_Resources!AV41*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":136.57142857142858},{"$f":"(AW11*DB_Inputs!AW$8+LT_Resources!AW41*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":138.96096904441453},{"$f":"(AX11*DB_Inputs!AX$8+LT_Resources!AX41*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":138.0888888888889},{"$f":"(AY11*DB_Inputs!AY$8+LT_Resources!AY41*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":133.63440860215053},{"$f":"(AZ11*DB_Inputs!AZ$8+LT_Resources!AZ41*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":138.0888888888889},{"$f":"(BA11*DB_Inputs!BA$8+LT_Resources!BA41*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":138.7741935483871},{"$f":"(BB11*DB_Inputs!BB$8+LT_Resources!BB41*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":133.63440860215053},{"$f":"(BC11*DB_Inputs!BC$8+LT_Resources!BC41*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":138.0888888888889},{"$f":"SUMPRODUCT(AR71:BC71,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":136.63378995433791},null,{"$f":"(BF11*DB_Inputs!BF$8+LT_Resources!BF41*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":133.63440860215053},{"$f":"(BG11*DB_Inputs!BG$8+LT_Resources!BG41*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":137.89736477115119},{"$f":"(BH11*DB_Inputs!BH$8+LT_Resources!BH41*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":138.7741935483871},{"$f":"(BI11*DB_Inputs!BI$8+LT_Resources!BI41*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":133.63440860215053},{"$f":"(BJ11*DB_Inputs!BJ$8+LT_Resources!BJ41*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":136.57142857142858},{"$f":"(BK11*DB_Inputs!BK$8+LT_Resources!BK41*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":138.96096904441453},{"$f":"(BL11*DB_Inputs!BL$8+LT_Resources!BL41*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":138.0888888888889},{"$f":"(BM11*DB_Inputs!BM$8+LT_Resources!BM41*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":133.63440860215053},{"$f":"(BN11*DB_Inputs!BN$8+LT_Resources!BN41*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":138.0888888888889},{"$f":"(BO11*DB_Inputs!BO$8+LT_Resources!BO41*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":133.63440860215053},{"$f":"(BP11*DB_Inputs!BP$8+LT_Resources!BP41*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":138.7741935483871},{"$f":"(BQ11*DB_Inputs!BQ$8+LT_Resources!BQ41*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":138.0888888888889},{"$f":"SUMPRODUCT(BF71:BQ71,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":136.63378995433791},null,{"$f":"(BT11*DB_Inputs!BT$8+LT_Resources!BT41*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":133.63440860215053},{"$f":"(BU11*DB_Inputs!BU$8+LT_Resources!BU41*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":137.89736477115119},{"$f":"(BV11*DB_Inputs!BV$8+LT_Resources!BV41*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":138.7741935483871},{"$f":"(BW11*DB_Inputs!BW$8+LT_Resources!BW41*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":133.63440860215053},{"$f":"(BX11*DB_Inputs!BX$8+LT_Resources!BX41*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":136.57142857142858},{"$f":"(BY11*DB_Inputs!BY$8+LT_Resources!BY41*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":138.96096904441453},{"$f":"(BZ11*DB_Inputs!BZ$8+LT_Resources!BZ41*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":132.77777777777777},{"$f":"(CA11*DB_Inputs!CA$8+LT_Resources!CA41*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":138.7741935483871},{"$f":"(CB11*DB_Inputs!CB$8+LT_Resources!CB41*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":138.0888888888889},{"$f":"(CC11*DB_Inputs!CC$8+LT_Resources!CC41*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":133.63440860215053},{"$f":"(CD11*DB_Inputs!CD$8+LT_Resources!CD41*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":138.7741935483871},{"$f":"(CE11*DB_Inputs!CE$8+LT_Resources!CE41*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":138.0888888888889},{"$f":"SUMPRODUCT(BT71:CE71,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":136.63378995433791},null,{"$f":"(CH11*DB_Inputs!CH$8+LT_Resources!CH41*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":133.63440860215053},{"$f":"(CI11*DB_Inputs!CI$8+LT_Resources!CI41*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":137.89736477115119},{"$f":"(CJ11*DB_Inputs!CJ$8+LT_Resources!CJ41*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":133.63440860215053},{"$f":"(CK11*DB_Inputs!CK$8+LT_Resources!CK41*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":138.7741935483871},{"$f":"(CL11*DB_Inputs!CL$8+LT_Resources!CL41*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":137.35632183908046},{"$f":"(CM11*DB_Inputs!CM$8+LT_Resources!CM41*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":133.81426648721398},{"$f":"(CN11*DB_Inputs!CN$8+LT_Resources!CN41*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":138.0888888888889},{"$f":"(CO11*DB_Inputs!CO$8+LT_Resources!CO41*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":138.7741935483871},{"$f":"(CP11*DB_Inputs!CP$8+LT_Resources!CP41*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":132.77777777777777},{"$f":"(CQ11*DB_Inputs!CQ$8+LT_Resources!CQ41*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":138.7741935483871},{"$f":"(CR11*DB_Inputs!CR$8+LT_Resources!CR41*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":138.7741935483871},{"$f":"(CS11*DB_Inputs!CS$8+LT_Resources!CS41*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":135.35555555555555},{"$f":"SUMPRODUCT(CH71:CS71,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":136.47176684881603},null,{"$f":"(CV11*DB_Inputs!CV$8+LT_Resources!CV41*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":136.27956989247312},{"$f":"(CW11*DB_Inputs!CW$8+LT_Resources!CW41*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":137.89736477115119},{"$f":"(CX11*DB_Inputs!CX$8+LT_Resources!CX41*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":133.63440860215053},{"$f":"(CY11*DB_Inputs!CY$8+LT_Resources!CY41*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":138.7741935483871},{"$f":"(CZ11*DB_Inputs!CZ$8+LT_Resources!CZ41*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":139.33333333333334},{"$f":"(DA11*DB_Inputs!DA$8+LT_Resources!DA41*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":133.81426648721398},{"$f":"(DB11*DB_Inputs!DB$8+LT_Resources!DB41*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":138.0888888888889},{"$f":"(DC11*DB_Inputs!DC$8+LT_Resources!DC41*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":138.7741935483871},{"$f":"(DD11*DB_Inputs!DD$8+LT_Resources!DD41*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":132.77777777777777},{"$f":"(DE11*DB_Inputs!DE$8+LT_Resources!DE41*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":138.7741935483871},{"$f":"(DF11*DB_Inputs!DF$8+LT_Resources!DF41*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":136.12903225806451},{"$f":"(DG11*DB_Inputs!DG$8+LT_Resources!DG41*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":136.06666666666666},{"$f":"SUMPRODUCT(CV71:DG71,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":136.67945205479452},null,{"$f":"(DJ11*DB_Inputs!DJ$8+LT_Resources!DJ41*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":136.27956989247312},{"$f":"(DK11*DB_Inputs!DK$8+LT_Resources!DK41*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":137.18723994452151},{"$f":"(DL11*DB_Inputs!DL$8+LT_Resources!DL41*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":134.32258064516128},{"$f":"(DM11*DB_Inputs!DM$8+LT_Resources!DM41*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":138.7741935483871},{"$f":"(DN11*DB_Inputs!DN$8+LT_Resources!DN41*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":139.33333333333334},{"$f":"(DO11*DB_Inputs!DO$8+LT_Resources!DO41*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":133.81426648721398},{"$f":"(DP11*DB_Inputs!DP$8+LT_Resources!DP41*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":138.0888888888889},{"$f":"(DQ11*DB_Inputs!DQ$8+LT_Resources!DQ41*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":138.08602150537635},{"$f":"(DR11*DB_Inputs!DR$8+LT_Resources!DR41*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":133.48888888888888},{"$f":"(DS11*DB_Inputs!DS$8+LT_Resources!DS41*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":138.7741935483871},{"$f":"(DT11*DB_Inputs!DT$8+LT_Resources!DT41*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":136.12903225806451},{"$f":"(DU11*DB_Inputs!DU$8+LT_Resources!DU41*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":137.88888888888889},{"$f":"SUMPRODUCT(DJ71:DU71,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":136.82922374429225},null,{"$f":"(DX11*DB_Inputs!DX$8+LT_Resources!DX41*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":133.63440860215053},{"$f":"(DY11*DB_Inputs!DY$8+LT_Resources!DY41*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":137.18723994452151},{"$f":"(DZ11*DB_Inputs!DZ$8+LT_Resources!DZ41*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":134.32258064516131},{"$f":"(EA11*DB_Inputs!EA$8+LT_Resources!EA41*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":138.08602150537635},{"$f":"(EB11*DB_Inputs!EB$8+LT_Resources!EB41*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":140.3095238095238},{"$f":"(EC11*DB_Inputs!EC$8+LT_Resources!EC41*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":135.38627187079408},{"$f":"(ED11*DB_Inputs!ED$8+LT_Resources!ED41*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":138.0888888888889},{"$f":"(EE11*DB_Inputs!EE$8+LT_Resources!EE41*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":136.32258064516128},{"$f":"(EF11*DB_Inputs!EF$8+LT_Resources!EF41*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":135.31111111111113},{"$f":"(EG11*DB_Inputs!EG$8+LT_Resources!EG41*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":137.89247311827958},{"$f":"(EH11*DB_Inputs!EH$8+LT_Resources!EH41*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":136.12903225806448},{"$f":"(EI11*DB_Inputs!EI$8+LT_Resources!EI41*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":137.88888888888889},{"$f":"SUMPRODUCT(DX71:EI71,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":136.67945205479452},null,{"$f":"(EL11*DB_Inputs!EL$8+LT_Resources!EL41*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":132.94623655913978},{"$f":"(EM11*DB_Inputs!EM$8+LT_Resources!EM41*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":137.89736477115119},{"$f":"(EN11*DB_Inputs!EN$8+LT_Resources!EN41*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":134.32258064516131},{"$f":"(EO11*DB_Inputs!EO$8+LT_Resources!EO41*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":138.08602150537635},{"$f":"(EP11*DB_Inputs!EP$8+LT_Resources!EP41*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":136.20689655172413},{"$f":"(EQ11*DB_Inputs!EQ$8+LT_Resources!EQ41*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":135.38627187079408},{"$f":"(ER11*DB_Inputs!ER$8+LT_Resources!ER41*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":137.37777777777777},{"$f":"(ES11*DB_Inputs!ES$8+LT_Resources!ES41*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":137.01075268817203},{"$f":"(ET11*DB_Inputs!ET$8+LT_Resources!ET41*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":135.31111111111113},{"$f":"(EU11*DB_Inputs!EU$8+LT_Resources!EU41*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":137.20430107526883},{"$f":"(EV11*DB_Inputs!EV$8+LT_Resources!EV41*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":136.81720430107526},{"$f":"(EW11*DB_Inputs!EW$8+LT_Resources!EW41*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":137.88888888888889},{"$f":"SUMPRODUCT(EL71:EW71,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":136.36429872495447},null,{"$f":"(EZ11*DB_Inputs!EZ$8+LT_Resources!EZ41*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":132.94623655913978},{"$f":"(FA11*DB_Inputs!FA$8+LT_Resources!FA41*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":137.89736477115119},{"$f":"(FB11*DB_Inputs!FB$8+LT_Resources!FB41*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":133.63440860215053},{"$f":"(FC11*DB_Inputs!FC$8+LT_Resources!FC41*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":138.7741935483871},{"$f":"(FD11*DB_Inputs!FD$8+LT_Resources!FD41*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":140.3095238095238},{"$f":"(FE11*DB_Inputs!FE$8+LT_Resources!FE41*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":135.38627187079408},{"$f":"(FF11*DB_Inputs!FF$8+LT_Resources!FF41*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":137.37777777777777},{"$f":"(FG11*DB_Inputs!FG$8+LT_Resources!FG41*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":137.01075268817203},{"$f":"(FH11*DB_Inputs!FH$8+LT_Resources!FH41*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":135.31111111111113},{"$f":"(FI11*DB_Inputs!FI$8+LT_Resources!FI41*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":137.20430107526883},{"$f":"(FJ11*DB_Inputs!FJ$8+LT_Resources!FJ41*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":136.81720430107526},{"$f":"(FK11*DB_Inputs!FK$8+LT_Resources!FK41*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":137.17777777777778},{"$f":"SUMPRODUCT(EZ71:FK71,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":136.62100456621005},null,{"$f":"(FN11*DB_Inputs!FN$8+LT_Resources!FN41*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":133.63440860215053},{"$f":"(FO11*DB_Inputs!FO$8+LT_Resources!FO41*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":137.89736477115119},{"$f":"(FP11*DB_Inputs!FP$8+LT_Resources!FP41*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":133.63440860215053},{"$f":"(FQ11*DB_Inputs!FQ$8+LT_Resources!FQ41*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":138.7741935483871},{"$f":"(FR11*DB_Inputs!FR$8+LT_Resources!FR41*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":140.3095238095238},{"$f":"(FS11*DB_Inputs!FS$8+LT_Resources!FS41*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":134.69717362045759},{"$f":"(FT11*DB_Inputs!FT$8+LT_Resources!FT41*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":138.0888888888889},{"$f":"(FU11*DB_Inputs!FU$8+LT_Resources!FU41*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":137.01075268817203},{"$f":"(FV11*DB_Inputs!FV$8+LT_Resources!FV41*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":134.6},{"$f":"(FW11*DB_Inputs!FW$8+LT_Resources!FW41*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":137.89247311827958},{"$f":"(FX11*DB_Inputs!FX$8+LT_Resources!FX41*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":136.81720430107526},{"$f":"(FY11*DB_Inputs!FY$8+LT_Resources!FY41*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":137.17777777777778},{"$f":"SUMPRODUCT(FN71:FY71,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":136.67945205479452},null,{"$f":"(GB11*DB_Inputs!GB$8+LT_Resources!GB41*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":133.63440860215053},{"$f":"(GC11*DB_Inputs!GC$8+LT_Resources!GC41*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":137.89736477115119},{"$f":"(GD11*DB_Inputs!GD$8+LT_Resources!GD41*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":133.63440860215053},{"$f":"(GE11*DB_Inputs!GE$8+LT_Resources!GE41*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":138.7741935483871},{"$f":"(GF11*DB_Inputs!GF$8+LT_Resources!GF41*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":139.33333333333334},{"$f":"(GG11*DB_Inputs!GG$8+LT_Resources!GG41*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":133.81426648721398},{"$f":"(GH11*DB_Inputs!GH$8+LT_Resources!GH41*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":138.0888888888889},{"$f":"(GI11*DB_Inputs!GI$8+LT_Resources!GI41*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":138.7741935483871},{"$f":"(GJ11*DB_Inputs!GJ$8+LT_Resources!GJ41*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":132.77777777777777},{"$f":"(GK11*DB_Inputs!GK$8+LT_Resources!GK41*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":138.7741935483871},{"$f":"(GL11*DB_Inputs!GL$8+LT_Resources!GL41*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":136.12903225806451},{"$f":"(GM11*DB_Inputs!GM$8+LT_Resources!GM41*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":136.06666666666666},{"$f":"SUMPRODUCT(GB71:GM71,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":136.45479452054795}]
[]
[{"$f":"A13","v":"Intra-Regional Transfers (In) "},{"$f":"(B13*DB_Inputs!B$8+LT_Resources!B43*DB_Inputs!B$9)/DB_Inputs!B$10","v":25.569892449462372},{"$f":"(C13*DB_Inputs!C$8+LT_Resources!C43*DB_Inputs!C$9)/DB_Inputs!C$10","v":20.710124818862692},{"$f":"(D13*DB_Inputs!D$8+LT_Resources!D43*DB_Inputs!D$9)/DB_Inputs!D$10","v":14.366935497849461},{"$f":"(E13*DB_Inputs!E$8+LT_Resources!E43*DB_Inputs!E$9)/DB_Inputs!E$10","v":18.702956992473119},{"$f":"(F13*DB_Inputs!F$8+LT_Resources!F43*DB_Inputs!F$9)/DB_Inputs!F$10","v":11.349702357142856},{"$f":"(G13*DB_Inputs!G$8+LT_Resources!G43*DB_Inputs!G$9)/DB_Inputs!G$10","v":31.102287978869448},{"$f":"(H13*DB_Inputs!H$8+LT_Resources!H43*DB_Inputs!H$9)/DB_Inputs!H$10","v":39.527777777777779},{"$f":"(I13*DB_Inputs!I$8+LT_Resources!I43*DB_Inputs!I$9)/DB_Inputs!I$10","v":37.704301076344088},{"$f":"(J13*DB_Inputs!J$8+LT_Resources!J43*DB_Inputs!J$9)/DB_Inputs!J$10","v":49.333333333333336},{"$f":"(K13*DB_Inputs!K$8+LT_Resources!K43*DB_Inputs!K$9)/DB_Inputs!K$10","v":39.884408621505379},{"$f":"(L13*DB_Inputs!L$8+LT_Resources!L43*DB_Inputs!L$9)/DB_Inputs!L$10","v":42.586021519354837},{"$f":"(M13*DB_Inputs!M$8+LT_Resources!M43*DB_Inputs!M$9)/DB_Inputs!M$10","v":29.913888920000005},{"$f":"SUMPRODUCT(B73:M73,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":30.162557076472602},null,{"$f":"(P13*DB_Inputs!P$8+LT_Resources!P43*DB_Inputs!P$9)/DB_Inputs!P$10","v":25.513440874193549},{"$f":"(Q13*DB_Inputs!Q$8+LT_Resources!Q43*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":20.710124818862692},{"$f":"(R13*DB_Inputs!R$8+LT_Resources!R43*DB_Inputs!R$9)/DB_Inputs!R$10","v":14.366935497849461},{"$f":"(S13*DB_Inputs!S$8+LT_Resources!S43*DB_Inputs!S$9)/DB_Inputs!S$10","v":18.702956992473119},{"$f":"(T13*DB_Inputs!T$8+LT_Resources!T43*DB_Inputs!T$9)/DB_Inputs!T$10","v":6.8749999857142852},{"$f":"(U13*DB_Inputs!U$8+LT_Resources!U43*DB_Inputs!U$9)/DB_Inputs!U$10","v":4.5800807755047099},{"$f":"(V13*DB_Inputs!V$8+LT_Resources!V43*DB_Inputs!V$9)/DB_Inputs!V$10","v":5.2138888711111111},{"$f":"(W13*DB_Inputs!W$8+LT_Resources!W43*DB_Inputs!W$9)/DB_Inputs!W$10","v":4.8064515860215051},{"$f":"(X13*DB_Inputs!X$8+LT_Resources!X43*DB_Inputs!X$9)/DB_Inputs!X$10","v":6.5888888888888886},{"$f":"(Y13*DB_Inputs!Y$8+LT_Resources!Y43*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":5.3682795645161283},{"$f":"(Z13*DB_Inputs!Z$8+LT_Resources!Z43*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":4.1223118548387099},{"$f":"(AA13*DB_Inputs!AA$8+LT_Resources!AA43*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":4.5666666666666664},{"$f":"SUMPRODUCT(P73:AA73,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":10.155707763401828},null,{"$f":"(AD13*DB_Inputs!AD$8+LT_Resources!AD43*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":5.110215053763441},{"$f":"(AE13*DB_Inputs!AE$8+LT_Resources!AE43*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":3.8002773925104023},{"$f":"(AF13*DB_Inputs!AF$8+LT_Resources!AF43*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":3.239247311827957},{"$f":"(AG13*DB_Inputs!AG$8+LT_Resources!AG43*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":2.502688172043011},{"$f":"(AH13*DB_Inputs!AH$8+LT_Resources!AH43*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":2.3979885057471266},{"$f":"(AI13*DB_Inputs!AI$8+LT_Resources!AI43*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":4.5800807537012114},{"$f":"(AJ13*DB_Inputs!AJ$8+LT_Resources!AJ43*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":5.2138888888888886},{"$f":"(AK13*DB_Inputs!AK$8+LT_Resources!AK43*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":4.809139784946237},{"$f":"(AL13*DB_Inputs!AL$8+LT_Resources!AL43*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":6.5583333333333336},{"$f":"(AM13*DB_Inputs!AM$8+LT_Resources!AM43*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":5.368279569892473},{"$f":"(AN13*DB_Inputs!AN$8+LT_Resources!AN43*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":4.137096774193548},{"$f":"(AO13*DB_Inputs!AO$8+LT_Resources!AO43*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":4.5555555555555554},{"$f":"SUMPRODUCT(AD73:AO73,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":4.3592896174863389},null,{"$f":"(AR13*DB_Inputs!AR$8+LT_Resources!AR43*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":0},{"$f":"(AS13*DB_Inputs!AS$8+LT_Resources!AS43*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":0},{"$f":"(AT13*DB_Inputs!AT$8+LT_Resources!AT43*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":0},{"$f":"(AU13*DB_Inputs!AU$8+LT_Resources!AU43*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":0},{"$f":"(AV13*DB_Inputs!AV$8+LT_Resources!AV43*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":0},{"$f":"(AW13*DB_Inputs!AW$8+LT_Resources!AW43*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":0},{"$f":"(AX13*DB_Inputs!AX$8+LT_Resources!AX43*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":0},{"$f":"(AY13*DB_Inputs!AY$8+LT_Resources!AY43*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":0},{"$f":"(AZ13*DB_Inputs!AZ$8+LT_Resources!AZ43*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":0},{"$f":"(BA13*DB_Inputs!BA$8+LT_Resources!BA43*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":0},{"$f":"(BB13*DB_Inputs!BB$8+LT_Resources!BB43*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":0},{"$f":"(BC13*DB_Inputs!BC$8+LT_Resources!BC43*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":0},{"$f":"SUMPRODUCT(AR73:BC73,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":0},null,{"$f":"(BF13*DB_Inputs!BF$8+LT_Resources!BF43*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":0},{"$f":"(BG13*DB_Inputs!BG$8+LT_Resources!BG43*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":0},{"$f":"(BH13*DB_Inputs!BH$8+LT_Resources!BH43*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":0},{"$f":"(BI13*DB_Inputs!BI$8+LT_Resources!BI43*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":0},{"$f":"(BJ13*DB_Inputs!BJ$8+LT_Resources!BJ43*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":0},{"$f":"(BK13*DB_Inputs!BK$8+LT_Resources!BK43*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":0},{"$f":"(BL13*DB_Inputs!BL$8+LT_Resources!BL43*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":0},{"$f":"(BM13*DB_Inputs!BM$8+LT_Resources!BM43*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":0},{"$f":"(BN13*DB_Inputs!BN$8+LT_Resources!BN43*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":0},{"$f":"(BO13*DB_Inputs!BO$8+LT_Resources!BO43*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":0},{"$f":"(BP13*DB_Inputs!BP$8+LT_Resources!BP43*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":0},{"$f":"(BQ13*DB_Inputs!BQ$8+LT_Resources!BQ43*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":0},{"$f":"SUMPRODUCT(BF73:BQ73,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"(BT13*DB_Inputs!BT$8+LT_Resources!BT43*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":0},{"$f":"(BU13*DB_Inputs!BU$8+LT_Resources!BU43*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":0},{"$f":"(BV13*DB_Inputs!BV$8+LT_Resources!BV43*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":0},{"$f":"(BW13*DB_Inputs!BW$8+LT_Resources!BW43*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":0},{"$f":"(BX13*DB_Inputs!BX$8+LT_Resources!BX43*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":0},{"$f":"(BY13*DB_Inputs!BY$8+LT_Resources!BY43*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":0},{"$f":"(BZ13*DB_Inputs!BZ$8+LT_Resources!BZ43*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":0},{"$f":"(CA13*DB_Inputs!CA$8+LT_Resources!CA43*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":0},{"$f":"(CB13*DB_Inputs!CB$8+LT_Resources!CB43*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":0},{"$f":"(CC13*DB_Inputs!CC$8+LT_Resources!CC43*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":0},{"$f":"(CD13*DB_Inputs!CD$8+LT_Resources!CD43*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":0},{"$f":"(CE13*DB_Inputs!CE$8+LT_Resources!CE43*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":0},{"$f":"SUMPRODUCT(BT73:CE73,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"(CH13*DB_Inputs!CH$8+LT_Resources!CH43*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":0},{"$f":"(CI13*DB_Inputs!CI$8+LT_Resources!CI43*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":0},{"$f":"(CJ13*DB_Inputs!CJ$8+LT_Resources!CJ43*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":0},{"$f":"(CK13*DB_Inputs!CK$8+LT_Resources!CK43*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":0},{"$f":"(CL13*DB_Inputs!CL$8+LT_Resources!CL43*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":0},{"$f":"(CM13*DB_Inputs!CM$8+LT_Resources!CM43*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":0},{"$f":"(CN13*DB_Inputs!CN$8+LT_Resources!CN43*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":0},{"$f":"(CO13*DB_Inputs!CO$8+LT_Resources!CO43*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":0},{"$f":"(CP13*DB_Inputs!CP$8+LT_Resources!CP43*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":0},{"$f":"(CQ13*DB_Inputs!CQ$8+LT_Resources!CQ43*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":0},{"$f":"(CR13*DB_Inputs!CR$8+LT_Resources!CR43*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":0},{"$f":"(CS13*DB_Inputs!CS$8+LT_Resources!CS43*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":0},{"$f":"SUMPRODUCT(CH73:CS73,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"(CV13*DB_Inputs!CV$8+LT_Resources!CV43*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":0},{"$f":"(CW13*DB_Inputs!CW$8+LT_Resources!CW43*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":0},{"$f":"(CX13*DB_Inputs!CX$8+LT_Resources!CX43*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":0},{"$f":"(CY13*DB_Inputs!CY$8+LT_Resources!CY43*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":0},{"$f":"(CZ13*DB_Inputs!CZ$8+LT_Resources!CZ43*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":0},{"$f":"(DA13*DB_Inputs!DA$8+LT_Resources!DA43*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":0},{"$f":"(DB13*DB_Inputs!DB$8+LT_Resources!DB43*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":0},{"$f":"(DC13*DB_Inputs!DC$8+LT_Resources!DC43*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":0},{"$f":"(DD13*DB_Inputs!DD$8+LT_Resources!DD43*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":0},{"$f":"(DE13*DB_Inputs!DE$8+LT_Resources!DE43*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":0},{"$f":"(DF13*DB_Inputs!DF$8+LT_Resources!DF43*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":0},{"$f":"(DG13*DB_Inputs!DG$8+LT_Resources!DG43*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":0},{"$f":"SUMPRODUCT(CV73:DG73,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"(DJ13*DB_Inputs!DJ$8+LT_Resources!DJ43*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":0},{"$f":"(DK13*DB_Inputs!DK$8+LT_Resources!DK43*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":0},{"$f":"(DL13*DB_Inputs!DL$8+LT_Resources!DL43*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":0},{"$f":"(DM13*DB_Inputs!DM$8+LT_Resources!DM43*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":0},{"$f":"(DN13*DB_Inputs!DN$8+LT_Resources!DN43*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":0},{"$f":"(DO13*DB_Inputs!DO$8+LT_Resources!DO43*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":0},{"$f":"(DP13*DB_Inputs!DP$8+LT_Resources!DP43*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":0},{"$f":"(DQ13*DB_Inputs!DQ$8+LT_Resources!DQ43*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":0},{"$f":"(DR13*DB_Inputs!DR$8+LT_Resources!DR43*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":0},{"$f":"(DS13*DB_Inputs!DS$8+LT_Resources!DS43*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":0},{"$f":"(DT13*DB_Inputs!DT$8+LT_Resources!DT43*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":0},{"$f":"(DU13*DB_Inputs!DU$8+LT_Resources!DU43*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":0},{"$f":"SUMPRODUCT(DJ73:DU73,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"(DX13*DB_Inputs!DX$8+LT_Resources!DX43*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":0},{"$f":"(DY13*DB_Inputs!DY$8+LT_Resources!DY43*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":0},{"$f":"(DZ13*DB_Inputs!DZ$8+LT_Resources!DZ43*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":0},{"$f":"(EA13*DB_Inputs!EA$8+LT_Resources!EA43*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":0},{"$f":"(EB13*DB_Inputs!EB$8+LT_Resources!EB43*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":0},{"$f":"(EC13*DB_Inputs!EC$8+LT_Resources!EC43*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":0},{"$f":"(ED13*DB_Inputs!ED$8+LT_Resources!ED43*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":0},{"$f":"(EE13*DB_Inputs!EE$8+LT_Resources!EE43*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":0},{"$f":"(EF13*DB_Inputs!EF$8+LT_Resources!EF43*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":0},{"$f":"(EG13*DB_Inputs!EG$8+LT_Resources!EG43*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":0},{"$f":"(EH13*DB_Inputs!EH$8+LT_Resources!EH43*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":0},{"$f":"(EI13*DB_Inputs!EI$8+LT_Resources!EI43*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":0},{"$f":"SUMPRODUCT(DX73:EI73,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"(EL13*DB_Inputs!EL$8+LT_Resources!EL43*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":0},{"$f":"(EM13*DB_Inputs!EM$8+LT_Resources!EM43*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":0},{"$f":"(EN13*DB_Inputs!EN$8+LT_Resources!EN43*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":0},{"$f":"(EO13*DB_Inputs!EO$8+LT_Resources!EO43*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":0},{"$f":"(EP13*DB_Inputs!EP$8+LT_Resources!EP43*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":0},{"$f":"(EQ13*DB_Inputs!EQ$8+LT_Resources!EQ43*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":0},{"$f":"(ER13*DB_Inputs!ER$8+LT_Resources!ER43*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":0},{"$f":"(ES13*DB_Inputs!ES$8+LT_Resources!ES43*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":0},{"$f":"(ET13*DB_Inputs!ET$8+LT_Resources!ET43*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":0},{"$f":"(EU13*DB_Inputs!EU$8+LT_Resources!EU43*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":0},{"$f":"(EV13*DB_Inputs!EV$8+LT_Resources!EV43*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":0},{"$f":"(EW13*DB_Inputs!EW$8+LT_Resources!EW43*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":0},{"$f":"SUMPRODUCT(EL73:EW73,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"(EZ13*DB_Inputs!EZ$8+LT_Resources!EZ43*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":0},{"$f":"(FA13*DB_Inputs!FA$8+LT_Resources!FA43*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":0},{"$f":"(FB13*DB_Inputs!FB$8+LT_Resources!FB43*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":0},{"$f":"(FC13*DB_Inputs!FC$8+LT_Resources!FC43*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":0},{"$f":"(FD13*DB_Inputs!FD$8+LT_Resources!FD43*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":0},{"$f":"(FE13*DB_Inputs!FE$8+LT_Resources!FE43*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":0},{"$f":"(FF13*DB_Inputs!FF$8+LT_Resources!FF43*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":0},{"$f":"(FG13*DB_Inputs!FG$8+LT_Resources!FG43*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":0},{"$f":"(FH13*DB_Inputs!FH$8+LT_Resources!FH43*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI13*DB_Inputs!FI$8+LT_Resources!FI43*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":0},{"$f":"(FJ13*DB_Inputs!FJ$8+LT_Resources!FJ43*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":0},{"$f":"(FK13*DB_Inputs!FK$8+LT_Resources!FK43*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":0},{"$f":"SUMPRODUCT(EZ73:FK73,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"(FN13*DB_Inputs!FN$8+LT_Resources!FN43*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":0},{"$f":"(FO13*DB_Inputs!FO$8+LT_Resources!FO43*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":0},{"$f":"(FP13*DB_Inputs!FP$8+LT_Resources!FP43*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":0},{"$f":"(FQ13*DB_Inputs!FQ$8+LT_Resources!FQ43*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":0},{"$f":"(FR13*DB_Inputs!FR$8+LT_Resources!FR43*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":0},{"$f":"(FS13*DB_Inputs!FS$8+LT_Resources!FS43*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":0},{"$f":"(FT13*DB_Inputs!FT$8+LT_Resources!FT43*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":0},{"$f":"(FU13*DB_Inputs!FU$8+LT_Resources!FU43*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":0},{"$f":"(FV13*DB_Inputs!FV$8+LT_Resources!FV43*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":0},{"$f":"(FW13*DB_Inputs!FW$8+LT_Resources!FW43*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":0},{"$f":"(FX13*DB_Inputs!FX$8+LT_Resources!FX43*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":0},{"$f":"(FY13*DB_Inputs!FY$8+LT_Resources!FY43*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":0},{"$f":"SUMPRODUCT(FN73:FY73,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"(GB13*DB_Inputs!GB$8+LT_Resources!GB43*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":0},{"$f":"(GC13*DB_Inputs!GC$8+LT_Resources!GC43*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":0},{"$f":"(GD13*DB_Inputs!GD$8+LT_Resources!GD43*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":0},{"$f":"(GE13*DB_Inputs!GE$8+LT_Resources!GE43*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":0},{"$f":"(GF13*DB_Inputs!GF$8+LT_Resources!GF43*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":0},{"$f":"(GG13*DB_Inputs!GG$8+LT_Resources!GG43*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":0},{"$f":"(GH13*DB_Inputs!GH$8+LT_Resources!GH43*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":0},{"$f":"(GI13*DB_Inputs!GI$8+LT_Resources!GI43*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":0},{"$f":"(GJ13*DB_Inputs!GJ$8+LT_Resources!GJ43*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK13*DB_Inputs!GK$8+LT_Resources!GK43*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":0},{"$f":"(GL13*DB_Inputs!GL$8+LT_Resources!GL43*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":0},{"$f":"(GM13*DB_Inputs!GM$8+LT_Resources!GM43*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":0},{"$f":"SUMPRODUCT(GB73:GM73,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0}]
[{"$f":"A14","v":"Imports "},{"$f":"(B14*DB_Inputs!B$8+LT_Resources!B44*DB_Inputs!B$9)/DB_Inputs!B$10","v":1},{"$f":"(C14*DB_Inputs!C$8+LT_Resources!C44*DB_Inputs!C$9)/DB_Inputs!C$10","v":1},{"$f":"(D14*DB_Inputs!D$8+LT_Resources!D44*DB_Inputs!D$9)/DB_Inputs!D$10","v":1},{"$f":"(E14*DB_Inputs!E$8+LT_Resources!E44*DB_Inputs!E$9)/DB_Inputs!E$10","v":1},{"$f":"(F14*DB_Inputs!F$8+LT_Resources!F44*DB_Inputs!F$9)/DB_Inputs!F$10","v":1},{"$f":"(G14*DB_Inputs!G$8+LT_Resources!G44*DB_Inputs!G$9)/DB_Inputs!G$10","v":1},{"$f":"(H14*DB_Inputs!H$8+LT_Resources!H44*DB_Inputs!H$9)/DB_Inputs!H$10","v":1},{"$f":"(I14*DB_Inputs!I$8+LT_Resources!I44*DB_Inputs!I$9)/DB_Inputs!I$10","v":1},{"$f":"(J14*DB_Inputs!J$8+LT_Resources!J44*DB_Inputs!J$9)/DB_Inputs!J$10","v":1},{"$f":"(K14*DB_Inputs!K$8+LT_Resources!K44*DB_Inputs!K$9)/DB_Inputs!K$10","v":1},{"$f":"(L14*DB_Inputs!L$8+LT_Resources!L44*DB_Inputs!L$9)/DB_Inputs!L$10","v":1},{"$f":"(M14*DB_Inputs!M$8+LT_Resources!M44*DB_Inputs!M$9)/DB_Inputs!M$10","v":1},{"$f":"SUMPRODUCT(B74:M74,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":1},null,{"$f":"(P14*DB_Inputs!P$8+LT_Resources!P44*DB_Inputs!P$9)/DB_Inputs!P$10","v":1},{"$f":"(Q14*DB_Inputs!Q$8+LT_Resources!Q44*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":1},{"$f":"(R14*DB_Inputs!R$8+LT_Resources!R44*DB_Inputs!R$9)/DB_Inputs!R$10","v":1},{"$f":"(S14*DB_Inputs!S$8+LT_Resources!S44*DB_Inputs!S$9)/DB_Inputs!S$10","v":1},{"$f":"(T14*DB_Inputs!T$8+LT_Resources!T44*DB_Inputs!T$9)/DB_Inputs!T$10","v":1},{"$f":"(U14*DB_Inputs!U$8+LT_Resources!U44*DB_Inputs!U$9)/DB_Inputs!U$10","v":1},{"$f":"(V14*DB_Inputs!V$8+LT_Resources!V44*DB_Inputs!V$9)/DB_Inputs!V$10","v":1},{"$f":"(W14*DB_Inputs!W$8+LT_Resources!W44*DB_Inputs!W$9)/DB_Inputs!W$10","v":1},{"$f":"(X14*DB_Inputs!X$8+LT_Resources!X44*DB_Inputs!X$9)/DB_Inputs!X$10","v":1},{"$f":"(Y14*DB_Inputs!Y$8+LT_Resources!Y44*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":1},{"$f":"(Z14*DB_Inputs!Z$8+LT_Resources!Z44*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":1},{"$f":"(AA14*DB_Inputs!AA$8+LT_Resources!AA44*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":1},{"$f":"SUMPRODUCT(P74:AA74,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":1},null,{"$f":"(AD14*DB_Inputs!AD$8+LT_Resources!AD44*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":1},{"$f":"(AE14*DB_Inputs!AE$8+LT_Resources!AE44*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":1},{"$f":"(AF14*DB_Inputs!AF$8+LT_Resources!AF44*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":1},{"$f":"(AG14*DB_Inputs!AG$8+LT_Resources!AG44*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":1},{"$f":"(AH14*DB_Inputs!AH$8+LT_Resources!AH44*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":1},{"$f":"(AI14*DB_Inputs!AI$8+LT_Resources!AI44*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":1},{"$f":"(AJ14*DB_Inputs!AJ$8+LT_Resources!AJ44*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":1},{"$f":"(AK14*DB_Inputs!AK$8+LT_Resources!AK44*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":1},{"$f":"(AL14*DB_Inputs!AL$8+LT_Resources!AL44*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":1},{"$f":"(AM14*DB_Inputs!AM$8+LT_Resources!AM44*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":1},{"$f":"(AN14*DB_Inputs!AN$8+LT_Resources!AN44*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":1},{"$f":"(AO14*DB_Inputs!AO$8+LT_Resources!AO44*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":1},{"$f":"SUMPRODUCT(AD74:AO74,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":1},null,{"$f":"(AR14*DB_Inputs!AR$8+LT_Resources!AR44*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":1},{"$f":"(AS14*DB_Inputs!AS$8+LT_Resources!AS44*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":1},{"$f":"(AT14*DB_Inputs!AT$8+LT_Resources!AT44*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":1},{"$f":"(AU14*DB_Inputs!AU$8+LT_Resources!AU44*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":1},{"$f":"(AV14*DB_Inputs!AV$8+LT_Resources!AV44*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":1},{"$f":"(AW14*DB_Inputs!AW$8+LT_Resources!AW44*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":1},{"$f":"(AX14*DB_Inputs!AX$8+LT_Resources!AX44*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":1},{"$f":"(AY14*DB_Inputs!AY$8+LT_Resources!AY44*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":1},{"$f":"(AZ14*DB_Inputs!AZ$8+LT_Resources!AZ44*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":1},{"$f":"(BA14*DB_Inputs!BA$8+LT_Resources!BA44*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":1},{"$f":"(BB14*DB_Inputs!BB$8+LT_Resources!BB44*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":1},{"$f":"(BC14*DB_Inputs!BC$8+LT_Resources!BC44*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":1},{"$f":"SUMPRODUCT(AR74:BC74,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":1},null,{"$f":"(BF14*DB_Inputs!BF$8+LT_Resources!BF44*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":1},{"$f":"(BG14*DB_Inputs!BG$8+LT_Resources!BG44*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":1},{"$f":"(BH14*DB_Inputs!BH$8+LT_Resources!BH44*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":1},{"$f":"(BI14*DB_Inputs!BI$8+LT_Resources!BI44*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":1},{"$f":"(BJ14*DB_Inputs!BJ$8+LT_Resources!BJ44*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":1},{"$f":"(BK14*DB_Inputs!BK$8+LT_Resources!BK44*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":1},{"$f":"(BL14*DB_Inputs!BL$8+LT_Resources!BL44*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":1},{"$f":"(BM14*DB_Inputs!BM$8+LT_Resources!BM44*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":1},{"$f":"(BN14*DB_Inputs!BN$8+LT_Resources!BN44*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":1},{"$f":"(BO14*DB_Inputs!BO$8+LT_Resources!BO44*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":1},{"$f":"(BP14*DB_Inputs!BP$8+LT_Resources!BP44*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":1},{"$f":"(BQ14*DB_Inputs!BQ$8+LT_Resources!BQ44*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":1},{"$f":"SUMPRODUCT(BF74:BQ74,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":1},null,{"$f":"(BT14*DB_Inputs!BT$8+LT_Resources!BT44*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":1},{"$f":"(BU14*DB_Inputs!BU$8+LT_Resources!BU44*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":1},{"$f":"(BV14*DB_Inputs!BV$8+LT_Resources!BV44*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":1},{"$f":"(BW14*DB_Inputs!BW$8+LT_Resources!BW44*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":1},{"$f":"(BX14*DB_Inputs!BX$8+LT_Resources!BX44*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":1},{"$f":"(BY14*DB_Inputs!BY$8+LT_Resources!BY44*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":1},{"$f":"(BZ14*DB_Inputs!BZ$8+LT_Resources!BZ44*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":1},{"$f":"(CA14*DB_Inputs!CA$8+LT_Resources!CA44*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":1},{"$f":"(CB14*DB_Inputs!CB$8+LT_Resources!CB44*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":1},{"$f":"(CC14*DB_Inputs!CC$8+LT_Resources!CC44*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":1},{"$f":"(CD14*DB_Inputs!CD$8+LT_Resources!CD44*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":1},{"$f":"(CE14*DB_Inputs!CE$8+LT_Resources!CE44*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":1},{"$f":"SUMPRODUCT(BT74:CE74,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":1},null,{"$f":"(CH14*DB_Inputs!CH$8+LT_Resources!CH44*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":1},{"$f":"(CI14*DB_Inputs!CI$8+LT_Resources!CI44*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":1},{"$f":"(CJ14*DB_Inputs!CJ$8+LT_Resources!CJ44*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":1},{"$f":"(CK14*DB_Inputs!CK$8+LT_Resources!CK44*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":1},{"$f":"(CL14*DB_Inputs!CL$8+LT_Resources!CL44*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":1},{"$f":"(CM14*DB_Inputs!CM$8+LT_Resources!CM44*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":1},{"$f":"(CN14*DB_Inputs!CN$8+LT_Resources!CN44*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":1},{"$f":"(CO14*DB_Inputs!CO$8+LT_Resources!CO44*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":1},{"$f":"(CP14*DB_Inputs!CP$8+LT_Resources!CP44*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":1},{"$f":"(CQ14*DB_Inputs!CQ$8+LT_Resources!CQ44*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":1},{"$f":"(CR14*DB_Inputs!CR$8+LT_Resources!CR44*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":1},{"$f":"(CS14*DB_Inputs!CS$8+LT_Resources!CS44*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":1},{"$f":"SUMPRODUCT(CH74:CS74,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":1},null,{"$f":"(CV14*DB_Inputs!CV$8+LT_Resources!CV44*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":1},{"$f":"(CW14*DB_Inputs!CW$8+LT_Resources!CW44*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":1},{"$f":"(CX14*DB_Inputs!CX$8+LT_Resources!CX44*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":1},{"$f":"(CY14*DB_Inputs!CY$8+LT_Resources!CY44*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":1},{"$f":"(CZ14*DB_Inputs!CZ$8+LT_Resources!CZ44*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":1},{"$f":"(DA14*DB_Inputs!DA$8+LT_Resources!DA44*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":1},{"$f":"(DB14*DB_Inputs!DB$8+LT_Resources!DB44*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":1},{"$f":"(DC14*DB_Inputs!DC$8+LT_Resources!DC44*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":1},{"$f":"(DD14*DB_Inputs!DD$8+LT_Resources!DD44*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":1},{"$f":"(DE14*DB_Inputs!DE$8+LT_Resources!DE44*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":1},{"$f":"(DF14*DB_Inputs!DF$8+LT_Resources!DF44*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":1},{"$f":"(DG14*DB_Inputs!DG$8+LT_Resources!DG44*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":1},{"$f":"SUMPRODUCT(CV74:DG74,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":1},null,{"$f":"(DJ14*DB_Inputs!DJ$8+LT_Resources!DJ44*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":1},{"$f":"(DK14*DB_Inputs!DK$8+LT_Resources!DK44*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":1},{"$f":"(DL14*DB_Inputs!DL$8+LT_Resources!DL44*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":1},{"$f":"(DM14*DB_Inputs!DM$8+LT_Resources!DM44*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":1},{"$f":"(DN14*DB_Inputs!DN$8+LT_Resources!DN44*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":1},{"$f":"(DO14*DB_Inputs!DO$8+LT_Resources!DO44*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":1},{"$f":"(DP14*DB_Inputs!DP$8+LT_Resources!DP44*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":1},{"$f":"(DQ14*DB_Inputs!DQ$8+LT_Resources!DQ44*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":1},{"$f":"(DR14*DB_Inputs!DR$8+LT_Resources!DR44*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":1},{"$f":"(DS14*DB_Inputs!DS$8+LT_Resources!DS44*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":1},{"$f":"(DT14*DB_Inputs!DT$8+LT_Resources!DT44*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":1},{"$f":"(DU14*DB_Inputs!DU$8+LT_Resources!DU44*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":1},{"$f":"SUMPRODUCT(DJ74:DU74,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":1},null,{"$f":"(DX14*DB_Inputs!DX$8+LT_Resources!DX44*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":1},{"$f":"(DY14*DB_Inputs!DY$8+LT_Resources!DY44*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":1},{"$f":"(DZ14*DB_Inputs!DZ$8+LT_Resources!DZ44*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":1},{"$f":"(EA14*DB_Inputs!EA$8+LT_Resources!EA44*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":1},{"$f":"(EB14*DB_Inputs!EB$8+LT_Resources!EB44*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":1},{"$f":"(EC14*DB_Inputs!EC$8+LT_Resources!EC44*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":1},{"$f":"(ED14*DB_Inputs!ED$8+LT_Resources!ED44*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":1},{"$f":"(EE14*DB_Inputs!EE$8+LT_Resources!EE44*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":1},{"$f":"(EF14*DB_Inputs!EF$8+LT_Resources!EF44*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":1},{"$f":"(EG14*DB_Inputs!EG$8+LT_Resources!EG44*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":1},{"$f":"(EH14*DB_Inputs!EH$8+LT_Resources!EH44*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":1},{"$f":"(EI14*DB_Inputs!EI$8+LT_Resources!EI44*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":1},{"$f":"SUMPRODUCT(DX74:EI74,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":1},null,{"$f":"(EL14*DB_Inputs!EL$8+LT_Resources!EL44*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":1},{"$f":"(EM14*DB_Inputs!EM$8+LT_Resources!EM44*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":1},{"$f":"(EN14*DB_Inputs!EN$8+LT_Resources!EN44*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":1},{"$f":"(EO14*DB_Inputs!EO$8+LT_Resources!EO44*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":1},{"$f":"(EP14*DB_Inputs!EP$8+LT_Resources!EP44*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":1},{"$f":"(EQ14*DB_Inputs!EQ$8+LT_Resources!EQ44*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":1},{"$f":"(ER14*DB_Inputs!ER$8+LT_Resources!ER44*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":1},{"$f":"(ES14*DB_Inputs!ES$8+LT_Resources!ES44*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":1},{"$f":"(ET14*DB_Inputs!ET$8+LT_Resources!ET44*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":1},{"$f":"(EU14*DB_Inputs!EU$8+LT_Resources!EU44*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":1},{"$f":"(EV14*DB_Inputs!EV$8+LT_Resources!EV44*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":1},{"$f":"(EW14*DB_Inputs!EW$8+LT_Resources!EW44*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":1},{"$f":"SUMPRODUCT(EL74:EW74,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":1},null,{"$f":"(EZ14*DB_Inputs!EZ$8+LT_Resources!EZ44*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":1},{"$f":"(FA14*DB_Inputs!FA$8+LT_Resources!FA44*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":1},{"$f":"(FB14*DB_Inputs!FB$8+LT_Resources!FB44*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":1},{"$f":"(FC14*DB_Inputs!FC$8+LT_Resources!FC44*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":1},{"$f":"(FD14*DB_Inputs!FD$8+LT_Resources!FD44*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":1},{"$f":"(FE14*DB_Inputs!FE$8+LT_Resources!FE44*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":1},{"$f":"(FF14*DB_Inputs!FF$8+LT_Resources!FF44*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":1},{"$f":"(FG14*DB_Inputs!FG$8+LT_Resources!FG44*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":1},{"$f":"(FH14*DB_Inputs!FH$8+LT_Resources!FH44*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":1},{"$f":"(FI14*DB_Inputs!FI$8+LT_Resources!FI44*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":1},{"$f":"(FJ14*DB_Inputs!FJ$8+LT_Resources!FJ44*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":1},{"$f":"(FK14*DB_Inputs!FK$8+LT_Resources!FK44*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":1},{"$f":"SUMPRODUCT(EZ74:FK74,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":1},null,{"$f":"(FN14*DB_Inputs!FN$8+LT_Resources!FN44*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":1},{"$f":"(FO14*DB_Inputs!FO$8+LT_Resources!FO44*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":1},{"$f":"(FP14*DB_Inputs!FP$8+LT_Resources!FP44*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":1},{"$f":"(FQ14*DB_Inputs!FQ$8+LT_Resources!FQ44*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":1},{"$f":"(FR14*DB_Inputs!FR$8+LT_Resources!FR44*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":1},{"$f":"(FS14*DB_Inputs!FS$8+LT_Resources!FS44*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":1},{"$f":"(FT14*DB_Inputs!FT$8+LT_Resources!FT44*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":1},{"$f":"(FU14*DB_Inputs!FU$8+LT_Resources!FU44*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":1},{"$f":"(FV14*DB_Inputs!FV$8+LT_Resources!FV44*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":1},{"$f":"(FW14*DB_Inputs!FW$8+LT_Resources!FW44*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":1},{"$f":"(FX14*DB_Inputs!FX$8+LT_Resources!FX44*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":1},{"$f":"(FY14*DB_Inputs!FY$8+LT_Resources!FY44*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":1},{"$f":"SUMPRODUCT(FN74:FY74,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1},null,{"$f":"(GB14*DB_Inputs!GB$8+LT_Resources!GB44*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":1},{"$f":"(GC14*DB_Inputs!GC$8+LT_Resources!GC44*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":1},{"$f":"(GD14*DB_Inputs!GD$8+LT_Resources!GD44*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":1},{"$f":"(GE14*DB_Inputs!GE$8+LT_Resources!GE44*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":1},{"$f":"(GF14*DB_Inputs!GF$8+LT_Resources!GF44*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":1},{"$f":"(GG14*DB_Inputs!GG$8+LT_Resources!GG44*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":1},{"$f":"(GH14*DB_Inputs!GH$8+LT_Resources!GH44*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":1},{"$f":"(GI14*DB_Inputs!GI$8+LT_Resources!GI44*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":1},{"$f":"(GJ14*DB_Inputs!GJ$8+LT_Resources!GJ44*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":1},{"$f":"(GK14*DB_Inputs!GK$8+LT_Resources!GK44*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":1},{"$f":"(GL14*DB_Inputs!GL$8+LT_Resources!GL44*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":1},{"$f":"(GM14*DB_Inputs!GM$8+LT_Resources!GM44*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":1},{"$f":"SUMPRODUCT(GB74:GM74,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":1}]
["Large Thermal Resources ",{"$f":"(B15*DB_Inputs!B$8+LT_Resources!B45*DB_Inputs!B$9)/DB_Inputs!B$10","v":1100},{"$f":"(C15*DB_Inputs!C$8+LT_Resources!C45*DB_Inputs!C$9)/DB_Inputs!C$10","v":1100},{"$f":"(D15*DB_Inputs!D$8+LT_Resources!D45*DB_Inputs!D$9)/DB_Inputs!D$10","v":1100},{"$f":"(E15*DB_Inputs!E$8+LT_Resources!E45*DB_Inputs!E$9)/DB_Inputs!E$10","v":1100},{"$f":"(F15*DB_Inputs!F$8+LT_Resources!F45*DB_Inputs!F$9)/DB_Inputs!F$10","v":1100},{"$f":"(G15*DB_Inputs!G$8+LT_Resources!G45*DB_Inputs!G$9)/DB_Inputs!G$10","v":1100},{"$f":"(H15*DB_Inputs!H$8+LT_Resources!H45*DB_Inputs!H$9)/DB_Inputs!H$10","v":1100},{"$f":"(I15*DB_Inputs!I$8+LT_Resources!I45*DB_Inputs!I$9)/DB_Inputs!I$10","v":1100},{"$f":"(J15*DB_Inputs!J$8+LT_Resources!J45*DB_Inputs!J$9)/DB_Inputs!J$10","v":1100},{"$f":"(K15*DB_Inputs!K$8+LT_Resources!K45*DB_Inputs!K$9)/DB_Inputs!K$10","v":1100},{"$f":"(L15*DB_Inputs!L$8+LT_Resources!L45*DB_Inputs!L$9)/DB_Inputs!L$10","v":1100},{"$f":"(M15*DB_Inputs!M$8+LT_Resources!M45*DB_Inputs!M$9)/DB_Inputs!M$10","v":1100},{"$f":"SUMPRODUCT(B75:M75,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":1100},null,{"$f":"(P15*DB_Inputs!P$8+LT_Resources!P45*DB_Inputs!P$9)/DB_Inputs!P$10","v":1100},{"$f":"(Q15*DB_Inputs!Q$8+LT_Resources!Q45*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":1100},{"$f":"(R15*DB_Inputs!R$8+LT_Resources!R45*DB_Inputs!R$9)/DB_Inputs!R$10","v":1100},{"$f":"(S15*DB_Inputs!S$8+LT_Resources!S45*DB_Inputs!S$9)/DB_Inputs!S$10","v":1100},{"$f":"(T15*DB_Inputs!T$8+LT_Resources!T45*DB_Inputs!T$9)/DB_Inputs!T$10","v":1100},{"$f":"(U15*DB_Inputs!U$8+LT_Resources!U45*DB_Inputs!U$9)/DB_Inputs!U$10","v":1100},{"$f":"(V15*DB_Inputs!V$8+LT_Resources!V45*DB_Inputs!V$9)/DB_Inputs!V$10","v":1100},{"$f":"(W15*DB_Inputs!W$8+LT_Resources!W45*DB_Inputs!W$9)/DB_Inputs!W$10","v":354.83870965806454},{"$f":"(X15*DB_Inputs!X$8+LT_Resources!X45*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y15*DB_Inputs!Y$8+LT_Resources!Y45*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":993.54838708924729},{"$f":"(Z15*DB_Inputs!Z$8+LT_Resources!Z45*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":1100},{"$f":"(AA15*DB_Inputs!AA$8+LT_Resources!AA45*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":1100},{"$f":"SUMPRODUCT(P75:AA75,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":937.26027397031964},null,{"$f":"(AD15*DB_Inputs!AD$8+LT_Resources!AD45*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":1100},{"$f":"(AE15*DB_Inputs!AE$8+LT_Resources!AE45*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":1100},{"$f":"(AF15*DB_Inputs!AF$8+LT_Resources!AF45*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":1100},{"$f":"(AG15*DB_Inputs!AG$8+LT_Resources!AG45*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":1100},{"$f":"(AH15*DB_Inputs!AH$8+LT_Resources!AH45*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":1100},{"$f":"(AI15*DB_Inputs!AI$8+LT_Resources!AI45*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":1100},{"$f":"(AJ15*DB_Inputs!AJ$8+LT_Resources!AJ45*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":1100},{"$f":"(AK15*DB_Inputs!AK$8+LT_Resources!AK45*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":1100},{"$f":"(AL15*DB_Inputs!AL$8+LT_Resources!AL45*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":1100},{"$f":"(AM15*DB_Inputs!AM$8+LT_Resources!AM45*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":1100},{"$f":"(AN15*DB_Inputs!AN$8+LT_Resources!AN45*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":1100},{"$f":"(AO15*DB_Inputs!AO$8+LT_Resources!AO45*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":1100},{"$f":"SUMPRODUCT(AD75:AO75,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":1100},null,{"$f":"(AR15*DB_Inputs!AR$8+LT_Resources!AR45*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":1100},{"$f":"(AS15*DB_Inputs!AS$8+LT_Resources!AS45*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":1100},{"$f":"(AT15*DB_Inputs!AT$8+LT_Resources!AT45*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":1100},{"$f":"(AU15*DB_Inputs!AU$8+LT_Resources!AU45*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":1100},{"$f":"(AV15*DB_Inputs!AV$8+LT_Resources!AV45*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":1100},{"$f":"(AW15*DB_Inputs!AW$8+LT_Resources!AW45*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":1100},{"$f":"(AX15*DB_Inputs!AX$8+LT_Resources!AX45*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":1100},{"$f":"(AY15*DB_Inputs!AY$8+LT_Resources!AY45*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":354.83870967741933},{"$f":"(AZ15*DB_Inputs!AZ$8+LT_Resources!AZ45*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":0},{"$f":"(BA15*DB_Inputs!BA$8+LT_Resources!BA45*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":993.54838709677415},{"$f":"(BB15*DB_Inputs!BB$8+LT_Resources!BB45*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":1100},{"$f":"(BC15*DB_Inputs!BC$8+LT_Resources!BC45*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":1100},{"$f":"SUMPRODUCT(AR75:BC75,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":937.2602739726027},null,{"$f":"(BF15*DB_Inputs!BF$8+LT_Resources!BF45*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":1100},{"$f":"(BG15*DB_Inputs!BG$8+LT_Resources!BG45*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":1100},{"$f":"(BH15*DB_Inputs!BH$8+LT_Resources!BH45*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":1100},{"$f":"(BI15*DB_Inputs!BI$8+LT_Resources!BI45*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":1100},{"$f":"(BJ15*DB_Inputs!BJ$8+LT_Resources!BJ45*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":1100},{"$f":"(BK15*DB_Inputs!BK$8+LT_Resources!BK45*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":1100},{"$f":"(BL15*DB_Inputs!BL$8+LT_Resources!BL45*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":1100},{"$f":"(BM15*DB_Inputs!BM$8+LT_Resources!BM45*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":1100},{"$f":"(BN15*DB_Inputs!BN$8+LT_Resources!BN45*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":1100},{"$f":"(BO15*DB_Inputs!BO$8+LT_Resources!BO45*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":1100},{"$f":"(BP15*DB_Inputs!BP$8+LT_Resources!BP45*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":1100},{"$f":"(BQ15*DB_Inputs!BQ$8+LT_Resources!BQ45*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":1100},{"$f":"SUMPRODUCT(BF75:BQ75,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":1100},null,{"$f":"(BT15*DB_Inputs!BT$8+LT_Resources!BT45*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":1100},{"$f":"(BU15*DB_Inputs!BU$8+LT_Resources!BU45*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":1100},{"$f":"(BV15*DB_Inputs!BV$8+LT_Resources!BV45*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":1100},{"$f":"(BW15*DB_Inputs!BW$8+LT_Resources!BW45*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":1100},{"$f":"(BX15*DB_Inputs!BX$8+LT_Resources!BX45*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":1100},{"$f":"(BY15*DB_Inputs!BY$8+LT_Resources!BY45*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":1100},{"$f":"(BZ15*DB_Inputs!BZ$8+LT_Resources!BZ45*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":1100},{"$f":"(CA15*DB_Inputs!CA$8+LT_Resources!CA45*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":354.83870967741933},{"$f":"(CB15*DB_Inputs!CB$8+LT_Resources!CB45*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":0},{"$f":"(CC15*DB_Inputs!CC$8+LT_Resources!CC45*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":993.54838709677415},{"$f":"(CD15*DB_Inputs!CD$8+LT_Resources!CD45*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":1100},{"$f":"(CE15*DB_Inputs!CE$8+LT_Resources!CE45*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":1100},{"$f":"SUMPRODUCT(BT75:CE75,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":937.2602739726027},null,{"$f":"(CH15*DB_Inputs!CH$8+LT_Resources!CH45*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":1100},{"$f":"(CI15*DB_Inputs!CI$8+LT_Resources!CI45*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":1100},{"$f":"(CJ15*DB_Inputs!CJ$8+LT_Resources!CJ45*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":1100},{"$f":"(CK15*DB_Inputs!CK$8+LT_Resources!CK45*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":1100},{"$f":"(CL15*DB_Inputs!CL$8+LT_Resources!CL45*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":1100},{"$f":"(CM15*DB_Inputs!CM$8+LT_Resources!CM45*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":1100},{"$f":"(CN15*DB_Inputs!CN$8+LT_Resources!CN45*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":1100},{"$f":"(CO15*DB_Inputs!CO$8+LT_Resources!CO45*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":1100},{"$f":"(CP15*DB_Inputs!CP$8+LT_Resources!CP45*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":1100},{"$f":"(CQ15*DB_Inputs!CQ$8+LT_Resources!CQ45*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":1100},{"$f":"(CR15*DB_Inputs!CR$8+LT_Resources!CR45*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":1100},{"$f":"(CS15*DB_Inputs!CS$8+LT_Resources!CS45*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":1100},{"$f":"SUMPRODUCT(CH75:CS75,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":1100},null,{"$f":"(CV15*DB_Inputs!CV$8+LT_Resources!CV45*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":1100},{"$f":"(CW15*DB_Inputs!CW$8+LT_Resources!CW45*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":1100},{"$f":"(CX15*DB_Inputs!CX$8+LT_Resources!CX45*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":1100},{"$f":"(CY15*DB_Inputs!CY$8+LT_Resources!CY45*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":1100},{"$f":"(CZ15*DB_Inputs!CZ$8+LT_Resources!CZ45*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":1100},{"$f":"(DA15*DB_Inputs!DA$8+LT_Resources!DA45*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":1100},{"$f":"(DB15*DB_Inputs!DB$8+LT_Resources!DB45*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":1100},{"$f":"(DC15*DB_Inputs!DC$8+LT_Resources!DC45*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":354.83870967741933},{"$f":"(DD15*DB_Inputs!DD$8+LT_Resources!DD45*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":0},{"$f":"(DE15*DB_Inputs!DE$8+LT_Resources!DE45*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":993.54838709677415},{"$f":"(DF15*DB_Inputs!DF$8+LT_Resources!DF45*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":1100},{"$f":"(DG15*DB_Inputs!DG$8+LT_Resources!DG45*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":1100},{"$f":"SUMPRODUCT(CV75:DG75,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":937.2602739726027},null,{"$f":"(DJ15*DB_Inputs!DJ$8+LT_Resources!DJ45*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":1100},{"$f":"(DK15*DB_Inputs!DK$8+LT_Resources!DK45*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":1100},{"$f":"(DL15*DB_Inputs!DL$8+LT_Resources!DL45*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":1100},{"$f":"(DM15*DB_Inputs!DM$8+LT_Resources!DM45*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":1100},{"$f":"(DN15*DB_Inputs!DN$8+LT_Resources!DN45*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":1100},{"$f":"(DO15*DB_Inputs!DO$8+LT_Resources!DO45*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":1100},{"$f":"(DP15*DB_Inputs!DP$8+LT_Resources!DP45*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":1100},{"$f":"(DQ15*DB_Inputs!DQ$8+LT_Resources!DQ45*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":1100},{"$f":"(DR15*DB_Inputs!DR$8+LT_Resources!DR45*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":1100},{"$f":"(DS15*DB_Inputs!DS$8+LT_Resources!DS45*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":1100},{"$f":"(DT15*DB_Inputs!DT$8+LT_Resources!DT45*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":1100},{"$f":"(DU15*DB_Inputs!DU$8+LT_Resources!DU45*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":1100},{"$f":"SUMPRODUCT(DJ75:DU75,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":1100},null,{"$f":"(DX15*DB_Inputs!DX$8+LT_Resources!DX45*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":1100},{"$f":"(DY15*DB_Inputs!DY$8+LT_Resources!DY45*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":1100},{"$f":"(DZ15*DB_Inputs!DZ$8+LT_Resources!DZ45*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":1100},{"$f":"(EA15*DB_Inputs!EA$8+LT_Resources!EA45*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":1100},{"$f":"(EB15*DB_Inputs!EB$8+LT_Resources!EB45*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":1100},{"$f":"(EC15*DB_Inputs!EC$8+LT_Resources!EC45*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":1100},{"$f":"(ED15*DB_Inputs!ED$8+LT_Resources!ED45*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":1100},{"$f":"(EE15*DB_Inputs!EE$8+LT_Resources!EE45*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":354.84005376344084},{"$f":"(EF15*DB_Inputs!EF$8+LT_Resources!EF45*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":0},{"$f":"(EG15*DB_Inputs!EG$8+LT_Resources!EG45*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":993.54838709677415},{"$f":"(EH15*DB_Inputs!EH$8+LT_Resources!EH45*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":1100},{"$f":"(EI15*DB_Inputs!EI$8+LT_Resources!EI45*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":1100},{"$f":"SUMPRODUCT(DX75:EI75,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":937.26038812785384},null,{"$f":"(EL15*DB_Inputs!EL$8+LT_Resources!EL45*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":1100},{"$f":"(EM15*DB_Inputs!EM$8+LT_Resources!EM45*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":1100},{"$f":"(EN15*DB_Inputs!EN$8+LT_Resources!EN45*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":1100},{"$f":"(EO15*DB_Inputs!EO$8+LT_Resources!EO45*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":1100},{"$f":"(EP15*DB_Inputs!EP$8+LT_Resources!EP45*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":1100},{"$f":"(EQ15*DB_Inputs!EQ$8+LT_Resources!EQ45*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":1100},{"$f":"(ER15*DB_Inputs!ER$8+LT_Resources!ER45*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":1100},{"$f":"(ES15*DB_Inputs!ES$8+LT_Resources!ES45*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":1100},{"$f":"(ET15*DB_Inputs!ET$8+LT_Resources!ET45*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":1100},{"$f":"(EU15*DB_Inputs!EU$8+LT_Resources!EU45*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":1100},{"$f":"(EV15*DB_Inputs!EV$8+LT_Resources!EV45*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":1100},{"$f":"(EW15*DB_Inputs!EW$8+LT_Resources!EW45*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":1100},{"$f":"SUMPRODUCT(EL75:EW75,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":1100},null,{"$f":"(EZ15*DB_Inputs!EZ$8+LT_Resources!EZ45*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":1100},{"$f":"(FA15*DB_Inputs!FA$8+LT_Resources!FA45*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":1100},{"$f":"(FB15*DB_Inputs!FB$8+LT_Resources!FB45*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":1100},{"$f":"(FC15*DB_Inputs!FC$8+LT_Resources!FC45*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":1100},{"$f":"(FD15*DB_Inputs!FD$8+LT_Resources!FD45*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":1100},{"$f":"(FE15*DB_Inputs!FE$8+LT_Resources!FE45*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":1100},{"$f":"(FF15*DB_Inputs!FF$8+LT_Resources!FF45*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":1100},{"$f":"(FG15*DB_Inputs!FG$8+LT_Resources!FG45*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":354.83870967741933},{"$f":"(FH15*DB_Inputs!FH$8+LT_Resources!FH45*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI15*DB_Inputs!FI$8+LT_Resources!FI45*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":993.54838709677415},{"$f":"(FJ15*DB_Inputs!FJ$8+LT_Resources!FJ45*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":1100},{"$f":"(FK15*DB_Inputs!FK$8+LT_Resources!FK45*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":1100},{"$f":"SUMPRODUCT(EZ75:FK75,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":937.2602739726027},null,{"$f":"(FN15*DB_Inputs!FN$8+LT_Resources!FN45*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":1100},{"$f":"(FO15*DB_Inputs!FO$8+LT_Resources!FO45*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":1100},{"$f":"(FP15*DB_Inputs!FP$8+LT_Resources!FP45*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":1100},{"$f":"(FQ15*DB_Inputs!FQ$8+LT_Resources!FQ45*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":1100},{"$f":"(FR15*DB_Inputs!FR$8+LT_Resources!FR45*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":1100},{"$f":"(FS15*DB_Inputs!FS$8+LT_Resources!FS45*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":1100},{"$f":"(FT15*DB_Inputs!FT$8+LT_Resources!FT45*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":1100},{"$f":"(FU15*DB_Inputs!FU$8+LT_Resources!FU45*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":1100},{"$f":"(FV15*DB_Inputs!FV$8+LT_Resources!FV45*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":1100},{"$f":"(FW15*DB_Inputs!FW$8+LT_Resources!FW45*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":1100},{"$f":"(FX15*DB_Inputs!FX$8+LT_Resources!FX45*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":1100},{"$f":"(FY15*DB_Inputs!FY$8+LT_Resources!FY45*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":1100},{"$f":"SUMPRODUCT(FN75:FY75,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1100},null,{"$f":"(GB15*DB_Inputs!GB$8+LT_Resources!GB45*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":1100},{"$f":"(GC15*DB_Inputs!GC$8+LT_Resources!GC45*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":1100},{"$f":"(GD15*DB_Inputs!GD$8+LT_Resources!GD45*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":1100},{"$f":"(GE15*DB_Inputs!GE$8+LT_Resources!GE45*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":1100},{"$f":"(GF15*DB_Inputs!GF$8+LT_Resources!GF45*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":1100},{"$f":"(GG15*DB_Inputs!GG$8+LT_Resources!GG45*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":1100},{"$f":"(GH15*DB_Inputs!GH$8+LT_Resources!GH45*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":1100},{"$f":"(GI15*DB_Inputs!GI$8+LT_Resources!GI45*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":354.83870967741933},{"$f":"(GJ15*DB_Inputs!GJ$8+LT_Resources!GJ45*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK15*DB_Inputs!GK$8+LT_Resources!GK45*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":993.54838709677415},{"$f":"(GL15*DB_Inputs!GL$8+LT_Resources!GL45*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":1100},{"$f":"(GM15*DB_Inputs!GM$8+LT_Resources!GM45*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":1100},{"$f":"SUMPRODUCT(GB75:GM75,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":937.2602739726027}]
[]
["Renewables"]
["Ashland Solar Project ",{"$f":"(B18*DB_Inputs!B$8+LT_Resources!B48*DB_Inputs!B$9)/DB_Inputs!B$10","v":3.0107548387096773E-3},{"$f":"(C18*DB_Inputs!C$8+LT_Resources!C48*DB_Inputs!C$9)/DB_Inputs!C$10","v":2.0111142857142856E-3},{"$f":"(D18*DB_Inputs!D$8+LT_Resources!D48*DB_Inputs!D$9)/DB_Inputs!D$10","v":1.9892311827956989E-3},{"$f":"(E18*DB_Inputs!E$8+LT_Resources!E48*DB_Inputs!E$9)/DB_Inputs!E$10","v":1.9892075268817203E-3},{"$f":"(F18*DB_Inputs!F$8+LT_Resources!F48*DB_Inputs!F$9)/DB_Inputs!F$10","v":2.5000428571428568E-3},{"$f":"(G18*DB_Inputs!G$8+LT_Resources!G48*DB_Inputs!G$9)/DB_Inputs!G$10","v":3.0013207267833115E-3},{"$f":"(H18*DB_Inputs!H$8+LT_Resources!H48*DB_Inputs!H$9)/DB_Inputs!H$10","v":3.4999999999999992E-3},{"$f":"(I18*DB_Inputs!I$8+LT_Resources!I48*DB_Inputs!I$9)/DB_Inputs!I$10","v":4.5027139784946241E-3},{"$f":"(J18*DB_Inputs!J$8+LT_Resources!J48*DB_Inputs!J$9)/DB_Inputs!J$10","v":4.4999955555555561E-3},{"$f":"(K18*DB_Inputs!K$8+LT_Resources!K48*DB_Inputs!K$9)/DB_Inputs!K$10","v":4.9999967741935483E-3},{"$f":"(L18*DB_Inputs!L$8+LT_Resources!L48*DB_Inputs!L$9)/DB_Inputs!L$10","v":4.5026903225806455E-3},{"$f":"(M18*DB_Inputs!M$8+LT_Resources!M48*DB_Inputs!M$9)/DB_Inputs!M$10","v":4.5000066666666663E-3},{"$f":"SUMPRODUCT(B78:M78,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":3.4223748287671232E-3},null,{"$f":"(P18*DB_Inputs!P$8+LT_Resources!P48*DB_Inputs!P$9)/DB_Inputs!P$10","v":3.0107064516129035E-3},{"$f":"(Q18*DB_Inputs!Q$8+LT_Resources!Q48*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":1.9972092926490983E-3},{"$f":"(R18*DB_Inputs!R$8+LT_Resources!R48*DB_Inputs!R$9)/DB_Inputs!R$10","v":1.9892311827956989E-3},{"$f":"(S18*DB_Inputs!S$8+LT_Resources!S48*DB_Inputs!S$9)/DB_Inputs!S$10","v":1.9892075268817203E-3},{"$f":"(T18*DB_Inputs!T$8+LT_Resources!T48*DB_Inputs!T$9)/DB_Inputs!T$10","v":2.5000428571428568E-3},{"$f":"(U18*DB_Inputs!U$8+LT_Resources!U48*DB_Inputs!U$9)/DB_Inputs!U$10","v":3.0013528936742931E-3},{"$f":"(V18*DB_Inputs!V$8+LT_Resources!V48*DB_Inputs!V$9)/DB_Inputs!V$10","v":3.4999822222222215E-3},{"$f":"(W18*DB_Inputs!W$8+LT_Resources!W48*DB_Inputs!W$9)/DB_Inputs!W$10","v":4.5027139784946241E-3},{"$f":"(X18*DB_Inputs!X$8+LT_Resources!X48*DB_Inputs!X$9)/DB_Inputs!X$10","v":4.5000222222222218E-3},{"$f":"(Y18*DB_Inputs!Y$8+LT_Resources!Y48*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":5.0000182795698917E-3},{"$f":"(Z18*DB_Inputs!Z$8+LT_Resources!Z48*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":4.5026903225806455E-3},{"$f":"(AA18*DB_Inputs!AA$8+LT_Resources!AA48*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":4.5000066666666663E-3},{"$f":"SUMPRODUCT(P78:AA78,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":3.4212315410958902E-3},null,{"$f":"(AD18*DB_Inputs!AD$8+LT_Resources!AD48*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":3.0107526881720426E-3},{"$f":"(AE18*DB_Inputs!AE$8+LT_Resources!AE48*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":2.0110957004160889E-3},{"$f":"(AF18*DB_Inputs!AF$8+LT_Resources!AF48*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":1.9892473118279571E-3},{"$f":"(AG18*DB_Inputs!AG$8+LT_Resources!AG48*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":1.9892473118279571E-3},{"$f":"(AH18*DB_Inputs!AH$8+LT_Resources!AH48*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":2.5000000000000001E-3},{"$f":"(AI18*DB_Inputs!AI$8+LT_Resources!AI48*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":3.0013458950201876E-3},{"$f":"(AJ18*DB_Inputs!AJ$8+LT_Resources!AJ48*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":4.5833333333333338E-4},{"$f":"(AK18*DB_Inputs!AK$8+LT_Resources!AK48*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":0},{"$f":"(AL18*DB_Inputs!AL$8+LT_Resources!AL48*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":0},{"$f":"(AM18*DB_Inputs!AM$8+LT_Resources!AM48*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":0},{"$f":"(AN18*DB_Inputs!AN$8+LT_Resources!AN48*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":0},{"$f":"(AO18*DB_Inputs!AO$8+LT_Resources!AO48*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":0},{"$f":"SUMPRODUCT(AD78:AO78,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":1.246584699453552E-3},null,{"$f":"(AR18*DB_Inputs!AR$8+LT_Resources!AR48*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":0},{"$f":"(AS18*DB_Inputs!AS$8+LT_Resources!AS48*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":0},{"$f":"(AT18*DB_Inputs!AT$8+LT_Resources!AT48*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":0},{"$f":"(AU18*DB_Inputs!AU$8+LT_Resources!AU48*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":0},{"$f":"(AV18*DB_Inputs!AV$8+LT_Resources!AV48*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":0},{"$f":"(AW18*DB_Inputs!AW$8+LT_Resources!AW48*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":0},{"$f":"(AX18*DB_Inputs!AX$8+LT_Resources!AX48*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":0},{"$f":"(AY18*DB_Inputs!AY$8+LT_Resources!AY48*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":0},{"$f":"(AZ18*DB_Inputs!AZ$8+LT_Resources!AZ48*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":0},{"$f":"(BA18*DB_Inputs!BA$8+LT_Resources!BA48*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":0},{"$f":"(BB18*DB_Inputs!BB$8+LT_Resources!BB48*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":0},{"$f":"(BC18*DB_Inputs!BC$8+LT_Resources!BC48*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":0},{"$f":"SUMPRODUCT(AR78:BC78,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":0},null,{"$f":"(BF18*DB_Inputs!BF$8+LT_Resources!BF48*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":0},{"$f":"(BG18*DB_Inputs!BG$8+LT_Resources!BG48*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":0},{"$f":"(BH18*DB_Inputs!BH$8+LT_Resources!BH48*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":0},{"$f":"(BI18*DB_Inputs!BI$8+LT_Resources!BI48*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":0},{"$f":"(BJ18*DB_Inputs!BJ$8+LT_Resources!BJ48*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":0},{"$f":"(BK18*DB_Inputs!BK$8+LT_Resources!BK48*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":0},{"$f":"(BL18*DB_Inputs!BL$8+LT_Resources!BL48*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":0},{"$f":"(BM18*DB_Inputs!BM$8+LT_Resources!BM48*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":0},{"$f":"(BN18*DB_Inputs!BN$8+LT_Resources!BN48*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":0},{"$f":"(BO18*DB_Inputs!BO$8+LT_Resources!BO48*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":0},{"$f":"(BP18*DB_Inputs!BP$8+LT_Resources!BP48*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":0},{"$f":"(BQ18*DB_Inputs!BQ$8+LT_Resources!BQ48*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":0},{"$f":"SUMPRODUCT(BF78:BQ78,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"(BT18*DB_Inputs!BT$8+LT_Resources!BT48*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":0},{"$f":"(BU18*DB_Inputs!BU$8+LT_Resources!BU48*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":0},{"$f":"(BV18*DB_Inputs!BV$8+LT_Resources!BV48*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":0},{"$f":"(BW18*DB_Inputs!BW$8+LT_Resources!BW48*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":0},{"$f":"(BX18*DB_Inputs!BX$8+LT_Resources!BX48*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":0},{"$f":"(BY18*DB_Inputs!BY$8+LT_Resources!BY48*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":0},{"$f":"(BZ18*DB_Inputs!BZ$8+LT_Resources!BZ48*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":0},{"$f":"(CA18*DB_Inputs!CA$8+LT_Resources!CA48*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":0},{"$f":"(CB18*DB_Inputs!CB$8+LT_Resources!CB48*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":0},{"$f":"(CC18*DB_Inputs!CC$8+LT_Resources!CC48*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":0},{"$f":"(CD18*DB_Inputs!CD$8+LT_Resources!CD48*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":0},{"$f":"(CE18*DB_Inputs!CE$8+LT_Resources!CE48*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":0},{"$f":"SUMPRODUCT(BT78:CE78,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"(CH18*DB_Inputs!CH$8+LT_Resources!CH48*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":0},{"$f":"(CI18*DB_Inputs!CI$8+LT_Resources!CI48*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":0},{"$f":"(CJ18*DB_Inputs!CJ$8+LT_Resources!CJ48*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":0},{"$f":"(CK18*DB_Inputs!CK$8+LT_Resources!CK48*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":0},{"$f":"(CL18*DB_Inputs!CL$8+LT_Resources!CL48*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":0},{"$f":"(CM18*DB_Inputs!CM$8+LT_Resources!CM48*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":0},{"$f":"(CN18*DB_Inputs!CN$8+LT_Resources!CN48*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":0},{"$f":"(CO18*DB_Inputs!CO$8+LT_Resources!CO48*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":0},{"$f":"(CP18*DB_Inputs!CP$8+LT_Resources!CP48*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":0},{"$f":"(CQ18*DB_Inputs!CQ$8+LT_Resources!CQ48*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":0},{"$f":"(CR18*DB_Inputs!CR$8+LT_Resources!CR48*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":0},{"$f":"(CS18*DB_Inputs!CS$8+LT_Resources!CS48*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":0},{"$f":"SUMPRODUCT(CH78:CS78,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"(CV18*DB_Inputs!CV$8+LT_Resources!CV48*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":0},{"$f":"(CW18*DB_Inputs!CW$8+LT_Resources!CW48*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":0},{"$f":"(CX18*DB_Inputs!CX$8+LT_Resources!CX48*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":0},{"$f":"(CY18*DB_Inputs!CY$8+LT_Resources!CY48*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":0},{"$f":"(CZ18*DB_Inputs!CZ$8+LT_Resources!CZ48*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":0},{"$f":"(DA18*DB_Inputs!DA$8+LT_Resources!DA48*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":0},{"$f":"(DB18*DB_Inputs!DB$8+LT_Resources!DB48*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":0},{"$f":"(DC18*DB_Inputs!DC$8+LT_Resources!DC48*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":0},{"$f":"(DD18*DB_Inputs!DD$8+LT_Resources!DD48*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":0},{"$f":"(DE18*DB_Inputs!DE$8+LT_Resources!DE48*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":0},{"$f":"(DF18*DB_Inputs!DF$8+LT_Resources!DF48*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":0},{"$f":"(DG18*DB_Inputs!DG$8+LT_Resources!DG48*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":0},{"$f":"SUMPRODUCT(CV78:DG78,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"(DJ18*DB_Inputs!DJ$8+LT_Resources!DJ48*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":0},{"$f":"(DK18*DB_Inputs!DK$8+LT_Resources!DK48*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":0},{"$f":"(DL18*DB_Inputs!DL$8+LT_Resources!DL48*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":0},{"$f":"(DM18*DB_Inputs!DM$8+LT_Resources!DM48*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":0},{"$f":"(DN18*DB_Inputs!DN$8+LT_Resources!DN48*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":0},{"$f":"(DO18*DB_Inputs!DO$8+LT_Resources!DO48*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":0},{"$f":"(DP18*DB_Inputs!DP$8+LT_Resources!DP48*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":0},{"$f":"(DQ18*DB_Inputs!DQ$8+LT_Resources!DQ48*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":0},{"$f":"(DR18*DB_Inputs!DR$8+LT_Resources!DR48*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":0},{"$f":"(DS18*DB_Inputs!DS$8+LT_Resources!DS48*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":0},{"$f":"(DT18*DB_Inputs!DT$8+LT_Resources!DT48*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":0},{"$f":"(DU18*DB_Inputs!DU$8+LT_Resources!DU48*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":0},{"$f":"SUMPRODUCT(DJ78:DU78,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"(DX18*DB_Inputs!DX$8+LT_Resources!DX48*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":0},{"$f":"(DY18*DB_Inputs!DY$8+LT_Resources!DY48*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":0},{"$f":"(DZ18*DB_Inputs!DZ$8+LT_Resources!DZ48*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":0},{"$f":"(EA18*DB_Inputs!EA$8+LT_Resources!EA48*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":0},{"$f":"(EB18*DB_Inputs!EB$8+LT_Resources!EB48*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":0},{"$f":"(EC18*DB_Inputs!EC$8+LT_Resources!EC48*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":0},{"$f":"(ED18*DB_Inputs!ED$8+LT_Resources!ED48*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":0},{"$f":"(EE18*DB_Inputs!EE$8+LT_Resources!EE48*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":0},{"$f":"(EF18*DB_Inputs!EF$8+LT_Resources!EF48*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":0},{"$f":"(EG18*DB_Inputs!EG$8+LT_Resources!EG48*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":0},{"$f":"(EH18*DB_Inputs!EH$8+LT_Resources!EH48*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":0},{"$f":"(EI18*DB_Inputs!EI$8+LT_Resources!EI48*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":0},{"$f":"SUMPRODUCT(DX78:EI78,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"(EL18*DB_Inputs!EL$8+LT_Resources!EL48*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":0},{"$f":"(EM18*DB_Inputs!EM$8+LT_Resources!EM48*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":0},{"$f":"(EN18*DB_Inputs!EN$8+LT_Resources!EN48*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":0},{"$f":"(EO18*DB_Inputs!EO$8+LT_Resources!EO48*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":0},{"$f":"(EP18*DB_Inputs!EP$8+LT_Resources!EP48*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":0},{"$f":"(EQ18*DB_Inputs!EQ$8+LT_Resources!EQ48*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":0},{"$f":"(ER18*DB_Inputs!ER$8+LT_Resources!ER48*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":0},{"$f":"(ES18*DB_Inputs!ES$8+LT_Resources!ES48*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":0},{"$f":"(ET18*DB_Inputs!ET$8+LT_Resources!ET48*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":0},{"$f":"(EU18*DB_Inputs!EU$8+LT_Resources!EU48*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":0},{"$f":"(EV18*DB_Inputs!EV$8+LT_Resources!EV48*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":0},{"$f":"(EW18*DB_Inputs!EW$8+LT_Resources!EW48*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":0},{"$f":"SUMPRODUCT(EL78:EW78,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"(EZ18*DB_Inputs!EZ$8+LT_Resources!EZ48*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":0},{"$f":"(FA18*DB_Inputs!FA$8+LT_Resources!FA48*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":0},{"$f":"(FB18*DB_Inputs!FB$8+LT_Resources!FB48*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":0},{"$f":"(FC18*DB_Inputs!FC$8+LT_Resources!FC48*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":0},{"$f":"(FD18*DB_Inputs!FD$8+LT_Resources!FD48*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":0},{"$f":"(FE18*DB_Inputs!FE$8+LT_Resources!FE48*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":0},{"$f":"(FF18*DB_Inputs!FF$8+LT_Resources!FF48*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":0},{"$f":"(FG18*DB_Inputs!FG$8+LT_Resources!FG48*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":0},{"$f":"(FH18*DB_Inputs!FH$8+LT_Resources!FH48*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI18*DB_Inputs!FI$8+LT_Resources!FI48*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":0},{"$f":"(FJ18*DB_Inputs!FJ$8+LT_Resources!FJ48*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":0},{"$f":"(FK18*DB_Inputs!FK$8+LT_Resources!FK48*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":0},{"$f":"SUMPRODUCT(EZ78:FK78,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"(FN18*DB_Inputs!FN$8+LT_Resources!FN48*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":0},{"$f":"(FO18*DB_Inputs!FO$8+LT_Resources!FO48*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":0},{"$f":"(FP18*DB_Inputs!FP$8+LT_Resources!FP48*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":0},{"$f":"(FQ18*DB_Inputs!FQ$8+LT_Resources!FQ48*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":0},{"$f":"(FR18*DB_Inputs!FR$8+LT_Resources!FR48*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":0},{"$f":"(FS18*DB_Inputs!FS$8+LT_Resources!FS48*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":0},{"$f":"(FT18*DB_Inputs!FT$8+LT_Resources!FT48*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":0},{"$f":"(FU18*DB_Inputs!FU$8+LT_Resources!FU48*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":0},{"$f":"(FV18*DB_Inputs!FV$8+LT_Resources!FV48*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":0},{"$f":"(FW18*DB_Inputs!FW$8+LT_Resources!FW48*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":0},{"$f":"(FX18*DB_Inputs!FX$8+LT_Resources!FX48*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":0},{"$f":"(FY18*DB_Inputs!FY$8+LT_Resources!FY48*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":0},{"$f":"SUMPRODUCT(FN78:FY78,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"(GB18*DB_Inputs!GB$8+LT_Resources!GB48*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":0},{"$f":"(GC18*DB_Inputs!GC$8+LT_Resources!GC48*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":0},{"$f":"(GD18*DB_Inputs!GD$8+LT_Resources!GD48*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":0},{"$f":"(GE18*DB_Inputs!GE$8+LT_Resources!GE48*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":0},{"$f":"(GF18*DB_Inputs!GF$8+LT_Resources!GF48*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":0},{"$f":"(GG18*DB_Inputs!GG$8+LT_Resources!GG48*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":0},{"$f":"(GH18*DB_Inputs!GH$8+LT_Resources!GH48*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":0},{"$f":"(GI18*DB_Inputs!GI$8+LT_Resources!GI48*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":0},{"$f":"(GJ18*DB_Inputs!GJ$8+LT_Resources!GJ48*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK18*DB_Inputs!GK$8+LT_Resources!GK48*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":0},{"$f":"(GL18*DB_Inputs!GL$8+LT_Resources!GL48*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":0},{"$f":"(GM18*DB_Inputs!GM$8+LT_Resources!GM48*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":0},{"$f":"SUMPRODUCT(GB78:GM78,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0}]
["Condon Wind ",{"$f":"(B19*DB_Inputs!B$8+LT_Resources!B49*DB_Inputs!B$9)/DB_Inputs!B$10","v":8.9784946430107517},{"$f":"(C19*DB_Inputs!C$8+LT_Resources!C49*DB_Inputs!C$9)/DB_Inputs!C$10","v":12.86685158363384},{"$f":"(D19*DB_Inputs!D$8+LT_Resources!D49*DB_Inputs!D$9)/DB_Inputs!D$10","v":9.807795676344087},{"$f":"(E19*DB_Inputs!E$8+LT_Resources!E49*DB_Inputs!E$9)/DB_Inputs!E$10","v":5.244623643010752},{"$f":"(F19*DB_Inputs!F$8+LT_Resources!F49*DB_Inputs!F$9)/DB_Inputs!F$10","v":8.6770833285714275},{"$f":"(G19*DB_Inputs!G$8+LT_Resources!G49*DB_Inputs!G$9)/DB_Inputs!G$10","v":9.9771197569313586},{"$f":"(H19*DB_Inputs!H$8+LT_Resources!H49*DB_Inputs!H$9)/DB_Inputs!H$10","v":16.429166666666667},{"$f":"(I19*DB_Inputs!I$8+LT_Resources!I49*DB_Inputs!I$9)/DB_Inputs!I$10","v":16.061827965591394},{"$f":"(J19*DB_Inputs!J$8+LT_Resources!J49*DB_Inputs!J$9)/DB_Inputs!J$10","v":15.879166682222221},{"$f":"(K19*DB_Inputs!K$8+LT_Resources!K49*DB_Inputs!K$9)/DB_Inputs!K$10","v":15.522849458064517},{"$f":"(L19*DB_Inputs!L$8+LT_Resources!L49*DB_Inputs!L$9)/DB_Inputs!L$10","v":10.084677399999999},{"$f":"(M19*DB_Inputs!M$8+LT_Resources!M49*DB_Inputs!M$9)/DB_Inputs!M$10","v":11.1736111},{"$f":"SUMPRODUCT(B79:M79,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":11.724771683561643},null,{"$f":"(P19*DB_Inputs!P$8+LT_Resources!P49*DB_Inputs!P$9)/DB_Inputs!P$10","v":8.9784945806451617},{"$f":"(Q19*DB_Inputs!Q$8+LT_Resources!Q49*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":12.86685158363384},{"$f":"(R19*DB_Inputs!R$8+LT_Resources!R49*DB_Inputs!R$9)/DB_Inputs!R$10","v":9.807795676344087},{"$f":"(S19*DB_Inputs!S$8+LT_Resources!S49*DB_Inputs!S$9)/DB_Inputs!S$10","v":5.244623643010752},{"$f":"(T19*DB_Inputs!T$8+LT_Resources!T49*DB_Inputs!T$9)/DB_Inputs!T$10","v":8.6770833285714275},{"$f":"(U19*DB_Inputs!U$8+LT_Resources!U49*DB_Inputs!U$9)/DB_Inputs!U$10","v":9.9771197915208614},{"$f":"(V19*DB_Inputs!V$8+LT_Resources!V49*DB_Inputs!V$9)/DB_Inputs!V$10","v":16.429166655555555},{"$f":"(W19*DB_Inputs!W$8+LT_Resources!W49*DB_Inputs!W$9)/DB_Inputs!W$10","v":16.061827965591394},{"$f":"(X19*DB_Inputs!X$8+LT_Resources!X49*DB_Inputs!X$9)/DB_Inputs!X$10","v":15.879166666666666},{"$f":"(Y19*DB_Inputs!Y$8+LT_Resources!Y49*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":15.522849469892474},{"$f":"(Z19*DB_Inputs!Z$8+LT_Resources!Z49*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":10.084677399999999},{"$f":"(AA19*DB_Inputs!AA$8+LT_Resources!AA49*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":11.1736111},{"$f":"SUMPRODUCT(P79:AA79,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":11.724771680011413},null,{"$f":"(AD19*DB_Inputs!AD$8+LT_Resources!AD49*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":8.978494623655914},{"$f":"(AE19*DB_Inputs!AE$8+LT_Resources!AE49*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":12.866851595006935},{"$f":"(AF19*DB_Inputs!AF$8+LT_Resources!AF49*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":9.8077956989247319},{"$f":"(AG19*DB_Inputs!AG$8+LT_Resources!AG49*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":5.2446236559139781},{"$f":"(AH19*DB_Inputs!AH$8+LT_Resources!AH49*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":8.6781609195402307},{"$f":"(AI19*DB_Inputs!AI$8+LT_Resources!AI49*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":9.9771197846567965},{"$f":"(AJ19*DB_Inputs!AJ$8+LT_Resources!AJ49*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":16.429166666666667},{"$f":"(AK19*DB_Inputs!AK$8+LT_Resources!AK49*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":16.061827956989248},{"$f":"(AL19*DB_Inputs!AL$8+LT_Resources!AL49*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":15.879166666666666},{"$f":"(AM19*DB_Inputs!AM$8+LT_Resources!AM49*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":15.522849462365592},{"$f":"(AN19*DB_Inputs!AN$8+LT_Resources!AN49*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":10.084677419354838},{"$f":"(AO19*DB_Inputs!AO$8+LT_Resources!AO49*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":11.173611111111111},{"$f":"SUMPRODUCT(AD79:AO79,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":11.716530054644808},null,{"$f":"(AR19*DB_Inputs!AR$8+LT_Resources!AR49*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":8.978494623655914},{"$f":"(AS19*DB_Inputs!AS$8+LT_Resources!AS49*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":12.866851595006935},{"$f":"(AT19*DB_Inputs!AT$8+LT_Resources!AT49*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":9.8077956989247319},{"$f":"(AU19*DB_Inputs!AU$8+LT_Resources!AU49*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":5.2446236559139781},{"$f":"(AV19*DB_Inputs!AV$8+LT_Resources!AV49*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":8.6770833333333339},{"$f":"(AW19*DB_Inputs!AW$8+LT_Resources!AW49*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":9.9771197846567965},{"$f":"(AX19*DB_Inputs!AX$8+LT_Resources!AX49*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":16.429166666666667},{"$f":"(AY19*DB_Inputs!AY$8+LT_Resources!AY49*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":16.061827956989248},{"$f":"(AZ19*DB_Inputs!AZ$8+LT_Resources!AZ49*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":15.879166666666666},{"$f":"(BA19*DB_Inputs!BA$8+LT_Resources!BA49*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":15.522849462365592},{"$f":"(BB19*DB_Inputs!BB$8+LT_Resources!BB49*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":10.084677419354838},{"$f":"(BC19*DB_Inputs!BC$8+LT_Resources!BC49*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":11.173611111111111},{"$f":"SUMPRODUCT(AR79:BC79,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":11.724771689497716},null,{"$f":"(BF19*DB_Inputs!BF$8+LT_Resources!BF49*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":8.978494623655914},{"$f":"(BG19*DB_Inputs!BG$8+LT_Resources!BG49*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":12.866851595006935},{"$f":"(BH19*DB_Inputs!BH$8+LT_Resources!BH49*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":9.8077956989247319},{"$f":"(BI19*DB_Inputs!BI$8+LT_Resources!BI49*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":5.2446236559139781},{"$f":"(BJ19*DB_Inputs!BJ$8+LT_Resources!BJ49*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":8.6770833333333339},{"$f":"(BK19*DB_Inputs!BK$8+LT_Resources!BK49*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":9.9771197846567965},{"$f":"(BL19*DB_Inputs!BL$8+LT_Resources!BL49*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":16.429166666666667},{"$f":"(BM19*DB_Inputs!BM$8+LT_Resources!BM49*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":16.061827956989248},{"$f":"(BN19*DB_Inputs!BN$8+LT_Resources!BN49*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":15.879166666666666},{"$f":"(BO19*DB_Inputs!BO$8+LT_Resources!BO49*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":15.522849462365592},{"$f":"(BP19*DB_Inputs!BP$8+LT_Resources!BP49*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":10.084677419354838},{"$f":"(BQ19*DB_Inputs!BQ$8+LT_Resources!BQ49*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":11.173611111111111},{"$f":"SUMPRODUCT(BF79:BQ79,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":11.724771689497716},null,{"$f":"(BT19*DB_Inputs!BT$8+LT_Resources!BT49*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":8.978494623655914},{"$f":"(BU19*DB_Inputs!BU$8+LT_Resources!BU49*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":12.866851595006935},{"$f":"(BV19*DB_Inputs!BV$8+LT_Resources!BV49*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":9.8077956989247319},{"$f":"(BW19*DB_Inputs!BW$8+LT_Resources!BW49*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":5.2446236559139781},{"$f":"(BX19*DB_Inputs!BX$8+LT_Resources!BX49*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":8.6770833333333339},{"$f":"(BY19*DB_Inputs!BY$8+LT_Resources!BY49*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":9.9771197846567965},{"$f":"(BZ19*DB_Inputs!BZ$8+LT_Resources!BZ49*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":16.429166666666667},{"$f":"(CA19*DB_Inputs!CA$8+LT_Resources!CA49*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":16.061827956989248},{"$f":"(CB19*DB_Inputs!CB$8+LT_Resources!CB49*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":15.879166666666666},{"$f":"(CC19*DB_Inputs!CC$8+LT_Resources!CC49*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":15.522849462365592},{"$f":"(CD19*DB_Inputs!CD$8+LT_Resources!CD49*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":10.084677419354838},{"$f":"(CE19*DB_Inputs!CE$8+LT_Resources!CE49*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":11.173611111111111},{"$f":"SUMPRODUCT(BT79:CE79,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":11.724771689497716},null,{"$f":"(CH19*DB_Inputs!CH$8+LT_Resources!CH49*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":8.978494623655914},{"$f":"(CI19*DB_Inputs!CI$8+LT_Resources!CI49*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":12.866851595006935},{"$f":"(CJ19*DB_Inputs!CJ$8+LT_Resources!CJ49*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":9.8077956989247319},{"$f":"(CK19*DB_Inputs!CK$8+LT_Resources!CK49*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":5.2446236559139781},{"$f":"(CL19*DB_Inputs!CL$8+LT_Resources!CL49*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":8.6781609195402307},{"$f":"(CM19*DB_Inputs!CM$8+LT_Resources!CM49*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":9.9771197846567965},{"$f":"(CN19*DB_Inputs!CN$8+LT_Resources!CN49*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":16.429166666666667},{"$f":"(CO19*DB_Inputs!CO$8+LT_Resources!CO49*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":16.061827956989248},{"$f":"(CP19*DB_Inputs!CP$8+LT_Resources!CP49*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":15.879166666666666},{"$f":"(CQ19*DB_Inputs!CQ$8+LT_Resources!CQ49*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":15.522849462365592},{"$f":"(CR19*DB_Inputs!CR$8+LT_Resources!CR49*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":10.084677419354838},{"$f":"(CS19*DB_Inputs!CS$8+LT_Resources!CS49*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":11.173611111111111},{"$f":"SUMPRODUCT(CH79:CS79,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":11.716530054644808},null,{"$f":"(CV19*DB_Inputs!CV$8+LT_Resources!CV49*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":8.978494623655914},{"$f":"(CW19*DB_Inputs!CW$8+LT_Resources!CW49*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":12.866851595006935},{"$f":"(CX19*DB_Inputs!CX$8+LT_Resources!CX49*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":9.8077956989247319},{"$f":"(CY19*DB_Inputs!CY$8+LT_Resources!CY49*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":5.2446236559139781},{"$f":"(CZ19*DB_Inputs!CZ$8+LT_Resources!CZ49*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":8.6770833333333339},{"$f":"(DA19*DB_Inputs!DA$8+LT_Resources!DA49*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":9.9771197846567965},{"$f":"(DB19*DB_Inputs!DB$8+LT_Resources!DB49*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":16.429166666666667},{"$f":"(DC19*DB_Inputs!DC$8+LT_Resources!DC49*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":16.061827956989248},{"$f":"(DD19*DB_Inputs!DD$8+LT_Resources!DD49*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":15.879166666666666},{"$f":"(DE19*DB_Inputs!DE$8+LT_Resources!DE49*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":15.522849462365592},{"$f":"(DF19*DB_Inputs!DF$8+LT_Resources!DF49*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":10.084677419354838},{"$f":"(DG19*DB_Inputs!DG$8+LT_Resources!DG49*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":11.173611111111111},{"$f":"SUMPRODUCT(CV79:DG79,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":11.724771689497716},null,{"$f":"(DJ19*DB_Inputs!DJ$8+LT_Resources!DJ49*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":8.978494623655914},{"$f":"(DK19*DB_Inputs!DK$8+LT_Resources!DK49*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":12.866851595006935},{"$f":"(DL19*DB_Inputs!DL$8+LT_Resources!DL49*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":9.8077956989247319},{"$f":"(DM19*DB_Inputs!DM$8+LT_Resources!DM49*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":5.2446236559139781},{"$f":"(DN19*DB_Inputs!DN$8+LT_Resources!DN49*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":8.6770833333333339},{"$f":"(DO19*DB_Inputs!DO$8+LT_Resources!DO49*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":9.9771197846567965},{"$f":"(DP19*DB_Inputs!DP$8+LT_Resources!DP49*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":16.429166666666667},{"$f":"(DQ19*DB_Inputs!DQ$8+LT_Resources!DQ49*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":16.061827956989248},{"$f":"(DR19*DB_Inputs!DR$8+LT_Resources!DR49*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":15.879166666666666},{"$f":"(DS19*DB_Inputs!DS$8+LT_Resources!DS49*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":15.522849462365592},{"$f":"(DT19*DB_Inputs!DT$8+LT_Resources!DT49*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":10.084677419354838},{"$f":"(DU19*DB_Inputs!DU$8+LT_Resources!DU49*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":11.173611111111111},{"$f":"SUMPRODUCT(DJ79:DU79,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":11.724771689497716},null,{"$f":"(DX19*DB_Inputs!DX$8+LT_Resources!DX49*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":8.978494623655914},{"$f":"(DY19*DB_Inputs!DY$8+LT_Resources!DY49*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":12.866851595006935},{"$f":"(DZ19*DB_Inputs!DZ$8+LT_Resources!DZ49*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":9.8077956989247319},{"$f":"(EA19*DB_Inputs!EA$8+LT_Resources!EA49*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":5.2446236559139781},{"$f":"(EB19*DB_Inputs!EB$8+LT_Resources!EB49*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":8.6770833333333339},{"$f":"(EC19*DB_Inputs!EC$8+LT_Resources!EC49*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":9.9771197846567965},{"$f":"(ED19*DB_Inputs!ED$8+LT_Resources!ED49*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":16.429166666666667},{"$f":"(EE19*DB_Inputs!EE$8+LT_Resources!EE49*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":16.061827956989248},{"$f":"(EF19*DB_Inputs!EF$8+LT_Resources!EF49*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":15.879166666666666},{"$f":"(EG19*DB_Inputs!EG$8+LT_Resources!EG49*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":15.522849462365592},{"$f":"(EH19*DB_Inputs!EH$8+LT_Resources!EH49*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":10.084677419354838},{"$f":"(EI19*DB_Inputs!EI$8+LT_Resources!EI49*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":11.173611111111111},{"$f":"SUMPRODUCT(DX79:EI79,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":11.724771689497716},null,{"$f":"(EL19*DB_Inputs!EL$8+LT_Resources!EL49*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":8.978494623655914},{"$f":"(EM19*DB_Inputs!EM$8+LT_Resources!EM49*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":12.866851595006935},{"$f":"(EN19*DB_Inputs!EN$8+LT_Resources!EN49*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":9.8077956989247319},{"$f":"(EO19*DB_Inputs!EO$8+LT_Resources!EO49*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":5.2446236559139781},{"$f":"(EP19*DB_Inputs!EP$8+LT_Resources!EP49*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":8.6781609195402307},{"$f":"(EQ19*DB_Inputs!EQ$8+LT_Resources!EQ49*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":9.9771197846567965},{"$f":"(ER19*DB_Inputs!ER$8+LT_Resources!ER49*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":16.429166666666667},{"$f":"(ES19*DB_Inputs!ES$8+LT_Resources!ES49*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":16.061827956989248},{"$f":"(ET19*DB_Inputs!ET$8+LT_Resources!ET49*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":15.879166666666666},{"$f":"(EU19*DB_Inputs!EU$8+LT_Resources!EU49*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":15.522849462365592},{"$f":"(EV19*DB_Inputs!EV$8+LT_Resources!EV49*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":10.084677419354838},{"$f":"(EW19*DB_Inputs!EW$8+LT_Resources!EW49*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":11.173611111111111},{"$f":"SUMPRODUCT(EL79:EW79,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":11.716530054644808},null,{"$f":"(EZ19*DB_Inputs!EZ$8+LT_Resources!EZ49*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":8.978494623655914},{"$f":"(FA19*DB_Inputs!FA$8+LT_Resources!FA49*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":12.866851595006935},{"$f":"(FB19*DB_Inputs!FB$8+LT_Resources!FB49*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":9.8077956989247319},{"$f":"(FC19*DB_Inputs!FC$8+LT_Resources!FC49*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":5.2446236559139781},{"$f":"(FD19*DB_Inputs!FD$8+LT_Resources!FD49*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":8.6770833333333339},{"$f":"(FE19*DB_Inputs!FE$8+LT_Resources!FE49*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":9.9771197846567965},{"$f":"(FF19*DB_Inputs!FF$8+LT_Resources!FF49*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":16.429166666666667},{"$f":"(FG19*DB_Inputs!FG$8+LT_Resources!FG49*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":16.061827956989248},{"$f":"(FH19*DB_Inputs!FH$8+LT_Resources!FH49*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":15.879166666666666},{"$f":"(FI19*DB_Inputs!FI$8+LT_Resources!FI49*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":15.522849462365592},{"$f":"(FJ19*DB_Inputs!FJ$8+LT_Resources!FJ49*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":10.084677419354838},{"$f":"(FK19*DB_Inputs!FK$8+LT_Resources!FK49*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":11.173611111111111},{"$f":"SUMPRODUCT(EZ79:FK79,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":11.724771689497716},null,{"$f":"(FN19*DB_Inputs!FN$8+LT_Resources!FN49*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":8.978494623655914},{"$f":"(FO19*DB_Inputs!FO$8+LT_Resources!FO49*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":12.866851595006935},{"$f":"(FP19*DB_Inputs!FP$8+LT_Resources!FP49*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":9.8077956989247319},{"$f":"(FQ19*DB_Inputs!FQ$8+LT_Resources!FQ49*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":5.2446236559139781},{"$f":"(FR19*DB_Inputs!FR$8+LT_Resources!FR49*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":8.6770833333333339},{"$f":"(FS19*DB_Inputs!FS$8+LT_Resources!FS49*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":9.9771197846567965},{"$f":"(FT19*DB_Inputs!FT$8+LT_Resources!FT49*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":16.429166666666667},{"$f":"(FU19*DB_Inputs!FU$8+LT_Resources!FU49*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":16.061827956989248},{"$f":"(FV19*DB_Inputs!FV$8+LT_Resources!FV49*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":15.879166666666666},{"$f":"(FW19*DB_Inputs!FW$8+LT_Resources!FW49*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":15.522849462365592},{"$f":"(FX19*DB_Inputs!FX$8+LT_Resources!FX49*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":10.084677419354838},{"$f":"(FY19*DB_Inputs!FY$8+LT_Resources!FY49*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":11.173611111111111},{"$f":"SUMPRODUCT(FN79:FY79,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":11.724771689497716},null,{"$f":"(GB19*DB_Inputs!GB$8+LT_Resources!GB49*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":8.978494623655914},{"$f":"(GC19*DB_Inputs!GC$8+LT_Resources!GC49*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":12.866851595006935},{"$f":"(GD19*DB_Inputs!GD$8+LT_Resources!GD49*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":9.8077956989247319},{"$f":"(GE19*DB_Inputs!GE$8+LT_Resources!GE49*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":5.2446236559139781},{"$f":"(GF19*DB_Inputs!GF$8+LT_Resources!GF49*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":8.6770833333333339},{"$f":"(GG19*DB_Inputs!GG$8+LT_Resources!GG49*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":9.9771197846567965},{"$f":"(GH19*DB_Inputs!GH$8+LT_Resources!GH49*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":16.429166666666667},{"$f":"(GI19*DB_Inputs!GI$8+LT_Resources!GI49*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":16.061827956989248},{"$f":"(GJ19*DB_Inputs!GJ$8+LT_Resources!GJ49*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":15.879166666666666},{"$f":"(GK19*DB_Inputs!GK$8+LT_Resources!GK49*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":15.522849462365592},{"$f":"(GL19*DB_Inputs!GL$8+LT_Resources!GL49*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":10.084677419354838},{"$f":"(GM19*DB_Inputs!GM$8+LT_Resources!GM49*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":11.173611111111111},{"$f":"SUMPRODUCT(GB79:GM79,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":11.724771689497716}]
["Foote Creek 1 Wind ",{"$f":"(B20*DB_Inputs!B$8+LT_Resources!B50*DB_Inputs!B$9)/DB_Inputs!B$10","v":2.7607526956989248},{"$f":"(C20*DB_Inputs!C$8+LT_Resources!C50*DB_Inputs!C$9)/DB_Inputs!C$10","v":3.9570041747572811},{"$f":"(D20*DB_Inputs!D$8+LT_Resources!D50*DB_Inputs!D$9)/DB_Inputs!D$10","v":3.0174731387096778},{"$f":"(E20*DB_Inputs!E$8+LT_Resources!E50*DB_Inputs!E$9)/DB_Inputs!E$10","v":1.6142472903225806},{"$f":"(F20*DB_Inputs!F$8+LT_Resources!F50*DB_Inputs!F$9)/DB_Inputs!F$10","v":2.6696428714285712},{"$f":"(G20*DB_Inputs!G$8+LT_Resources!G50*DB_Inputs!G$9)/DB_Inputs!G$10","v":3.0686406164199189},{"$f":"(H20*DB_Inputs!H$8+LT_Resources!H50*DB_Inputs!H$9)/DB_Inputs!H$10","v":5.0541666666666663},{"$f":"(I20*DB_Inputs!I$8+LT_Resources!I50*DB_Inputs!I$9)/DB_Inputs!I$10","v":4.940860202150537},{"$f":"(J20*DB_Inputs!J$8+LT_Resources!J50*DB_Inputs!J$9)/DB_Inputs!J$10","v":4.8847222333333331},{"$f":"(K20*DB_Inputs!K$8+LT_Resources!K50*DB_Inputs!K$9)/DB_Inputs!K$10","v":4.7741935655913981},{"$f":"(L20*DB_Inputs!L$8+LT_Resources!L50*DB_Inputs!L$9)/DB_Inputs!L$10","v":3.1021504999999996},{"$f":"(M20*DB_Inputs!M$8+LT_Resources!M50*DB_Inputs!M$9)/DB_Inputs!M$10","v":3.4361111266666664},{"$f":"SUMPRODUCT(B80:M80,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":3.6065068489497714},null,{"$f":"(P20*DB_Inputs!P$8+LT_Resources!P50*DB_Inputs!P$9)/DB_Inputs!P$10","v":2.7607527193548389},{"$f":"(Q20*DB_Inputs!Q$8+LT_Resources!Q50*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":3.9570041747572811},{"$f":"(R20*DB_Inputs!R$8+LT_Resources!R50*DB_Inputs!R$9)/DB_Inputs!R$10","v":3.0174731387096778},{"$f":"(S20*DB_Inputs!S$8+LT_Resources!S50*DB_Inputs!S$9)/DB_Inputs!S$10","v":1.6142472903225806},{"$f":"(T20*DB_Inputs!T$8+LT_Resources!T50*DB_Inputs!T$9)/DB_Inputs!T$10","v":2.6696428714285712},{"$f":"(U20*DB_Inputs!U$8+LT_Resources!U50*DB_Inputs!U$9)/DB_Inputs!U$10","v":3.0686406507402428},{"$f":"(V20*DB_Inputs!V$8+LT_Resources!V50*DB_Inputs!V$9)/DB_Inputs!V$10","v":5.0541666377777776},{"$f":"(W20*DB_Inputs!W$8+LT_Resources!W50*DB_Inputs!W$9)/DB_Inputs!W$10","v":4.940860202150537},{"$f":"(X20*DB_Inputs!X$8+LT_Resources!X50*DB_Inputs!X$9)/DB_Inputs!X$10","v":4.884722222222222},{"$f":"(Y20*DB_Inputs!Y$8+LT_Resources!Y50*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":4.7741935344086022},{"$f":"(Z20*DB_Inputs!Z$8+LT_Resources!Z50*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":3.1021504999999996},{"$f":"(AA20*DB_Inputs!AA$8+LT_Resources!AA50*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":3.4361111266666664},{"$f":"SUMPRODUCT(P80:AA80,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":3.6065068479337894},null,{"$f":"(AD20*DB_Inputs!AD$8+LT_Resources!AD50*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":2.760752688172043},{"$f":"(AE20*DB_Inputs!AE$8+LT_Resources!AE50*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":3.9570041608876561},{"$f":"(AF20*DB_Inputs!AF$8+LT_Resources!AF50*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":3.01747311827957},{"$f":"(AG20*DB_Inputs!AG$8+LT_Resources!AG50*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":1.614247311827957},{"$f":"(AH20*DB_Inputs!AH$8+LT_Resources!AH50*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":2.6695402298850577},{"$f":"(AI20*DB_Inputs!AI$8+LT_Resources!AI50*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":3.0686406460296096},{"$f":"(AJ20*DB_Inputs!AJ$8+LT_Resources!AJ50*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":5.0541666666666663},{"$f":"(AK20*DB_Inputs!AK$8+LT_Resources!AK50*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":4.940860215053763},{"$f":"(AL20*DB_Inputs!AL$8+LT_Resources!AL50*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":4.884722222222222},{"$f":"(AM20*DB_Inputs!AM$8+LT_Resources!AM50*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":4.774193548387097},{"$f":"(AN20*DB_Inputs!AN$8+LT_Resources!AN50*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":3.1021505376344085},{"$f":"(AO20*DB_Inputs!AO$8+LT_Resources!AO50*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(AD80:AO80,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":3.6039389799635702},null,{"$f":"(AR20*DB_Inputs!AR$8+LT_Resources!AR50*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":2.760752688172043},{"$f":"(AS20*DB_Inputs!AS$8+LT_Resources!AS50*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":3.9570041608876561},{"$f":"(AT20*DB_Inputs!AT$8+LT_Resources!AT50*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":3.01747311827957},{"$f":"(AU20*DB_Inputs!AU$8+LT_Resources!AU50*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":1.614247311827957},{"$f":"(AV20*DB_Inputs!AV$8+LT_Resources!AV50*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":2.6696428571428572},{"$f":"(AW20*DB_Inputs!AW$8+LT_Resources!AW50*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":3.0686406460296096},{"$f":"(AX20*DB_Inputs!AX$8+LT_Resources!AX50*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":5.0541666666666663},{"$f":"(AY20*DB_Inputs!AY$8+LT_Resources!AY50*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":4.940860215053763},{"$f":"(AZ20*DB_Inputs!AZ$8+LT_Resources!AZ50*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":4.884722222222222},{"$f":"(BA20*DB_Inputs!BA$8+LT_Resources!BA50*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":4.774193548387097},{"$f":"(BB20*DB_Inputs!BB$8+LT_Resources!BB50*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":3.1021505376344085},{"$f":"(BC20*DB_Inputs!BC$8+LT_Resources!BC50*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(AR80:BC80,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":3.6065068493150685},null,{"$f":"(BF20*DB_Inputs!BF$8+LT_Resources!BF50*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":2.760752688172043},{"$f":"(BG20*DB_Inputs!BG$8+LT_Resources!BG50*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":3.9570041608876561},{"$f":"(BH20*DB_Inputs!BH$8+LT_Resources!BH50*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":3.01747311827957},{"$f":"(BI20*DB_Inputs!BI$8+LT_Resources!BI50*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":1.614247311827957},{"$f":"(BJ20*DB_Inputs!BJ$8+LT_Resources!BJ50*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":2.6696428571428572},{"$f":"(BK20*DB_Inputs!BK$8+LT_Resources!BK50*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":3.0686406460296096},{"$f":"(BL20*DB_Inputs!BL$8+LT_Resources!BL50*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":5.0541666666666663},{"$f":"(BM20*DB_Inputs!BM$8+LT_Resources!BM50*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":4.940860215053763},{"$f":"(BN20*DB_Inputs!BN$8+LT_Resources!BN50*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":4.884722222222222},{"$f":"(BO20*DB_Inputs!BO$8+LT_Resources!BO50*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":4.774193548387097},{"$f":"(BP20*DB_Inputs!BP$8+LT_Resources!BP50*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":3.1021505376344085},{"$f":"(BQ20*DB_Inputs!BQ$8+LT_Resources!BQ50*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(BF80:BQ80,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":3.6065068493150685},null,{"$f":"(BT20*DB_Inputs!BT$8+LT_Resources!BT50*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":2.760752688172043},{"$f":"(BU20*DB_Inputs!BU$8+LT_Resources!BU50*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":3.9570041608876561},{"$f":"(BV20*DB_Inputs!BV$8+LT_Resources!BV50*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":3.01747311827957},{"$f":"(BW20*DB_Inputs!BW$8+LT_Resources!BW50*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":1.614247311827957},{"$f":"(BX20*DB_Inputs!BX$8+LT_Resources!BX50*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":2.6696428571428572},{"$f":"(BY20*DB_Inputs!BY$8+LT_Resources!BY50*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":3.0686406460296096},{"$f":"(BZ20*DB_Inputs!BZ$8+LT_Resources!BZ50*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":5.0541666666666663},{"$f":"(CA20*DB_Inputs!CA$8+LT_Resources!CA50*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":4.940860215053763},{"$f":"(CB20*DB_Inputs!CB$8+LT_Resources!CB50*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":4.884722222222222},{"$f":"(CC20*DB_Inputs!CC$8+LT_Resources!CC50*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":4.774193548387097},{"$f":"(CD20*DB_Inputs!CD$8+LT_Resources!CD50*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":3.1021505376344085},{"$f":"(CE20*DB_Inputs!CE$8+LT_Resources!CE50*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(BT80:CE80,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":3.6065068493150685},null,{"$f":"(CH20*DB_Inputs!CH$8+LT_Resources!CH50*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":2.760752688172043},{"$f":"(CI20*DB_Inputs!CI$8+LT_Resources!CI50*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":3.9570041608876561},{"$f":"(CJ20*DB_Inputs!CJ$8+LT_Resources!CJ50*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":3.01747311827957},{"$f":"(CK20*DB_Inputs!CK$8+LT_Resources!CK50*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":1.614247311827957},{"$f":"(CL20*DB_Inputs!CL$8+LT_Resources!CL50*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":2.6695402298850577},{"$f":"(CM20*DB_Inputs!CM$8+LT_Resources!CM50*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":3.0686406460296096},{"$f":"(CN20*DB_Inputs!CN$8+LT_Resources!CN50*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":5.0541666666666663},{"$f":"(CO20*DB_Inputs!CO$8+LT_Resources!CO50*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":4.940860215053763},{"$f":"(CP20*DB_Inputs!CP$8+LT_Resources!CP50*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":4.884722222222222},{"$f":"(CQ20*DB_Inputs!CQ$8+LT_Resources!CQ50*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":4.774193548387097},{"$f":"(CR20*DB_Inputs!CR$8+LT_Resources!CR50*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":3.1021505376344085},{"$f":"(CS20*DB_Inputs!CS$8+LT_Resources!CS50*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(CH80:CS80,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":3.6039389799635702},null,{"$f":"(CV20*DB_Inputs!CV$8+LT_Resources!CV50*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":2.760752688172043},{"$f":"(CW20*DB_Inputs!CW$8+LT_Resources!CW50*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":3.9570041608876561},{"$f":"(CX20*DB_Inputs!CX$8+LT_Resources!CX50*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":3.01747311827957},{"$f":"(CY20*DB_Inputs!CY$8+LT_Resources!CY50*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":1.614247311827957},{"$f":"(CZ20*DB_Inputs!CZ$8+LT_Resources!CZ50*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":2.6696428571428572},{"$f":"(DA20*DB_Inputs!DA$8+LT_Resources!DA50*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":3.0686406460296096},{"$f":"(DB20*DB_Inputs!DB$8+LT_Resources!DB50*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":5.0541666666666663},{"$f":"(DC20*DB_Inputs!DC$8+LT_Resources!DC50*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":4.940860215053763},{"$f":"(DD20*DB_Inputs!DD$8+LT_Resources!DD50*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":4.884722222222222},{"$f":"(DE20*DB_Inputs!DE$8+LT_Resources!DE50*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":4.774193548387097},{"$f":"(DF20*DB_Inputs!DF$8+LT_Resources!DF50*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":3.1021505376344085},{"$f":"(DG20*DB_Inputs!DG$8+LT_Resources!DG50*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(CV80:DG80,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":3.6065068493150685},null,{"$f":"(DJ20*DB_Inputs!DJ$8+LT_Resources!DJ50*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":2.760752688172043},{"$f":"(DK20*DB_Inputs!DK$8+LT_Resources!DK50*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":3.9570041608876561},{"$f":"(DL20*DB_Inputs!DL$8+LT_Resources!DL50*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":3.01747311827957},{"$f":"(DM20*DB_Inputs!DM$8+LT_Resources!DM50*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":1.614247311827957},{"$f":"(DN20*DB_Inputs!DN$8+LT_Resources!DN50*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":2.6696428571428572},{"$f":"(DO20*DB_Inputs!DO$8+LT_Resources!DO50*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":3.0686406460296096},{"$f":"(DP20*DB_Inputs!DP$8+LT_Resources!DP50*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":5.0541666666666663},{"$f":"(DQ20*DB_Inputs!DQ$8+LT_Resources!DQ50*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":4.940860215053763},{"$f":"(DR20*DB_Inputs!DR$8+LT_Resources!DR50*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":4.884722222222222},{"$f":"(DS20*DB_Inputs!DS$8+LT_Resources!DS50*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":4.774193548387097},{"$f":"(DT20*DB_Inputs!DT$8+LT_Resources!DT50*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":3.1021505376344085},{"$f":"(DU20*DB_Inputs!DU$8+LT_Resources!DU50*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(DJ80:DU80,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":3.6065068493150685},null,{"$f":"(DX20*DB_Inputs!DX$8+LT_Resources!DX50*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":2.760752688172043},{"$f":"(DY20*DB_Inputs!DY$8+LT_Resources!DY50*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":3.9570041608876561},{"$f":"(DZ20*DB_Inputs!DZ$8+LT_Resources!DZ50*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":3.01747311827957},{"$f":"(EA20*DB_Inputs!EA$8+LT_Resources!EA50*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":1.614247311827957},{"$f":"(EB20*DB_Inputs!EB$8+LT_Resources!EB50*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":2.6696428571428572},{"$f":"(EC20*DB_Inputs!EC$8+LT_Resources!EC50*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":3.0686406460296096},{"$f":"(ED20*DB_Inputs!ED$8+LT_Resources!ED50*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":5.0541666666666663},{"$f":"(EE20*DB_Inputs!EE$8+LT_Resources!EE50*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":4.940860215053763},{"$f":"(EF20*DB_Inputs!EF$8+LT_Resources!EF50*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":4.884722222222222},{"$f":"(EG20*DB_Inputs!EG$8+LT_Resources!EG50*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":4.774193548387097},{"$f":"(EH20*DB_Inputs!EH$8+LT_Resources!EH50*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":3.1021505376344085},{"$f":"(EI20*DB_Inputs!EI$8+LT_Resources!EI50*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(DX80:EI80,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":3.6065068493150685},null,{"$f":"(EL20*DB_Inputs!EL$8+LT_Resources!EL50*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":2.760752688172043},{"$f":"(EM20*DB_Inputs!EM$8+LT_Resources!EM50*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":3.9570041608876561},{"$f":"(EN20*DB_Inputs!EN$8+LT_Resources!EN50*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":3.01747311827957},{"$f":"(EO20*DB_Inputs!EO$8+LT_Resources!EO50*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":1.614247311827957},{"$f":"(EP20*DB_Inputs!EP$8+LT_Resources!EP50*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":2.6695402298850577},{"$f":"(EQ20*DB_Inputs!EQ$8+LT_Resources!EQ50*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":3.0686406460296096},{"$f":"(ER20*DB_Inputs!ER$8+LT_Resources!ER50*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":5.0541666666666663},{"$f":"(ES20*DB_Inputs!ES$8+LT_Resources!ES50*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":4.940860215053763},{"$f":"(ET20*DB_Inputs!ET$8+LT_Resources!ET50*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":4.884722222222222},{"$f":"(EU20*DB_Inputs!EU$8+LT_Resources!EU50*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":4.774193548387097},{"$f":"(EV20*DB_Inputs!EV$8+LT_Resources!EV50*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":3.1021505376344085},{"$f":"(EW20*DB_Inputs!EW$8+LT_Resources!EW50*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(EL80:EW80,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":3.6039389799635702},null,{"$f":"(EZ20*DB_Inputs!EZ$8+LT_Resources!EZ50*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":2.760752688172043},{"$f":"(FA20*DB_Inputs!FA$8+LT_Resources!FA50*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":3.9570041608876561},{"$f":"(FB20*DB_Inputs!FB$8+LT_Resources!FB50*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":3.01747311827957},{"$f":"(FC20*DB_Inputs!FC$8+LT_Resources!FC50*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":1.614247311827957},{"$f":"(FD20*DB_Inputs!FD$8+LT_Resources!FD50*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":2.6696428571428572},{"$f":"(FE20*DB_Inputs!FE$8+LT_Resources!FE50*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":3.0686406460296096},{"$f":"(FF20*DB_Inputs!FF$8+LT_Resources!FF50*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":5.0541666666666663},{"$f":"(FG20*DB_Inputs!FG$8+LT_Resources!FG50*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":4.940860215053763},{"$f":"(FH20*DB_Inputs!FH$8+LT_Resources!FH50*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":4.884722222222222},{"$f":"(FI20*DB_Inputs!FI$8+LT_Resources!FI50*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":4.774193548387097},{"$f":"(FJ20*DB_Inputs!FJ$8+LT_Resources!FJ50*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":3.1021505376344085},{"$f":"(FK20*DB_Inputs!FK$8+LT_Resources!FK50*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(EZ80:FK80,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":3.6065068493150685},null,{"$f":"(FN20*DB_Inputs!FN$8+LT_Resources!FN50*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":2.760752688172043},{"$f":"(FO20*DB_Inputs!FO$8+LT_Resources!FO50*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":3.9570041608876561},{"$f":"(FP20*DB_Inputs!FP$8+LT_Resources!FP50*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":3.01747311827957},{"$f":"(FQ20*DB_Inputs!FQ$8+LT_Resources!FQ50*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":1.614247311827957},{"$f":"(FR20*DB_Inputs!FR$8+LT_Resources!FR50*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":2.6696428571428572},{"$f":"(FS20*DB_Inputs!FS$8+LT_Resources!FS50*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":3.0686406460296096},{"$f":"(FT20*DB_Inputs!FT$8+LT_Resources!FT50*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":5.0541666666666663},{"$f":"(FU20*DB_Inputs!FU$8+LT_Resources!FU50*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":4.940860215053763},{"$f":"(FV20*DB_Inputs!FV$8+LT_Resources!FV50*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":4.884722222222222},{"$f":"(FW20*DB_Inputs!FW$8+LT_Resources!FW50*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":4.774193548387097},{"$f":"(FX20*DB_Inputs!FX$8+LT_Resources!FX50*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":3.1021505376344085},{"$f":"(FY20*DB_Inputs!FY$8+LT_Resources!FY50*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(FN80:FY80,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":3.6065068493150685},null,{"$f":"(GB20*DB_Inputs!GB$8+LT_Resources!GB50*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":2.760752688172043},{"$f":"(GC20*DB_Inputs!GC$8+LT_Resources!GC50*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":3.9570041608876561},{"$f":"(GD20*DB_Inputs!GD$8+LT_Resources!GD50*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":3.01747311827957},{"$f":"(GE20*DB_Inputs!GE$8+LT_Resources!GE50*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":1.614247311827957},{"$f":"(GF20*DB_Inputs!GF$8+LT_Resources!GF50*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":2.6696428571428572},{"$f":"(GG20*DB_Inputs!GG$8+LT_Resources!GG50*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":3.0686406460296096},{"$f":"(GH20*DB_Inputs!GH$8+LT_Resources!GH50*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":5.0541666666666663},{"$f":"(GI20*DB_Inputs!GI$8+LT_Resources!GI50*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":4.940860215053763},{"$f":"(GJ20*DB_Inputs!GJ$8+LT_Resources!GJ50*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":4.884722222222222},{"$f":"(GK20*DB_Inputs!GK$8+LT_Resources!GK50*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":4.774193548387097},{"$f":"(GL20*DB_Inputs!GL$8+LT_Resources!GL50*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":3.1021505376344085},{"$f":"(GM20*DB_Inputs!GM$8+LT_Resources!GM50*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":3.4361111111111109},{"$f":"SUMPRODUCT(GB80:GM80,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":3.6065068493150685}]
["Foote Creek 4 Wind ",{"$f":"(B21*DB_Inputs!B$8+LT_Resources!B51*DB_Inputs!B$9)/DB_Inputs!B$10","v":3.0282257903225807},{"$f":"(C21*DB_Inputs!C$8+LT_Resources!C51*DB_Inputs!C$9)/DB_Inputs!C$10","v":4.3411927665742027},{"$f":"(D21*DB_Inputs!D$8+LT_Resources!D51*DB_Inputs!D$9)/DB_Inputs!D$10","v":3.3091397999999996},{"$f":"(E21*DB_Inputs!E$8+LT_Resources!E51*DB_Inputs!E$9)/DB_Inputs!E$10","v":1.7688171881720431},{"$f":"(F21*DB_Inputs!F$8+LT_Resources!F51*DB_Inputs!F$9)/DB_Inputs!F$10","v":2.9285714571428567},{"$f":"(G21*DB_Inputs!G$8+LT_Resources!G51*DB_Inputs!G$9)/DB_Inputs!G$10","v":3.3660834639300137},{"$f":"(H21*DB_Inputs!H$8+LT_Resources!H51*DB_Inputs!H$9)/DB_Inputs!H$10","v":5.5444444444444443},{"$f":"(I21*DB_Inputs!I$8+LT_Resources!I51*DB_Inputs!I$9)/DB_Inputs!I$10","v":5.4180107580645167},{"$f":"(J21*DB_Inputs!J$8+LT_Resources!J51*DB_Inputs!J$9)/DB_Inputs!J$10","v":5.3569444622222226},{"$f":"(K21*DB_Inputs!K$8+LT_Resources!K51*DB_Inputs!K$9)/DB_Inputs!K$10","v":5.2379032344086021},{"$f":"(L21*DB_Inputs!L$8+LT_Resources!L51*DB_Inputs!L$9)/DB_Inputs!L$10","v":3.4032257967741932},{"$f":"(M21*DB_Inputs!M$8+LT_Resources!M51*DB_Inputs!M$9)/DB_Inputs!M$10","v":3.7694444533333336},{"$f":"SUMPRODUCT(B81:M81,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":3.9558219209132424},null,{"$f":"(P21*DB_Inputs!P$8+LT_Resources!P51*DB_Inputs!P$9)/DB_Inputs!P$10","v":3.028225848387097},{"$f":"(Q21*DB_Inputs!Q$8+LT_Resources!Q51*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":4.3411927665742027},{"$f":"(R21*DB_Inputs!R$8+LT_Resources!R51*DB_Inputs!R$9)/DB_Inputs!R$10","v":3.3091397999999996},{"$f":"(S21*DB_Inputs!S$8+LT_Resources!S51*DB_Inputs!S$9)/DB_Inputs!S$10","v":1.7688171881720431},{"$f":"(T21*DB_Inputs!T$8+LT_Resources!T51*DB_Inputs!T$9)/DB_Inputs!T$10","v":2.9285714571428567},{"$f":"(U21*DB_Inputs!U$8+LT_Resources!U51*DB_Inputs!U$9)/DB_Inputs!U$10","v":3.3660833989232839},{"$f":"(V21*DB_Inputs!V$8+LT_Resources!V51*DB_Inputs!V$9)/DB_Inputs!V$10","v":5.5444444288888892},{"$f":"(W21*DB_Inputs!W$8+LT_Resources!W51*DB_Inputs!W$9)/DB_Inputs!W$10","v":5.4180107580645167},{"$f":"(X21*DB_Inputs!X$8+LT_Resources!X51*DB_Inputs!X$9)/DB_Inputs!X$10","v":5.3569444444444443},{"$f":"(Y21*DB_Inputs!Y$8+LT_Resources!Y51*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":5.2379032053763437},{"$f":"(Z21*DB_Inputs!Z$8+LT_Resources!Z51*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":3.4032257967741932},{"$f":"(AA21*DB_Inputs!AA$8+LT_Resources!AA51*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":3.7694444533333336},{"$f":"SUMPRODUCT(P81:AA81,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":3.9558219151255711},null,{"$f":"(AD21*DB_Inputs!AD$8+LT_Resources!AD51*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":3.028225806451613},{"$f":"(AE21*DB_Inputs!AE$8+LT_Resources!AE51*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":4.3411927877947294},{"$f":"(AF21*DB_Inputs!AF$8+LT_Resources!AF51*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":3.3091397849462365},{"$f":"(AG21*DB_Inputs!AG$8+LT_Resources!AG51*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":1.7688172043010753},{"$f":"(AH21*DB_Inputs!AH$8+LT_Resources!AH51*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":2.9281609195402298},{"$f":"(AI21*DB_Inputs!AI$8+LT_Resources!AI51*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":3.3660834454912516},{"$f":"(AJ21*DB_Inputs!AJ$8+LT_Resources!AJ51*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":5.5444444444444443},{"$f":"(AK21*DB_Inputs!AK$8+LT_Resources!AK51*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":5.418010752688172},{"$f":"(AL21*DB_Inputs!AL$8+LT_Resources!AL51*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":5.3569444444444443},{"$f":"(AM21*DB_Inputs!AM$8+LT_Resources!AM51*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":5.237903225806452},{"$f":"(AN21*DB_Inputs!AN$8+LT_Resources!AN51*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":3.403225806451613},{"$f":"(AO21*DB_Inputs!AO$8+LT_Resources!AO51*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":3.7694444444444444},{"$f":"SUMPRODUCT(AD81:AO81,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":3.9529826958105647},null,{"$f":"(AR21*DB_Inputs!AR$8+LT_Resources!AR51*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":0},{"$f":"(AS21*DB_Inputs!AS$8+LT_Resources!AS51*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":0},{"$f":"(AT21*DB_Inputs!AT$8+LT_Resources!AT51*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":0},{"$f":"(AU21*DB_Inputs!AU$8+LT_Resources!AU51*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":0},{"$f":"(AV21*DB_Inputs!AV$8+LT_Resources!AV51*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":0},{"$f":"(AW21*DB_Inputs!AW$8+LT_Resources!AW51*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":0},{"$f":"(AX21*DB_Inputs!AX$8+LT_Resources!AX51*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":0},{"$f":"(AY21*DB_Inputs!AY$8+LT_Resources!AY51*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":0},{"$f":"(AZ21*DB_Inputs!AZ$8+LT_Resources!AZ51*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":0},{"$f":"(BA21*DB_Inputs!BA$8+LT_Resources!BA51*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":0},{"$f":"(BB21*DB_Inputs!BB$8+LT_Resources!BB51*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":0},{"$f":"(BC21*DB_Inputs!BC$8+LT_Resources!BC51*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":0},{"$f":"SUMPRODUCT(AR81:BC81,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":0},null,{"$f":"(BF21*DB_Inputs!BF$8+LT_Resources!BF51*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":0},{"$f":"(BG21*DB_Inputs!BG$8+LT_Resources!BG51*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":0},{"$f":"(BH21*DB_Inputs!BH$8+LT_Resources!BH51*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":0},{"$f":"(BI21*DB_Inputs!BI$8+LT_Resources!BI51*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":0},{"$f":"(BJ21*DB_Inputs!BJ$8+LT_Resources!BJ51*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":0},{"$f":"(BK21*DB_Inputs!BK$8+LT_Resources!BK51*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":0},{"$f":"(BL21*DB_Inputs!BL$8+LT_Resources!BL51*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":0},{"$f":"(BM21*DB_Inputs!BM$8+LT_Resources!BM51*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":0},{"$f":"(BN21*DB_Inputs!BN$8+LT_Resources!BN51*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":0},{"$f":"(BO21*DB_Inputs!BO$8+LT_Resources!BO51*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":0},{"$f":"(BP21*DB_Inputs!BP$8+LT_Resources!BP51*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":0},{"$f":"(BQ21*DB_Inputs!BQ$8+LT_Resources!BQ51*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":0},{"$f":"SUMPRODUCT(BF81:BQ81,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"(BT21*DB_Inputs!BT$8+LT_Resources!BT51*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":0},{"$f":"(BU21*DB_Inputs!BU$8+LT_Resources!BU51*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":0},{"$f":"(BV21*DB_Inputs!BV$8+LT_Resources!BV51*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":0},{"$f":"(BW21*DB_Inputs!BW$8+LT_Resources!BW51*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":0},{"$f":"(BX21*DB_Inputs!BX$8+LT_Resources!BX51*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":0},{"$f":"(BY21*DB_Inputs!BY$8+LT_Resources!BY51*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":0},{"$f":"(BZ21*DB_Inputs!BZ$8+LT_Resources!BZ51*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":0},{"$f":"(CA21*DB_Inputs!CA$8+LT_Resources!CA51*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":0},{"$f":"(CB21*DB_Inputs!CB$8+LT_Resources!CB51*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":0},{"$f":"(CC21*DB_Inputs!CC$8+LT_Resources!CC51*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":0},{"$f":"(CD21*DB_Inputs!CD$8+LT_Resources!CD51*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":0},{"$f":"(CE21*DB_Inputs!CE$8+LT_Resources!CE51*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":0},{"$f":"SUMPRODUCT(BT81:CE81,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"(CH21*DB_Inputs!CH$8+LT_Resources!CH51*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":0},{"$f":"(CI21*DB_Inputs!CI$8+LT_Resources!CI51*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":0},{"$f":"(CJ21*DB_Inputs!CJ$8+LT_Resources!CJ51*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":0},{"$f":"(CK21*DB_Inputs!CK$8+LT_Resources!CK51*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":0},{"$f":"(CL21*DB_Inputs!CL$8+LT_Resources!CL51*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":0},{"$f":"(CM21*DB_Inputs!CM$8+LT_Resources!CM51*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":0},{"$f":"(CN21*DB_Inputs!CN$8+LT_Resources!CN51*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":0},{"$f":"(CO21*DB_Inputs!CO$8+LT_Resources!CO51*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":0},{"$f":"(CP21*DB_Inputs!CP$8+LT_Resources!CP51*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":0},{"$f":"(CQ21*DB_Inputs!CQ$8+LT_Resources!CQ51*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":0},{"$f":"(CR21*DB_Inputs!CR$8+LT_Resources!CR51*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":0},{"$f":"(CS21*DB_Inputs!CS$8+LT_Resources!CS51*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":0},{"$f":"SUMPRODUCT(CH81:CS81,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"(CV21*DB_Inputs!CV$8+LT_Resources!CV51*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":0},{"$f":"(CW21*DB_Inputs!CW$8+LT_Resources!CW51*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":0},{"$f":"(CX21*DB_Inputs!CX$8+LT_Resources!CX51*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":0},{"$f":"(CY21*DB_Inputs!CY$8+LT_Resources!CY51*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":0},{"$f":"(CZ21*DB_Inputs!CZ$8+LT_Resources!CZ51*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":0},{"$f":"(DA21*DB_Inputs!DA$8+LT_Resources!DA51*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":0},{"$f":"(DB21*DB_Inputs!DB$8+LT_Resources!DB51*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":0},{"$f":"(DC21*DB_Inputs!DC$8+LT_Resources!DC51*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":0},{"$f":"(DD21*DB_Inputs!DD$8+LT_Resources!DD51*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":0},{"$f":"(DE21*DB_Inputs!DE$8+LT_Resources!DE51*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":0},{"$f":"(DF21*DB_Inputs!DF$8+LT_Resources!DF51*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":0},{"$f":"(DG21*DB_Inputs!DG$8+LT_Resources!DG51*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":0},{"$f":"SUMPRODUCT(CV81:DG81,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"(DJ21*DB_Inputs!DJ$8+LT_Resources!DJ51*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":0},{"$f":"(DK21*DB_Inputs!DK$8+LT_Resources!DK51*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":0},{"$f":"(DL21*DB_Inputs!DL$8+LT_Resources!DL51*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":0},{"$f":"(DM21*DB_Inputs!DM$8+LT_Resources!DM51*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":0},{"$f":"(DN21*DB_Inputs!DN$8+LT_Resources!DN51*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":0},{"$f":"(DO21*DB_Inputs!DO$8+LT_Resources!DO51*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":0},{"$f":"(DP21*DB_Inputs!DP$8+LT_Resources!DP51*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":0},{"$f":"(DQ21*DB_Inputs!DQ$8+LT_Resources!DQ51*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":0},{"$f":"(DR21*DB_Inputs!DR$8+LT_Resources!DR51*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":0},{"$f":"(DS21*DB_Inputs!DS$8+LT_Resources!DS51*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":0},{"$f":"(DT21*DB_Inputs!DT$8+LT_Resources!DT51*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":0},{"$f":"(DU21*DB_Inputs!DU$8+LT_Resources!DU51*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":0},{"$f":"SUMPRODUCT(DJ81:DU81,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"(DX21*DB_Inputs!DX$8+LT_Resources!DX51*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":0},{"$f":"(DY21*DB_Inputs!DY$8+LT_Resources!DY51*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":0},{"$f":"(DZ21*DB_Inputs!DZ$8+LT_Resources!DZ51*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":0},{"$f":"(EA21*DB_Inputs!EA$8+LT_Resources!EA51*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":0},{"$f":"(EB21*DB_Inputs!EB$8+LT_Resources!EB51*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":0},{"$f":"(EC21*DB_Inputs!EC$8+LT_Resources!EC51*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":0},{"$f":"(ED21*DB_Inputs!ED$8+LT_Resources!ED51*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":0},{"$f":"(EE21*DB_Inputs!EE$8+LT_Resources!EE51*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":0},{"$f":"(EF21*DB_Inputs!EF$8+LT_Resources!EF51*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":0},{"$f":"(EG21*DB_Inputs!EG$8+LT_Resources!EG51*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":0},{"$f":"(EH21*DB_Inputs!EH$8+LT_Resources!EH51*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":0},{"$f":"(EI21*DB_Inputs!EI$8+LT_Resources!EI51*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":0},{"$f":"SUMPRODUCT(DX81:EI81,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"(EL21*DB_Inputs!EL$8+LT_Resources!EL51*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":0},{"$f":"(EM21*DB_Inputs!EM$8+LT_Resources!EM51*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":0},{"$f":"(EN21*DB_Inputs!EN$8+LT_Resources!EN51*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":0},{"$f":"(EO21*DB_Inputs!EO$8+LT_Resources!EO51*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":0},{"$f":"(EP21*DB_Inputs!EP$8+LT_Resources!EP51*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":0},{"$f":"(EQ21*DB_Inputs!EQ$8+LT_Resources!EQ51*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":0},{"$f":"(ER21*DB_Inputs!ER$8+LT_Resources!ER51*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":0},{"$f":"(ES21*DB_Inputs!ES$8+LT_Resources!ES51*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":0},{"$f":"(ET21*DB_Inputs!ET$8+LT_Resources!ET51*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":0},{"$f":"(EU21*DB_Inputs!EU$8+LT_Resources!EU51*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":0},{"$f":"(EV21*DB_Inputs!EV$8+LT_Resources!EV51*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":0},{"$f":"(EW21*DB_Inputs!EW$8+LT_Resources!EW51*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":0},{"$f":"SUMPRODUCT(EL81:EW81,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"(EZ21*DB_Inputs!EZ$8+LT_Resources!EZ51*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":0},{"$f":"(FA21*DB_Inputs!FA$8+LT_Resources!FA51*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":0},{"$f":"(FB21*DB_Inputs!FB$8+LT_Resources!FB51*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":0},{"$f":"(FC21*DB_Inputs!FC$8+LT_Resources!FC51*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":0},{"$f":"(FD21*DB_Inputs!FD$8+LT_Resources!FD51*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":0},{"$f":"(FE21*DB_Inputs!FE$8+LT_Resources!FE51*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":0},{"$f":"(FF21*DB_Inputs!FF$8+LT_Resources!FF51*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":0},{"$f":"(FG21*DB_Inputs!FG$8+LT_Resources!FG51*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":0},{"$f":"(FH21*DB_Inputs!FH$8+LT_Resources!FH51*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI21*DB_Inputs!FI$8+LT_Resources!FI51*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":0},{"$f":"(FJ21*DB_Inputs!FJ$8+LT_Resources!FJ51*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":0},{"$f":"(FK21*DB_Inputs!FK$8+LT_Resources!FK51*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":0},{"$f":"SUMPRODUCT(EZ81:FK81,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"(FN21*DB_Inputs!FN$8+LT_Resources!FN51*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":0},{"$f":"(FO21*DB_Inputs!FO$8+LT_Resources!FO51*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":0},{"$f":"(FP21*DB_Inputs!FP$8+LT_Resources!FP51*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":0},{"$f":"(FQ21*DB_Inputs!FQ$8+LT_Resources!FQ51*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":0},{"$f":"(FR21*DB_Inputs!FR$8+LT_Resources!FR51*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":0},{"$f":"(FS21*DB_Inputs!FS$8+LT_Resources!FS51*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":0},{"$f":"(FT21*DB_Inputs!FT$8+LT_Resources!FT51*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":0},{"$f":"(FU21*DB_Inputs!FU$8+LT_Resources!FU51*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":0},{"$f":"(FV21*DB_Inputs!FV$8+LT_Resources!FV51*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":0},{"$f":"(FW21*DB_Inputs!FW$8+LT_Resources!FW51*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":0},{"$f":"(FX21*DB_Inputs!FX$8+LT_Resources!FX51*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":0},{"$f":"(FY21*DB_Inputs!FY$8+LT_Resources!FY51*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":0},{"$f":"SUMPRODUCT(FN81:FY81,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"(GB21*DB_Inputs!GB$8+LT_Resources!GB51*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":0},{"$f":"(GC21*DB_Inputs!GC$8+LT_Resources!GC51*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":0},{"$f":"(GD21*DB_Inputs!GD$8+LT_Resources!GD51*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":0},{"$f":"(GE21*DB_Inputs!GE$8+LT_Resources!GE51*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":0},{"$f":"(GF21*DB_Inputs!GF$8+LT_Resources!GF51*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":0},{"$f":"(GG21*DB_Inputs!GG$8+LT_Resources!GG51*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":0},{"$f":"(GH21*DB_Inputs!GH$8+LT_Resources!GH51*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":0},{"$f":"(GI21*DB_Inputs!GI$8+LT_Resources!GI51*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":0},{"$f":"(GJ21*DB_Inputs!GJ$8+LT_Resources!GJ51*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK21*DB_Inputs!GK$8+LT_Resources!GK51*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":0},{"$f":"(GL21*DB_Inputs!GL$8+LT_Resources!GL51*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":0},{"$f":"(GM21*DB_Inputs!GM$8+LT_Resources!GM51*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":0},{"$f":"SUMPRODUCT(GB81:GM81,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0}]
["Klondike Wind 1 ",{"$f":"(B22*DB_Inputs!B$8+LT_Resources!B52*DB_Inputs!B$9)/DB_Inputs!B$10","v":4.3266128881720434},{"$f":"(C22*DB_Inputs!C$8+LT_Resources!C52*DB_Inputs!C$9)/DB_Inputs!C$10","v":6.2011095760055479},{"$f":"(D22*DB_Inputs!D$8+LT_Resources!D52*DB_Inputs!D$9)/DB_Inputs!D$10","v":4.7271505494623653},{"$f":"(E22*DB_Inputs!E$8+LT_Resources!E52*DB_Inputs!E$9)/DB_Inputs!E$10","v":2.5282258118279568},{"$f":"(F22*DB_Inputs!F$8+LT_Resources!F52*DB_Inputs!F$9)/DB_Inputs!F$10","v":4.181547614285714},{"$f":"(G22*DB_Inputs!G$8+LT_Resources!G52*DB_Inputs!G$9)/DB_Inputs!G$10","v":4.8075370427994617},{"$f":"(H22*DB_Inputs!H$8+LT_Resources!H52*DB_Inputs!H$9)/DB_Inputs!H$10","v":7.9180555555555552},{"$f":"(I22*DB_Inputs!I$8+LT_Resources!I52*DB_Inputs!I$9)/DB_Inputs!I$10","v":7.740591397849462},{"$f":"(J22*DB_Inputs!J$8+LT_Resources!J52*DB_Inputs!J$9)/DB_Inputs!J$10","v":7.6527777822222234},{"$f":"(K22*DB_Inputs!K$8+LT_Resources!K52*DB_Inputs!K$9)/DB_Inputs!K$10","v":7.4798387193548388},{"$f":"(L22*DB_Inputs!L$8+LT_Resources!L52*DB_Inputs!L$9)/DB_Inputs!L$10","v":4.8602150741935484},{"$f":"(M22*DB_Inputs!M$8+LT_Resources!M52*DB_Inputs!M$9)/DB_Inputs!M$10","v":5.3861110866666664},{"$f":"SUMPRODUCT(B82:M82,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":5.6505707800799083},null,{"$f":"(P22*DB_Inputs!P$8+LT_Resources!P52*DB_Inputs!P$9)/DB_Inputs!P$10","v":4.3266129096774195},{"$f":"(Q22*DB_Inputs!Q$8+LT_Resources!Q52*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":6.2011095760055479},{"$f":"(R22*DB_Inputs!R$8+LT_Resources!R52*DB_Inputs!R$9)/DB_Inputs!R$10","v":4.7271505494623653},{"$f":"(S22*DB_Inputs!S$8+LT_Resources!S52*DB_Inputs!S$9)/DB_Inputs!S$10","v":2.5282258118279568},{"$f":"(T22*DB_Inputs!T$8+LT_Resources!T52*DB_Inputs!T$9)/DB_Inputs!T$10","v":4.181547614285714},{"$f":"(U22*DB_Inputs!U$8+LT_Resources!U52*DB_Inputs!U$9)/DB_Inputs!U$10","v":4.8075370465679681},{"$f":"(V22*DB_Inputs!V$8+LT_Resources!V52*DB_Inputs!V$9)/DB_Inputs!V$10","v":7.9180555466666673},{"$f":"(W22*DB_Inputs!W$8+LT_Resources!W52*DB_Inputs!W$9)/DB_Inputs!W$10","v":7.740591397849462},{"$f":"(X22*DB_Inputs!X$8+LT_Resources!X52*DB_Inputs!X$9)/DB_Inputs!X$10","v":7.6527777777777777},{"$f":"(Y22*DB_Inputs!Y$8+LT_Resources!Y52*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":7.4798387268817192},{"$f":"(Z22*DB_Inputs!Z$8+LT_Resources!Z52*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":4.8602150741935484},{"$f":"(AA22*DB_Inputs!AA$8+LT_Resources!AA52*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":5.3861110866666664},{"$f":"SUMPRODUCT(P82:AA82,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":5.6505707817694049},null,{"$f":"(AD22*DB_Inputs!AD$8+LT_Resources!AD52*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":4.3266129032258061},{"$f":"(AE22*DB_Inputs!AE$8+LT_Resources!AE52*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":6.2011095700416092},{"$f":"(AF22*DB_Inputs!AF$8+LT_Resources!AF52*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":4.7271505376344081},{"$f":"(AG22*DB_Inputs!AG$8+LT_Resources!AG52*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":2.528225806451613},{"$f":"(AH22*DB_Inputs!AH$8+LT_Resources!AH52*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":4.1824712643678161},{"$f":"(AI22*DB_Inputs!AI$8+LT_Resources!AI52*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":4.8075370121130554},{"$f":"(AJ22*DB_Inputs!AJ$8+LT_Resources!AJ52*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":7.9180555555555552},{"$f":"(AK22*DB_Inputs!AK$8+LT_Resources!AK52*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":7.740591397849462},{"$f":"(AL22*DB_Inputs!AL$8+LT_Resources!AL52*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":7.6527777777777777},{"$f":"(AM22*DB_Inputs!AM$8+LT_Resources!AM52*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":7.479838709677419},{"$f":"(AN22*DB_Inputs!AN$8+LT_Resources!AN52*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":4.860215053763441},{"$f":"(AO22*DB_Inputs!AO$8+LT_Resources!AO52*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(AD82:AO82,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":5.646630236794171},null,{"$f":"(AR22*DB_Inputs!AR$8+LT_Resources!AR52*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":4.3266129032258061},{"$f":"(AS22*DB_Inputs!AS$8+LT_Resources!AS52*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":6.2011095700416092},{"$f":"(AT22*DB_Inputs!AT$8+LT_Resources!AT52*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":4.727150537634409},{"$f":"(AU22*DB_Inputs!AU$8+LT_Resources!AU52*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":2.528225806451613},{"$f":"(AV22*DB_Inputs!AV$8+LT_Resources!AV52*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":4.1815476190476186},{"$f":"(AW22*DB_Inputs!AW$8+LT_Resources!AW52*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":4.8075370121130554},{"$f":"(AX22*DB_Inputs!AX$8+LT_Resources!AX52*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":7.9180555555555552},{"$f":"(AY22*DB_Inputs!AY$8+LT_Resources!AY52*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":7.740591397849462},{"$f":"(AZ22*DB_Inputs!AZ$8+LT_Resources!AZ52*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":7.6527777777777777},{"$f":"(BA22*DB_Inputs!BA$8+LT_Resources!BA52*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":7.479838709677419},{"$f":"(BB22*DB_Inputs!BB$8+LT_Resources!BB52*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":4.860215053763441},{"$f":"(BC22*DB_Inputs!BC$8+LT_Resources!BC52*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(AR82:BC82,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":5.6505707762557078},null,{"$f":"(BF22*DB_Inputs!BF$8+LT_Resources!BF52*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":4.3266129032258061},{"$f":"(BG22*DB_Inputs!BG$8+LT_Resources!BG52*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":6.2011095700416092},{"$f":"(BH22*DB_Inputs!BH$8+LT_Resources!BH52*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":4.727150537634409},{"$f":"(BI22*DB_Inputs!BI$8+LT_Resources!BI52*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":2.528225806451613},{"$f":"(BJ22*DB_Inputs!BJ$8+LT_Resources!BJ52*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":4.1815476190476186},{"$f":"(BK22*DB_Inputs!BK$8+LT_Resources!BK52*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":4.8075370121130554},{"$f":"(BL22*DB_Inputs!BL$8+LT_Resources!BL52*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":7.9180555555555552},{"$f":"(BM22*DB_Inputs!BM$8+LT_Resources!BM52*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":7.740591397849462},{"$f":"(BN22*DB_Inputs!BN$8+LT_Resources!BN52*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":7.6527777777777777},{"$f":"(BO22*DB_Inputs!BO$8+LT_Resources!BO52*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":7.479838709677419},{"$f":"(BP22*DB_Inputs!BP$8+LT_Resources!BP52*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":4.860215053763441},{"$f":"(BQ22*DB_Inputs!BQ$8+LT_Resources!BQ52*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(BF82:BQ82,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":5.6505707762557078},null,{"$f":"(BT22*DB_Inputs!BT$8+LT_Resources!BT52*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":4.3266129032258061},{"$f":"(BU22*DB_Inputs!BU$8+LT_Resources!BU52*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":6.2011095700416092},{"$f":"(BV22*DB_Inputs!BV$8+LT_Resources!BV52*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":4.727150537634409},{"$f":"(BW22*DB_Inputs!BW$8+LT_Resources!BW52*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":2.528225806451613},{"$f":"(BX22*DB_Inputs!BX$8+LT_Resources!BX52*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":4.1815476190476186},{"$f":"(BY22*DB_Inputs!BY$8+LT_Resources!BY52*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":4.8075370121130554},{"$f":"(BZ22*DB_Inputs!BZ$8+LT_Resources!BZ52*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":7.9180555555555552},{"$f":"(CA22*DB_Inputs!CA$8+LT_Resources!CA52*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":7.740591397849462},{"$f":"(CB22*DB_Inputs!CB$8+LT_Resources!CB52*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":7.6527777777777777},{"$f":"(CC22*DB_Inputs!CC$8+LT_Resources!CC52*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":7.479838709677419},{"$f":"(CD22*DB_Inputs!CD$8+LT_Resources!CD52*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":4.860215053763441},{"$f":"(CE22*DB_Inputs!CE$8+LT_Resources!CE52*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(BT82:CE82,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":5.6505707762557078},null,{"$f":"(CH22*DB_Inputs!CH$8+LT_Resources!CH52*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":4.3266129032258061},{"$f":"(CI22*DB_Inputs!CI$8+LT_Resources!CI52*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":6.2011095700416092},{"$f":"(CJ22*DB_Inputs!CJ$8+LT_Resources!CJ52*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":4.7271505376344081},{"$f":"(CK22*DB_Inputs!CK$8+LT_Resources!CK52*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":2.528225806451613},{"$f":"(CL22*DB_Inputs!CL$8+LT_Resources!CL52*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":4.1824712643678161},{"$f":"(CM22*DB_Inputs!CM$8+LT_Resources!CM52*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":4.8075370121130554},{"$f":"(CN22*DB_Inputs!CN$8+LT_Resources!CN52*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":7.9180555555555552},{"$f":"(CO22*DB_Inputs!CO$8+LT_Resources!CO52*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":7.740591397849462},{"$f":"(CP22*DB_Inputs!CP$8+LT_Resources!CP52*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":7.6527777777777777},{"$f":"(CQ22*DB_Inputs!CQ$8+LT_Resources!CQ52*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":7.479838709677419},{"$f":"(CR22*DB_Inputs!CR$8+LT_Resources!CR52*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":4.860215053763441},{"$f":"(CS22*DB_Inputs!CS$8+LT_Resources!CS52*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(CH82:CS82,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":5.646630236794171},null,{"$f":"(CV22*DB_Inputs!CV$8+LT_Resources!CV52*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":4.3266129032258061},{"$f":"(CW22*DB_Inputs!CW$8+LT_Resources!CW52*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":6.2011095700416092},{"$f":"(CX22*DB_Inputs!CX$8+LT_Resources!CX52*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":4.7271505376344081},{"$f":"(CY22*DB_Inputs!CY$8+LT_Resources!CY52*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":2.528225806451613},{"$f":"(CZ22*DB_Inputs!CZ$8+LT_Resources!CZ52*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":4.1815476190476186},{"$f":"(DA22*DB_Inputs!DA$8+LT_Resources!DA52*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":4.8075370121130554},{"$f":"(DB22*DB_Inputs!DB$8+LT_Resources!DB52*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":7.9180555555555552},{"$f":"(DC22*DB_Inputs!DC$8+LT_Resources!DC52*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":7.740591397849462},{"$f":"(DD22*DB_Inputs!DD$8+LT_Resources!DD52*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":7.6527777777777777},{"$f":"(DE22*DB_Inputs!DE$8+LT_Resources!DE52*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":7.479838709677419},{"$f":"(DF22*DB_Inputs!DF$8+LT_Resources!DF52*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":4.860215053763441},{"$f":"(DG22*DB_Inputs!DG$8+LT_Resources!DG52*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(CV82:DG82,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":5.6505707762557078},null,{"$f":"(DJ22*DB_Inputs!DJ$8+LT_Resources!DJ52*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":4.3266129032258061},{"$f":"(DK22*DB_Inputs!DK$8+LT_Resources!DK52*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":6.2011095700416092},{"$f":"(DL22*DB_Inputs!DL$8+LT_Resources!DL52*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":4.727150537634409},{"$f":"(DM22*DB_Inputs!DM$8+LT_Resources!DM52*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":2.528225806451613},{"$f":"(DN22*DB_Inputs!DN$8+LT_Resources!DN52*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":4.1815476190476186},{"$f":"(DO22*DB_Inputs!DO$8+LT_Resources!DO52*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":4.8075370121130554},{"$f":"(DP22*DB_Inputs!DP$8+LT_Resources!DP52*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":7.9180555555555552},{"$f":"(DQ22*DB_Inputs!DQ$8+LT_Resources!DQ52*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":7.740591397849462},{"$f":"(DR22*DB_Inputs!DR$8+LT_Resources!DR52*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":7.6527777777777777},{"$f":"(DS22*DB_Inputs!DS$8+LT_Resources!DS52*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":7.479838709677419},{"$f":"(DT22*DB_Inputs!DT$8+LT_Resources!DT52*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":4.860215053763441},{"$f":"(DU22*DB_Inputs!DU$8+LT_Resources!DU52*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(DJ82:DU82,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":5.6505707762557078},null,{"$f":"(DX22*DB_Inputs!DX$8+LT_Resources!DX52*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":4.3266129032258061},{"$f":"(DY22*DB_Inputs!DY$8+LT_Resources!DY52*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":6.2011095700416092},{"$f":"(DZ22*DB_Inputs!DZ$8+LT_Resources!DZ52*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":4.727150537634409},{"$f":"(EA22*DB_Inputs!EA$8+LT_Resources!EA52*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":2.528225806451613},{"$f":"(EB22*DB_Inputs!EB$8+LT_Resources!EB52*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":4.1815476190476186},{"$f":"(EC22*DB_Inputs!EC$8+LT_Resources!EC52*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":4.8075370121130554},{"$f":"(ED22*DB_Inputs!ED$8+LT_Resources!ED52*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":7.9180555555555552},{"$f":"(EE22*DB_Inputs!EE$8+LT_Resources!EE52*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":7.740591397849462},{"$f":"(EF22*DB_Inputs!EF$8+LT_Resources!EF52*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":7.6527777777777777},{"$f":"(EG22*DB_Inputs!EG$8+LT_Resources!EG52*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":7.479838709677419},{"$f":"(EH22*DB_Inputs!EH$8+LT_Resources!EH52*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":4.860215053763441},{"$f":"(EI22*DB_Inputs!EI$8+LT_Resources!EI52*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(DX82:EI82,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":5.6505707762557078},null,{"$f":"(EL22*DB_Inputs!EL$8+LT_Resources!EL52*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":4.3266129032258061},{"$f":"(EM22*DB_Inputs!EM$8+LT_Resources!EM52*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":6.2011095700416092},{"$f":"(EN22*DB_Inputs!EN$8+LT_Resources!EN52*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":4.727150537634409},{"$f":"(EO22*DB_Inputs!EO$8+LT_Resources!EO52*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":2.528225806451613},{"$f":"(EP22*DB_Inputs!EP$8+LT_Resources!EP52*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":4.1824712643678161},{"$f":"(EQ22*DB_Inputs!EQ$8+LT_Resources!EQ52*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":4.8075370121130554},{"$f":"(ER22*DB_Inputs!ER$8+LT_Resources!ER52*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":7.9180555555555552},{"$f":"(ES22*DB_Inputs!ES$8+LT_Resources!ES52*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":7.740591397849462},{"$f":"(ET22*DB_Inputs!ET$8+LT_Resources!ET52*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":7.6527777777777777},{"$f":"(EU22*DB_Inputs!EU$8+LT_Resources!EU52*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":7.479838709677419},{"$f":"(EV22*DB_Inputs!EV$8+LT_Resources!EV52*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":4.860215053763441},{"$f":"(EW22*DB_Inputs!EW$8+LT_Resources!EW52*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(EL82:EW82,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":5.646630236794171},null,{"$f":"(EZ22*DB_Inputs!EZ$8+LT_Resources!EZ52*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":4.3266129032258061},{"$f":"(FA22*DB_Inputs!FA$8+LT_Resources!FA52*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":6.2011095700416092},{"$f":"(FB22*DB_Inputs!FB$8+LT_Resources!FB52*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":4.7271505376344081},{"$f":"(FC22*DB_Inputs!FC$8+LT_Resources!FC52*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":2.528225806451613},{"$f":"(FD22*DB_Inputs!FD$8+LT_Resources!FD52*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":4.1815476190476186},{"$f":"(FE22*DB_Inputs!FE$8+LT_Resources!FE52*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":4.8075370121130554},{"$f":"(FF22*DB_Inputs!FF$8+LT_Resources!FF52*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":7.9180555555555552},{"$f":"(FG22*DB_Inputs!FG$8+LT_Resources!FG52*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":7.740591397849462},{"$f":"(FH22*DB_Inputs!FH$8+LT_Resources!FH52*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":7.6527777777777777},{"$f":"(FI22*DB_Inputs!FI$8+LT_Resources!FI52*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":7.479838709677419},{"$f":"(FJ22*DB_Inputs!FJ$8+LT_Resources!FJ52*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":4.860215053763441},{"$f":"(FK22*DB_Inputs!FK$8+LT_Resources!FK52*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(EZ82:FK82,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":5.6505707762557078},null,{"$f":"(FN22*DB_Inputs!FN$8+LT_Resources!FN52*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":4.3266129032258061},{"$f":"(FO22*DB_Inputs!FO$8+LT_Resources!FO52*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":6.2011095700416092},{"$f":"(FP22*DB_Inputs!FP$8+LT_Resources!FP52*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":4.7271505376344081},{"$f":"(FQ22*DB_Inputs!FQ$8+LT_Resources!FQ52*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":2.528225806451613},{"$f":"(FR22*DB_Inputs!FR$8+LT_Resources!FR52*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":4.1815476190476186},{"$f":"(FS22*DB_Inputs!FS$8+LT_Resources!FS52*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":4.8075370121130554},{"$f":"(FT22*DB_Inputs!FT$8+LT_Resources!FT52*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":7.9180555555555552},{"$f":"(FU22*DB_Inputs!FU$8+LT_Resources!FU52*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":7.740591397849462},{"$f":"(FV22*DB_Inputs!FV$8+LT_Resources!FV52*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":7.6527777777777777},{"$f":"(FW22*DB_Inputs!FW$8+LT_Resources!FW52*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":7.479838709677419},{"$f":"(FX22*DB_Inputs!FX$8+LT_Resources!FX52*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":4.860215053763441},{"$f":"(FY22*DB_Inputs!FY$8+LT_Resources!FY52*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(FN82:FY82,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":5.6505707762557078},null,{"$f":"(GB22*DB_Inputs!GB$8+LT_Resources!GB52*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":4.3266129032258061},{"$f":"(GC22*DB_Inputs!GC$8+LT_Resources!GC52*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":6.2011095700416092},{"$f":"(GD22*DB_Inputs!GD$8+LT_Resources!GD52*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":4.7271505376344081},{"$f":"(GE22*DB_Inputs!GE$8+LT_Resources!GE52*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":2.528225806451613},{"$f":"(GF22*DB_Inputs!GF$8+LT_Resources!GF52*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":4.1815476190476186},{"$f":"(GG22*DB_Inputs!GG$8+LT_Resources!GG52*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":4.8075370121130554},{"$f":"(GH22*DB_Inputs!GH$8+LT_Resources!GH52*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":7.9180555555555552},{"$f":"(GI22*DB_Inputs!GI$8+LT_Resources!GI52*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":7.740591397849462},{"$f":"(GJ22*DB_Inputs!GJ$8+LT_Resources!GJ52*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":7.6527777777777777},{"$f":"(GK22*DB_Inputs!GK$8+LT_Resources!GK52*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":7.479838709677419},{"$f":"(GL22*DB_Inputs!GL$8+LT_Resources!GL52*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":4.860215053763441},{"$f":"(GM22*DB_Inputs!GM$8+LT_Resources!GM52*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":5.3861111111111111},{"$f":"SUMPRODUCT(GB82:GM82,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":5.6505707762557078}]
["Klondike Wind 3 ",{"$f":"(B23*DB_Inputs!B$8+LT_Resources!B53*DB_Inputs!B$9)/DB_Inputs!B$10","v":9.0295698774193554},{"$f":"(C23*DB_Inputs!C$8+LT_Resources!C53*DB_Inputs!C$9)/DB_Inputs!C$10","v":12.941747586407766},{"$f":"(D23*DB_Inputs!D$8+LT_Resources!D53*DB_Inputs!D$9)/DB_Inputs!D$10","v":9.864247330107526},{"$f":"(E23*DB_Inputs!E$8+LT_Resources!E53*DB_Inputs!E$9)/DB_Inputs!E$10","v":5.2755376537634406},{"$f":"(F23*DB_Inputs!F$8+LT_Resources!F53*DB_Inputs!F$9)/DB_Inputs!F$10","v":8.7276785714285712},{"$f":"(G23*DB_Inputs!G$8+LT_Resources!G53*DB_Inputs!G$9)/DB_Inputs!G$10","v":10.034993254374159},{"$f":"(H23*DB_Inputs!H$8+LT_Resources!H53*DB_Inputs!H$9)/DB_Inputs!H$10","v":16.523611111111112},{"$f":"(I23*DB_Inputs!I$8+LT_Resources!I53*DB_Inputs!I$9)/DB_Inputs!I$10","v":16.153225834408602},{"$f":"(J23*DB_Inputs!J$8+LT_Resources!J53*DB_Inputs!J$9)/DB_Inputs!J$10","v":15.970833333333333},{"$f":"(K23*DB_Inputs!K$8+LT_Resources!K53*DB_Inputs!K$9)/DB_Inputs!K$10","v":15.612903220430105},{"$f":"(L23*DB_Inputs!L$8+LT_Resources!L53*DB_Inputs!L$9)/DB_Inputs!L$10","v":10.142473151612903},{"$f":"(M23*DB_Inputs!M$8+LT_Resources!M53*DB_Inputs!M$9)/DB_Inputs!M$10","v":11.237499980000001},{"$f":"SUMPRODUCT(B83:M83,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":11.792351602945207},null,{"$f":"(P23*DB_Inputs!P$8+LT_Resources!P53*DB_Inputs!P$9)/DB_Inputs!P$10","v":9.0295698483870979},{"$f":"(Q23*DB_Inputs!Q$8+LT_Resources!Q53*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":12.941747586407766},{"$f":"(R23*DB_Inputs!R$8+LT_Resources!R53*DB_Inputs!R$9)/DB_Inputs!R$10","v":9.864247330107526},{"$f":"(S23*DB_Inputs!S$8+LT_Resources!S53*DB_Inputs!S$9)/DB_Inputs!S$10","v":5.2755376537634406},{"$f":"(T23*DB_Inputs!T$8+LT_Resources!T53*DB_Inputs!T$9)/DB_Inputs!T$10","v":8.7276785714285712},{"$f":"(U23*DB_Inputs!U$8+LT_Resources!U53*DB_Inputs!U$9)/DB_Inputs!U$10","v":10.034993259757739},{"$f":"(V23*DB_Inputs!V$8+LT_Resources!V53*DB_Inputs!V$9)/DB_Inputs!V$10","v":16.523611113333335},{"$f":"(W23*DB_Inputs!W$8+LT_Resources!W53*DB_Inputs!W$9)/DB_Inputs!W$10","v":16.153225834408602},{"$f":"(X23*DB_Inputs!X$8+LT_Resources!X53*DB_Inputs!X$9)/DB_Inputs!X$10","v":15.970833333333333},{"$f":"(Y23*DB_Inputs!Y$8+LT_Resources!Y53*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":15.612903222580645},{"$f":"(Z23*DB_Inputs!Z$8+LT_Resources!Z53*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":10.142473151612903},{"$f":"(AA23*DB_Inputs!AA$8+LT_Resources!AA53*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":11.237499980000001},{"$f":"SUMPRODUCT(P83:AA83,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":11.79235160130137},null,{"$f":"(AD23*DB_Inputs!AD$8+LT_Resources!AD53*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":9.029569892473118},{"$f":"(AE23*DB_Inputs!AE$8+LT_Resources!AE53*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":12.941747572815533},{"$f":"(AF23*DB_Inputs!AF$8+LT_Resources!AF53*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":9.8642473118279561},{"$f":"(AG23*DB_Inputs!AG$8+LT_Resources!AG53*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":5.275537634408602},{"$f":"(AH23*DB_Inputs!AH$8+LT_Resources!AH53*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":8.7270114942528743},{"$f":"(AI23*DB_Inputs!AI$8+LT_Resources!AI53*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":10.034993270524899},{"$f":"(AJ23*DB_Inputs!AJ$8+LT_Resources!AJ53*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":16.523611111111112},{"$f":"(AK23*DB_Inputs!AK$8+LT_Resources!AK53*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":16.153225806451612},{"$f":"(AL23*DB_Inputs!AL$8+LT_Resources!AL53*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":15.970833333333333},{"$f":"(AM23*DB_Inputs!AM$8+LT_Resources!AM53*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":15.612903225806452},{"$f":"(AN23*DB_Inputs!AN$8+LT_Resources!AN53*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":10.14247311827957},{"$f":"(AO23*DB_Inputs!AO$8+LT_Resources!AO53*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":11.237500000000001},{"$f":"SUMPRODUCT(AD83:AO83,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":11.783925318761383},null,{"$f":"(AR23*DB_Inputs!AR$8+LT_Resources!AR53*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":9.029569892473118},{"$f":"(AS23*DB_Inputs!AS$8+LT_Resources!AS53*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":12.941747572815533},{"$f":"(AT23*DB_Inputs!AT$8+LT_Resources!AT53*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":9.8642473118279561},{"$f":"(AU23*DB_Inputs!AU$8+LT_Resources!AU53*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":5.275537634408602},{"$f":"(AV23*DB_Inputs!AV$8+LT_Resources!AV53*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":8.7276785714285712},{"$f":"(AW23*DB_Inputs!AW$8+LT_Resources!AW53*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":10.034993270524899},{"$f":"(AX23*DB_Inputs!AX$8+LT_Resources!AX53*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":16.523611111111112},{"$f":"(AY23*DB_Inputs!AY$8+LT_Resources!AY53*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":16.153225806451612},{"$f":"(AZ23*DB_Inputs!AZ$8+LT_Resources!AZ53*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":15.970833333333333},{"$f":"(BA23*DB_Inputs!BA$8+LT_Resources!BA53*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":15.612903225806452},{"$f":"(BB23*DB_Inputs!BB$8+LT_Resources!BB53*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":10.14247311827957},{"$f":"(BC23*DB_Inputs!BC$8+LT_Resources!BC53*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":11.237500000000001},{"$f":"SUMPRODUCT(AR83:BC83,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":11.792351598173516},null,{"$f":"(BF23*DB_Inputs!BF$8+LT_Resources!BF53*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":9.029569892473118},{"$f":"(BG23*DB_Inputs!BG$8+LT_Resources!BG53*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":12.941747572815533},{"$f":"(BH23*DB_Inputs!BH$8+LT_Resources!BH53*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":9.8642473118279561},{"$f":"(BI23*DB_Inputs!BI$8+LT_Resources!BI53*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":5.275537634408602},{"$f":"(BJ23*DB_Inputs!BJ$8+LT_Resources!BJ53*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":8.7276785714285712},{"$f":"(BK23*DB_Inputs!BK$8+LT_Resources!BK53*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":10.034993270524899},{"$f":"(BL23*DB_Inputs!BL$8+LT_Resources!BL53*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":16.523611111111112},{"$f":"(BM23*DB_Inputs!BM$8+LT_Resources!BM53*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":16.153225806451612},{"$f":"(BN23*DB_Inputs!BN$8+LT_Resources!BN53*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":15.970833333333333},{"$f":"(BO23*DB_Inputs!BO$8+LT_Resources!BO53*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":15.612903225806452},{"$f":"(BP23*DB_Inputs!BP$8+LT_Resources!BP53*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":10.14247311827957},{"$f":"(BQ23*DB_Inputs!BQ$8+LT_Resources!BQ53*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":11.237500000000001},{"$f":"SUMPRODUCT(BF83:BQ83,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":11.792351598173516},null,{"$f":"(BT23*DB_Inputs!BT$8+LT_Resources!BT53*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":9.029569892473118},{"$f":"(BU23*DB_Inputs!BU$8+LT_Resources!BU53*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":12.941747572815533},{"$f":"(BV23*DB_Inputs!BV$8+LT_Resources!BV53*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":9.8642473118279561},{"$f":"(BW23*DB_Inputs!BW$8+LT_Resources!BW53*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":5.275537634408602},{"$f":"(BX23*DB_Inputs!BX$8+LT_Resources!BX53*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":8.7276785714285712},{"$f":"(BY23*DB_Inputs!BY$8+LT_Resources!BY53*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":10.034993270524899},{"$f":"(BZ23*DB_Inputs!BZ$8+LT_Resources!BZ53*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":16.523611111111112},{"$f":"(CA23*DB_Inputs!CA$8+LT_Resources!CA53*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":16.153225806451612},{"$f":"(CB23*DB_Inputs!CB$8+LT_Resources!CB53*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":15.970833333333333},{"$f":"(CC23*DB_Inputs!CC$8+LT_Resources!CC53*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":15.612903225806452},{"$f":"(CD23*DB_Inputs!CD$8+LT_Resources!CD53*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":10.14247311827957},{"$f":"(CE23*DB_Inputs!CE$8+LT_Resources!CE53*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":11.237500000000001},{"$f":"SUMPRODUCT(BT83:CE83,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":11.792351598173516},null,{"$f":"(CH23*DB_Inputs!CH$8+LT_Resources!CH53*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":9.029569892473118},{"$f":"(CI23*DB_Inputs!CI$8+LT_Resources!CI53*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":12.941747572815533},{"$f":"(CJ23*DB_Inputs!CJ$8+LT_Resources!CJ53*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":9.8642473118279561},{"$f":"(CK23*DB_Inputs!CK$8+LT_Resources!CK53*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":5.275537634408602},{"$f":"(CL23*DB_Inputs!CL$8+LT_Resources!CL53*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":8.7270114942528743},{"$f":"(CM23*DB_Inputs!CM$8+LT_Resources!CM53*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":10.034993270524899},{"$f":"(CN23*DB_Inputs!CN$8+LT_Resources!CN53*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":16.523611111111112},{"$f":"(CO23*DB_Inputs!CO$8+LT_Resources!CO53*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":16.153225806451612},{"$f":"(CP23*DB_Inputs!CP$8+LT_Resources!CP53*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":15.970833333333333},{"$f":"(CQ23*DB_Inputs!CQ$8+LT_Resources!CQ53*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":15.612903225806452},{"$f":"(CR23*DB_Inputs!CR$8+LT_Resources!CR53*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":10.14247311827957},{"$f":"(CS23*DB_Inputs!CS$8+LT_Resources!CS53*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":11.237500000000001},{"$f":"SUMPRODUCT(CH83:CS83,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":11.783925318761383},null,{"$f":"(CV23*DB_Inputs!CV$8+LT_Resources!CV53*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":9.029569892473118},{"$f":"(CW23*DB_Inputs!CW$8+LT_Resources!CW53*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":12.941747572815533},{"$f":"(CX23*DB_Inputs!CX$8+LT_Resources!CX53*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":9.8642473118279561},{"$f":"(CY23*DB_Inputs!CY$8+LT_Resources!CY53*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":5.275537634408602},{"$f":"(CZ23*DB_Inputs!CZ$8+LT_Resources!CZ53*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":8.7276785714285712},{"$f":"(DA23*DB_Inputs!DA$8+LT_Resources!DA53*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":10.034993270524899},{"$f":"(DB23*DB_Inputs!DB$8+LT_Resources!DB53*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":16.523611111111112},{"$f":"(DC23*DB_Inputs!DC$8+LT_Resources!DC53*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":16.153225806451612},{"$f":"(DD23*DB_Inputs!DD$8+LT_Resources!DD53*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":15.970833333333333},{"$f":"(DE23*DB_Inputs!DE$8+LT_Resources!DE53*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":15.612903225806452},{"$f":"(DF23*DB_Inputs!DF$8+LT_Resources!DF53*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":10.14247311827957},{"$f":"(DG23*DB_Inputs!DG$8+LT_Resources!DG53*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":11.237500000000001},{"$f":"SUMPRODUCT(CV83:DG83,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":11.792351598173516},null,{"$f":"(DJ23*DB_Inputs!DJ$8+LT_Resources!DJ53*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":9.029569892473118},{"$f":"(DK23*DB_Inputs!DK$8+LT_Resources!DK53*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":12.941747572815533},{"$f":"(DL23*DB_Inputs!DL$8+LT_Resources!DL53*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":9.8642473118279561},{"$f":"(DM23*DB_Inputs!DM$8+LT_Resources!DM53*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":5.275537634408602},{"$f":"(DN23*DB_Inputs!DN$8+LT_Resources!DN53*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":8.7276785714285712},{"$f":"(DO23*DB_Inputs!DO$8+LT_Resources!DO53*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":10.034993270524899},{"$f":"(DP23*DB_Inputs!DP$8+LT_Resources!DP53*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":16.523611111111112},{"$f":"(DQ23*DB_Inputs!DQ$8+LT_Resources!DQ53*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":16.153225806451612},{"$f":"(DR23*DB_Inputs!DR$8+LT_Resources!DR53*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":15.970833333333333},{"$f":"(DS23*DB_Inputs!DS$8+LT_Resources!DS53*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":15.612903225806452},{"$f":"(DT23*DB_Inputs!DT$8+LT_Resources!DT53*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":10.14247311827957},{"$f":"(DU23*DB_Inputs!DU$8+LT_Resources!DU53*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":11.237500000000001},{"$f":"SUMPRODUCT(DJ83:DU83,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":11.792351598173516},null,{"$f":"(DX23*DB_Inputs!DX$8+LT_Resources!DX53*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":9.029569892473118},{"$f":"(DY23*DB_Inputs!DY$8+LT_Resources!DY53*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":12.941747572815533},{"$f":"(DZ23*DB_Inputs!DZ$8+LT_Resources!DZ53*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":9.8642473118279561},{"$f":"(EA23*DB_Inputs!EA$8+LT_Resources!EA53*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":5.275537634408602},{"$f":"(EB23*DB_Inputs!EB$8+LT_Resources!EB53*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":8.7276785714285712},{"$f":"(EC23*DB_Inputs!EC$8+LT_Resources!EC53*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":10.034993270524899},{"$f":"(ED23*DB_Inputs!ED$8+LT_Resources!ED53*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":16.523611111111112},{"$f":"(EE23*DB_Inputs!EE$8+LT_Resources!EE53*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":16.153225806451612},{"$f":"(EF23*DB_Inputs!EF$8+LT_Resources!EF53*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":15.970833333333333},{"$f":"(EG23*DB_Inputs!EG$8+LT_Resources!EG53*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":15.612903225806452},{"$f":"(EH23*DB_Inputs!EH$8+LT_Resources!EH53*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":10.14247311827957},{"$f":"(EI23*DB_Inputs!EI$8+LT_Resources!EI53*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":11.237500000000001},{"$f":"SUMPRODUCT(DX83:EI83,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":11.792351598173516},null,{"$f":"(EL23*DB_Inputs!EL$8+LT_Resources!EL53*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":1.4516129032258065},{"$f":"(EM23*DB_Inputs!EM$8+LT_Resources!EM53*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":0},{"$f":"(EN23*DB_Inputs!EN$8+LT_Resources!EN53*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":0},{"$f":"(EO23*DB_Inputs!EO$8+LT_Resources!EO53*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":0},{"$f":"(EP23*DB_Inputs!EP$8+LT_Resources!EP53*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":0},{"$f":"(EQ23*DB_Inputs!EQ$8+LT_Resources!EQ53*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":0},{"$f":"(ER23*DB_Inputs!ER$8+LT_Resources!ER53*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":0},{"$f":"(ES23*DB_Inputs!ES$8+LT_Resources!ES53*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":0},{"$f":"(ET23*DB_Inputs!ET$8+LT_Resources!ET53*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":0},{"$f":"(EU23*DB_Inputs!EU$8+LT_Resources!EU53*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":0},{"$f":"(EV23*DB_Inputs!EV$8+LT_Resources!EV53*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":0},{"$f":"(EW23*DB_Inputs!EW$8+LT_Resources!EW53*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":0},{"$f":"SUMPRODUCT(EL83:EW83,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0.12295081967213115},null,{"$f":"(EZ23*DB_Inputs!EZ$8+LT_Resources!EZ53*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":0},{"$f":"(FA23*DB_Inputs!FA$8+LT_Resources!FA53*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":0},{"$f":"(FB23*DB_Inputs!FB$8+LT_Resources!FB53*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":0},{"$f":"(FC23*DB_Inputs!FC$8+LT_Resources!FC53*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":0},{"$f":"(FD23*DB_Inputs!FD$8+LT_Resources!FD53*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":0},{"$f":"(FE23*DB_Inputs!FE$8+LT_Resources!FE53*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":0},{"$f":"(FF23*DB_Inputs!FF$8+LT_Resources!FF53*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":0},{"$f":"(FG23*DB_Inputs!FG$8+LT_Resources!FG53*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":0},{"$f":"(FH23*DB_Inputs!FH$8+LT_Resources!FH53*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI23*DB_Inputs!FI$8+LT_Resources!FI53*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":0},{"$f":"(FJ23*DB_Inputs!FJ$8+LT_Resources!FJ53*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":0},{"$f":"(FK23*DB_Inputs!FK$8+LT_Resources!FK53*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":0},{"$f":"SUMPRODUCT(EZ83:FK83,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"(FN23*DB_Inputs!FN$8+LT_Resources!FN53*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":0},{"$f":"(FO23*DB_Inputs!FO$8+LT_Resources!FO53*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":0},{"$f":"(FP23*DB_Inputs!FP$8+LT_Resources!FP53*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":0},{"$f":"(FQ23*DB_Inputs!FQ$8+LT_Resources!FQ53*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":0},{"$f":"(FR23*DB_Inputs!FR$8+LT_Resources!FR53*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":0},{"$f":"(FS23*DB_Inputs!FS$8+LT_Resources!FS53*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":0},{"$f":"(FT23*DB_Inputs!FT$8+LT_Resources!FT53*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":0},{"$f":"(FU23*DB_Inputs!FU$8+LT_Resources!FU53*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":0},{"$f":"(FV23*DB_Inputs!FV$8+LT_Resources!FV53*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":0},{"$f":"(FW23*DB_Inputs!FW$8+LT_Resources!FW53*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":0},{"$f":"(FX23*DB_Inputs!FX$8+LT_Resources!FX53*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":0},{"$f":"(FY23*DB_Inputs!FY$8+LT_Resources!FY53*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":0},{"$f":"SUMPRODUCT(FN83:FY83,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"(GB23*DB_Inputs!GB$8+LT_Resources!GB53*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":0},{"$f":"(GC23*DB_Inputs!GC$8+LT_Resources!GC53*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":0},{"$f":"(GD23*DB_Inputs!GD$8+LT_Resources!GD53*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":0},{"$f":"(GE23*DB_Inputs!GE$8+LT_Resources!GE53*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":0},{"$f":"(GF23*DB_Inputs!GF$8+LT_Resources!GF53*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":0},{"$f":"(GG23*DB_Inputs!GG$8+LT_Resources!GG53*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":0},{"$f":"(GH23*DB_Inputs!GH$8+LT_Resources!GH53*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":0},{"$f":"(GI23*DB_Inputs!GI$8+LT_Resources!GI53*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":0},{"$f":"(GJ23*DB_Inputs!GJ$8+LT_Resources!GJ53*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK23*DB_Inputs!GK$8+LT_Resources!GK53*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":0},{"$f":"(GL23*DB_Inputs!GL$8+LT_Resources!GL53*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":0},{"$f":"(GM23*DB_Inputs!GM$8+LT_Resources!GM53*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":0},{"$f":"SUMPRODUCT(GB83:GM83,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0}]
["Stateline Wind ",{"$f":"(B24*DB_Inputs!B$8+LT_Resources!B54*DB_Inputs!B$9)/DB_Inputs!B$10","v":16.241935474193546},{"$f":"(C24*DB_Inputs!C$8+LT_Resources!C54*DB_Inputs!C$9)/DB_Inputs!C$10","v":23.276005536477115},{"$f":"(D24*DB_Inputs!D$8+LT_Resources!D54*DB_Inputs!D$9)/DB_Inputs!D$10","v":17.743279592473119},{"$f":"(E24*DB_Inputs!E$8+LT_Resources!E54*DB_Inputs!E$9)/DB_Inputs!E$10","v":9.4892473043010757},{"$f":"(F24*DB_Inputs!F$8+LT_Resources!F54*DB_Inputs!F$9)/DB_Inputs!F$10","v":15.697916628571429},{"$f":"(G24*DB_Inputs!G$8+LT_Resources!G54*DB_Inputs!G$9)/DB_Inputs!G$10","v":18.049798090982506},{"$f":"(H24*DB_Inputs!H$8+LT_Resources!H54*DB_Inputs!H$9)/DB_Inputs!H$10","v":29.720833333333335},{"$f":"(I24*DB_Inputs!I$8+LT_Resources!I54*DB_Inputs!I$9)/DB_Inputs!I$10","v":29.055107518279573},{"$f":"(J24*DB_Inputs!J$8+LT_Resources!J54*DB_Inputs!J$9)/DB_Inputs!J$10","v":28.727777777777778},{"$f":"(K24*DB_Inputs!K$8+LT_Resources!K54*DB_Inputs!K$9)/DB_Inputs!K$10","v":28.08198924623656},{"$f":"(L24*DB_Inputs!L$8+LT_Resources!L54*DB_Inputs!L$9)/DB_Inputs!L$10","v":18.241935483870968},{"$f":"(M24*DB_Inputs!M$8+LT_Resources!M54*DB_Inputs!M$9)/DB_Inputs!M$10","v":20.21249998},{"$f":"SUMPRODUCT(B84:M84,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":21.210616430388129},null,{"$f":"(P24*DB_Inputs!P$8+LT_Resources!P54*DB_Inputs!P$9)/DB_Inputs!P$10","v":16.241935490322582},{"$f":"(Q24*DB_Inputs!Q$8+LT_Resources!Q54*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":23.276005536477115},{"$f":"(R24*DB_Inputs!R$8+LT_Resources!R54*DB_Inputs!R$9)/DB_Inputs!R$10","v":17.743279592473119},{"$f":"(S24*DB_Inputs!S$8+LT_Resources!S54*DB_Inputs!S$9)/DB_Inputs!S$10","v":9.4892473043010757},{"$f":"(T24*DB_Inputs!T$8+LT_Resources!T54*DB_Inputs!T$9)/DB_Inputs!T$10","v":15.697916628571429},{"$f":"(U24*DB_Inputs!U$8+LT_Resources!U54*DB_Inputs!U$9)/DB_Inputs!U$10","v":18.049798137954241},{"$f":"(V24*DB_Inputs!V$8+LT_Resources!V54*DB_Inputs!V$9)/DB_Inputs!V$10","v":29.720833311111107},{"$f":"(W24*DB_Inputs!W$8+LT_Resources!W54*DB_Inputs!W$9)/DB_Inputs!W$10","v":29.055107518279573},{"$f":"(X24*DB_Inputs!X$8+LT_Resources!X54*DB_Inputs!X$9)/DB_Inputs!X$10","v":28.727777777777778},{"$f":"(Y24*DB_Inputs!Y$8+LT_Resources!Y54*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":28.081989236559142},{"$f":"(Z24*DB_Inputs!Z$8+LT_Resources!Z54*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":18.241935483870968},{"$f":"(AA24*DB_Inputs!AA$8+LT_Resources!AA54*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":20.21249998},{"$f":"SUMPRODUCT(P84:AA84,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":21.210616433093605},null,{"$f":"(AD24*DB_Inputs!AD$8+LT_Resources!AD54*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":16.241935483870968},{"$f":"(AE24*DB_Inputs!AE$8+LT_Resources!AE54*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":23.276005547850207},{"$f":"(AF24*DB_Inputs!AF$8+LT_Resources!AF54*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":17.743279569892472},{"$f":"(AG24*DB_Inputs!AG$8+LT_Resources!AG54*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":9.4892473118279561},{"$f":"(AH24*DB_Inputs!AH$8+LT_Resources!AH54*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":15.698275862068966},{"$f":"(AI24*DB_Inputs!AI$8+LT_Resources!AI54*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":18.04979811574697},{"$f":"(AJ24*DB_Inputs!AJ$8+LT_Resources!AJ54*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":29.720833333333335},{"$f":"(AK24*DB_Inputs!AK$8+LT_Resources!AK54*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":29.05510752688172},{"$f":"(AL24*DB_Inputs!AL$8+LT_Resources!AL54*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":28.727777777777778},{"$f":"(AM24*DB_Inputs!AM$8+LT_Resources!AM54*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":28.081989247311828},{"$f":"(AN24*DB_Inputs!AN$8+LT_Resources!AN54*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":18.241935483870968},{"$f":"(AO24*DB_Inputs!AO$8+LT_Resources!AO54*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":20.212499999999999},{"$f":"SUMPRODUCT(AD84:AO84,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":21.195582877959929},null,{"$f":"(AR24*DB_Inputs!AR$8+LT_Resources!AR54*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":16.241935483870968},{"$f":"(AS24*DB_Inputs!AS$8+LT_Resources!AS54*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":23.276005547850207},{"$f":"(AT24*DB_Inputs!AT$8+LT_Resources!AT54*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":17.743279569892472},{"$f":"(AU24*DB_Inputs!AU$8+LT_Resources!AU54*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":9.4892473118279561},{"$f":"(AV24*DB_Inputs!AV$8+LT_Resources!AV54*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":15.697916666666666},{"$f":"(AW24*DB_Inputs!AW$8+LT_Resources!AW54*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":18.04979811574697},{"$f":"(AX24*DB_Inputs!AX$8+LT_Resources!AX54*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":29.720833333333335},{"$f":"(AY24*DB_Inputs!AY$8+LT_Resources!AY54*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":29.05510752688172},{"$f":"(AZ24*DB_Inputs!AZ$8+LT_Resources!AZ54*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":28.727777777777778},{"$f":"(BA24*DB_Inputs!BA$8+LT_Resources!BA54*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":28.081989247311828},{"$f":"(BB24*DB_Inputs!BB$8+LT_Resources!BB54*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":18.241935483870968},{"$f":"(BC24*DB_Inputs!BC$8+LT_Resources!BC54*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":20.212499999999999},{"$f":"SUMPRODUCT(AR84:BC84,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":21.210616438356166},null,{"$f":"(BF24*DB_Inputs!BF$8+LT_Resources!BF54*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":16.241935483870968},{"$f":"(BG24*DB_Inputs!BG$8+LT_Resources!BG54*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":23.276005547850207},{"$f":"(BH24*DB_Inputs!BH$8+LT_Resources!BH54*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":17.743279569892472},{"$f":"(BI24*DB_Inputs!BI$8+LT_Resources!BI54*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":9.4892473118279561},{"$f":"(BJ24*DB_Inputs!BJ$8+LT_Resources!BJ54*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":15.697916666666666},{"$f":"(BK24*DB_Inputs!BK$8+LT_Resources!BK54*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":18.04979811574697},{"$f":"(BL24*DB_Inputs!BL$8+LT_Resources!BL54*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":29.720833333333335},{"$f":"(BM24*DB_Inputs!BM$8+LT_Resources!BM54*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":29.05510752688172},{"$f":"(BN24*DB_Inputs!BN$8+LT_Resources!BN54*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":28.727777777777778},{"$f":"(BO24*DB_Inputs!BO$8+LT_Resources!BO54*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":28.081989247311828},{"$f":"(BP24*DB_Inputs!BP$8+LT_Resources!BP54*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":18.241935483870968},{"$f":"(BQ24*DB_Inputs!BQ$8+LT_Resources!BQ54*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":20.212499999999999},{"$f":"SUMPRODUCT(BF84:BQ84,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":21.210616438356166},null,{"$f":"(BT24*DB_Inputs!BT$8+LT_Resources!BT54*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":16.241935483870968},{"$f":"(BU24*DB_Inputs!BU$8+LT_Resources!BU54*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":23.276005547850207},{"$f":"(BV24*DB_Inputs!BV$8+LT_Resources!BV54*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":17.743279569892472},{"$f":"(BW24*DB_Inputs!BW$8+LT_Resources!BW54*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":9.4892473118279561},{"$f":"(BX24*DB_Inputs!BX$8+LT_Resources!BX54*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":15.697916666666666},{"$f":"(BY24*DB_Inputs!BY$8+LT_Resources!BY54*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":18.04979811574697},{"$f":"(BZ24*DB_Inputs!BZ$8+LT_Resources!BZ54*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":29.720833333333335},{"$f":"(CA24*DB_Inputs!CA$8+LT_Resources!CA54*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":29.05510752688172},{"$f":"(CB24*DB_Inputs!CB$8+LT_Resources!CB54*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":28.727777777777778},{"$f":"(CC24*DB_Inputs!CC$8+LT_Resources!CC54*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":28.081989247311828},{"$f":"(CD24*DB_Inputs!CD$8+LT_Resources!CD54*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":18.241935483870968},{"$f":"(CE24*DB_Inputs!CE$8+LT_Resources!CE54*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":20.212499999999999},{"$f":"SUMPRODUCT(BT84:CE84,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":21.210616438356166},null,{"$f":"(CH24*DB_Inputs!CH$8+LT_Resources!CH54*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":16.241935483870968},{"$f":"(CI24*DB_Inputs!CI$8+LT_Resources!CI54*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":23.276005547850207},{"$f":"(CJ24*DB_Inputs!CJ$8+LT_Resources!CJ54*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":17.743279569892472},{"$f":"(CK24*DB_Inputs!CK$8+LT_Resources!CK54*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":9.4892473118279561},{"$f":"(CL24*DB_Inputs!CL$8+LT_Resources!CL54*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":15.698275862068966},{"$f":"(CM24*DB_Inputs!CM$8+LT_Resources!CM54*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":18.04979811574697},{"$f":"(CN24*DB_Inputs!CN$8+LT_Resources!CN54*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":29.720833333333335},{"$f":"(CO24*DB_Inputs!CO$8+LT_Resources!CO54*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":29.05510752688172},{"$f":"(CP24*DB_Inputs!CP$8+LT_Resources!CP54*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":28.727777777777778},{"$f":"(CQ24*DB_Inputs!CQ$8+LT_Resources!CQ54*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":28.081989247311828},{"$f":"(CR24*DB_Inputs!CR$8+LT_Resources!CR54*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":18.241935483870968},{"$f":"(CS24*DB_Inputs!CS$8+LT_Resources!CS54*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":20.212499999999999},{"$f":"SUMPRODUCT(CH84:CS84,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":21.195582877959929},null,{"$f":"(CV24*DB_Inputs!CV$8+LT_Resources!CV54*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":16.241935483870968},{"$f":"(CW24*DB_Inputs!CW$8+LT_Resources!CW54*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":23.276005547850207},{"$f":"(CX24*DB_Inputs!CX$8+LT_Resources!CX54*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":17.743279569892472},{"$f":"(CY24*DB_Inputs!CY$8+LT_Resources!CY54*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":9.4892473118279561},{"$f":"(CZ24*DB_Inputs!CZ$8+LT_Resources!CZ54*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":15.697916666666666},{"$f":"(DA24*DB_Inputs!DA$8+LT_Resources!DA54*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":18.04979811574697},{"$f":"(DB24*DB_Inputs!DB$8+LT_Resources!DB54*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":29.720833333333335},{"$f":"(DC24*DB_Inputs!DC$8+LT_Resources!DC54*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":29.05510752688172},{"$f":"(DD24*DB_Inputs!DD$8+LT_Resources!DD54*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":28.727777777777778},{"$f":"(DE24*DB_Inputs!DE$8+LT_Resources!DE54*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":28.081989247311828},{"$f":"(DF24*DB_Inputs!DF$8+LT_Resources!DF54*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":18.241935483870968},{"$f":"(DG24*DB_Inputs!DG$8+LT_Resources!DG54*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":20.212499999999999},{"$f":"SUMPRODUCT(CV84:DG84,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":21.210616438356166},null,{"$f":"(DJ24*DB_Inputs!DJ$8+LT_Resources!DJ54*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":16.241935483870968},{"$f":"(DK24*DB_Inputs!DK$8+LT_Resources!DK54*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":23.276005547850207},{"$f":"(DL24*DB_Inputs!DL$8+LT_Resources!DL54*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":17.743279569892472},{"$f":"(DM24*DB_Inputs!DM$8+LT_Resources!DM54*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":9.4892473118279561},{"$f":"(DN24*DB_Inputs!DN$8+LT_Resources!DN54*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":15.697916666666666},{"$f":"(DO24*DB_Inputs!DO$8+LT_Resources!DO54*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":18.04979811574697},{"$f":"(DP24*DB_Inputs!DP$8+LT_Resources!DP54*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":29.720833333333335},{"$f":"(DQ24*DB_Inputs!DQ$8+LT_Resources!DQ54*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":29.05510752688172},{"$f":"(DR24*DB_Inputs!DR$8+LT_Resources!DR54*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":28.727777777777778},{"$f":"(DS24*DB_Inputs!DS$8+LT_Resources!DS54*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":28.081989247311828},{"$f":"(DT24*DB_Inputs!DT$8+LT_Resources!DT54*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":18.241935483870968},{"$f":"(DU24*DB_Inputs!DU$8+LT_Resources!DU54*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":20.212499999999999},{"$f":"SUMPRODUCT(DJ84:DU84,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":21.210616438356166},null,{"$f":"(DX24*DB_Inputs!DX$8+LT_Resources!DX54*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":16.241935483870968},{"$f":"(DY24*DB_Inputs!DY$8+LT_Resources!DY54*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":23.276005547850207},{"$f":"(DZ24*DB_Inputs!DZ$8+LT_Resources!DZ54*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":17.743279569892472},{"$f":"(EA24*DB_Inputs!EA$8+LT_Resources!EA54*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":9.4892473118279561},{"$f":"(EB24*DB_Inputs!EB$8+LT_Resources!EB54*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":15.697916666666666},{"$f":"(EC24*DB_Inputs!EC$8+LT_Resources!EC54*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":18.04979811574697},{"$f":"(ED24*DB_Inputs!ED$8+LT_Resources!ED54*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":29.720833333333335},{"$f":"(EE24*DB_Inputs!EE$8+LT_Resources!EE54*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":29.05510752688172},{"$f":"(EF24*DB_Inputs!EF$8+LT_Resources!EF54*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":28.727777777777778},{"$f":"(EG24*DB_Inputs!EG$8+LT_Resources!EG54*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":28.081989247311828},{"$f":"(EH24*DB_Inputs!EH$8+LT_Resources!EH54*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":18.241935483870968},{"$f":"(EI24*DB_Inputs!EI$8+LT_Resources!EI54*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":20.212499999999999},{"$f":"SUMPRODUCT(DX84:EI84,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":21.210616438356166},null,{"$f":"(EL24*DB_Inputs!EL$8+LT_Resources!EL54*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":16.241935483870968},{"$f":"(EM24*DB_Inputs!EM$8+LT_Resources!EM54*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":23.276005547850207},{"$f":"(EN24*DB_Inputs!EN$8+LT_Resources!EN54*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":17.743279569892472},{"$f":"(EO24*DB_Inputs!EO$8+LT_Resources!EO54*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":9.4892473118279561},{"$f":"(EP24*DB_Inputs!EP$8+LT_Resources!EP54*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":15.698275862068966},{"$f":"(EQ24*DB_Inputs!EQ$8+LT_Resources!EQ54*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":18.04979811574697},{"$f":"(ER24*DB_Inputs!ER$8+LT_Resources!ER54*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":29.720833333333335},{"$f":"(ES24*DB_Inputs!ES$8+LT_Resources!ES54*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":29.05510752688172},{"$f":"(ET24*DB_Inputs!ET$8+LT_Resources!ET54*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":28.727777777777778},{"$f":"(EU24*DB_Inputs!EU$8+LT_Resources!EU54*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":28.081989247311828},{"$f":"(EV24*DB_Inputs!EV$8+LT_Resources!EV54*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":18.241935483870968},{"$f":"(EW24*DB_Inputs!EW$8+LT_Resources!EW54*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":20.212499999999999},{"$f":"SUMPRODUCT(EL84:EW84,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":21.195582877959929},null,{"$f":"(EZ24*DB_Inputs!EZ$8+LT_Resources!EZ54*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":16.241935483870968},{"$f":"(FA24*DB_Inputs!FA$8+LT_Resources!FA54*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":23.276005547850207},{"$f":"(FB24*DB_Inputs!FB$8+LT_Resources!FB54*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":17.743279569892472},{"$f":"(FC24*DB_Inputs!FC$8+LT_Resources!FC54*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":9.4892473118279561},{"$f":"(FD24*DB_Inputs!FD$8+LT_Resources!FD54*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":15.697916666666666},{"$f":"(FE24*DB_Inputs!FE$8+LT_Resources!FE54*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":18.04979811574697},{"$f":"(FF24*DB_Inputs!FF$8+LT_Resources!FF54*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":29.720833333333335},{"$f":"(FG24*DB_Inputs!FG$8+LT_Resources!FG54*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":29.05510752688172},{"$f":"(FH24*DB_Inputs!FH$8+LT_Resources!FH54*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":28.727777777777778},{"$f":"(FI24*DB_Inputs!FI$8+LT_Resources!FI54*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":28.081989247311828},{"$f":"(FJ24*DB_Inputs!FJ$8+LT_Resources!FJ54*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":18.241935483870968},{"$f":"(FK24*DB_Inputs!FK$8+LT_Resources!FK54*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":20.212499999999999},{"$f":"SUMPRODUCT(EZ84:FK84,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":21.210616438356166},null,{"$f":"(FN24*DB_Inputs!FN$8+LT_Resources!FN54*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":16.241935483870968},{"$f":"(FO24*DB_Inputs!FO$8+LT_Resources!FO54*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":23.276005547850207},{"$f":"(FP24*DB_Inputs!FP$8+LT_Resources!FP54*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":17.743279569892472},{"$f":"(FQ24*DB_Inputs!FQ$8+LT_Resources!FQ54*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":9.4892473118279561},{"$f":"(FR24*DB_Inputs!FR$8+LT_Resources!FR54*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":15.697916666666666},{"$f":"(FS24*DB_Inputs!FS$8+LT_Resources!FS54*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":18.04979811574697},{"$f":"(FT24*DB_Inputs!FT$8+LT_Resources!FT54*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":29.720833333333335},{"$f":"(FU24*DB_Inputs!FU$8+LT_Resources!FU54*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":29.05510752688172},{"$f":"(FV24*DB_Inputs!FV$8+LT_Resources!FV54*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":28.727777777777778},{"$f":"(FW24*DB_Inputs!FW$8+LT_Resources!FW54*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":28.081989247311828},{"$f":"(FX24*DB_Inputs!FX$8+LT_Resources!FX54*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":18.241935483870968},{"$f":"(FY24*DB_Inputs!FY$8+LT_Resources!FY54*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":20.212499999999999},{"$f":"SUMPRODUCT(FN84:FY84,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":21.210616438356166},null,{"$f":"(GB24*DB_Inputs!GB$8+LT_Resources!GB54*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":16.241935483870968},{"$f":"(GC24*DB_Inputs!GC$8+LT_Resources!GC54*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":23.276005547850207},{"$f":"(GD24*DB_Inputs!GD$8+LT_Resources!GD54*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":17.743279569892472},{"$f":"(GE24*DB_Inputs!GE$8+LT_Resources!GE54*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":9.4892473118279561},{"$f":"(GF24*DB_Inputs!GF$8+LT_Resources!GF54*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":15.697916666666666},{"$f":"(GG24*DB_Inputs!GG$8+LT_Resources!GG54*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":18.04979811574697},{"$f":"(GH24*DB_Inputs!GH$8+LT_Resources!GH54*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":29.720833333333335},{"$f":"(GI24*DB_Inputs!GI$8+LT_Resources!GI54*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":29.05510752688172},{"$f":"(GJ24*DB_Inputs!GJ$8+LT_Resources!GJ54*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":28.727777777777778},{"$f":"(GK24*DB_Inputs!GK$8+LT_Resources!GK54*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":28.081989247311828},{"$f":"(GL24*DB_Inputs!GL$8+LT_Resources!GL54*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":18.241935483870968},{"$f":"(GM24*DB_Inputs!GM$8+LT_Resources!GM54*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":20.212499999999999},{"$f":"SUMPRODUCT(GB84:GM84,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":21.210616438356166}]
["Transmission Losses",{"$f":"(B25*DB_Inputs!B$8+LT_Resources!B55*DB_Inputs!B$9)/DB_Inputs!B$10","v":-209.81020309571136},{"$f":"(C25*DB_Inputs!C$8+LT_Resources!C55*DB_Inputs!C$9)/DB_Inputs!C$10","v":-265.3612999529704},{"$f":"(D25*DB_Inputs!D$8+LT_Resources!D55*DB_Inputs!D$9)/DB_Inputs!D$10","v":-251.99036082684498},{"$f":"(E25*DB_Inputs!E$8+LT_Resources!E55*DB_Inputs!E$9)/DB_Inputs!E$10","v":-203.29301683167637},{"$f":"(F25*DB_Inputs!F$8+LT_Resources!F55*DB_Inputs!F$9)/DB_Inputs!F$10","v":-216.17420071123286},{"$f":"(G25*DB_Inputs!G$8+LT_Resources!G55*DB_Inputs!G$9)/DB_Inputs!G$10","v":-223.27141221569946},{"$f":"(H25*DB_Inputs!H$8+LT_Resources!H55*DB_Inputs!H$9)/DB_Inputs!H$10","v":-217.60666017222223},{"$f":"(I25*DB_Inputs!I$8+LT_Resources!I55*DB_Inputs!I$9)/DB_Inputs!I$10","v":-315.42722163509166},{"$f":"(J25*DB_Inputs!J$8+LT_Resources!J55*DB_Inputs!J$9)/DB_Inputs!J$10","v":-272.42318212394918},{"$f":"(K25*DB_Inputs!K$8+LT_Resources!K55*DB_Inputs!K$9)/DB_Inputs!K$10","v":-222.40004162175944},{"$f":"(L25*DB_Inputs!L$8+LT_Resources!L55*DB_Inputs!L$9)/DB_Inputs!L$10","v":-241.58846753258319},{"$f":"(M25*DB_Inputs!M$8+LT_Resources!M55*DB_Inputs!M$9)/DB_Inputs!M$10","v":-219.89304053951864},{"$f":"SUMPRODUCT(B85:M85,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":-238.39550489160845},null,{"$f":"(P25*DB_Inputs!P$8+LT_Resources!P55*DB_Inputs!P$9)/DB_Inputs!P$10","v":-211.4659061779326},{"$f":"(Q25*DB_Inputs!Q$8+LT_Resources!Q55*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":-266.89671951221572},{"$f":"(R25*DB_Inputs!R$8+LT_Resources!R55*DB_Inputs!R$9)/DB_Inputs!R$10","v":-253.52490074770068},{"$f":"(S25*DB_Inputs!S$8+LT_Resources!S55*DB_Inputs!S$9)/DB_Inputs!S$10","v":-204.93460050566188},{"$f":"(T25*DB_Inputs!T$8+LT_Resources!T55*DB_Inputs!T$9)/DB_Inputs!T$10","v":-217.46551427587286},{"$f":"(U25*DB_Inputs!U$8+LT_Resources!U55*DB_Inputs!U$9)/DB_Inputs!U$10","v":-223.87072871667098},{"$f":"(V25*DB_Inputs!V$8+LT_Resources!V55*DB_Inputs!V$9)/DB_Inputs!V$10","v":-218.29784517176046},{"$f":"(W25*DB_Inputs!W$8+LT_Resources!W55*DB_Inputs!W$9)/DB_Inputs!W$10","v":-293.55301195582012},{"$f":"(X25*DB_Inputs!X$8+LT_Resources!X55*DB_Inputs!X$9)/DB_Inputs!X$10","v":-239.34540524788213},{"$f":"(Y25*DB_Inputs!Y$8+LT_Resources!Y55*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":-219.38273319408236},{"$f":"(Z25*DB_Inputs!Z$8+LT_Resources!Z55*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":-241.84677370260871},{"$f":"(AA25*DB_Inputs!AA$8+LT_Resources!AA55*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":-220.4726071651786},{"$f":"SUMPRODUCT(P85:AA85,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":-234.37573360895018},null,{"$f":"((AD67*GSLoss)+(AD68*LCLoss)+(AD69*CFLoss)+(SUM(AD64:AD84,AD88)*Losses))*-1","v":-211.6265080887097},-264.88367781553399,-254.57824486021508,-219.75779550537632,-201.07463379022985,-213.94458817092871,-218.56377907083333,-313.56924112903221,-268.76482872222221,-222.26803043010756,-239.41049165322582,-220.85098009722219,{"$f":"SUMPRODUCT(AD85:AO85,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":-237.58193089651641},null,{"$f":"(AR25*DB_Inputs!AR$8+LT_Resources!AR55*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":-214.50702725806448},{"$f":"(AS25*DB_Inputs!AS$8+LT_Resources!AS55*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":-267.60595056865469},{"$f":"(AT25*DB_Inputs!AT$8+LT_Resources!AT55*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":-257.65968452956986},{"$f":"(AU25*DB_Inputs!AU$8+LT_Resources!AU55*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":-222.57304892473113},{"$f":"(AV25*DB_Inputs!AV$8+LT_Resources!AV55*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":-204.19621383928569},{"$f":"(AW25*DB_Inputs!AW$8+LT_Resources!AW55*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":-216.97676909825034},{"$f":"(AX25*DB_Inputs!AX$8+LT_Resources!AX55*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":-221.24071308333333},{"$f":"(AY25*DB_Inputs!AY$8+LT_Resources!AY55*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":-294.14767661290313},{"$f":"(AZ25*DB_Inputs!AZ$8+LT_Resources!AZ55*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":-238.70219997222219},{"$f":"(BA25*DB_Inputs!BA$8+LT_Resources!BA55*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":-220.67705651881721},{"$f":"(BB25*DB_Inputs!BB$8+LT_Resources!BB55*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":-241.76824850806454},{"$f":"(BC25*DB_Inputs!BC$8+LT_Resources!BC55*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":-223.72649697222224},{"$f":"SUMPRODUCT(AR85:BC85,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":-235.54920331392691},null,{"$f":"(BF25*DB_Inputs!BF$8+LT_Resources!BF55*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":-210.83712120967743},{"$f":"(BG25*DB_Inputs!BG$8+LT_Resources!BG55*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":-264.14922070735088},{"$f":"(BH25*DB_Inputs!BH$8+LT_Resources!BH55*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":-253.89368860215049},{"$f":"(BI25*DB_Inputs!BI$8+LT_Resources!BI55*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":-218.81318461021499},{"$f":"(BJ25*DB_Inputs!BJ$8+LT_Resources!BJ55*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":-200.27557075892861},{"$f":"(BK25*DB_Inputs!BK$8+LT_Resources!BK55*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":-213.4305771063257},{"$f":"(BL25*DB_Inputs!BL$8+LT_Resources!BL55*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":-217.94878158333336},{"$f":"(BM25*DB_Inputs!BM$8+LT_Resources!BM55*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":-313.06466048387097},{"$f":"(BN25*DB_Inputs!BN$8+LT_Resources!BN55*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":-268.11612297222229},{"$f":"(BO25*DB_Inputs!BO$8+LT_Resources!BO55*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":-221.42591168010759},{"$f":"(BP25*DB_Inputs!BP$8+LT_Resources!BP55*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":-239.01596866935483},{"$f":"(BQ25*DB_Inputs!BQ$8+LT_Resources!BQ55*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":-220.25477734722227},{"$f":"SUMPRODUCT(BF85:BQ85,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":-237.01044060159819},null,{"$f":"(BT25*DB_Inputs!BT$8+LT_Resources!BT55*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":-214.65124790322585},{"$f":"(BU25*DB_Inputs!BU$8+LT_Resources!BU55*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":-267.96338450762829},{"$f":"(BV25*DB_Inputs!BV$8+LT_Resources!BV55*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":-257.70769553763438},{"$f":"(BW25*DB_Inputs!BW$8+LT_Resources!BW55*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":-222.59986275537634},{"$f":"(BX25*DB_Inputs!BX$8+LT_Resources!BX55*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":-204.26995558035716},{"$f":"(BY25*DB_Inputs!BY$8+LT_Resources!BY55*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":-217.23689792732173},{"$f":"(BZ25*DB_Inputs!BZ$8+LT_Resources!BZ55*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":-221.47898545833337},{"$f":"(CA25*DB_Inputs!CA$8+LT_Resources!CA55*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":-294.79209475806454},{"$f":"(CB25*DB_Inputs!CB$8+LT_Resources!CB55*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":-239.09926009722221},{"$f":"(CC25*DB_Inputs!CC$8+LT_Resources!CC55*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":-220.8413805510753},{"$f":"(CD25*DB_Inputs!CD$8+LT_Resources!CD55*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":-242.28878891129037},{"$f":"(CE25*DB_Inputs!CE$8+LT_Resources!CE55*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":-224.06881422222222},{"$f":"SUMPRODUCT(BT85:CE85,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":-235.81819919748858},null,{"$f":"(CH25*DB_Inputs!CH$8+LT_Resources!CH55*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":-210.83603540322576},{"$f":"(CI25*DB_Inputs!CI$8+LT_Resources!CI55*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":-264.14765126213587},{"$f":"(CJ25*DB_Inputs!CJ$8+LT_Resources!CJ55*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":-253.73870170698925},{"$f":"(CK25*DB_Inputs!CK$8+LT_Resources!CK55*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":-218.9651216666667},{"$f":"(CL25*DB_Inputs!CL$8+LT_Resources!CL55*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":-200.29750341954025},{"$f":"(CM25*DB_Inputs!CM$8+LT_Resources!CM55*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":-213.27580133243606},{"$f":"(CN25*DB_Inputs!CN$8+LT_Resources!CN55*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":-217.9476967083333},{"$f":"(CO25*DB_Inputs!CO$8+LT_Resources!CO55*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":-313.2161145161291},{"$f":"(CP25*DB_Inputs!CP$8+LT_Resources!CP55*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":-267.95607297222222},{"$f":"(CQ25*DB_Inputs!CQ$8+LT_Resources!CQ55*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":-221.57811619623661},{"$f":"(CR25*DB_Inputs!CR$8+LT_Resources!CR55*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":-239.01464334677419},{"$f":"(CS25*DB_Inputs!CS$8+LT_Resources!CS55*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":-220.17200097222215},{"$f":"SUMPRODUCT(CH85:CS85,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":-236.90385376024588},null,{"$f":"(CV25*DB_Inputs!CV$8+LT_Resources!CV55*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":-215.12818838709677},{"$f":"(CW25*DB_Inputs!CW$8+LT_Resources!CW55*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":-268.36093198335647},{"$f":"(CX25*DB_Inputs!CX$8+LT_Resources!CX55*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":-257.95206586021499},{"$f":"(CY25*DB_Inputs!CY$8+LT_Resources!CY55*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":-223.15115303763437},{"$f":"(CZ25*DB_Inputs!CZ$8+LT_Resources!CZ55*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":-204.75031772321432},{"$f":"(DA25*DB_Inputs!DA$8+LT_Resources!DA55*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":-217.48129734858679},{"$f":"(DB25*DB_Inputs!DB$8+LT_Resources!DB55*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":-222.03526645833335},{"$f":"(DC25*DB_Inputs!DC$8+LT_Resources!DC55*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":-295.18961169354833},{"$f":"(DD25*DB_Inputs!DD$8+LT_Resources!DD55*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":-239.33860909722222},{"$f":"(DE25*DB_Inputs!DE$8+LT_Resources!DE55*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":-221.39274668010756},{"$f":"(DF25*DB_Inputs!DF$8+LT_Resources!DF55*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":-242.6077206048387},{"$f":"(DG25*DB_Inputs!DG$8+LT_Resources!DG55*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":-224.40643722222225},{"$f":"SUMPRODUCT(CV85:DG85,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":-236.21740415296804},null,{"$f":"(DJ25*DB_Inputs!DJ$8+LT_Resources!DJ55*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":-210.91486814516131},{"$f":"(DK25*DB_Inputs!DK$8+LT_Resources!DK55*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":-264.12646581137307},{"$f":"(DL25*DB_Inputs!DL$8+LT_Resources!DL55*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":-253.75927215053761},{"$f":"(DM25*DB_Inputs!DM$8+LT_Resources!DM55*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":-218.96512166666665},{"$f":"(DN25*DB_Inputs!DN$8+LT_Resources!DN55*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":-200.3567949553572},{"$f":"(DO25*DB_Inputs!DO$8+LT_Resources!DO55*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":-213.27580133243606},{"$f":"(DP25*DB_Inputs!DP$8+LT_Resources!DP55*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":-217.94769670833335},{"$f":"(DQ25*DB_Inputs!DQ$8+LT_Resources!DQ55*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":-313.19567580645162},{"$f":"(DR25*DB_Inputs!DR$8+LT_Resources!DR55*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":-267.97723009722222},{"$f":"(DS25*DB_Inputs!DS$8+LT_Resources!DS55*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":-221.57811619623658},{"$f":"(DT25*DB_Inputs!DT$8+LT_Resources!DT55*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":-238.93586250000004},{"$f":"(DU25*DB_Inputs!DU$8+LT_Resources!DU55*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":-220.24767409722227},{"$f":"SUMPRODUCT(DJ85:DU85,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":-237.01492408105022},null,{"$f":"(DX25*DB_Inputs!DX$8+LT_Resources!DX55*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":-215.08591379032262},{"$f":"(DY25*DB_Inputs!DY$8+LT_Resources!DY55*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":-268.3766099583911},{"$f":"(DZ25*DB_Inputs!DZ$8+LT_Resources!DZ55*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":-258.00923836021502},{"$f":"(EA25*DB_Inputs!EA$8+LT_Resources!EA55*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":-223.16739223118282},{"$f":"(EB25*DB_Inputs!EB$8+LT_Resources!EB55*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":-204.81634718750004},{"$f":"(EC25*DB_Inputs!EC$8+LT_Resources!EC55*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":-217.56491304172272},{"$f":"(ED25*DB_Inputs!ED$8+LT_Resources!ED55*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":-222.07197895833337},{"$f":"(EE25*DB_Inputs!EE$8+LT_Resources!EE55*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":-295.15316532258066},{"$f":"(EF25*DB_Inputs!EF$8+LT_Resources!EF55*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":-239.45086684722224},{"$f":"(EG25*DB_Inputs!EG$8+LT_Resources!EG55*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":-221.40316563172047},{"$f":"(EH25*DB_Inputs!EH$8+LT_Resources!EH55*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":-242.64430270161296},{"$f":"(EI25*DB_Inputs!EI$8+LT_Resources!EI55*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":-224.49751722222226},{"$f":"SUMPRODUCT(DX85:EI85,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":-236.25412298173515},null,{"$f":"(EL25*DB_Inputs!EL$8+LT_Resources!EL55*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":-210.59053137096777},{"$f":"(EM25*DB_Inputs!EM$8+LT_Resources!EM55*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":-263.76344613037446},{"$f":"(EN25*DB_Inputs!EN$8+LT_Resources!EN55*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":-253.46638384408601},{"$f":"(EO25*DB_Inputs!EO$8+LT_Resources!EO55*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":-218.78806735215051},{"$f":"(EP25*DB_Inputs!EP$8+LT_Resources!EP55*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":-200.00395988505747},{"$f":"(EQ25*DB_Inputs!EQ$8+LT_Resources!EQ55*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":-213.02468643337821},{"$f":"(ER25*DB_Inputs!ER$8+LT_Resources!ER55*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":-217.43569345833333},{"$f":"(ES25*DB_Inputs!ES$8+LT_Resources!ES55*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":-312.68382983870976},{"$f":"(ET25*DB_Inputs!ET$8+LT_Resources!ET55*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":-267.55726384722226},{"$f":"(EU25*DB_Inputs!EU$8+LT_Resources!EU55*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":-221.06758756720436},{"$f":"(EV25*DB_Inputs!EV$8+LT_Resources!EV55*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":-238.65500189516129},{"$f":"(EW25*DB_Inputs!EW$8+LT_Resources!EW55*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":-219.91392034722227},{"$f":"SUMPRODUCT(EL85:EW85,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":-236.55436448770493},null,{"$f":"(EZ25*DB_Inputs!EZ$8+LT_Resources!EZ55*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":-215.15885443548387},{"$f":"(FA25*DB_Inputs!FA$8+LT_Resources!FA55*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":-268.37501579750341},{"$f":"(FB25*DB_Inputs!FB$8+LT_Resources!FB55*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":-258.05748888440849},{"$f":"(FC25*DB_Inputs!FC$8+LT_Resources!FC55*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":-223.39290465053762},{"$f":"(FD25*DB_Inputs!FD$8+LT_Resources!FD55*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":-204.91883870535716},{"$f":"(FE25*DB_Inputs!FE$8+LT_Resources!FE55*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":-217.62859016150742},{"$f":"(FF25*DB_Inputs!FF$8+LT_Resources!FF55*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":-221.92187845833331},{"$f":"(FG25*DB_Inputs!FG$8+LT_Resources!FG55*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":-295.05568225806456},{"$f":"(FH25*DB_Inputs!FH$8+LT_Resources!FH55*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":-239.33829559722224},{"$f":"(FI25*DB_Inputs!FI$8+LT_Resources!FI55*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":-221.28076490591403},{"$f":"(FJ25*DB_Inputs!FJ$8+LT_Resources!FJ55*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":-242.72543080645161},{"$f":"(FK25*DB_Inputs!FK$8+LT_Resources!FK55*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":-224.50430697222214},{"$f":"SUMPRODUCT(EZ85:FK85,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":-236.26388499200911},null,{"$f":"(FN25*DB_Inputs!FN$8+LT_Resources!FN55*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":-210.5677693548387},{"$f":"(FO25*DB_Inputs!FO$8+LT_Resources!FO55*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":-263.76344613037446},{"$f":"(FP25*DB_Inputs!FP$8+LT_Resources!FP55*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":-253.44585331989248},{"$f":"(FQ25*DB_Inputs!FQ$8+LT_Resources!FQ55*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":-218.8084381989247},{"$f":"(FR25*DB_Inputs!FR$8+LT_Resources!FR55*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":-200.12670834821429},{"$f":"(FS25*DB_Inputs!FS$8+LT_Resources!FS55*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":-213.00406831763118},{"$f":"(FT25*DB_Inputs!FT$8+LT_Resources!FT55*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":-217.45699083333335},{"$f":"(FU25*DB_Inputs!FU$8+LT_Resources!FU55*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":-312.6838298387097},{"$f":"(FV25*DB_Inputs!FV$8+LT_Resources!FV55*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":-267.5361479722223},{"$f":"(FW25*DB_Inputs!FW$8+LT_Resources!FW55*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":-221.08818595430108},{"$f":"(FX25*DB_Inputs!FX$8+LT_Resources!FX55*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":-238.65500189516129},{"$f":"(FY25*DB_Inputs!FY$8+LT_Resources!FY55*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":-219.89261472222219},{"$f":"SUMPRODUCT(FN85:FY85,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":-236.6602365776256},null,{"$f":"(GB25*DB_Inputs!GB$8+LT_Resources!GB55*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":-215.49265608870962},{"$f":"(GC25*DB_Inputs!GC$8+LT_Resources!GC55*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":-268.68903253814148},{"$f":"(GD25*DB_Inputs!GD$8+LT_Resources!GD55*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":-258.37145860215048},{"$f":"(GE25*DB_Inputs!GE$8+LT_Resources!GE55*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":-223.70679053763442},{"$f":"(GF25*DB_Inputs!GF$8+LT_Resources!GF55*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":-205.20350790178568},{"$f":"(GG25*DB_Inputs!GG$8+LT_Resources!GG55*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":-217.89493880215346},{"$f":"(GH25*DB_Inputs!GH$8+LT_Resources!GH55*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":-222.25632933333335},{"$f":"(GI25*DB_Inputs!GI$8+LT_Resources!GI55*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":-295.42150322580648},{"$f":"(GJ25*DB_Inputs!GJ$8+LT_Resources!GJ55*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":-239.57603997222216},{"$f":"(GK25*DB_Inputs!GK$8+LT_Resources!GK55*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":-221.64094127688173},{"$f":"(GL25*DB_Inputs!GL$8+LT_Resources!GL55*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":-243.01817540322583},{"$f":"(GM25*DB_Inputs!GM$8+LT_Resources!GM55*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":-224.78446872222219},{"$f":"SUMPRODUCT(GB85:GM85,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":-236.57241408447487}]
[]
["Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB89*(1-Losses)","v":99.95419178082193}]
["Augmentation Purchases ",{"$f":"(B28*DB_Inputs!B$8+LT_Resources!B58*DB_Inputs!B$9)/DB_Inputs!B$10","v":0},{"$f":"(C28*DB_Inputs!C$8+LT_Resources!C58*DB_Inputs!C$9)/DB_Inputs!C$10","v":0},{"$f":"(D28*DB_Inputs!D$8+LT_Resources!D58*DB_Inputs!D$9)/DB_Inputs!D$10","v":0},{"$f":"(E28*DB_Inputs!E$8+LT_Resources!E58*DB_Inputs!E$9)/DB_Inputs!E$10","v":0},{"$f":"(F28*DB_Inputs!F$8+LT_Resources!F58*DB_Inputs!F$9)/DB_Inputs!F$10","v":0},{"$f":"(G28*DB_Inputs!G$8+LT_Resources!G58*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H28*DB_Inputs!H$8+LT_Resources!H58*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I28*DB_Inputs!I$8+LT_Resources!I58*DB_Inputs!I$9)/DB_Inputs!I$10","v":0},{"$f":"(J28*DB_Inputs!J$8+LT_Resources!J58*DB_Inputs!J$9)/DB_Inputs!J$10","v":0},{"$f":"(K28*DB_Inputs!K$8+LT_Resources!K58*DB_Inputs!K$9)/DB_Inputs!K$10","v":0},{"$f":"(L28*DB_Inputs!L$8+LT_Resources!L58*DB_Inputs!L$9)/DB_Inputs!L$10","v":0},{"$f":"(M28*DB_Inputs!M$8+LT_Resources!M58*DB_Inputs!M$9)/DB_Inputs!M$10","v":0},{"$f":"SUMPRODUCT(B88:M88,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":0},null,{"$f":"(P28*DB_Inputs!P$8+LT_Resources!P58*DB_Inputs!P$9)/DB_Inputs!P$10","v":51.685483864516129},{"$f":"(Q28*DB_Inputs!Q$8+LT_Resources!Q58*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":51.685159520527044},{"$f":"(R28*DB_Inputs!R$8+LT_Resources!R58*DB_Inputs!R$9)/DB_Inputs!R$10","v":51.685483865591394},{"$f":"(S28*DB_Inputs!S$8+LT_Resources!S58*DB_Inputs!S$9)/DB_Inputs!S$10","v":51.685483892473115},{"$f":"(T28*DB_Inputs!T$8+LT_Resources!T58*DB_Inputs!T$9)/DB_Inputs!T$10","v":51.684523800000001},{"$f":"(U28*DB_Inputs!U$8+LT_Resources!U58*DB_Inputs!U$9)/DB_Inputs!U$10","v":51.685060595289364},{"$f":"(V28*DB_Inputs!V$8+LT_Resources!V58*DB_Inputs!V$9)/DB_Inputs!V$10","v":51.68333331777778},{"$f":"(W28*DB_Inputs!W$8+LT_Resources!W58*DB_Inputs!W$9)/DB_Inputs!W$10","v":51.685483892473115},{"$f":"(X28*DB_Inputs!X$8+LT_Resources!X58*DB_Inputs!X$9)/DB_Inputs!X$10","v":51.68472222222222},{"$f":"(Y28*DB_Inputs!Y$8+LT_Resources!Y58*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":51.685483892473115},{"$f":"(Z28*DB_Inputs!Z$8+LT_Resources!Z58*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":51.684139787096768},{"$f":"(AA28*DB_Inputs!AA$8+LT_Resources!AA58*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":51.684722200000003},{"$f":"SUMPRODUCT(P88:AA88,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":51.684931511849314},null,{"$f":"(AD28*DB_Inputs!AD$8+LT_Resources!AD58*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":0},{"$f":"(AE28*DB_Inputs!AE$8+LT_Resources!AE58*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":0},{"$f":"(AF28*DB_Inputs!AF$8+LT_Resources!AF58*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":0},{"$f":"(AG28*DB_Inputs!AG$8+LT_Resources!AG58*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":0},{"$f":"(AH28*DB_Inputs!AH$8+LT_Resources!AH58*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":0},{"$f":"(AI28*DB_Inputs!AI$8+LT_Resources!AI58*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":0},{"$f":"(AJ28*DB_Inputs!AJ$8+LT_Resources!AJ58*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":0},{"$f":"(AK28*DB_Inputs!AK$8+LT_Resources!AK58*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":0},{"$f":"(AL28*DB_Inputs!AL$8+LT_Resources!AL58*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":0},{"$f":"(AM28*DB_Inputs!AM$8+LT_Resources!AM58*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":0},{"$f":"(AN28*DB_Inputs!AN$8+LT_Resources!AN58*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":0},{"$f":"(AO28*DB_Inputs!AO$8+LT_Resources!AO58*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":0},{"$f":"SUMPRODUCT(AD88:AO88,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":0},null,{"$f":"(AR28*DB_Inputs!AR$8+LT_Resources!AR58*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":105.15322580645162},{"$f":"(AS28*DB_Inputs!AS$8+LT_Resources!AS58*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":105.15395284327323},{"$f":"(AT28*DB_Inputs!AT$8+LT_Resources!AT58*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":105.15322580645162},{"$f":"(AU28*DB_Inputs!AU$8+LT_Resources!AU58*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":105.15322580645162},{"$f":"(AV28*DB_Inputs!AV$8+LT_Resources!AV58*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":105.15327380952381},{"$f":"(AW28*DB_Inputs!AW$8+LT_Resources!AW58*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":105.15343203230148},{"$f":"(AX28*DB_Inputs!AX$8+LT_Resources!AX58*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":105.15277777777777},{"$f":"(AY28*DB_Inputs!AY$8+LT_Resources!AY58*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":105.15322580645162},{"$f":"(AZ28*DB_Inputs!AZ$8+LT_Resources!AZ58*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":105.15416666666667},{"$f":"(BA28*DB_Inputs!BA$8+LT_Resources!BA58*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":105.15322580645162},{"$f":"(BB28*DB_Inputs!BB$8+LT_Resources!BB58*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":105.15322580645162},{"$f":"(BC28*DB_Inputs!BC$8+LT_Resources!BC58*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":105.15277777777777},{"$f":"SUMPRODUCT(AR88:BC88,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":105.15331050228311},null,{"$f":"(BF28*DB_Inputs!BF$8+LT_Resources!BF58*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":0},{"$f":"(BG28*DB_Inputs!BG$8+LT_Resources!BG58*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":0},{"$f":"(BH28*DB_Inputs!BH$8+LT_Resources!BH58*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":0},{"$f":"(BI28*DB_Inputs!BI$8+LT_Resources!BI58*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":0},{"$f":"(BJ28*DB_Inputs!BJ$8+LT_Resources!BJ58*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":0},{"$f":"(BK28*DB_Inputs!BK$8+LT_Resources!BK58*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":0},{"$f":"(BL28*DB_Inputs!BL$8+LT_Resources!BL58*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":0},{"$f":"(BM28*DB_Inputs!BM$8+LT_Resources!BM58*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":0},{"$f":"(BN28*DB_Inputs!BN$8+LT_Resources!BN58*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":0},{"$f":"(BO28*DB_Inputs!BO$8+LT_Resources!BO58*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":0},{"$f":"(BP28*DB_Inputs!BP$8+LT_Resources!BP58*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":0},{"$f":"(BQ28*DB_Inputs!BQ$8+LT_Resources!BQ58*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":0},{"$f":"SUMPRODUCT(BF88:BQ88,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"(BT28*DB_Inputs!BT$8+LT_Resources!BT58*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":128.42069892473117},{"$f":"(BU28*DB_Inputs!BU$8+LT_Resources!BU58*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":128.42024965325936},{"$f":"(BV28*DB_Inputs!BV$8+LT_Resources!BV58*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":128.42069892473117},{"$f":"(BW28*DB_Inputs!BW$8+LT_Resources!BW58*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":128.42069892473117},{"$f":"(BX28*DB_Inputs!BX$8+LT_Resources!BX58*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":128.42113095238096},{"$f":"(BY28*DB_Inputs!BY$8+LT_Resources!BY58*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":128.42126514131897},{"$f":"(BZ28*DB_Inputs!BZ$8+LT_Resources!BZ58*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":128.42222222222222},{"$f":"(CA28*DB_Inputs!CA$8+LT_Resources!CA58*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":128.42069892473117},{"$f":"(CB28*DB_Inputs!CB$8+LT_Resources!CB58*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":128.42083333333332},{"$f":"(CC28*DB_Inputs!CC$8+LT_Resources!CC58*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":128.42069892473117},{"$f":"(CD28*DB_Inputs!CD$8+LT_Resources!CD58*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":128.42069892473117},{"$f":"(CE28*DB_Inputs!CE$8+LT_Resources!CE58*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":128.42083333333332},{"$f":"SUMPRODUCT(BT88:CE88,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":128.42089041095889},null,{"$f":"(CH28*DB_Inputs!CH$8+LT_Resources!CH58*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":0},{"$f":"(CI28*DB_Inputs!CI$8+LT_Resources!CI58*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":0},{"$f":"(CJ28*DB_Inputs!CJ$8+LT_Resources!CJ58*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":0},{"$f":"(CK28*DB_Inputs!CK$8+LT_Resources!CK58*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":0},{"$f":"(CL28*DB_Inputs!CL$8+LT_Resources!CL58*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":0},{"$f":"(CM28*DB_Inputs!CM$8+LT_Resources!CM58*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":0},{"$f":"(CN28*DB_Inputs!CN$8+LT_Resources!CN58*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":0},{"$f":"(CO28*DB_Inputs!CO$8+LT_Resources!CO58*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":0},{"$f":"(CP28*DB_Inputs!CP$8+LT_Resources!CP58*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":0},{"$f":"(CQ28*DB_Inputs!CQ$8+LT_Resources!CQ58*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":0},{"$f":"(CR28*DB_Inputs!CR$8+LT_Resources!CR58*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":0},{"$f":"(CS28*DB_Inputs!CS$8+LT_Resources!CS58*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":0},{"$f":"SUMPRODUCT(CH88:CS88,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"(CV28*DB_Inputs!CV$8+LT_Resources!CV58*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":141.86155913978496},{"$f":"(CW28*DB_Inputs!CW$8+LT_Resources!CW58*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":141.85991678224687},{"$f":"(CX28*DB_Inputs!CX$8+LT_Resources!CX58*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":141.86021505376345},{"$f":"(CY28*DB_Inputs!CY$8+LT_Resources!CY58*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":141.86021505376345},{"$f":"(CZ28*DB_Inputs!CZ$8+LT_Resources!CZ58*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":141.86160714285714},{"$f":"(DA28*DB_Inputs!DA$8+LT_Resources!DA58*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":141.86137281292062},{"$f":"(DB28*DB_Inputs!DB$8+LT_Resources!DB58*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":141.86111111111111},{"$f":"(DC28*DB_Inputs!DC$8+LT_Resources!DC58*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":141.86021505376345},{"$f":"(DD28*DB_Inputs!DD$8+LT_Resources!DD58*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":141.85972222222222},{"$f":"(DE28*DB_Inputs!DE$8+LT_Resources!DE58*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":141.86021505376345},{"$f":"(DF28*DB_Inputs!DF$8+LT_Resources!DF58*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":141.86155913978496},{"$f":"(DG28*DB_Inputs!DG$8+LT_Resources!DG58*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":141.85972222222222},{"$f":"SUMPRODUCT(CV88:DG88,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":141.86061643835617},null,{"$f":"(DJ28*DB_Inputs!DJ$8+LT_Resources!DJ58*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":0},{"$f":"(DK28*DB_Inputs!DK$8+LT_Resources!DK58*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":0},{"$f":"(DL28*DB_Inputs!DL$8+LT_Resources!DL58*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":0},{"$f":"(DM28*DB_Inputs!DM$8+LT_Resources!DM58*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":0},{"$f":"(DN28*DB_Inputs!DN$8+LT_Resources!DN58*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":0},{"$f":"(DO28*DB_Inputs!DO$8+LT_Resources!DO58*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":0},{"$f":"(DP28*DB_Inputs!DP$8+LT_Resources!DP58*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":0},{"$f":"(DQ28*DB_Inputs!DQ$8+LT_Resources!DQ58*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":0},{"$f":"(DR28*DB_Inputs!DR$8+LT_Resources!DR58*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":0},{"$f":"(DS28*DB_Inputs!DS$8+LT_Resources!DS58*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":0},{"$f":"(DT28*DB_Inputs!DT$8+LT_Resources!DT58*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":0},{"$f":"(DU28*DB_Inputs!DU$8+LT_Resources!DU58*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":0},{"$f":"SUMPRODUCT(DJ88:DU88,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"(DX28*DB_Inputs!DX$8+LT_Resources!DX58*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":143.09811827956989},{"$f":"(DY28*DB_Inputs!DY$8+LT_Resources!DY58*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":143.0984743411928},{"$f":"(DZ28*DB_Inputs!DZ$8+LT_Resources!DZ58*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":143.09811827956989},{"$f":"(EA28*DB_Inputs!EA$8+LT_Resources!EA58*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":143.09811827956989},{"$f":"(EB28*DB_Inputs!EB$8+LT_Resources!EB58*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":143.09821428571428},{"$f":"(EC28*DB_Inputs!EC$8+LT_Resources!EC58*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":143.09690444145357},{"$f":"(ED28*DB_Inputs!ED$8+LT_Resources!ED58*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":143.09722222222223},{"$f":"(EE28*DB_Inputs!EE$8+LT_Resources!EE58*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":143.09811827956989},{"$f":"(EF28*DB_Inputs!EF$8+LT_Resources!EF58*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":143.0986111111111},{"$f":"(EG28*DB_Inputs!EG$8+LT_Resources!EG58*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":143.09811827956989},{"$f":"(EH28*DB_Inputs!EH$8+LT_Resources!EH58*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":143.09811827956989},{"$f":"(EI28*DB_Inputs!EI$8+LT_Resources!EI58*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":143.09722222222223},{"$f":"SUMPRODUCT(DX88:EI88,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":143.09794520547945},null,{"$f":"(EL28*DB_Inputs!EL$8+LT_Resources!EL58*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":0},{"$f":"(EM28*DB_Inputs!EM$8+LT_Resources!EM58*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":0},{"$f":"(EN28*DB_Inputs!EN$8+LT_Resources!EN58*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":0},{"$f":"(EO28*DB_Inputs!EO$8+LT_Resources!EO58*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":0},{"$f":"(EP28*DB_Inputs!EP$8+LT_Resources!EP58*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":0},{"$f":"(EQ28*DB_Inputs!EQ$8+LT_Resources!EQ58*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":0},{"$f":"(ER28*DB_Inputs!ER$8+LT_Resources!ER58*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":0},{"$f":"(ES28*DB_Inputs!ES$8+LT_Resources!ES58*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":0},{"$f":"(ET28*DB_Inputs!ET$8+LT_Resources!ET58*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":0},{"$f":"(EU28*DB_Inputs!EU$8+LT_Resources!EU58*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":0},{"$f":"(EV28*DB_Inputs!EV$8+LT_Resources!EV58*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":0},{"$f":"(EW28*DB_Inputs!EW$8+LT_Resources!EW58*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":0},{"$f":"SUMPRODUCT(EL88:EW88,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"(EZ28*DB_Inputs!EZ$8+LT_Resources!EZ58*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":155.2741935483871},{"$f":"(FA28*DB_Inputs!FA$8+LT_Resources!FA58*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":155.27461858529819},{"$f":"(FB28*DB_Inputs!FB$8+LT_Resources!FB58*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":155.27553763440861},{"$f":"(FC28*DB_Inputs!FC$8+LT_Resources!FC58*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":155.2741935483871},{"$f":"(FD28*DB_Inputs!FD$8+LT_Resources!FD58*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":155.27529761904762},{"$f":"(FE28*DB_Inputs!FE$8+LT_Resources!FE58*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":155.27590847913862},{"$f":"(FF28*DB_Inputs!FF$8+LT_Resources!FF58*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":155.27500000000001},{"$f":"(FG28*DB_Inputs!FG$8+LT_Resources!FG58*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":155.2741935483871},{"$f":"(FH28*DB_Inputs!FH$8+LT_Resources!FH58*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":155.27500000000001},{"$f":"(FI28*DB_Inputs!FI$8+LT_Resources!FI58*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":155.27553763440861},{"$f":"(FJ28*DB_Inputs!FJ$8+LT_Resources!FJ58*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":155.27553763440861},{"$f":"(FK28*DB_Inputs!FK$8+LT_Resources!FK58*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":155.27500000000001},{"$f":"SUMPRODUCT(EZ88:FK88,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":155.27500000000001},null,{"$f":"(FN28*DB_Inputs!FN$8+LT_Resources!FN58*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":0},{"$f":"(FO28*DB_Inputs!FO$8+LT_Resources!FO58*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":0},{"$f":"(FP28*DB_Inputs!FP$8+LT_Resources!FP58*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":0},{"$f":"(FQ28*DB_Inputs!FQ$8+LT_Resources!FQ58*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":0},{"$f":"(FR28*DB_Inputs!FR$8+LT_Resources!FR58*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":0},{"$f":"(FS28*DB_Inputs!FS$8+LT_Resources!FS58*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":0},{"$f":"(FT28*DB_Inputs!FT$8+LT_Resources!FT58*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":0},{"$f":"(FU28*DB_Inputs!FU$8+LT_Resources!FU58*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":0},{"$f":"(FV28*DB_Inputs!FV$8+LT_Resources!FV58*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":0},{"$f":"(FW28*DB_Inputs!FW$8+LT_Resources!FW58*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":0},{"$f":"(FX28*DB_Inputs!FX$8+LT_Resources!FX58*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":0},{"$f":"(FY28*DB_Inputs!FY$8+LT_Resources!FY58*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":0},{"$f":"SUMPRODUCT(FN88:FY88,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"(GB28*DB_Inputs!GB$8+LT_Resources!GB58*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":165.82392473118279},{"$f":"(GC28*DB_Inputs!GC$8+LT_Resources!GC58*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":165.82524271844659},{"$f":"(GD28*DB_Inputs!GD$8+LT_Resources!GD58*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":165.82392473118279},{"$f":"(GE28*DB_Inputs!GE$8+LT_Resources!GE58*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":165.82392473118279},{"$f":"(GF28*DB_Inputs!GF$8+LT_Resources!GF58*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":165.82291666666666},{"$f":"(GG28*DB_Inputs!GG$8+LT_Resources!GG58*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":165.82368775235531},{"$f":"(GH28*DB_Inputs!GH$8+LT_Resources!GH58*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":165.82222222222222},{"$f":"(GI28*DB_Inputs!GI$8+LT_Resources!GI58*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":165.82392473118279},{"$f":"(GJ28*DB_Inputs!GJ$8+LT_Resources!GJ58*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":165.82499999999999},{"$f":"(GK28*DB_Inputs!GK$8+LT_Resources!GK58*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":165.82392473118279},{"$f":"(GL28*DB_Inputs!GL$8+LT_Resources!GL58*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":165.82258064516128},{"$f":"(GM28*DB_Inputs!GM$8+LT_Resources!GM58*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":165.82499999999999},{"$f":"SUMPRODUCT(GB88:GM88,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":165.82385844748859}]
["Trading Floor Purchase",{"$f":"(B29*DB_Inputs!B$8+LT_Resources!B59*DB_Inputs!B$9)/DB_Inputs!B$10","v":113.97849462365592},{"$f":"(C29*DB_Inputs!C$8+LT_Resources!C59*DB_Inputs!C$9)/DB_Inputs!C$10","v":113.86962552011096},{"$f":"(D29*DB_Inputs!D$8+LT_Resources!D59*DB_Inputs!D$9)/DB_Inputs!D$10","v":113.44086021505376},{"$f":"(E29*DB_Inputs!E$8+LT_Resources!E59*DB_Inputs!E$9)/DB_Inputs!E$10","v":113.97849462365592},{"$f":"(F29*DB_Inputs!F$8+LT_Resources!F59*DB_Inputs!F$9)/DB_Inputs!F$10","v":114.28571428571429},{"$f":"(G29*DB_Inputs!G$8+LT_Resources!G59*DB_Inputs!G$9)/DB_Inputs!G$10","v":114.53566621803499},{"$f":"(H29*DB_Inputs!H$8+LT_Resources!H59*DB_Inputs!H$9)/DB_Inputs!H$10","v":91.666666666666671},{"$f":"(I29*DB_Inputs!I$8+LT_Resources!I59*DB_Inputs!I$9)/DB_Inputs!I$10","v":91.935483870967744},{"$f":"(J29*DB_Inputs!J$8+LT_Resources!J59*DB_Inputs!J$9)/DB_Inputs!J$10","v":93.333333333333329},{"$f":"(K29*DB_Inputs!K$8+LT_Resources!K59*DB_Inputs!K$9)/DB_Inputs!K$10","v":90.322580645161295},{"$f":"(L29*DB_Inputs!L$8+LT_Resources!L59*DB_Inputs!L$9)/DB_Inputs!L$10","v":93.548387096774192},{"$f":"(M29*DB_Inputs!M$8+LT_Resources!M59*DB_Inputs!M$9)/DB_Inputs!M$10","v":90},{"$f":"SUMPRODUCT(B89:M89,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":102.87671232876713},null,{"$f":"(P29*DB_Inputs!P$8+LT_Resources!P59*DB_Inputs!P$9)/DB_Inputs!P$10","v":114.51612903225806},{"$f":"(Q29*DB_Inputs!Q$8+LT_Resources!Q59*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":113.86962552011096},{"$f":"(R29*DB_Inputs!R$8+LT_Resources!R59*DB_Inputs!R$9)/DB_Inputs!R$10","v":113.44086021505376},{"$f":"(S29*DB_Inputs!S$8+LT_Resources!S59*DB_Inputs!S$9)/DB_Inputs!S$10","v":113.97849462365592},{"$f":"(T29*DB_Inputs!T$8+LT_Resources!T59*DB_Inputs!T$9)/DB_Inputs!T$10","v":114.28571428571429},{"$f":"(U29*DB_Inputs!U$8+LT_Resources!U59*DB_Inputs!U$9)/DB_Inputs!U$10","v":113.99730820995963},{"$f":"(V29*DB_Inputs!V$8+LT_Resources!V59*DB_Inputs!V$9)/DB_Inputs!V$10","v":93.333333333333329},{"$f":"(W29*DB_Inputs!W$8+LT_Resources!W59*DB_Inputs!W$9)/DB_Inputs!W$10","v":91.935483870967744},{"$f":"(X29*DB_Inputs!X$8+LT_Resources!X59*DB_Inputs!X$9)/DB_Inputs!X$10","v":91.666666666666671},{"$f":"(Y29*DB_Inputs!Y$8+LT_Resources!Y59*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":91.935483870967744},{"$f":"(Z29*DB_Inputs!Z$8+LT_Resources!Z59*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":93.548387096774192},{"$f":"(AA29*DB_Inputs!AA$8+LT_Resources!AA59*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":90},{"$f":"SUMPRODUCT(P89:AA89,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":103.01369863013699},null,{"$f":"(AD29*DB_Inputs!AD$8+LT_Resources!AD59*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":114.51612903225806},{"$f":"(AE29*DB_Inputs!AE$8+LT_Resources!AE59*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":113.86962552011096},{"$f":"(AF29*DB_Inputs!AF$8+LT_Resources!AF59*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":113.44086021505376},{"$f":"(AG29*DB_Inputs!AG$8+LT_Resources!AG59*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":113.97849462365592},{"$f":"(AH29*DB_Inputs!AH$8+LT_Resources!AH59*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":114.36781609195403},{"$f":"(AI29*DB_Inputs!AI$8+LT_Resources!AI59*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":113.99730820995963},{"$f":"(AJ29*DB_Inputs!AJ$8+LT_Resources!AJ59*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":93.333333333333329},{"$f":"(AK29*DB_Inputs!AK$8+LT_Resources!AK59*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":90.322580645161295},{"$f":"(AL29*DB_Inputs!AL$8+LT_Resources!AL59*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":93.333333333333329},{"$f":"(AM29*DB_Inputs!AM$8+LT_Resources!AM59*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":91.935483870967744},{"$f":"(AN29*DB_Inputs!AN$8+LT_Resources!AN59*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":91.935483870967744},{"$f":"(AO29*DB_Inputs!AO$8+LT_Resources!AO59*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":91.666666666666671},{"$f":"SUMPRODUCT(AD89:AO89,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":103.05100182149363},null,{"$f":"(AR29*DB_Inputs!AR$8+LT_Resources!AR59*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":114.51612903225806},{"$f":"(AS29*DB_Inputs!AS$8+LT_Resources!AS59*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":113.31484049930651},{"$f":"(AT29*DB_Inputs!AT$8+LT_Resources!AT59*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":113.97849462365592},{"$f":"(AU29*DB_Inputs!AU$8+LT_Resources!AU59*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":113.44086021505376},{"$f":"(AV29*DB_Inputs!AV$8+LT_Resources!AV59*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":114.28571428571429},{"$f":"(AW29*DB_Inputs!AW$8+LT_Resources!AW59*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":114.53566621803499},{"$f":"(AX29*DB_Inputs!AX$8+LT_Resources!AX59*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":93.333333333333329},{"$f":"(AY29*DB_Inputs!AY$8+LT_Resources!AY59*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":90.322580645161295},{"$f":"(AZ29*DB_Inputs!AZ$8+LT_Resources!AZ59*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":93.333333333333329},{"$f":"(BA29*DB_Inputs!BA$8+LT_Resources!BA59*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":0},{"$f":"(BB29*DB_Inputs!BB$8+LT_Resources!BB59*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":0},{"$f":"(BC29*DB_Inputs!BC$8+LT_Resources!BC59*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":0},{"$f":"SUMPRODUCT(AR89:BC89,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":79.863013698630141},null,{"$f":"(BF29*DB_Inputs!BF$8+LT_Resources!BF59*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":0},{"$f":"(BG29*DB_Inputs!BG$8+LT_Resources!BG59*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":0},{"$f":"(BH29*DB_Inputs!BH$8+LT_Resources!BH59*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":0},{"$f":"(BI29*DB_Inputs!BI$8+LT_Resources!BI59*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":0},{"$f":"(BJ29*DB_Inputs!BJ$8+LT_Resources!BJ59*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":0},{"$f":"(BK29*DB_Inputs!BK$8+LT_Resources!BK59*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":0},{"$f":"(BL29*DB_Inputs!BL$8+LT_Resources!BL59*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":0},{"$f":"(BM29*DB_Inputs!BM$8+LT_Resources!BM59*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":0},{"$f":"(BN29*DB_Inputs!BN$8+LT_Resources!BN59*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":0},{"$f":"(BO29*DB_Inputs!BO$8+LT_Resources!BO59*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":0},{"$f":"(BP29*DB_Inputs!BP$8+LT_Resources!BP59*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":0},{"$f":"(BQ29*DB_Inputs!BQ$8+LT_Resources!BQ59*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":0},{"$f":"SUMPRODUCT(BF89:BQ89,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"(BT29*DB_Inputs!BT$8+LT_Resources!BT59*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":0},{"$f":"(BU29*DB_Inputs!BU$8+LT_Resources!BU59*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":0},{"$f":"(BV29*DB_Inputs!BV$8+LT_Resources!BV59*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":0},{"$f":"(BW29*DB_Inputs!BW$8+LT_Resources!BW59*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":0},{"$f":"(BX29*DB_Inputs!BX$8+LT_Resources!BX59*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":0},{"$f":"(BY29*DB_Inputs!BY$8+LT_Resources!BY59*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":0},{"$f":"(BZ29*DB_Inputs!BZ$8+LT_Resources!BZ59*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":0},{"$f":"(CA29*DB_Inputs!CA$8+LT_Resources!CA59*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":0},{"$f":"(CB29*DB_Inputs!CB$8+LT_Resources!CB59*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":0},{"$f":"(CC29*DB_Inputs!CC$8+LT_Resources!CC59*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":0},{"$f":"(CD29*DB_Inputs!CD$8+LT_Resources!CD59*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":0},{"$f":"(CE29*DB_Inputs!CE$8+LT_Resources!CE59*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":0},{"$f":"SUMPRODUCT(BT89:CE89,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"(CH29*DB_Inputs!CH$8+LT_Resources!CH59*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":0},{"$f":"(CI29*DB_Inputs!CI$8+LT_Resources!CI59*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":0},{"$f":"(CJ29*DB_Inputs!CJ$8+LT_Resources!CJ59*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":0},{"$f":"(CK29*DB_Inputs!CK$8+LT_Resources!CK59*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":0},{"$f":"(CL29*DB_Inputs!CL$8+LT_Resources!CL59*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":0},{"$f":"(CM29*DB_Inputs!CM$8+LT_Resources!CM59*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":0},{"$f":"(CN29*DB_Inputs!CN$8+LT_Resources!CN59*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":0},{"$f":"(CO29*DB_Inputs!CO$8+LT_Resources!CO59*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":0},{"$f":"(CP29*DB_Inputs!CP$8+LT_Resources!CP59*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":0},{"$f":"(CQ29*DB_Inputs!CQ$8+LT_Resources!CQ59*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":0},{"$f":"(CR29*DB_Inputs!CR$8+LT_Resources!CR59*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":0},{"$f":"(CS29*DB_Inputs!CS$8+LT_Resources!CS59*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":0},{"$f":"SUMPRODUCT(CH89:CS89,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"(CV29*DB_Inputs!CV$8+LT_Resources!CV59*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":0},{"$f":"(CW29*DB_Inputs!CW$8+LT_Resources!CW59*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":0},{"$f":"(CX29*DB_Inputs!CX$8+LT_Resources!CX59*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":0},{"$f":"(CY29*DB_Inputs!CY$8+LT_Resources!CY59*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":0},{"$f":"(CZ29*DB_Inputs!CZ$8+LT_Resources!CZ59*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":0},{"$f":"(DA29*DB_Inputs!DA$8+LT_Resources!DA59*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":0},{"$f":"(DB29*DB_Inputs!DB$8+LT_Resources!DB59*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":0},{"$f":"(DC29*DB_Inputs!DC$8+LT_Resources!DC59*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":0},{"$f":"(DD29*DB_Inputs!DD$8+LT_Resources!DD59*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":0},{"$f":"(DE29*DB_Inputs!DE$8+LT_Resources!DE59*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":0},{"$f":"(DF29*DB_Inputs!DF$8+LT_Resources!DF59*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":0},{"$f":"(DG29*DB_Inputs!DG$8+LT_Resources!DG59*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":0},{"$f":"SUMPRODUCT(CV89:DG89,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"(DJ29*DB_Inputs!DJ$8+LT_Resources!DJ59*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":0},{"$f":"(DK29*DB_Inputs!DK$8+LT_Resources!DK59*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":0},{"$f":"(DL29*DB_Inputs!DL$8+LT_Resources!DL59*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":0},{"$f":"(DM29*DB_Inputs!DM$8+LT_Resources!DM59*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":0},{"$f":"(DN29*DB_Inputs!DN$8+LT_Resources!DN59*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":0},{"$f":"(DO29*DB_Inputs!DO$8+LT_Resources!DO59*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":0},{"$f":"(DP29*DB_Inputs!DP$8+LT_Resources!DP59*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":0},{"$f":"(DQ29*DB_Inputs!DQ$8+LT_Resources!DQ59*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":0},{"$f":"(DR29*DB_Inputs!DR$8+LT_Resources!DR59*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":0},{"$f":"(DS29*DB_Inputs!DS$8+LT_Resources!DS59*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":0},{"$f":"(DT29*DB_Inputs!DT$8+LT_Resources!DT59*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":0},{"$f":"(DU29*DB_Inputs!DU$8+LT_Resources!DU59*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":0},{"$f":"SUMPRODUCT(DJ89:DU89,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"(DX29*DB_Inputs!DX$8+LT_Resources!DX59*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":0},{"$f":"(DY29*DB_Inputs!DY$8+LT_Resources!DY59*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":0},{"$f":"(DZ29*DB_Inputs!DZ$8+LT_Resources!DZ59*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":0},{"$f":"(EA29*DB_Inputs!EA$8+LT_Resources!EA59*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":0},{"$f":"(EB29*DB_Inputs!EB$8+LT_Resources!EB59*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":0},{"$f":"(EC29*DB_Inputs!EC$8+LT_Resources!EC59*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":0},{"$f":"(ED29*DB_Inputs!ED$8+LT_Resources!ED59*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":0},{"$f":"(EE29*DB_Inputs!EE$8+LT_Resources!EE59*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":0},{"$f":"(EF29*DB_Inputs!EF$8+LT_Resources!EF59*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":0},{"$f":"(EG29*DB_Inputs!EG$8+LT_Resources!EG59*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":0},{"$f":"(EH29*DB_Inputs!EH$8+LT_Resources!EH59*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":0},{"$f":"(EI29*DB_Inputs!EI$8+LT_Resources!EI59*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":0},{"$f":"SUMPRODUCT(DX89:EI89,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"(EL29*DB_Inputs!EL$8+LT_Resources!EL59*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":0},{"$f":"(EM29*DB_Inputs!EM$8+LT_Resources!EM59*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":0},{"$f":"(EN29*DB_Inputs!EN$8+LT_Resources!EN59*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":0},{"$f":"(EO29*DB_Inputs!EO$8+LT_Resources!EO59*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":0},{"$f":"(EP29*DB_Inputs!EP$8+LT_Resources!EP59*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":0},{"$f":"(EQ29*DB_Inputs!EQ$8+LT_Resources!EQ59*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":0},{"$f":"(ER29*DB_Inputs!ER$8+LT_Resources!ER59*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":0},{"$f":"(ES29*DB_Inputs!ES$8+LT_Resources!ES59*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":0},{"$f":"(ET29*DB_Inputs!ET$8+LT_Resources!ET59*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":0},{"$f":"(EU29*DB_Inputs!EU$8+LT_Resources!EU59*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":0},{"$f":"(EV29*DB_Inputs!EV$8+LT_Resources!EV59*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":0},{"$f":"(EW29*DB_Inputs!EW$8+LT_Resources!EW59*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":0},{"$f":"SUMPRODUCT(EL89:EW89,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"(EZ29*DB_Inputs!EZ$8+LT_Resources!EZ59*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":0},{"$f":"(FA29*DB_Inputs!FA$8+LT_Resources!FA59*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":0},{"$f":"(FB29*DB_Inputs!FB$8+LT_Resources!FB59*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":0},{"$f":"(FC29*DB_Inputs!FC$8+LT_Resources!FC59*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":0},{"$f":"(FD29*DB_Inputs!FD$8+LT_Resources!FD59*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":0},{"$f":"(FE29*DB_Inputs!FE$8+LT_Resources!FE59*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":0},{"$f":"(FF29*DB_Inputs!FF$8+LT_Resources!FF59*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":0},{"$f":"(FG29*DB_Inputs!FG$8+LT_Resources!FG59*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":0},{"$f":"(FH29*DB_Inputs!FH$8+LT_Resources!FH59*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI29*DB_Inputs!FI$8+LT_Resources!FI59*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":0},{"$f":"(FJ29*DB_Inputs!FJ$8+LT_Resources!FJ59*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":0},{"$f":"(FK29*DB_Inputs!FK$8+LT_Resources!FK59*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":0},{"$f":"SUMPRODUCT(EZ89:FK89,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"(FN29*DB_Inputs!FN$8+LT_Resources!FN59*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":0},{"$f":"(FO29*DB_Inputs!FO$8+LT_Resources!FO59*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":0},{"$f":"(FP29*DB_Inputs!FP$8+LT_Resources!FP59*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":0},{"$f":"(FQ29*DB_Inputs!FQ$8+LT_Resources!FQ59*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":0},{"$f":"(FR29*DB_Inputs!FR$8+LT_Resources!FR59*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":0},{"$f":"(FS29*DB_Inputs!FS$8+LT_Resources!FS59*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":0},{"$f":"(FT29*DB_Inputs!FT$8+LT_Resources!FT59*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":0},{"$f":"(FU29*DB_Inputs!FU$8+LT_Resources!FU59*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":0},{"$f":"(FV29*DB_Inputs!FV$8+LT_Resources!FV59*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":0},{"$f":"(FW29*DB_Inputs!FW$8+LT_Resources!FW59*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":0},{"$f":"(FX29*DB_Inputs!FX$8+LT_Resources!FX59*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":0},{"$f":"(FY29*DB_Inputs!FY$8+LT_Resources!FY59*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":0},{"$f":"SUMPRODUCT(FN89:FY89,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"(GB29*DB_Inputs!GB$8+LT_Resources!GB59*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":0},{"$f":"(GC29*DB_Inputs!GC$8+LT_Resources!GC59*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":0},{"$f":"(GD29*DB_Inputs!GD$8+LT_Resources!GD59*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":0},{"$f":"(GE29*DB_Inputs!GE$8+LT_Resources!GE59*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":0},{"$f":"(GF29*DB_Inputs!GF$8+LT_Resources!GF59*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":0},{"$f":"(GG29*DB_Inputs!GG$8+LT_Resources!GG59*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":0},{"$f":"(GH29*DB_Inputs!GH$8+LT_Resources!GH59*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":0},{"$f":"(GI29*DB_Inputs!GI$8+LT_Resources!GI59*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":0},{"$f":"(GJ29*DB_Inputs!GJ$8+LT_Resources!GJ59*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK29*DB_Inputs!GK$8+LT_Resources!GK59*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":0},{"$f":"(GL29*DB_Inputs!GL$8+LT_Resources!GL59*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":0},{"$f":"(GM29*DB_Inputs!GM$8+LT_Resources!GM59*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":0},{"$f":"SUMPRODUCT(GB89:GM89,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0}]
["Losses",{"$f":"B89*Losses*-1","v":-3.3851612903225807},-3.3819278779472954,-3.3691935483870967,-3.3851612903225807,-3.3942857142857146,-3.4017092866756391,-2.7225000000000001,-2.7304838709677419,-2.7719999999999998,-2.6825806451612904,-2.7783870967741935,-2.673,{"$f":"SUMPRODUCT(B90:M90,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":-3.0554383561643834},null,{"$f":"P89*Losses*-1","v":-3.4011290322580647},-3.3819278779472954,-3.3691935483870967,-3.3851612903225807,-3.3942857142857146,-3.3857200538358012,-2.7719999999999998,-2.7304838709677419,-2.7225000000000001,-2.7304838709677419,-2.7783870967741935,-2.673,{"$f":"SUMPRODUCT(P90:AA90,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":-3.0595068493150683},null,{"$f":"AD89*Losses*-1","v":-3.4011290322580647},-3.3819278779472954,-3.3691935483870967,-3.3851612903225807,-3.3967241379310344,-3.3857200538358012,-2.7719999999999998,-2.6825806451612904,-2.7719999999999998,-2.7304838709677419,-2.7304838709677419,-2.7225000000000001,{"$f":"SUMPRODUCT(AD90:AO90,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":-3.0606147540983604},null,{"$f":"AR89*Losses*-1","v":-3.4011290322580647},-3.3654507628294037,-3.3851612903225807,-3.3691935483870967,-3.3942857142857146,-3.4017092866756391,-2.7719999999999998,-2.6825806451612904,-2.7719999999999998,0,0,0,{"$f":"SUMPRODUCT(AR90:BC90,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":-2.371931506849315},null,{"$f":"BF89*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF90:BQ90,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"BT89*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT90:CE90,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"CH89*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH90:CS90,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"CV89*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV90:DG90,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"DJ89*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ90:DU90,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"DX89*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX90:EI90,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"EL89*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL90:EW90,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"EZ89*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ90:FK90,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"FN89*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN90:FY90,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"GB89*Losses*-1","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB90:GM90,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0}]
[]
["RevSim Resources"]
["HLH",{"$f":"SUM(B4:B11,B13:B15,B18:B25,B28:B30)","v":8231.3505489666295},{"$f":"SUM(C4:C11,C13:C15,C18:C25,C28:C30)","v":10197.928993672504},9945.8469331950037,7634.7033191422015,8245.2282429506904,8295.5920130270715,8602.224856204999,12140.031003576158,10206.926647708273,8986.2945638700003,9285.6926474982483,8878.8659375081497,{"$f":"SUMPRODUCT(B93:M93,DB_Inputs!$B$8:$M$8)/DB_Inputs!$N$8","v":9223.917089356155},null,{"$f":"SUM(P4:P11,P13:P15,P18:P25,P28:P30)","v":8053.2576635523001},{"$f":"SUM(Q4:Q11,Q13:Q15,Q18:Q25,Q28:Q30)","v":10325.335908940002},10057.222818695,7708.6233856749504,8302.7538931480904,8681.0698085124786,8358.9397883206075,11232.161411405901,9629.4161915624954,8586.2470124002757,9317.1427209697304,8932.1995888749188,{"$f":"SUMPRODUCT(P93:AA93,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":9101.288186374366},null,{"$f":"SUM(AD4:AD11,AD13:AD15,AD18:AD25,AD28:AD30)","v":8001.8625990046303},{"$f":"SUM(AE4:AE11,AE13:AE15,AE18:AE25,AE28:AE30)","v":10133.533036672499},9964.8661749450021,8261.1430011490374,7520.9069108600006,8099.855129735578,8229.3249989759624,12436.598393499999,9983.3464468749989,8613.2122526442326,9429.0833547836555,8513.9920422499999,{"$f":"SUMPRODUCT(AD93:AO93,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":9101.4991376721882},null,{"$f":"SUM(AR4:AR11,AR13:AR15,AR18:AR25,AR28:AR30)","v":8077.9729759259244},{"$f":"SUM(AS4:AS11,AS13:AS15,AS18:AS25,AS28:AS30)","v":10593.955927083334},9741.7802882211527,8617.7012892499988,7661.7824447916655,8012.5967488425922,8311.0322359615384,11485.221669250001,9064.0268485576889,8438.124416586541,9388.3524465865376,8497.028772499998,{"$f":"SUMPRODUCT(AR93:BC93,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":8978.0103296316902},null,{"$f":"SUM(BF4:BF11,BF13:BF15,BF18:BF25,BF28:BF30)","v":8112.5532504807688},{"$f":"SUM(BG4:BG11,BG13:BG15,BG18:BG25,BG28:BG30)","v":9988.9505014999995},9488.1074819711521,8385.2998847499966,7409.4336937499993,7709.7530916666665,8087.7116265865398,12298.645991000001,9840.9012754807682,8755.6539360000024,8994.2901633101828,8372.6023519999999,{"$f":"SUMPRODUCT(BF93:BQ93,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":8943.0308605367918},null,{"$f":"SUM(BT4:BT11,BT13:BT15,BT18:BT25,BT28:BT30)","v":8218.0360562499991},{"$f":"SUM(BU4:BU11,BU13:BU15,BU18:BU25,BU28:BU30)","v":10116.164108749999},9621.6846711538437,8495.7927972499983,7543.0268213541667,7899.9745668981486,8473.7205107000009,10968.853242548077,8955.7427680288438,8733.147827499999,9104.8915607407398,8507.9034097499989,{"$f":"SUMPRODUCT(BT93:CE93,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":8885.0467360363236},null,{"$f":"SUM(CH4:CH11,CH13:CH15,CH18:CH25,CH28:CH30)","v":8112.5112663461532},{"$f":"SUM(CI4:CI11,CI13:CI15,CI18:CI25,CI28:CI30)","v":9988.8898577500004},9815.2234524999985,8113.0783466346147,7374.5287142499992,7955.9360819711546,8087.6754735817303,11875.712882692309,10182.293948750003,8469.0014151442338,8994.2443435879613,8671.7354351562481,{"$f":"SUMPRODUCT(CH93:CS93,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":8982.1900786523347},null,{"$f":"SUM(CV4:CV11,CV13:CV15,CV18:CV25,CV28:CV30)","v":7975.5164833333347},{"$f":"SUM(CW4:CW11,CW13:CW15,CW18:CW25,CW28:CW30)","v":10129.146722750002},9962.2020707499996,8237.16712139423,7560.7373231770835,8161.7236502403848,8215.7741996874993,10981.828672596152,9312.6989600000034,8461.199363461541,9417.441154254806,8517.3492802500004,{"$f":"SUMPRODUCT(CV93:DG93,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":8910.9783959815923},null,{"$f":"SUM(DJ4:DJ11,DJ13:DJ15,DJ18:DJ25,DJ28:DJ30)","v":7856.2796405092595},{"$f":"SUM(DK4:DK11,DK13:DK15,DK18:DK25,DK28:DK30)","v":10358.974029947916},9480.2914355769208,8113.0783466346147,7414.1057893229163,7955.9360819711528,8087.6754735817321,12306.648540250002,9833.0828966346144,8469.0014151442319,9294.3476367307703,8372.2093805000004,{"$f":"SUMPRODUCT(DJ93:DU93,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":8961.1267350361923},null,{"$f":"SUM(DX4:DX11,DX13:DX15,DX18:DX25,DX28:DX30)","v":7972.270919675927},{"$f":"SUM(DY4:DY11,DY13:DY15,DY18:DY25,DY28:DY30)","v":10502.209513802083},9629.6429971153848,8518.0611822500014,7563.6128476562499,7906.7015310185179,8216.9730799759618,11398.564176250002,8965.2451771634605,8460.8611579326953,9417.0957181250014,8521.7447392499998,{"$f":"SUMPRODUCT(DX93:EI93,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":8911.4588805435069},null,{"$f":"SUM(EL4:EL11,EL13:EL15,EL18:EL25,EL28:EL30)","v":8104.2380593750004},{"$f":"SUM(EM4:EM11,EM13:EM15,EM18:EM25,EM28:EM30)","v":9980.4433962500007},9473.1518002403827,8388.3563297500004,7363.4260564999986,7692.3056601851849,8349.6744478000001,11856.971631490385,9820.7862100961538,8746.4748980000022,8980.0844771759257,8360.4930079999995,{"$f":"SUMPRODUCT(EL93:EW93,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":8917.0343296132196},null,{"$f":"SUM(EZ4:EZ11,EZ13:EZ15,EZ18:EZ25,EZ28:EZ30)","v":8234.4145336538477},{"$f":"SUM(FA4:FA11,FA13:FA15,FA18:FA25,FA28:FA30)","v":10133.716835749998},9967.7958502499951,8245.4053415865383,7566.2255825520842,7908.5882254629632,8490.4133093249984,10976.097838221154,8961.6928528846165,8750.0261960000025,9116.7386542129625,8824.6663385416668,{"$f":"SUMPRODUCT(EZ93:FK93,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":8933.7181616733178},null,{"$f":"SUM(FN4:FN11,FN13:FN15,FN18:FN25,FN28:FN30)","v":7843.7218921296308},{"$f":"SUM(FO4:FO11,FO13:FO15,FO18:FO25,FO28:FO30)","v":9980.4433962500007},9807.803083249999,8108.2991526442311,7406.5682765624997,7945.6243120192294,8070.9564581971144,11856.971631490385,10169.510246250004,8452.4573336538469,8980.0844771759257,8662.8612330729175,{"$f":"SUMPRODUCT(FN93:FY93,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":8947.3628376100114},null,{"$f":"SUM(GB4:GB11,GB13:GB15,GB18:GB25,GB28:GB30)","v":7985.2621585648139},{"$f":"SUM(GC4:GC11,GC13:GC15,GC18:GC25,GC28:GC30)","v":10143.5484005},9976.9579079999985,8255.0546951923079,7575.0745164062482,8174.8390274038466,8221.400073725963,10983.976860817309,9322.1472562499985,8459.9771586538482,9433.1625799519225,8524.6604907499968,{"$f":"SUMPRODUCT(GB93:GM93,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":8922.5859623487868}]
["LLH",{"$f":"SUM(B34:B41,B43:B45,B48:B55,B58:B60)","v":5213.7940864788789},{"$f":"SUM(C34:C41,C43:C45,C48:C55,C58:C60)","v":6927.6541598212107},6388.6197623710104,5542.6202275917012,5669.6611523728698,6078.3435721663682,5345.9186943562518,7934.23207207015,7067.7902087793291,5268.0459987575896,5998.5759181093408,5332.0475322488592,{"$f":"SUMPRODUCT(B94:M94,DB_Inputs!$B$9:$M$9)/DB_Inputs!$N$9","v":6058.4511251451286},null,{"$f":"SUM(P34:P41,P43:P45,P48:P55,P58:P60)","v":5435.865240757128},{"$f":"SUM(Q34:Q41,Q43:Q45,Q48:Q55,Q58:Q60)","v":6881.5612824516902},6367.5411232328806,5570.5178318140515,5691.3972199255095,5739.7451021107718,5564.7621037386807,7464.6837863927303,5511.5292862891392,5373.9970409569705,5975.1531247972289,5311.6686332032796,{"$f":"SUMPRODUCT(P94:AA94,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":5909.9276832051692},null,{"$f":"SUM(AD34:AD41,AD43:AD45,AD48:AD55,AD58:AD60)","v":5519.7074846538444},{"$f":"SUM(AE34:AE41,AE43:AE45,AE48:AE55,AE58:AE60)","v":6972.8502605171307},6548.5892902499991,5969.9226575182911,5468.8584815472987,5740.897483238532,5761.4548338651321,7651.6316488372095,7092.0913204605267,5554.8963666463414,5812.8022518902444,5684.0668044687518,{"$f":"SUMPRODUCT(AD94:AO94,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":6158.9711970028193},null,{"$f":"SUM(AR34:AR41,AR43:AR45,AR48:AR55,AR58:AR60)","v":5638.7320708974348},{"$f":"SUM(AS34:AS41,AS43:AS45,AS48:AS55,AS58:AS60)","v":6787.401613175075},6894.413825640243,5859.6815578488358,5534.5164079861115,5978.6565757556282,5856.7764355921045,7385.5861072674397,6023.9697599342107,5456.7165019817076,5836.8399552743895,5716.5187911875009,{"$f":"SUMPRODUCT(AR94:BC94,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":6097.2232322302489},null,{"$f":"SUM(BF34:BF41,BF43:BF45,BF48:BF55,BF58:BF60)","v":5189.8610659146343},{"$f":"SUM(BG34:BG41,BG43:BG45,BG48:BG55,BG58:BG60)","v":6850.9536176635493},6686.2072657926838,5626.187606831395,5313.3638126736123,5857.0368026045016,5693.1678967105263,7586.8415587209302,7022.3344107236862,5279.0792072965123,5985.9181691025651,5616.8541234687509,{"$f":"SUMPRODUCT(BF94:BQ94,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":6074.8384672393149},null,{"$f":"SUM(BT34:BT41,BT43:BT45,BT48:BT55,BT58:BT60)","v":5338.724610243903},{"$f":"SUM(BU34:BU41,BU43:BU45,BU48:BU55,BU58:BU60)","v":6972.3166861993741},6799.4300345121956,5765.2682651453488,5439.7319112847235,5889.8931573633454,5589.8807068437491,7689.4717457317056,5988.3836882565802,5263.9470403197683,6087.7483551602572,5728.0884058125012,{"$f":"SUMPRODUCT(BT94:CE94,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":6057.4881602214673},null,{"$f":"SUM(CH34:CH41,CH43:CH45,CH48:CH55,CH58:CH60)","v":5189.8338501829267},{"$f":"SUM(CI34:CI41,CI43:CI45,CI48:CI55,CI58:CI60)","v":6850.9140197507759},6425.209665494187,5848.112674634147,5346.0366618918933,5623.0133624159016,5693.1334255263146,7904.6239378048776,6724.7570248749989,5484.328636737805,5985.878361923078,5400.4189053571399,{"$f":"SUMPRODUCT(CH94:CS94,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":6042.1587268438052},null,{"$f":"SUM(CV34:CV41,CV43:CV45,CV48:CV55,CV58:CV60)","v":5564.0202148717935},{"$f":"SUM(CW34:CW41,CW43:CW45,CW48:CW55,CW58:CW60)","v":6985.3111493457927},6552.0140543604639,6000.9384745121952,5452.7359527430563,5673.3983411926611,5834.1218456578945,7702.4731740853649,5708.1503670312495,5480.4870770426833,5862.1562064024401,5741.0989159375013,{"$f":"SUMPRODUCT(CV94:DG94,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":6053.948697415407},null,{"$f":"SUM(DJ34:DJ41,DJ43:DJ45,DJ48:DJ55,DJ58:DJ60)","v":5400.8767096153842},{"$f":"SUM(DK34:DK41,DK43:DK45,DK48:DK55,DK58:DK60)","v":6576.7189633531152},6686.1593424390248,5848.1126746341461,5313.326078784723,5623.0133624159016,5693.1334255263146,7586.7936078488356,7022.2862149013154,5484.328636737805,5746.1710409146335,5616.823195156252,{"$f":"SUMPRODUCT(DJ94:DU94,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":6063.0673446305127},null,{"$f":"SUM(DX34:DX41,DX43:DX45,DX48:DX55,DX58:DX60)","v":5565.2206501282044},{"$f":"SUM(DY34:DY41,DY43:DY45,DY48:DY55,DY58:DY60)","v":6710.576887002966},6811.6824385975597,5779.4755444186039,5453.9353513541682,5906.1508302572347,5835.3219535526314,7367.8499258720922,6002.5864545065797,5481.6881191158527,5865.305244054879,5742.2996621875009,{"$f":"SUMPRODUCT(DX94:EI94,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":6060.9074897202227},null,{"$f":"SUM(EL34:EL41,EL43:EL45,EL48:EL55,EL58:EL60)","v":5182.1335730487808},{"$f":"SUM(EM34:EM41,EM43:EM45,EM48:EM55,EM58:EM60)","v":6833.2460960747658},6673.5099436585378,5620.8588546220917,5338.4906125675689,5849.5923240514476,5447.7256924687499,7888.9482679878047,7006.6177849671067,5264.433882703489,5977.4662963141036,5606.9352317187513,{"$f":"SUMPRODUCT(EL94:EW94,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":6075.9630925348119},null,{"$f":"SUM(EZ34:EZ41,EZ43:EZ45,EZ48:EZ55,EZ58:EZ60)","v":5355.5681899390247},{"$f":"SUM(FA34:FA41,FA43:FA45,FA48:FA55,FA58:FA60)","v":6980.6497797819302},6552.9586865406973,6008.4050513414631,5458.2646412847243,5908.5001418327975,5601.5706993125004,7699.8166820121951,5998.7371722697371,5275.3672456686054,6105.3614771153852,5528.9334076785681,{"$f":"SUMPRODUCT(EZ94:FK94,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":6041.8524403693564},null,{"$f":"SUM(FN34:FN41,FN43:FN45,FN48:FN55,FN58:FN60)","v":5391.2234685897429},{"$f":"SUM(FO34:FO41,FO43:FO45,FO48:FO55,FO58:FO60)","v":6833.2460960747649},6413.145790203489,5842.5630319512193,5305.8365756597223,5615.9604386544324,5678.043026282895,7888.9482679878038,6709.8689842499989,5469.0049964939035,5977.4662963141036,5391.0017973214253,{"$f":"SUMPRODUCT(FN94:FY94,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":6045.7954269475649},null,{"$f":"SUM(GB34:GB41,GB43:GB45,GB48:GB55,GB58:GB60)","v":5578.9202287499993},{"$f":"SUM(GC34:GC41,GC43:GC45,GC48:GC55,GC58:GC60)","v":6991.4412689719611},6564.4897430232559,6019.4274226829266,5468.1664180208345,5687.4187311009182,5843.5283296381576,7716.9330106707303,5713.7929647499996,5500.4297002743897,5872.6336714634135,5759.7480819375005,{"$f":"SUMPRODUCT(GB94:GM94,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":6070.6155586168361}]
["Energy",{"$f":"(B93*DB_Inputs!B8+LT_Resources!B94*DB_Inputs!B9)/DB_Inputs!B10","v":6901.0299579774064},{"$f":"(C93*DB_Inputs!C8+LT_Resources!C94*DB_Inputs!C9)/DB_Inputs!C10","v":8741.953651555632},{"$f":"(D93*DB_Inputs!D8+LT_Resources!D94*DB_Inputs!D9)/DB_Inputs!D10","v":8301.1074886204697},{"$f":"(E93*DB_Inputs!E8+LT_Resources!E94*DB_Inputs!E9)/DB_Inputs!E10","v":6712.3871174909063},{"$f":"(F93*DB_Inputs!F8+LT_Resources!F94*DB_Inputs!F9)/DB_Inputs!F10","v":7141.4137755601969},{"$f":"(G93*DB_Inputs!G8+LT_Resources!G94*DB_Inputs!G9)/DB_Inputs!G10","v":7367.5109025187548},{"$f":"(H93*DB_Inputs!H8+LT_Resources!H94*DB_Inputs!H9)/DB_Inputs!H10","v":7154.9776731611109},{"$f":"(I93*DB_Inputs!I8+LT_Resources!I94*DB_Inputs!I9)/DB_Inputs!I10","v":10285.86158215953},{"$f":"(J93*DB_Inputs!J8+LT_Resources!J94*DB_Inputs!J9)/DB_Inputs!J10","v":8881.5134846049405},{"$f":"(K93*DB_Inputs!K8+LT_Resources!K94*DB_Inputs!K9)/DB_Inputs!K10","v":7267.104367097596},{"$f":"(L93*DB_Inputs!L8+LT_Resources!L94*DB_Inputs!L9)/DB_Inputs!L10","v":7907.2243416254805},{"$f":"(M93*DB_Inputs!M8+LT_Resources!M94*DB_Inputs!M9)/DB_Inputs!M10","v":7223.6840150538146},{"$f":"SUMPRODUCT(B95:M95,DB_Inputs!$B$10:$M$10)/DB_Inputs!$N$10","v":7827.6430613069078},null,{"$f":"SUM(P64:P71,P73:P75,P78:P85,P88:P90)","v":6955.6414862510983},{"$f":"SUM(Q64:Q71,Q73:Q75,Q78:Q85,Q88:Q90)","v":8792.1158602538053},8351.2409595028385,6766.0177113921882,7183.6010331955549,7386.5702405537195,7179.1758770526831,9571.2304154323538,7799.2442336632275,7170.0937991833343,7915.6632128973897,7242.6184762281546,{"$f":"SUMPRODUCT(P95:AA95,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":7696.4499159666657},null,{"$f":"SUM(AD64:AD71,AD73:AD75,AD78:AD85,AD88:AD90)","v":6960.9588413736565},{"$f":"SUM(AE64:AE71,AE73:AE75,AE78:AE85,AE88:AE90)","v":8726.349720242717},8385.2972927741939,7251.0351077204286,6648.1966593132174,7061.6597725289375,7187.3353737069438,10224.194414784944,8762.594282388889,7264.9224534408604,7834.8088900672046,7256.2474921249996,{"$f":"SUMPRODUCT(AD95:AO95,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":7804.5585056143227},null,{"$f":"SUM(AR64:AR71,AR73:AR75,AR78:AR85,AR88:AR90)","v":7055.0654996236563},{"$f":"SUM(AS64:AS71,AS73:AS75,AS78:AS85,AS88:AS90)","v":8814.7481548404976},8486.489697190862,7342.4878650537639,6750.0970004464289,7161.2435942934062,7274.7908980277753,9589.691248118279,7780.4471889166662,7123.740282190859,7822.6318859005378,7261.2465585833315,{"$f":"SUMPRODUCT(AR95:BC95,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":7709.7829106307718},null,{"$f":"SUM(BF64:BF71,BF73:BF75,BF78:BF85,BF88:BF90)","v":6824.0545454569901},{"$f":"SUM(BG64:BG71,BG73:BG75,BG78:BG85,BG88:BG90)","v":8591.8672841470161},8252.8611501075247,7109.5813046370968,6511.1180304315476,6934.2554255854657,7076.68205175,10120.06974811828,8650.8397103611114,7148.2054055241942,7732.7148109005384,7147.8253615416652,{"$f":"SUMPRODUCT(BF95:BQ95,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":7682.659776293377},null,{"$f":"SUM(BT64:BT71,BT73:BT75,BT78:BT85,BT88:BT90)","v":6948.6621929569883},{"$f":"SUM(BU64:BU71,BU73:BU75,BU78:BU85,BU88:BU90)","v":8716.4761439251033},8377.4648851075253,7233.2922071370976,6641.6147170386894,7058.6080549663548,7192.0139312083329,9523.1044106182781,7702.8578232361115,7129.1087538575266,7839.6379584005381,7272.430074666664,{"$f":"SUMPRODUCT(BT95:CE95,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":7643.7092094783102},null,{"$f":"SUM(CH64:CH71,CH73:CH75,CH78:CH85,CH88:CH90)","v":6824.0190721236559},{"$f":"SUM(CI64:CI71,CI73:CI75,CI78:CI85,CI88:CI90)","v":8591.8160103190003},8247.7977230241941,7114.5450933870961,6511.8366919827577,6929.1988958411839,7076.6466088472225,10125.017756451611,8645.6108714722232,7153.1779321908598,7732.6715125672054,7145.1210545833328,{"$f":"SUMPRODUCT(CH95:CS95,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":7682.4542657491329},null,{"$f":"SUM(CV64:CV71,CV73:CV75,CV78:CV85,CV88:CV90)","v":6964.2438546236544},{"$f":"SUM(CW64:CW71,CW73:CW75,CW78:CW85,CW88:CW90)","v":8729.4640333425796},8385.4484717741925,7251.3028792204304,6657.3081644196409,7066.5925922880215,7210.1876502083333,9536.0913022849454,7710.6773631249998,7147.1219038575264,7850.0574675672051,7283.4602294444439,{"$f":"SUMPRODUCT(CV95:DG95,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":7654.0205300052439},null,{"$f":"SUM(DJ64:DJ71,DJ73:DJ75,DJ78:DJ85,DJ88:DJ90)","v":6826.5945404569884},{"$f":"SUM(DK64:DK71,DK73:DK75,DK78:DK85,DK88:DK90)","v":8591.1238809292645},8248.4697601075259,7114.5450933870961,6513.7716276636902,6929.1988958411839,7076.6466088472216,10124.350023118279,8646.302075458334,7153.1779321908598,7730.0977396505377,7147.5932981249989,{"$f":"SUMPRODUCT(DJ95:DU95,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":7682.806251718036},null,{"$f":"SUM(DX64:DX71,DX73:DX75,DX78:DX85,DX88:DX90)","v":6962.8627421236552},{"$f":"SUM(DY64:DY71,DY73:DY75,DY78:DY85,DY88:DY90)","v":8729.976233314841},8387.3162992741927,7251.8334142204303,6659.4653492410707,7069.3243197981155,7211.3870488194443,9534.9005981182781,7714.3448275972223,7147.4622913575267,7851.2526059005386,7286.4358161111104,{"$f":"SUMPRODUCT(DX95:EI95,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":7657.9508541872156},null,{"$f":"SUM(EL64:EL71,EL73:EL75,EL78:EL85,EL88:EL90)","v":6815.9984471236558},{"$f":"SUM(EM64:EM71,EM73:EM75,EM78:EM85,EM88:EM90)","v":8579.2640157281548},8238.9010892741935,7108.7607229704299,6502.2466148275844,6920.994963633917,7059.9194454305562,10107.627998118282,8632.5817639305569,7136.4989446908603,7720.9220142338718,7136.6895518749998,{"$f":"SUMPRODUCT(EL95:EW95,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":7671.031431915997},null,{"$f":"SUM(EZ64:EZ71,EZ73:EZ75,EZ78:EZ85,EZ88:EZ90)","v":6965.2457154569911},{"$f":"SUM(FA64:FA71,FA73:FA75,FA78:FA85,FA88:FA90)","v":8729.9241520249634},8388.8926455241944,7259.2009125537643,6662.813750580357,7071.4046534454919,7206.4832604305548,9531.7158231182784,7710.667121069444,7143.4634555241928,7853.9030638172053,7286.6576374722208,{"$f":"SUMPRODUCT(EZ95:FK95,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":7655.5499541762219},null,{"$f":"SUM(FN64:FN71,FN73:FN75,FN78:FN85,FN88:FN90)","v":6815.2548112903232},{"$f":"SUM(FO64:FO71,FO73:FO75,FO78:FO85,FO88:FO90)","v":8579.2640157281548},8238.2303563575279,7109.4262392204291,6506.2546904613091,6920.3213690982502,7060.6152313888897,10107.627998118282,8631.8919075833364,7137.1718946908595,7720.9220142338718,7135.9934963888882,{"$f":"SUMPRODUCT(FN95:FY95,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":7671.2185990388125},null,{"$f":"SUM(GB64:GB71,GB73:GB75,GB78:GB85,GB88:GB90)","v":6976.1510267069889},{"$f":"SUM(GC64:GC71,GC73:GC75,GC78:GC85,GC88:GC90)","v":8740.1830895145631},8399.1500467741953,7269.4555750537638,6672.113902812499,7080.1062725033644,7217.4097817777783,9543.6672064516133,7718.4342378055526,7155.2304296908605,7863.4670396505371,7295.8105312777752,{"$f":"SUMPRODUCT(GB95:GM95,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":7668.3494352305925}]
[]
["LORA Resources"]
["HLH",{"$f":"SUM(B4:B11,B13:B15,B18:B25,B28)","v":8110.0630489666291},10076.641493672503,9824.5594331950033,7513.4158191422011,8123.94074295069,8174.3045130270712,8480.9373562049987,12018.743503576157,10085.639147708273,8865.0070638699999,9164.405147498248,8757.5784375081494,{"$f":"SUMPRODUCT(B98:M98,DB_Inputs!$B$8:$M$8)/DB_Inputs!$N$8","v":9102.6295893561546},null,{"$f":"SUM(P4:P11,P13:P15,P18:P25,P28)","v":7931.9701635522997},10204.048408940002,9935.9353186949993,7587.3358856749501,8181.4663931480909,8559.7823085124783,8237.6522883206071,11110.873911405901,9508.1286915624951,8464.9595124002753,9195.85522096973,8810.9120888749185,{"$f":"SUMPRODUCT(P98:AA98,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":8980.0006863743674},null,{"$f":"SUM(AD4:AD11,AD13:AD15,AD18:AD25,AD28)","v":7880.5750990046299},10012.245536672499,9843.5786749450017,8139.8555011490371,7399.6194108600002,7978.5676297355776,8108.0374989759621,12315.310893499998,9862.0589468749986,8491.9247526442323,9307.7958547836552,8392.7045422499996,{"$f":"SUMPRODUCT(AD98:AO98,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":8980.211637672186},null,{"$f":"SUM(AR4:AR11,AR13:AR15,AR18:AR25,AR28)","v":7956.685475925924},10472.668427083334,9620.4927882211523,8496.4137892499984,7540.4949447916651,7891.3092488425918,8189.744735961538,11363.93416925,8942.7393485576886,8438.124416586541,9388.3524465865376,8497.028772499998,{"$f":"SUMPRODUCT(AR98:BC98,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":8887.0447046316913},null,{"$f":"SUM(BF4:BF11,BF13:BF15,BF18:BF25,BF28)","v":8112.5532504807688},9988.9505014999995,9488.1074819711521,8385.2998847499966,7409.4336937499993,7709.7530916666665,8087.7116265865398,12298.645991000001,9840.9012754807682,8755.6539360000024,8994.2901633101828,8372.6023519999999,{"$f":"SUMPRODUCT(BF98:BQ98,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":8943.0308605367918},null,{"$f":"SUM(BT4:BT11,BT13:BT15,BT18:BT25,BT28)","v":8218.0360562499991},10116.164108749999,9621.6846711538437,8495.7927972499983,7543.0268213541667,7899.9745668981486,8473.7205107000009,10968.853242548077,8955.7427680288438,8733.147827499999,9104.8915607407398,8507.9034097499989,{"$f":"SUMPRODUCT(BT98:CE98,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":8885.0467360363236},null,{"$f":"SUM(CH4:CH11,CH13:CH15,CH18:CH25,CH28)","v":8112.5112663461532},9988.8898577500004,9815.2234524999985,8113.0783466346147,7374.5287142499992,7955.9360819711546,8087.6754735817303,11875.712882692309,10182.293948750003,8469.0014151442338,8994.2443435879613,8671.7354351562481,{"$f":"SUMPRODUCT(CH98:CS98,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":8982.1900786523347},null,{"$f":"SUM(CV4:CV11,CV13:CV15,CV18:CV25,CV28)","v":7975.5164833333347},10129.146722750002,9962.2020707499996,8237.16712139423,7560.7373231770835,8161.7236502403848,8215.7741996874993,10981.828672596152,9312.6989600000034,8461.199363461541,9417.441154254806,8517.3492802500004,{"$f":"SUMPRODUCT(CV98:DG98,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":8910.9783959815923},null,{"$f":"SUM(DJ4:DJ11,DJ13:DJ15,DJ18:DJ25,DJ28)","v":7856.2796405092595},10358.974029947916,9480.2914355769208,8113.0783466346147,7414.1057893229163,7955.9360819711528,8087.6754735817321,12306.648540250002,9833.0828966346144,8469.0014151442319,9294.3476367307703,8372.2093805000004,{"$f":"SUMPRODUCT(DJ98:DU98,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":8961.1267350361923},null,{"$f":"SUM(DX4:DX11,DX13:DX15,DX18:DX25,DX28)","v":7972.270919675927},10502.209513802083,9629.6429971153848,8518.0611822500014,7563.6128476562499,7906.7015310185179,8216.9730799759618,11398.564176250002,8965.2451771634605,8460.8611579326953,9417.0957181250014,8521.7447392499998,{"$f":"SUMPRODUCT(DX98:EI98,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":8911.4588805435069},null,{"$f":"SUM(EL4:EL11,EL13:EL15,EL18:EL25,EL28)","v":8104.2380593750004},9980.4433962500007,9473.1518002403827,8388.3563297500004,7363.4260564999986,7692.3056601851849,8349.6744478000001,11856.971631490385,9820.7862100961538,8746.4748980000022,8980.0844771759257,8360.4930079999995,{"$f":"SUMPRODUCT(EL98:EW98,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":8917.0343296132196},null,{"$f":"SUM(EZ4:EZ11,EZ13:EZ15,EZ18:EZ25,EZ28)","v":8234.4145336538477},10133.716835749998,9967.7958502499951,8245.4053415865383,7566.2255825520842,7908.5882254629632,8490.4133093249984,10976.097838221154,8961.6928528846165,8750.0261960000025,9116.7386542129625,8824.6663385416668,{"$f":"SUMPRODUCT(EZ98:FK98,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":8933.7181616733178},null,{"$f":"SUM(FN4:FN11,FN13:FN15,FN18:FN25,FN28)","v":7843.7218921296308},9980.4433962500007,9807.803083249999,8108.2991526442311,7406.5682765624997,7945.6243120192294,8070.9564581971144,11856.971631490385,10169.510246250004,8452.4573336538469,8980.0844771759257,8662.8612330729175,{"$f":"SUMPRODUCT(FN98:FY98,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":8947.3628376100114},null,{"$f":"SUM(GB4:GB11,GB13:GB15,GB18:GB25,GB28)","v":7985.2621585648139},10143.5484005,9976.9579079999985,8255.0546951923079,7575.0745164062482,8174.8390274038466,8221.400073725963,10983.976860817309,9322.1472562499985,8459.9771586538482,9433.1625799519225,8524.6604907499968,{"$f":"SUMPRODUCT(GB98:GM98,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":8922.5859623487868}]
["LLH",{"$f":"SUM(B34:B45,B48:B55,B58)","v":5116.7640864788791},6830.6241598212109,6291.5897623710107,5445.5902275917015,5572.63115237287,5981.3135721663684,5297.4036943562514,7885.7170720701497,7019.2752087793288,5219.5309987575893,5950.0609181093405,5283.5325322488588,{"$f":"SUMPRODUCT(B99:M99,DB_Inputs!$B$9:$M$9)/DB_Inputs!$N$9","v":5985.8292928469918},null,{"$f":"SUM(P34:P45,P48:P55,P58)","v":5338.8352407571283},6784.5312824516905,6270.5111232328809,5473.4878318140518,5594.3672199255097,5642.715102110772,5516.2471037386804,7416.16878639273,5463.0142862891389,5325.4820409569702,5926.6381247972286,5263.1536332032792,{"$f":"SUMPRODUCT(P99:AA99,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":5837.3058509070333},null,{"$f":"SUM(AD34:AD45,AD48:AD55,AD58)","v":5422.6774846538447},6875.8202605171309,6451.5592902499993,5872.8926575182913,5371.8284815472989,5643.8674832385323,5712.9398338651317,7603.1166488372091,7043.5763204605264,5506.3813666463411,5764.2872518902441,5635.5518044687515,{"$f":"SUMPRODUCT(AD99:AO99,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":6086.2491283957506},null,{"$f":"SUM(AR34:AR45,AR48:AR55,AR58)","v":5541.7020708974351},6690.3716131750753,6797.3838256402432,5762.6515578488361,5437.4864079861118,5881.6265757556284,5808.2614355921041,7337.0711072674394,5975.4547599342104,5456.7165019817076,5836.8399552743895,5716.5187911875009,{"$f":"SUMPRODUCT(AR99:BC99,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":6036.7304625207053},null,{"$f":"SUM(BF34:BF45,BF48:BF55,BF58)","v":5189.8610659146343},6850.9536176635493,6686.2072657926838,5626.187606831395,5313.3638126736123,5857.0368026045016,5693.1678967105263,7586.8415587209302,7022.3344107236862,5279.0792072965123,5985.9181691025651,5616.8541234687509,{"$f":"SUMPRODUCT(BF99:BQ99,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":6074.8384672393149},null,{"$f":"SUM(BT34:BT45,BT48:BT55,BT58)","v":5338.724610243903},6972.3166861993741,6799.4300345121956,5765.2682651453488,5439.7319112847235,5889.8931573633454,5589.8807068437491,7689.4717457317056,5988.3836882565802,5263.9470403197683,6087.7483551602572,5728.0884058125012,{"$f":"SUMPRODUCT(BT99:CE99,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":6057.4881602214673},null,{"$f":"SUM(CH34:CH45,CH48:CH55,CH58)","v":5189.8338501829267},6850.9140197507759,6425.209665494187,5848.112674634147,5346.0366618918933,5623.0133624159016,5693.1334255263146,7904.6239378048776,6724.7570248749989,5484.328636737805,5985.878361923078,5400.4189053571399,{"$f":"SUMPRODUCT(CH99:CS99,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":6042.1587268438052},null,{"$f":"SUM(CV34:CV45,CV48:CV55,CV58)","v":5564.0202148717935},6985.3111493457927,6552.0140543604639,6000.9384745121952,5452.7359527430563,5673.3983411926611,5834.1218456578945,7702.4731740853649,5708.1503670312495,5480.4870770426833,5862.1562064024401,5741.0989159375013,{"$f":"SUMPRODUCT(CV99:DG99,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":6053.948697415407},null,{"$f":"SUM(DJ34:DJ45,DJ48:DJ55,DJ58)","v":5400.8767096153842},6576.7189633531152,6686.1593424390248,5848.1126746341461,5313.326078784723,5623.0133624159016,5693.1334255263146,7586.7936078488356,7022.2862149013154,5484.328636737805,5746.1710409146335,5616.823195156252,{"$f":"SUMPRODUCT(DJ99:DU99,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":6063.0673446305127},null,{"$f":"SUM(DX34:DX45,DX48:DX55,DX58)","v":5565.2206501282044},6710.576887002966,6811.6824385975597,5779.4755444186039,5453.9353513541682,5906.1508302572347,5835.3219535526314,7367.8499258720922,6002.5864545065797,5481.6881191158527,5865.305244054879,5742.2996621875009,{"$f":"SUMPRODUCT(DX99:EI99,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":6060.9074897202227},null,{"$f":"SUM(EL34:EL45,EL48:EL55,EL58)","v":5182.1335730487808},6833.2460960747658,6673.5099436585378,5620.8588546220917,5338.4906125675689,5849.5923240514476,5447.7256924687499,7888.9482679878047,7006.6177849671067,5264.433882703489,5977.4662963141036,5606.9352317187513,{"$f":"SUMPRODUCT(EL99:EW99,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":6075.9630925348119},null,{"$f":"SUM(EZ34:EZ45,EZ48:EZ55,EZ58)","v":5355.5681899390247},6980.6497797819302,6552.9586865406973,6008.4050513414631,5458.2646412847243,5908.5001418327975,5601.5706993125004,7699.8166820121951,5998.7371722697371,5275.3672456686054,6105.3614771153852,5528.9334076785681,{"$f":"SUMPRODUCT(EZ99:FK99,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":6041.8524403693564},null,{"$f":"SUM(FN34:FN45,FN48:FN55,FN58)","v":5391.2234685897429},6833.2460960747649,6413.145790203489,5842.5630319512193,5305.8365756597223,5615.9604386544324,5678.043026282895,7888.9482679878038,6709.8689842499989,5469.0049964939035,5977.4662963141036,5391.0017973214253,{"$f":"SUMPRODUCT(FN99:FY99,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":6045.7954269475649},null,{"$f":"SUM(GB34:GB45,GB48:GB55,GB58)","v":5578.9202287499993},6991.4412689719611,6564.4897430232559,6019.4274226829266,5468.1664180208345,5687.4187311009182,5843.5283296381576,7716.9330106707303,5713.7929647499996,5500.4297002743897,5872.6336714634135,5759.7480819375005,{"$f":"SUMPRODUCT(GB99:GM99,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":6070.6155586168361}]
["Energy",{"$f":"SUM(B64:B75,B78:B85,B88)","v":6790.4366246440732},{"$f":"SUM(C64:C75,C78:C85,C88)","v":8631.4659539134682},8191.035821953803,6601.7937841575722,7030.522346988766,7256.3769455873962,7066.0335064944438,10196.656582159532,8790.9521512716037,7179.4643670975947,7816.4543416254801,7136.3570150538144,{"$f":"SUMPRODUCT(B100:M100,DB_Inputs!$B$10:$M$10)/DB_Inputs!$N$10","v":7727.8217873343046},null,{"$f":"SUM(P64:P75,P78:P85,P88)","v":6844.5264862510976},{"$f":"SUM(Q64:Q75,Q78:Q85,Q88)","v":8681.6281626116415},8241.1692928361717,6655.4243780588549,7072.7096046241259,7275.9586523975959,7088.61454371935,9482.0254154323538,7710.3000669965604,7080.8887991833344,7824.8932128973893,7155.2914762281544,{"$f":"SUMPRODUCT(P100:AA100,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":7596.4957241858438},null,{"$f":"SUM(AD64:AD75,AD78:AD85,AD88)","v":6849.8438413736558},{"$f":"SUM(AE64:AE75,AE78:AE85,AE88)","v":8615.8620226005532},8275.2256261075272,7140.4417743870954,6537.2255673591944,6951.0481843728139,7096.7740403736107,10136.554414784945,8672.0329490555559,7175.7174534408605,7745.6038900672047,7167.3033254583324,{"$f":"SUMPRODUCT(AD100:AO100,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":7704.5982026699066},null,{"$f":"SUM(AR64:AR75,AR78:AR85,AR88)","v":6943.9504996236556},{"$f":"SUM(AS64:AS75,AS78:AS85,AS88)","v":8704.7987651040203},8375.8963638575278,7232.4161983870972,6639.2055718749998,7050.1096373620467,7184.2295646944422,9502.0512481182795,7689.8858555833331,7123.740282190859,7822.6318859005378,7261.2465585833315,{"$f":"SUMPRODUCT(AR100:BC100,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":7632.2005706619975},null,{"$f":"SUM(BF64:BF75,BF78:BF85,BF88)","v":6824.0545454569901},{"$f":"SUM(BG64:BG75,BG78:BG85,BG88)","v":8591.8672841470161},8252.8611501075247,7109.5813046370968,6511.1180304315476,6934.2554255854657,7076.68205175,10120.06974811828,8650.8397103611114,7148.2054055241942,7732.7148109005384,7147.8253615416652,{"$f":"SUMPRODUCT(BF100:BQ100,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":7682.659776293377},null,{"$f":"SUM(BT64:BT75,BT78:BT85,BT88)","v":6948.6621929569883},{"$f":"SUM(BU64:BU75,BU78:BU85,BU88)","v":8716.4761439251033},8377.4648851075253,7233.2922071370976,6641.6147170386894,7058.6080549663548,7192.0139312083329,9523.1044106182781,7702.8578232361115,7129.1087538575266,7839.6379584005381,7272.430074666664,{"$f":"SUMPRODUCT(BT100:CE100,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":7643.7092094783102},null,{"$f":"SUM(CH64:CH75,CH78:CH85,CH88)","v":6824.0190721236559},{"$f":"SUM(CI64:CI75,CI78:CI85,CI88)","v":8591.8160103190003},8247.7977230241941,7114.5450933870961,6511.8366919827577,6929.1988958411839,7076.6466088472225,10125.017756451611,8645.6108714722232,7153.1779321908598,7732.6715125672054,7145.1210545833328,{"$f":"SUMPRODUCT(CH100:CS100,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":7682.4542657491329},null,{"$f":"SUM(CV64:CV75,CV78:CV85,CV88)","v":6964.2438546236544},{"$f":"SUM(CW64:CW75,CW78:CW85,CW88)","v":8729.4640333425796},8385.4484717741925,7251.3028792204304,6657.3081644196409,7066.5925922880215,7210.1876502083333,9536.0913022849454,7710.6773631249998,7147.1219038575264,7850.0574675672051,7283.4602294444439,{"$f":"SUMPRODUCT(CV100:DG100,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":7654.0205300052439},null,{"$f":"SUM(DJ64:DJ75,DJ78:DJ85,DJ88)","v":6826.5945404569884},{"$f":"SUM(DK64:DK75,DK78:DK85,DK88)","v":8591.1238809292645},8248.4697601075259,7114.5450933870961,6513.7716276636902,6929.1988958411839,7076.6466088472216,10124.350023118279,8646.302075458334,7153.1779321908598,7730.0977396505377,7147.5932981249989,{"$f":"SUMPRODUCT(DJ100:DU100,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":7682.806251718036},null,{"$f":"SUM(DX64:DX75,DX78:DX85,DX88)","v":6962.8627421236552},{"$f":"SUM(DY64:DY75,DY78:DY85,DY88)","v":8729.976233314841},8387.3162992741927,7251.8334142204303,6659.4653492410707,7069.3243197981155,7211.3870488194443,9534.9005981182781,7714.3448275972223,7147.4622913575267,7851.2526059005386,7286.4358161111104,{"$f":"SUMPRODUCT(DX100:EI100,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":7657.9508541872156},null,{"$f":"SUM(EL64:EL75,EL78:EL85,EL88)","v":6815.9984471236558},{"$f":"SUM(EM64:EM75,EM78:EM85,EM88)","v":8579.2640157281548},8238.9010892741935,7108.7607229704299,6502.2466148275844,6920.994963633917,7059.9194454305562,10107.627998118282,8632.5817639305569,7136.4989446908603,7720.9220142338718,7136.6895518749998,{"$f":"SUMPRODUCT(EL100:EW100,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":7671.031431915997},null,{"$f":"SUM(EZ64:EZ75,EZ78:EZ85,EZ88)","v":6965.2457154569911},{"$f":"SUM(FA64:FA75,FA78:FA85,FA88)","v":8729.9241520249634},8388.8926455241944,7259.2009125537643,6662.813750580357,7071.4046534454919,7206.4832604305548,9531.7158231182784,7710.667121069444,7143.4634555241928,7853.9030638172053,7286.6576374722208,{"$f":"SUMPRODUCT(EZ100:FK100,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":7655.5499541762219},null,{"$f":"SUM(FN64:FN75,FN78:FN85,FN88)","v":6815.2548112903232},{"$f":"SUM(FO64:FO75,FO78:FO85,FO88)","v":8579.2640157281548},8238.2303563575279,7109.4262392204291,6506.2546904613091,6920.3213690982502,7060.6152313888897,10107.627998118282,8631.8919075833364,7137.1718946908595,7720.9220142338718,7135.9934963888882,{"$f":"SUMPRODUCT(FN100:FY100,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":7671.2185990388125},null,{"$f":"SUM(GB64:GB75,GB78:GB85,GB88)","v":6976.1510267069889},{"$f":"SUM(GC64:GC75,GC78:GC85,GC88)","v":8740.1830895145631},8399.1500467741953,7269.4555750537638,6672.113902812499,7080.1062725033644,7217.4097817777783,9543.6672064516133,7718.4342378055526,7155.2304296908605,7863.4670396505371,7295.8105312777752,{"$f":"SUMPRODUCT(GB100:GM100,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":7668.3494352305925},{"$f":"AB100-7642","v":-45.504275814156244}]
[]
[]
["RevSim Surplus Deficit  -- FLAT"]
["Resoursources",{"$f":"B95","v":6901.0299579774064},8741.953651555632,8301.1074886204697,6712.3871174909063,7141.4137755601969,7367.5109025187548,7154.9776731611109,10285.86158215953,8881.5134846049405,7267.104367097596,7907.2243416254805,7223.6840150538146,{"$f":"SUMPRODUCT(B104:M104,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":7827.6430613069078},null,{"$f":"P95","v":6955.6414862510983},8792.1158602538053,8351.2409595028385,6766.0177113921882,7183.6010331955549,7386.5702405537195,7179.1758770526831,9571.2304154323538,7799.2442336632275,7170.0937991833343,7915.6632128973897,7242.6184762281546,{"$f":"SUMPRODUCT(P104:AA104,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":7696.4499159666657},null,{"$f":"AD95","v":6960.9588413736565},8726.349720242717,8385.2972927741939,7251.0351077204286,6648.1966593132174,7061.6597725289375,7187.3353737069438,10224.194414784944,8762.594282388889,7264.9224534408604,7834.8088900672046,7256.2474921249996,{"$f":"SUMPRODUCT(AD104:AO104,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":7786.929484007389},null,{"$f":"AR95","v":7055.0654996236563},8814.7481548404976,8486.489697190862,7342.4878650537639,6750.0970004464289,7161.2435942934062,7274.7908980277753,9589.691248118279,7780.4471889166662,7123.740282190859,7822.6318859005378,7261.2465585833315,{"$f":"SUMPRODUCT(AR104:BC104,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":7696.8171655193},null,{"$f":"BF95","v":6824.0545454569901},8591.8672841470161,8252.8611501075247,7109.5813046370968,6511.1180304315476,6934.2554255854657,7076.68205175,10120.06974811828,8650.8397103611114,7148.2054055241942,7732.7148109005384,7147.8253615416652,{"$f":"SUMPRODUCT(BF104:BQ104,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":7674.6877218705267},null,{"$f":"BT95","v":6948.6621929569883},8716.4761439251033,8377.4648851075253,7233.2922071370976,6641.6147170386894,7058.6080549663548,7192.0139312083329,9523.1044106182781,7702.8578232361115,7129.1087538575266,7839.6379584005381,7272.430074666664,{"$f":"SUMPRODUCT(BT104:CE104,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":7643.6115486957469},null,{"$f":"CH95","v":6824.0190721236559},8591.8160103190003,8247.7977230241941,7114.5450933870961,6511.8366919827577,6929.1988958411839,7076.6466088472225,10125.017756451611,8645.6108714722232,7153.1779321908598,7732.6715125672054,7145.1210545833328,{"$f":"SUMPRODUCT(CH104:CS104,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":7674.1996999972343},null,{"$f":"CV95","v":6964.2438546236544},8729.4640333425796,8385.4484717741925,7251.3028792204304,6657.3081644196409,7066.5925922880215,7210.1876502083333,9536.0913022849454,7710.6773631249998,7147.1219038575264,7850.0574675672051,7283.4602294444439,{"$f":"SUMPRODUCT(CV104:DG104,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":7648.6365835314455},null,{"$f":"DJ95","v":6826.5945404569884},8591.1238809292645,8248.4697601075259,7114.5450933870961,6513.7716276636902,6929.1988958411839,7076.6466088472216,10124.350023118279,8646.302075458334,7153.1779321908598,7730.0977396505377,7147.5932981249989,{"$f":"SUMPRODUCT(DJ104:DU104,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":7667.7313308540824},null,{"$f":"DX95","v":6962.8627421236552},8729.976233314841,8387.3162992741927,7251.8334142204303,6659.4653492410707,7069.3243197981155,7211.3870488194443,9534.9005981182781,7714.3448275972223,7147.4622913575267,7851.2526059005386,7286.4358161111104,{"$f":"SUMPRODUCT(DX104:EI104,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":7642.1848021535743},null,{"$f":"EL95","v":6815.9984471236558},8579.2640157281548,8238.9010892741935,7108.7607229704299,6502.2466148275844,6920.994963633917,7059.9194454305562,10107.627998118282,8632.5817639305569,7136.4989446908603,7720.9220142338718,7136.6895518749998,{"$f":"SUMPRODUCT(EL104:EW104,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":7669.1203978899621},null,{"$f":"EZ95","v":6965.2457154569911},8729.9241520249634,8388.8926455241944,7259.2009125537643,6662.813750580357,7071.4046534454919,7206.4832604305548,9531.7158231182784,7710.667121069444,7143.4634555241928,7853.9030638172053,7286.6576374722208,{"$f":"SUMPRODUCT(EZ104:FK104,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":7655.644700634356},null,{"$f":"FN95","v":6815.2548112903232},8579.2640157281548,8238.2303563575279,7109.4262392204291,6506.2546904613091,6920.3213690982502,7060.6152313888897,10107.627998118282,8631.8919075833364,7137.1718946908595,7720.9220142338718,7135.9934963888882,{"$f":"SUMPRODUCT(FN104:FY104,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":7663.9726997091793},null,{"$f":"GB95","v":6976.1510267069889},8740.1830895145631,8399.1500467741953,7269.4555750537638,6672.113902812499,7080.1062725033644,7217.4097817777783,9543.6672064516133,7718.4342378055526,7155.2304296908605,7863.4670396505371,7295.8105312777752,{"$f":"SUMPRODUCT(GB104:GM104,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":7660.2247653296945}]
["Loads",{"$f":"LT_Loads!B51","v":6861.246640234408},{"$f":"LT_Loads!C51","v":8378.8663249844649},{"$f":"LT_Loads!D51","v":8920.1905244903173},{"$f":"LT_Loads!E51","v":8539.8655242634413},{"$f":"LT_Loads!F51","v":8233.3915032428558},{"$f":"LT_Loads!G51","v":7714.6981155611029},{"$f":"LT_Loads!H51","v":7215.2365277777772},{"$f":"LT_Loads!I51","v":7562.3962367655913},{"$f":"LT_Loads!J51","v":7236.6449993400001},{"$f":"LT_Loads!K51","v":7509.3206989774199},{"$f":"LT_Loads!L51","v":7563.8129705064521},{"$f":"LT_Loads!M51","v":7202.6244442066682},{"$f":"SUMPRODUCT(B105:M105,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":7743.5102923019731},null,{"$f":"LT_Loads!P51","v":6763.2784942580647},{"$f":"LT_Loads!Q51","v":8295.9048818909851},{"$f":"LT_Loads!R51","v":8845.7493950784956},{"$f":"LT_Loads!S51","v":8497.237567037635},{"$f":"LT_Loads!T51","v":8191.7627827857141},{"$f":"LT_Loads!U51","v":7596.9951946862693},{"$f":"LT_Loads!V51","v":7079.8522222422216},{"$f":"LT_Loads!W51","v":7253.8680108860226},{"$f":"LT_Loads!X51","v":6845.8055555555557},{"$f":"LT_Loads!Y51","v":7338.1814517677412},{"$f":"LT_Loads!Z51","v":7412.6438842516145},{"$f":"LT_Loads!AA51","v":7057.7119444933351},{"$f":"SUMPRODUCT(P105:AA105,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":7596.5021677188233},null,{"$f":"LT_Loads!AD51","v":6813.2751344086028},{"$f":"LT_Loads!AE51","v":8211.9054368932048},{"$f":"LT_Loads!AF51","v":8769.7858467741935},{"$f":"LT_Loads!AG51","v":8492.9466397849465},{"$f":"LT_Loads!AH51","v":7879.3211350574702},{"$f":"LT_Loads!AI51","v":7514.643243606999},{"$f":"LT_Loads!AJ51","v":7185.7380555555555},{"$f":"LT_Loads!AK51","v":7795.8100806451603},{"$f":"LT_Loads!AL51","v":7420.5485833333341},{"$f":"LT_Loads!AM51","v":7561.8254032258055},{"$f":"LT_Loads!AN51","v":7608.7597715053744},{"$f":"LT_Loads!AO51","v":7145.7233333333324},{"$f":"SUMPRODUCT(AD105:AO105,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":7712.2606127845265},null,{"$f":"LT_Loads!AR51","v":6797.5881720430098},{"$f":"LT_Loads!AS51","v":8199.1879889042993},{"$f":"LT_Loads!AT51","v":8769.0583870967748},{"$f":"LT_Loads!AU51","v":8468.5578629032243},{"$f":"LT_Loads!AV51","v":7975.7267261904781},{"$f":"LT_Loads!AW51","v":7483.2076850605663},{"$f":"LT_Loads!AX51","v":7141.7594444444439},{"$f":"LT_Loads!AY51","v":7554.2112903225807},{"$f":"LT_Loads!AZ51","v":7085.9487222222233},{"$f":"LT_Loads!BA51","v":7479.0276881720438},{"$f":"LT_Loads!BB51","v":7560.6550537634412},{"$f":"LT_Loads!BC51","v":7103.5836111111121},{"$f":"SUMPRODUCT(AR105:BC105,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":7647.5391024920318},null,{"$f":"LT_Loads!BF51","v":6801.0041666666666},{"$f":"LT_Loads!BG51","v":8202.7043273231629},{"$f":"LT_Loads!BH51","v":8767.0762634408584},{"$f":"LT_Loads!BI51","v":8462.4266801075264},{"$f":"LT_Loads!BJ51","v":7971.8997916666667},{"$f":"LT_Loads!BK51","v":7482.8864199192467},{"$f":"LT_Loads!BL51","v":7150.0788888888883},{"$f":"LT_Loads!BM51","v":7759.1627688172048},{"$f":"LT_Loads!BN51","v":7384.5144444444459},{"$f":"LT_Loads!BO51","v":7524.1647849462352},{"$f":"LT_Loads!BP51","v":7575.4411693548391},{"$f":"LT_Loads!BQ51","v":7109.0498611111116},{"$f":"SUMPRODUCT(BF105:BQ105,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":7689.1820989917096},null,{"$f":"LT_Loads!BT51","v":6799.1600806451597},{"$f":"LT_Loads!BU51","v":8213.2112621359229},{"$f":"LT_Loads!BV51","v":8785.1293548387093},{"$f":"LT_Loads!BW51","v":8481.5543682795724},{"$f":"LT_Loads!BX51","v":7988.7322321428564},{"$f":"LT_Loads!BY51","v":7491.1204710632574},{"$f":"LT_Loads!BZ51","v":7148.0186111111107},{"$f":"LT_Loads!CA51","v":7562.2124999999987},{"$f":"LT_Loads!CB51","v":7092.5892777777799},{"$f":"LT_Loads!CC51","v":7485.0354838709663},{"$f":"LT_Loads!CD51","v":7569.3154973118289},{"$f":"LT_Loads!CE51","v":7108.1865277777779},{"$f":"SUMPRODUCT(BT105:CE105,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":7648.4545032567876},null,{"$f":"LT_Loads!CH51","v":6802.5844086021498},{"$f":"LT_Loads!CI51","v":8210.8503744798891},{"$f":"LT_Loads!CJ51","v":8778.2803360215057},{"$f":"LT_Loads!CK51","v":8476.7731182795706},{"$f":"LT_Loads!CL51","v":7860.3477155172404},{"$f":"LT_Loads!CM51","v":7487.2354374158786},{"$f":"LT_Loads!CN51","v":7153.4138888888901},{"$f":"LT_Loads!CO51","v":7760.4830645161292},{"$f":"LT_Loads!CP51","v":7384.4211111111117},{"$f":"LT_Loads!CQ51","v":7530.1801075268813},{"$f":"LT_Loads!CR51","v":7579.250443548387},{"$f":"LT_Loads!CS51","v":7110.2611111111119},{"$f":"SUMPRODUCT(CH105:CS105,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":7683.0561870798183},null,{"$f":"LT_Loads!CV51","v":6810.6389516129029},{"$f":"LT_Loads!CW51","v":8228.4461581137311},{"$f":"LT_Loads!CX51","v":8802.3817876344074},{"$f":"LT_Loads!CY51","v":8501.0890725806439},{"$f":"LT_Loads!CZ51","v":8007.9017113095242},{"$f":"LT_Loads!DA51","v":7501.9658411843866},{"$f":"LT_Loads!DB51","v":7160.4426666666668},{"$f":"LT_Loads!DC51","v":7570.9369220430117},{"$f":"LT_Loads!DD51","v":7101.426361111111},{"$f":"LT_Loads!DE51","v":7499.0529166666674},{"$f":"LT_Loads!DF51","v":7580.1867069892469},{"$f":"LT_Loads!DG51","v":7116.6190000000006},{"$f":"SUMPRODUCT(CV105:DG105,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":7665.7621196845948},null,{"$f":"LT_Loads!DJ51","v":6795.83198924731},{"$f":"LT_Loads!DK51","v":8206.4146185853006},{"$f":"LT_Loads!DL51","v":8776.887956989247},{"$f":"LT_Loads!DM51","v":8474.7526881720423},{"$f":"LT_Loads!DN51","v":7983.6091666666662},{"$f":"LT_Loads!DO51","v":7480.23207267833},{"$f":"LT_Loads!DP51","v":7146.2538888888903},{"$f":"LT_Loads!DQ51","v":7752.2719086021498},{"$f":"LT_Loads!DR51","v":7377.5786111111111},{"$f":"LT_Loads!DS51","v":7524.9954301075277},{"$f":"LT_Loads!DT51","v":7572.3806720430121},{"$f":"LT_Loads!DU51","v":7101.594722222223},{"$f":"SUMPRODUCT(DJ105:DU105,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":7691.3178419081987},null,{"$f":"LT_Loads!DX51","v":6808.7678763440845},{"$f":"LT_Loads!DY51","v":8231.4424965325943},{"$f":"LT_Loads!DZ51","v":8809.2551612903226},{"$f":"LT_Loads!EA51","v":8506.9949596774186},{"$f":"LT_Loads!EB51","v":8014.0167559523816},{"$f":"LT_Loads!EC51","v":7503.0133378196506},{"$f":"LT_Loads!ED51","v":7158.6833333333325},{"$f":"LT_Loads!EE51","v":7567.8590053763446},{"$f":"LT_Loads!EF51","v":7100.4144027777802},{"$f":"LT_Loads!EG51","v":7500.0438172043014},{"$f":"LT_Loads!EH51","v":7580.5744892473122},{"$f":"LT_Loads!EI51","v":7114.7172222222216},{"$f":"SUMPRODUCT(DX105:EI105,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":7670.7144378414177},null,{"$f":"LT_Loads!EL51","v":6781.5907258064517},{"$f":"LT_Loads!EM51","v":8199.0897642163673},{"$f":"LT_Loads!EN51","v":8776.2573118279561},{"$f":"LT_Loads!EO51","v":8475.9519489247305},{"$f":"LT_Loads!EP51","v":7857.221709770115},{"$f":"LT_Loads!EQ51","v":7475.8386406460295},{"$f":"LT_Loads!ER51","v":7139.1923611111115},{"$f":"LT_Loads!ES51","v":7743.3021505376346},{"$f":"LT_Loads!ET51","v":7369.9959722222238},{"$f":"LT_Loads!EU51","v":7519.8709677419356},{"$f":"LT_Loads!EV51","v":7567.1739650537629},{"$f":"LT_Loads!EW51","v":7091.7134722222218},{"$f":"SUMPRODUCT(EL105:EW105,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":7672.0172515609656},null,{"$f":"LT_Loads!EZ51","v":6804.7232526881717},{"$f":"LT_Loads!FA51","v":8232.3310957004142},{"$f":"LT_Loads!FB51","v":8811.3959274193512},{"$f":"LT_Loads!FC51","v":8509.4461021505376},{"$f":"LT_Loads!FD51","v":8015.4436904761897},{"$f":"LT_Loads!FE51","v":7499.8309690444139},{"$f":"LT_Loads!FF51","v":7157.3919444444437},{"$f":"LT_Loads!FG51","v":7565.2567204301076},{"$f":"LT_Loads!FH51","v":7101.6519444444448},{"$f":"LT_Loads!FI51","v":7503.5888440860217},{"$f":"LT_Loads!FJ51","v":7583.7822983870974},{"$f":"LT_Loads!FK51","v":7114.8705555555562},{"$f":"SUMPRODUCT(EZ105:FK105,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":7662.0818341440436},null,{"$f":"LT_Loads!FN51","v":6779.5380376344083},{"$f":"LT_Loads!FO51","v":8197.699889042995},{"$f":"LT_Loads!FP51","v":8778.7687768817177},{"$f":"LT_Loads!FQ51","v":8472.8008064516125},{"$f":"LT_Loads!FR51","v":7985.8791071428577},{"$f":"LT_Loads!FS51","v":7466.853606998653},{"$f":"LT_Loads!FT51","v":7131.2561111111127},{"$f":"LT_Loads!FU51","v":7732.5506720430112},{"$f":"LT_Loads!FV51","v":7356.8966666666674},{"$f":"LT_Loads!FW51","v":7511.7811827956984},{"$f":"LT_Loads!FX51","v":7559.2891532258072},{"$f":"LT_Loads!FY51","v":7081.1483333333344},{"$f":"SUMPRODUCT(FN105:FY105,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":7678.602043539121},null,{"$f":"LT_Loads!GB51","v":6815.9368279569881},{"$f":"LT_Loads!GC51","v":8240.6716504854357},{"$f":"LT_Loads!GD51","v":8828.8620833333316},{"$f":"LT_Loads!GE51","v":8523.1705779569875},{"$f":"LT_Loads!GF51","v":8033.0173363095237},{"$f":"LT_Loads!GG51","v":7509.5277658142659},{"$f":"LT_Loads!GH51","v":7167.5305555555551},{"$f":"LT_Loads!GI51","v":7572.4227150537627},{"$f":"LT_Loads!GJ51","v":7104.4797222222223},{"$f":"LT_Loads!GK51","v":7512.864247311828},{"$f":"LT_Loads!GL51","v":7592.8891397849457},{"$f":"LT_Loads!GM51","v":7119.5415277777784},{"$f":"SUMPRODUCT(GB105:GM105,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":7677.4269280243334}]
["Surplus Deficit",{"$f":"B104-B105","v":39.783317742998406},{"$f":"C104-C105","v":363.08732657116707},-619.08303586984766,-1827.478406772535,-1091.977727682659,-347.18721304234805,-60.258854616666213,2723.4653453939391,1644.8684852649403,-242.21633187982388,343.41137111902844,21.05957084714646,{"$f":"SUMPRODUCT(B106:M106,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":84.132769004933763},null,{"$f":"P104-P105","v":192.36299199303357},{"$f":"Q104-Q105","v":496.21097836282024},-494.50843557565713,-1731.2198556454468,-1008.1617495901592,-210.42495413254983,99.323654810461449,2317.3624045463312,953.43867810767188,-168.0876525844069,503.0193286457752,184.90653173481951,{"$f":"SUMPRODUCT(P106:AA106,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":99.94774824784156},null,{"$f":"AD104-AD105","v":147.68370696505372},{"$f":"AE104-AE105","v":514.44428334951226},-384.48855399999957,-1241.9115320645178,-1231.1244757442528,-452.98347107806148,1.5973181513882082,2428.3843341397842,1342.0456990555549,-296.90294978494512,226.04911856183026,110.52415879166711,{"$f":"SUMPRODUCT(AD106:AO106,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":99.991239640824105},null,{"$f":"AR104-AR105","v":257.47732758064649},{"$f":"AS104-AS105","v":615.56016593619825},-282.56868990591283,-1126.0699978494604,-1225.6297257440492,-321.96409076716009,133.03145358333131,2035.4799577956983,694.49846669444287,-355.28740598118475,261.97683213709661,157.66294747221946,{"$f":"SUMPRODUCT(AR106:BC106,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":77.491463352739103},null,{"$f":"BF104-BF105","v":23.050378790323521},{"$f":"BG104-BG105","v":389.16295682385316},-514.21511333333365,-1352.8453754704296,-1460.7817612351191,-548.63099433378102,-73.396837138888259,2360.9069793010749,1266.3252659166656,-375.95937942204091,157.27364154569932,38.77550043055362,{"$f":"SUMPRODUCT(BF106:BQ106,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":4.8291438347259995E-4},null,{"$f":"BT104-BT105","v":149.50211231182857},{"$f":"BU104-BU105","v":503.26488178918044},-407.664469731184,-1248.2621611424747,-1347.1175151041671,-432.5124160969026,43.995320097222248,1960.8919106182793,610.26854545833157,-355.92673001343974,270.32246108870913,164.24354688888616,{"$f":"SUMPRODUCT(BT106:CE106,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":-7.0947146167072035E-4},null,{"$f":"CH104-CH105","v":21.434663521506081},{"$f":"CI104-CI105","v":380.9656358391112},-530.48261299731166,-1362.2280248924744,-1348.5110235344828,-558.03654157469464,-76.767280041667618,2364.5346919354815,1261.1897603611114,-377.00217533602154,153.42106901881834,34.859943472220948,{"$f":"SUMPRODUCT(CH106:CS106,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":1.694964708374967E-3},null,{"$f":"CV104-CV105","v":153.60490301075151},{"$f":"CW104-CW105","v":501.01787522884842},-416.93331586021486,-1249.7861933602135,-1350.5935468898833,-435.37324889636511,49.744983541666443,1965.1543802419337,609.25100201388886,-351.93101280914107,269.87076057795821,166.84122944444334,{"$f":"SUMPRODUCT(CV106:DG106,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":2.3127420087716119E-3},null,{"$f":"DJ104-DJ105","v":30.76255120967835},{"$f":"DK104-DK105","v":384.70926234396393},-528.41819688172109,-1360.2075947849462,-1469.837539002976,-551.03317683714613,-69.607280041668673,2372.0781145161291,1268.7234643472229,-371.81749791666789,157.71706760752568,45.998575902775883,{"$f":"SUMPRODUCT(DJ106:DU106,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":-6.0787100517692004E-4},null,{"$f":"DX104-DX105","v":154.09486577957068},{"$f":"DY104-DY105","v":498.53373678224671},-421.93886201612986,-1255.1615454569883,-1354.5514067113108,-433.68901802153505,52.703715486111832,1967.0415927419335,613.93042481944212,-352.58152584677464,270.67811665322643,171.71859388888879,{"$f":"SUMPRODUCT(DX106:EI106,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":-6.8576712370677388E-4},null,{"$f":"EL104-EL105","v":34.40772131720405},{"$f":"EM104-EM105","v":380.17425151178759},-537.35622255376256,-1367.1912259543005,-1354.9750949425306,-554.84367701211249,-79.272915680555343,2364.325847580647,1262.5857917083331,-383.3720230510753,153.74804918010886,44.976079652778026,{"$f":"SUMPRODUCT(EL106:EW106,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":-4.0956967196873438E-4},null,{"$f":"EZ104-EZ105","v":160.52246276881942},{"$f":"FA104-FA105","v":497.59305632454925},-422.50328189515676,-1250.2451895967733,-1352.6299398958326,-428.42631559892197,49.091315986111113,1966.4591026881708,609.01517662499919,-360.12538856182891,270.12076543010789,171.78708191666465,{"$f":"SUMPRODUCT(EZ106:FK106,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":-1.6121609585229323E-3},null,{"$f":"FN104-FN105","v":35.716773655914949},{"$f":"FO104-FO105","v":381.56412668515986},-540.53842052418986,-1363.3745672311834,-1479.6244166815486,-546.53223790040283,-70.640879722222962,2375.0773260752703,1274.995240916669,-374.60928810483892,161.63286100806454,54.845163055553712,{"$f":"SUMPRODUCT(FN106:FY106,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1.7599977173610721E-3},null,{"$f":"GB104-GB105","v":160.21419875000083},{"$f":"GC104-GC105","v":499.51143902912736},-429.71203655913632,-1253.7150029032236,-1360.9034334970247,-429.4214933109015,49.879226222223224,1971.2444913978507,613.95451558333025,-357.63381762096742,270.57789986559146,176.26900349999687,{"$f":"SUMPRODUCT(GB106:GM106,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":4.4819635010367476E-5}]
[]
["LORA Surplus Deficit  -- FLAT"]
["Resoursources",{"$f":"SUM(B64:B71,B73:B75,B78:B85,B88)","v":6790.4366246440732},{"$f":"SUM(C64:C71,C73:C75,C78:C85,C88)","v":8631.4659539134682},8191.035821953803,6601.7937841575722,7030.522346988766,7256.3769455873962,7066.0335064944438,10196.656582159532,8790.9521512716037,7179.4643670975947,7816.4543416254801,7136.3570150538144,{"$f":"SUMPRODUCT(B109:M109,DB_Inputs!B10:M10)/DB_Inputs!N10","v":7727.8217873343046},null,{"$f":"SUM(P64:P71,P73:P75,P78:P85,P88)","v":6844.5264862510976},{"$f":"SUM(Q64:Q71,Q73:Q75,Q78:Q85,Q88)","v":8681.6281626116415},8241.1692928361717,6655.4243780588549,7072.7096046241259,7275.9586523975959,7088.61454371935,9482.0254154323538,7710.3000669965604,7080.8887991833344,7824.8932128973893,7155.2914762281544,{"$f":"SUMPRODUCT(P109:AA109,DB_Inputs!P10:AA10)/DB_Inputs!AB10","v":7596.4957241858438},null,{"$f":"SUM(AD64:AD71,AD73:AD75,AD78:AD85,AD88)","v":6849.8438413736558},{"$f":"SUM(AE64:AE71,AE73:AE75,AE78:AE85,AE88)","v":8615.8620226005532},8275.2256261075272,7140.4417743870954,6537.2255673591944,6951.0481843728139,7096.7740403736107,10136.554414784945,8672.0329490555559,7175.7174534408605,7745.6038900672047,7167.3033254583324,{"$f":"SUMPRODUCT(AD109:AO109,DB_Inputs!AD10:AO10)/DB_Inputs!AP10","v":7701.4086599504772},null,{"$f":"SUM(AR64:AR71,AR73:AR75,AR78:AR85,AR88)","v":6943.9504996236556},{"$f":"SUM(AS64:AS71,AS73:AS75,AS78:AS85,AS88)","v":8704.7987651040203},8375.8963638575278,7232.4161983870972,6639.2055718749998,7050.1096373620467,7184.2295646944422,9502.0512481182795,7689.8858555833331,7123.740282190859,7822.6318859005378,7261.2465585833315,{"$f":"SUMPRODUCT(AR109:BC109,DB_Inputs!AR10:BC10)/DB_Inputs!BD10","v":7634.9211049052501},null,{"$f":"SUM(BF64:BF71,BF73:BF75,BF78:BF85,BF88)","v":6824.0545454569901},{"$f":"SUM(BG64:BG71,BG73:BG75,BG78:BG85,BG88)","v":8591.8672841470161},8252.8611501075247,7109.5813046370968,6511.1180304315476,6934.2554255854657,7076.68205175,10120.06974811828,8650.8397103611114,7148.2054055241942,7732.7148109005384,7147.8253615416652,{"$f":"SUMPRODUCT(BF109:BQ109,DB_Inputs!BF10:BQ10)/DB_Inputs!BR10","v":7682.659776293377},null,{"$f":"SUM(BT64:BT71,BT73:BT75,BT78:BT85,BT88)","v":6948.6621929569883},{"$f":"SUM(BU64:BU71,BU73:BU75,BU78:BU85,BU88)","v":8716.4761439251033},8377.4648851075253,7233.2922071370976,6641.6147170386894,7058.6080549663548,7192.0139312083329,9523.1044106182781,7702.8578232361115,7129.1087538575266,7839.6379584005381,7272.430074666664,{"$f":"SUMPRODUCT(BT109:CE109,DB_Inputs!BT10:CE10)/DB_Inputs!CF10","v":7643.7092094783102},null,{"$f":"SUM(CH64:CH71,CH73:CH75,CH78:CH85,CH88)","v":6824.0190721236559},{"$f":"SUM(CI64:CI71,CI73:CI75,CI78:CI85,CI88)","v":8591.8160103190003},8247.7977230241941,7114.5450933870961,6511.8366919827577,6929.1988958411839,7076.6466088472225,10125.017756451611,8645.6108714722232,7153.1779321908598,7732.6715125672054,7145.1210545833328,{"$f":"SUMPRODUCT(CH109:CS109,DB_Inputs!CH10:CS10)/DB_Inputs!CT10","v":7679.2558570776409},null,{"$f":"SUM(CV64:CV71,CV73:CV75,CV78:CV85,CV88)","v":6964.2438546236544},{"$f":"SUM(CW64:CW71,CW73:CW75,CW78:CW85,CW88)","v":8729.4640333425796},8385.4484717741925,7251.3028792204304,6657.3081644196409,7066.5925922880215,7210.1876502083333,9536.0913022849454,7710.6773631249998,7147.1219038575264,7850.0574675672051,7283.4602294444439,{"$f":"SUMPRODUCT(CV109:DG109,DB_Inputs!CV10:DG10)/DB_Inputs!DH10","v":7656.7512488150669},null,{"$f":"SUM(DJ64:DJ71,DJ73:DJ75,DJ78:DJ85,DJ88)","v":6826.5945404569884},{"$f":"SUM(DK64:DK71,DK73:DK75,DK78:DK85,DK88)","v":8591.1238809292645},8248.4697601075259,7114.5450933870961,6513.7716276636902,6929.1988958411839,7076.6466088472216,10124.350023118279,8646.302075458334,7153.1779321908598,7730.0977396505377,7147.5932981249989,{"$f":"SUMPRODUCT(DJ109:DU109,DB_Inputs!DJ10:DU10)/DB_Inputs!DV10","v":7682.806251718036},null,{"$f":"SUM(DX64:DX71,DX73:DX75,DX78:DX85,DX88)","v":6962.8627421236552},{"$f":"SUM(DY64:DY71,DY73:DY75,DY78:DY85,DY88)","v":8729.976233314841},8387.3162992741927,7251.8334142204303,6659.4653492410707,7069.3243197981155,7211.3870488194443,9534.9005981182781,7714.3448275972223,7147.4622913575267,7851.2526059005386,7286.4358161111104,{"$f":"SUMPRODUCT(DX109:EI109,DB_Inputs!DX10:EI10)/DB_Inputs!EJ10","v":7657.9508541872156},null,{"$f":"SUM(EL64:EL71,EL73:EL75,EL78:EL85,EL88)","v":6815.9984471236558},{"$f":"SUM(EM64:EM71,EM73:EM75,EM78:EM85,EM88)","v":8579.2640157281548},8238.9010892741935,7108.7607229704299,6502.2466148275844,6920.994963633917,7059.9194454305562,10107.627998118282,8632.5817639305569,7136.4989446908603,7720.9220142338718,7136.6895518749998,{"$f":"SUMPRODUCT(EL109:EW109,DB_Inputs!EL10:EW10)/DB_Inputs!EX10","v":7667.838030776411},null,{"$f":"SUM(EZ64:EZ71,EZ73:EZ75,EZ78:EZ85,EZ88)","v":6965.2457154569911},{"$f":"SUM(FA64:FA71,FA73:FA75,FA78:FA85,FA88)","v":8729.9241520249634},8388.8926455241944,7259.2009125537643,6662.813750580357,7071.4046534454919,7206.4832604305548,9531.7158231182784,7710.667121069444,7143.4634555241928,7853.9030638172053,7286.6576374722208,{"$f":"SUMPRODUCT(EZ109:FK109,DB_Inputs!EZ10:FK10)/DB_Inputs!FL10","v":7658.2697793915531},null,{"$f":"SUM(FN64:FN71,FN73:FN75,FN78:FN85,FN88)","v":6815.2548112903232},{"$f":"SUM(FO64:FO71,FO73:FO75,FO78:FO85,FO88)","v":8579.2640157281548},8238.2303563575279,7109.4262392204291,6506.2546904613091,6920.3213690982502,7060.6152313888897,10107.627998118282,8631.8919075833364,7137.1718946908595,7720.9220142338718,7135.9934963888882,{"$f":"SUMPRODUCT(FN109:FY109,DB_Inputs!FN10:FY10)/DB_Inputs!FZ10","v":7671.2185990388125},null,{"$f":"SUM(GB64:GB71,GB73:GB75,GB78:GB85,GB88)","v":6976.1510267069889},{"$f":"SUM(GC64:GC71,GC73:GC75,GC78:GC85,GC88)","v":8740.1830895145631},8399.1500467741953,7269.4555750537638,6672.113902812499,7080.1062725033644,7217.4097817777783,9543.6672064516133,7718.4342378055526,7155.2304296908605,7863.4670396505371,7295.8105312777752,{"$f":"SUMPRODUCT(GB109:GM109,DB_Inputs!GB10:GM10)/DB_Inputs!GN10","v":7668.3494352305925}]
["Loads",{"$f":"LT_Loads!B57","v":6811.24664024086},{"$f":"LT_Loads!C57","v":8328.86632497545},{"$f":"LT_Loads!D57","v":8870.1905244903173},{"$f":"LT_Loads!E57","v":8514.8655242634413},{"$f":"LT_Loads!F57","v":8220.8915032428558},{"$f":"LT_Loads!G57","v":7714.6981155611029},{"$f":"LT_Loads!H57","v":7215.2365277777772},{"$f":"LT_Loads!I57","v":7562.3962367655913},{"$f":"LT_Loads!J57","v":7236.6449993400001},{"$f":"LT_Loads!K57","v":7509.3206989774199},{"$f":"LT_Loads!L57","v":7563.8129705064521},{"$f":"LT_Loads!M57","v":7202.6244442066682},{"$f":"SUMPRODUCT(B110:M110,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":7727.819653032373},null,{"$f":"LT_Loads!P57","v":6763.2784942580647},{"$f":"LT_Loads!Q57","v":8295.9048818909851},{"$f":"LT_Loads!R57","v":8845.7493950784956},{"$f":"LT_Loads!S57","v":8497.237567037635},{"$f":"LT_Loads!T57","v":8191.7627827857141},{"$f":"LT_Loads!U57","v":7596.9951946862693},{"$f":"LT_Loads!V57","v":7079.8522222422216},{"$f":"LT_Loads!W57","v":7253.8680108860226},{"$f":"LT_Loads!X57","v":6845.8055555555557},{"$f":"LT_Loads!Y57","v":7338.1814517677412},{"$f":"LT_Loads!Z57","v":7412.6438842516145},{"$f":"LT_Loads!AA57","v":7057.7119444933351},{"$f":"SUMPRODUCT(P110:AA110,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":7596.5021677188233},null,{"$f":"LT_Loads!AD57","v":6813.2751344086028},{"$f":"LT_Loads!AE57","v":8211.9054368932048},{"$f":"LT_Loads!AF57","v":8769.7858467741935},{"$f":"LT_Loads!AG57","v":8492.9466397849465},{"$f":"LT_Loads!AH57","v":7879.3211350574702},{"$f":"LT_Loads!AI57","v":7514.643243606999},{"$f":"LT_Loads!AJ57","v":7185.7380555555555},{"$f":"LT_Loads!AK57","v":7795.8100806451603},{"$f":"LT_Loads!AL57","v":7420.5485833333341},{"$f":"LT_Loads!AM57","v":7561.8254032258055},{"$f":"LT_Loads!AN57","v":7608.7597715053744},{"$f":"LT_Loads!AO57","v":7145.7233333333324},{"$f":"SUMPRODUCT(AD110:AO110,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":7701.4078073770497},null,{"$f":"LT_Loads!AR57","v":6797.5881720430098},{"$f":"LT_Loads!AS57","v":8199.1879889042993},{"$f":"LT_Loads!AT57","v":8769.0583870967748},{"$f":"LT_Loads!AU57","v":8468.5578629032243},{"$f":"LT_Loads!AV57","v":7975.7267261904781},{"$f":"LT_Loads!AW57","v":7483.2076850605663},{"$f":"LT_Loads!AX57","v":7141.7594444444439},{"$f":"LT_Loads!AY57","v":7554.2112903225807},{"$f":"LT_Loads!AZ57","v":7085.9487222222233},{"$f":"LT_Loads!BA57","v":7479.0276881720438},{"$f":"LT_Loads!BB57","v":7560.6550537634412},{"$f":"LT_Loads!BC57","v":7103.5836111111121},{"$f":"SUMPRODUCT(AR110:BC110,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":7634.9207237442934},null,{"$f":"LT_Loads!BF57","v":6801.0041666666666},{"$f":"LT_Loads!BG57","v":8202.7043273231629},{"$f":"LT_Loads!BH57","v":8767.0762634408584},{"$f":"LT_Loads!BI57","v":8462.4266801075264},{"$f":"LT_Loads!BJ57","v":7971.8997916666667},{"$f":"LT_Loads!BK57","v":7482.8864199192467},{"$f":"LT_Loads!BL57","v":7150.0788888888883},{"$f":"LT_Loads!BM57","v":7759.1627688172048},{"$f":"LT_Loads!BN57","v":7384.5144444444459},{"$f":"LT_Loads!BO57","v":7524.1647849462352},{"$f":"LT_Loads!BP57","v":7575.4411693548391},{"$f":"LT_Loads!BQ57","v":7109.0498611111116},{"$f":"SUMPRODUCT(BF110:BQ110,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":7682.6592933789952},null,{"$f":"LT_Loads!BT57","v":6799.1600806451597},{"$f":"LT_Loads!BU57","v":8213.2112621359229},{"$f":"LT_Loads!BV57","v":8785.1293548387093},{"$f":"LT_Loads!BW57","v":8481.5543682795724},{"$f":"LT_Loads!BX57","v":7988.7322321428564},{"$f":"LT_Loads!BY57","v":7491.1204710632574},{"$f":"LT_Loads!BZ57","v":7148.0186111111107},{"$f":"LT_Loads!CA57","v":7562.2124999999987},{"$f":"LT_Loads!CB57","v":7092.5892777777799},{"$f":"LT_Loads!CC57","v":7485.0354838709663},{"$f":"LT_Loads!CD57","v":7569.3154973118289},{"$f":"LT_Loads!CE57","v":7108.1865277777779},{"$f":"SUMPRODUCT(BT110:CE110,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":7643.7099189497721},null,{"$f":"LT_Loads!CH57","v":6802.5844086021498},{"$f":"LT_Loads!CI57","v":8210.8503744798891},{"$f":"LT_Loads!CJ57","v":8778.2803360215057},{"$f":"LT_Loads!CK57","v":8476.7731182795706},{"$f":"LT_Loads!CL57","v":7860.3477155172404},{"$f":"LT_Loads!CM57","v":7487.2354374158786},{"$f":"LT_Loads!CN57","v":7153.4138888888901},{"$f":"LT_Loads!CO57","v":7760.4830645161292},{"$f":"LT_Loads!CP57","v":7384.4211111111117},{"$f":"LT_Loads!CQ57","v":7530.1801075268813},{"$f":"LT_Loads!CR57","v":7579.250443548387},{"$f":"LT_Loads!CS57","v":7110.2611111111119},{"$f":"SUMPRODUCT(CH110:CS110,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":7679.254162112933},null,{"$f":"LT_Loads!CV57","v":6810.6389516129029},{"$f":"LT_Loads!CW57","v":8228.4461581137311},{"$f":"LT_Loads!CX57","v":8802.3817876344074},{"$f":"LT_Loads!CY57","v":8501.0890725806439},{"$f":"LT_Loads!CZ57","v":8007.9017113095242},{"$f":"LT_Loads!DA57","v":7501.9658411843866},{"$f":"LT_Loads!DB57","v":7160.4426666666668},{"$f":"LT_Loads!DC57","v":7570.9369220430117},{"$f":"LT_Loads!DD57","v":7101.426361111111},{"$f":"LT_Loads!DE57","v":7499.0529166666674},{"$f":"LT_Loads!DF57","v":7580.1867069892469},{"$f":"LT_Loads!DG57","v":7116.6190000000006},{"$f":"SUMPRODUCT(CV110:DG110,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":7656.7489360730578},null,{"$f":"LT_Loads!DJ57","v":6795.83198924731},{"$f":"LT_Loads!DK57","v":8206.4146185853006},{"$f":"LT_Loads!DL57","v":8776.887956989247},{"$f":"LT_Loads!DM57","v":8474.7526881720423},{"$f":"LT_Loads!DN57","v":7983.6091666666662},{"$f":"LT_Loads!DO57","v":7480.23207267833},{"$f":"LT_Loads!DP57","v":7146.2538888888903},{"$f":"LT_Loads!DQ57","v":7752.2719086021498},{"$f":"LT_Loads!DR57","v":7377.5786111111111},{"$f":"LT_Loads!DS57","v":7524.9954301075277},{"$f":"LT_Loads!DT57","v":7572.3806720430121},{"$f":"LT_Loads!DU57","v":7101.594722222223},{"$f":"SUMPRODUCT(DJ110:DU110,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":7682.8068595890418},null,{"$f":"LT_Loads!DX57","v":6808.7678763440845},{"$f":"LT_Loads!DY57","v":8231.4424965325943},{"$f":"LT_Loads!DZ57","v":8809.2551612903226},{"$f":"LT_Loads!EA57","v":8506.9949596774186},{"$f":"LT_Loads!EB57","v":8014.0167559523816},{"$f":"LT_Loads!EC57","v":7503.0133378196506},{"$f":"LT_Loads!ED57","v":7158.6833333333325},{"$f":"LT_Loads!EE57","v":7567.8590053763446},{"$f":"LT_Loads!EF57","v":7100.4144027777802},{"$f":"LT_Loads!EG57","v":7500.0438172043014},{"$f":"LT_Loads!EH57","v":7580.5744892473122},{"$f":"LT_Loads!EI57","v":7114.7172222222216},{"$f":"SUMPRODUCT(DX110:EI110,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":7657.9515399543388},null,{"$f":"LT_Loads!EL57","v":6781.5907258064517},{"$f":"LT_Loads!EM57","v":8199.0897642163673},{"$f":"LT_Loads!EN57","v":8776.2573118279561},{"$f":"LT_Loads!EO57","v":8475.9519489247305},{"$f":"LT_Loads!EP57","v":7857.221709770115},{"$f":"LT_Loads!EQ57","v":7475.8386406460295},{"$f":"LT_Loads!ER57","v":7139.1923611111115},{"$f":"LT_Loads!ES57","v":7743.3021505376346},{"$f":"LT_Loads!ET57","v":7369.9959722222238},{"$f":"LT_Loads!EU57","v":7519.8709677419356},{"$f":"LT_Loads!EV57","v":7567.1739650537629},{"$f":"LT_Loads!EW57","v":7091.7134722222218},{"$f":"SUMPRODUCT(EL110:EW110,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":7667.8384403460841},null,{"$f":"LT_Loads!EZ57","v":6804.7232526881717},{"$f":"LT_Loads!FA57","v":8232.3310957004142},{"$f":"LT_Loads!FB57","v":8811.3959274193512},{"$f":"LT_Loads!FC57","v":8509.4461021505376},{"$f":"LT_Loads!FD57","v":8015.4436904761897},{"$f":"LT_Loads!FE57","v":7499.8309690444139},{"$f":"LT_Loads!FF57","v":7157.3919444444437},{"$f":"LT_Loads!FG57","v":7565.2567204301076},{"$f":"LT_Loads!FH57","v":7101.6519444444448},{"$f":"LT_Loads!FI57","v":7503.5888440860217},{"$f":"LT_Loads!FJ57","v":7583.7822983870974},{"$f":"LT_Loads!FK57","v":7114.8705555555562},{"$f":"SUMPRODUCT(EZ110:FK110,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":7658.2713915525119},null,{"$f":"LT_Loads!FN57","v":6779.5380376344083},{"$f":"LT_Loads!FO57","v":8197.699889042995},{"$f":"LT_Loads!FP57","v":8778.7687768817177},{"$f":"LT_Loads!FQ57","v":8472.8008064516125},{"$f":"LT_Loads!FR57","v":7985.8791071428577},{"$f":"LT_Loads!FS57","v":7466.853606998653},{"$f":"LT_Loads!FT57","v":7131.2561111111127},{"$f":"LT_Loads!FU57","v":7732.5506720430112},{"$f":"LT_Loads!FV57","v":7356.8966666666674},{"$f":"LT_Loads!FW57","v":7511.7811827956984},{"$f":"LT_Loads!FX57","v":7559.2891532258072},{"$f":"LT_Loads!FY57","v":7081.1483333333344},{"$f":"SUMPRODUCT(FN110:FY110,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":7671.2168390410961},null,{"$f":"LT_Loads!GB57","v":6815.9368279569881},{"$f":"LT_Loads!GC57","v":8240.6716504854357},{"$f":"LT_Loads!GD57","v":8828.8620833333316},{"$f":"LT_Loads!GE57","v":8523.1705779569875},{"$f":"LT_Loads!GF57","v":8033.0173363095237},{"$f":"LT_Loads!GG57","v":7509.5277658142659},{"$f":"LT_Loads!GH57","v":7167.5305555555551},{"$f":"LT_Loads!GI57","v":7572.4227150537627},{"$f":"LT_Loads!GJ57","v":7104.4797222222223},{"$f":"LT_Loads!GK57","v":7512.864247311828},{"$f":"LT_Loads!GL57","v":7592.8891397849457},{"$f":"LT_Loads!GM57","v":7119.5415277777784},{"$f":"SUMPRODUCT(GB110:GM110,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":7668.3493904109582}]
["Surplus Deficit",{"$f":"B109-B110","v":-20.810015596786798},302.59962893801821,-679.15470253651438,-1913.0717401058691,-1190.3691562540898,-458.32116997370667,-149.20302128333333,2634.260345393941,1554.3071519316036,-329.85633187982512,252.64137111902801,-66.267429152853765,{"$f":"SUMPRODUCT(B111:M111,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":2.1343019309421904E-3},null,{"$f":"P109-P110","v":81.247991993032883},385.72328072065648,-604.58010224232385,-1841.8131889787801,-1119.0531781615882,-321.03654228867345,8.7623214771283529,2228.1574045463312,864.49451144100476,-257.29265258440682,412.24932864577477,97.579531734819284,{"$f":"SUMPRODUCT(P111:AA111,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":-6.4435329805285759E-3},null,{"$f":"AD109-AD110","v":36.568706965053025},{"$f":"AE109-AE110","v":403.95658570734849},-494.56022066666628,-1352.5048653978511,-1342.0955676982758,-563.5950592341851,-88.964015181944887,2340.7443341397848,1251.4843657222218,-386.10794978494505,136.84411856183033,21.57999212499999,{"$f":"SUMPRODUCT(AD111:AO111,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":8.5257342888175338E-4},null,{"$f":"AR109-AR110","v":146.3623275806458},{"$f":"AS109-AS110","v":505.61077619972093},-393.16202323924699,-1236.1416645161271,-1336.5211543154783,-433.09804769851962,42.470120249998217,1947.8399577956989,603.93713336110977,-355.28740598118475,261.97683213709661,157.66294747221946,{"$f":"SUMPRODUCT(AR111:BC111,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":3.8116095816122779E-4},null,{"$f":"BF109-BF110","v":23.050378790323521},{"$f":"BG109-BG110","v":389.16295682385316},-514.21511333333365,-1352.8453754704296,-1460.7817612351191,-548.63099433378102,-73.396837138888259,2360.9069793010749,1266.3252659166656,-375.95937942204091,157.27364154569932,38.77550043055362,{"$f":"SUMPRODUCT(BF111:BQ111,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":4.8291438347259995E-4},null,{"$f":"BT109-BT110","v":149.50211231182857},{"$f":"BU109-BU110","v":503.26488178918044},-407.664469731184,-1248.2621611424747,-1347.1175151041671,-432.5124160969026,43.995320097222248,1960.8919106182793,610.26854545833157,-355.92673001343974,270.32246108870913,164.24354688888616,{"$f":"SUMPRODUCT(BT111:CE111,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":-7.0947146167072035E-4},null,{"$f":"CH109-CH110","v":21.434663521506081},{"$f":"CI109-CI110","v":380.9656358391112},-530.48261299731166,-1362.2280248924744,-1348.5110235344828,-558.03654157469464,-76.767280041667618,2364.5346919354815,1261.1897603611114,-377.00217533602154,153.42106901881834,34.859943472220948,{"$f":"SUMPRODUCT(CH111:CS111,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":1.694964708374967E-3},null,{"$f":"CV109-CV110","v":153.60490301075151},{"$f":"CW109-CW110","v":501.01787522884842},-416.93331586021486,-1249.7861933602135,-1350.5935468898833,-435.37324889636511,49.744983541666443,1965.1543802419337,609.25100201388886,-351.93101280914107,269.87076057795821,166.84122944444334,{"$f":"SUMPRODUCT(CV111:DG111,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":2.3127420087716119E-3},null,{"$f":"DJ109-DJ110","v":30.76255120967835},{"$f":"DK109-DK110","v":384.70926234396393},-528.41819688172109,-1360.2075947849462,-1469.837539002976,-551.03317683714613,-69.607280041668673,2372.0781145161291,1268.7234643472229,-371.81749791666789,157.71706760752568,45.998575902775883,{"$f":"SUMPRODUCT(DJ111:DU111,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":-6.0787100517692004E-4},null,{"$f":"DX109-DX110","v":154.09486577957068},{"$f":"DY109-DY110","v":498.53373678224671},-421.93886201612986,-1255.1615454569883,-1354.5514067113108,-433.68901802153505,52.703715486111832,1967.0415927419335,613.93042481944212,-352.58152584677464,270.67811665322643,171.71859388888879,{"$f":"SUMPRODUCT(DX111:EI111,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":-6.8576712370677388E-4},null,{"$f":"EL109-EL110","v":34.40772131720405},{"$f":"EM109-EM110","v":380.17425151178759},-537.35622255376256,-1367.1912259543005,-1354.9750949425306,-554.84367701211249,-79.272915680555343,2364.325847580647,1262.5857917083331,-383.3720230510753,153.74804918010886,44.976079652778026,{"$f":"SUMPRODUCT(EL111:EW111,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":-4.0956967196873438E-4},null,{"$f":"EZ109-EZ110","v":160.52246276881942},{"$f":"FA109-FA110","v":497.59305632454925},-422.50328189515676,-1250.2451895967733,-1352.6299398958326,-428.42631559892197,49.091315986111113,1966.4591026881708,609.01517662499919,-360.12538856182891,270.12076543010789,171.78708191666465,{"$f":"SUMPRODUCT(EZ111:FK111,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":-1.6121609585229323E-3},null,{"$f":"FN109-FN110","v":35.716773655914949},{"$f":"FO109-FO110","v":381.56412668515986},-540.53842052418986,-1363.3745672311834,-1479.6244166815486,-546.53223790040283,-70.640879722222962,2375.0773260752703,1274.995240916669,-374.60928810483892,161.63286100806454,54.845163055553712,{"$f":"SUMPRODUCT(FN111:FY111,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1.7599977173610721E-3},null,{"$f":"GB109-GB110","v":160.21419875000083},{"$f":"GC109-GC110","v":499.51143902912736},-429.71203655913632,-1253.7150029032236,-1360.9034334970247,-429.4214933109015,49.879226222223224,1971.2444913978507,613.95451558333025,-357.63381762096742,270.57789986559146,176.26900349999687,{"$f":"SUMPRODUCT(GB111:GM111,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":4.4819635010367476E-5}]
[]
[]
[]
["Wind",{"$f":"SUM(B79:B82,B84)","v":35.336021491397844},{"$f":"SUM(C79:C82,C84)","v":50.642163637447986},38.604838756989253,20.645161237634408,34.154761899999997,39.269178971063262,64.666666666666671,63.216397841935489,62.501388937777776,61.09677422365592,39.692204254838707,43.977777746666668,{"$f":"SUMPRODUCT(B115:M115,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":46.148287663892688},null,{"$f":"SUM(P79:P82,P84)","v":35.336021548387095},{"$f":"SUM(Q79:Q82,Q84)","v":50.642163637447986},38.604838756989253,20.645161237634408,34.154761899999997,39.269179025706599,64.666666579999998,63.216397841935489,62.501388888888883,61.096774173118277,39.692204254838707,43.977777746666668,{"$f":"SUMPRODUCT(P115:AA115,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":46.148287657933786},null,{"$f":"SUM(AD79:AD82,AD84)","v":35.336021505376344},{"$f":"SUM(AE79:AE82,AE84)","v":50.642163661581137},38.604838709677423,20.64516129032258,34.156609195402304,39.269179004037682,64.666666666666671,63.216397849462368,62.501388888888883,61.096774193548384,39.692204301075265,43.977777777777774,{"$f":"SUMPRODUCT(AD115:AO115,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":46.115664845173043},null,{"$f":"SUM(AR79:AR82,AR84)","v":32.307795698924728},{"$f":"SUM(AS79:AS82,AS84)","v":46.300970873786412},35.295698924731184,18.876344086021504,31.226190476190474,35.903095558546433,59.12222222222222,57.798387096774192,57.144444444444446,55.858870967741936,36.288978494623656,40.208333333333329,{"$f":"SUMPRODUCT(AR115:BC115,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":42.192465753424656},null,{"$f":"SUM(BF79:BF82,BF84)","v":32.307795698924728},{"$f":"SUM(BG79:BG82,BG84)","v":46.300970873786412},35.295698924731184,18.876344086021504,31.226190476190474,35.903095558546433,59.12222222222222,57.798387096774192,57.144444444444446,55.858870967741936,36.288978494623656,40.208333333333329,{"$f":"SUMPRODUCT(BF115:BQ115,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":42.192465753424656},null,{"$f":"SUM(BT79:BT82,BT84)","v":32.307795698924728},{"$f":"SUM(BU79:BU82,BU84)","v":46.300970873786412},35.295698924731184,18.876344086021504,31.226190476190474,35.903095558546433,59.12222222222222,57.798387096774192,57.144444444444446,55.858870967741936,36.288978494623656,40.208333333333329,{"$f":"SUMPRODUCT(BT115:CE115,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":42.192465753424656},null,{"$f":"SUM(CH79:CH82,CH84)","v":32.307795698924728},{"$f":"SUM(CI79:CI82,CI84)","v":46.300970873786412},35.295698924731184,18.876344086021504,31.228448275862071,35.903095558546433,59.12222222222222,57.798387096774192,57.144444444444446,55.858870967741936,36.288978494623656,40.208333333333329,{"$f":"SUMPRODUCT(CH115:CS115,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":42.162682149362475},null,{"$f":"SUM(CV79:CV82,CV84)","v":32.307795698924728},{"$f":"SUM(CW79:CW82,CW84)","v":46.300970873786412},35.295698924731184,18.876344086021504,31.226190476190474,35.903095558546433,59.12222222222222,57.798387096774192,57.144444444444446,55.858870967741936,36.288978494623656,40.208333333333329,{"$f":"SUMPRODUCT(CV115:DG115,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":42.192465753424656},null,{"$f":"SUM(DJ79:DJ82,DJ84)","v":32.307795698924728},{"$f":"SUM(DK79:DK82,DK84)","v":46.300970873786412},35.295698924731184,18.876344086021504,31.226190476190474,35.903095558546433,59.12222222222222,57.798387096774192,57.144444444444446,55.858870967741936,36.288978494623656,40.208333333333329,{"$f":"SUMPRODUCT(DJ115:DU115,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":42.192465753424656},null,{"$f":"SUM(DX79:DX82,DX84)","v":32.307795698924728},{"$f":"SUM(DY79:DY82,DY84)","v":46.300970873786412},35.295698924731184,18.876344086021504,31.226190476190474,35.903095558546433,59.12222222222222,57.798387096774192,57.144444444444446,55.858870967741936,36.288978494623656,40.208333333333329,{"$f":"SUMPRODUCT(DX115:EI115,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":42.192465753424656},null,{"$f":"SUM(EL79:EL82,EL84)","v":32.307795698924728},{"$f":"SUM(EM79:EM82,EM84)","v":46.300970873786412},35.295698924731184,18.876344086021504,31.228448275862071,35.903095558546433,59.12222222222222,57.798387096774192,57.144444444444446,55.858870967741936,36.288978494623656,40.208333333333329,{"$f":"SUMPRODUCT(EL115:EW115,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":42.162682149362475},null,{"$f":"SUM(EZ79:EZ82,EZ84)","v":32.307795698924728},{"$f":"SUM(FA79:FA82,FA84)","v":46.300970873786412},35.295698924731184,18.876344086021504,31.226190476190474,35.903095558546433,59.12222222222222,57.798387096774192,57.144444444444446,55.858870967741936,36.288978494623656,40.208333333333329,{"$f":"SUMPRODUCT(EZ115:FK115,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":42.192465753424656},null,{"$f":"SUM(FN79:FN82,FN84)","v":32.307795698924728},{"$f":"SUM(FO79:FO82,FO84)","v":46.300970873786412},35.295698924731184,18.876344086021504,31.226190476190474,35.903095558546433,59.12222222222222,57.798387096774192,57.144444444444446,55.858870967741936,36.288978494623656,40.208333333333329,{"$f":"SUMPRODUCT(FN115:FY115,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":42.192465753424656},null,{"$f":"SUM(GB79:GB82,GB84)","v":32.307795698924728},{"$f":"SUM(GC79:GC82,GC84)","v":46.300970873786412},35.295698924731184,18.876344086021504,31.226190476190474,35.903095558546433,59.12222222222222,57.798387096774192,57.144444444444446,55.858870967741936,36.288978494623656,40.208333333333329,{"$f":"SUMPRODUCT(GB115:GM115,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":42.192465753424656}]
[]
["Static Resources HLH",{"$f":"SUM(B6,B11,B13:B14,B18,B23,B28:B29)","v":402.49735580000004},{"$f":"SUM(C6,C11,C13:C14,C18,C23,C28:C29)","v":397.73057500000004},390.07315,394.41408649999994,391.18861979999997,411.34236090000002,427.13535000000002,419.63185099999998,429.69170679999996,420.2079,417.30752309999997,410.0957032,409.42861110326794,null,{"$f":"SUM(P6,P11,P13:P14,P18,P23,P28:P29)","v":451.81458329999992},{"$f":"SUM(Q6,Q11,Q13:Q14,Q18,Q23,Q28:Q29)","v":449.41480000000001},441.71314999999998,446.80591349999997,437.60007809999996,435.72091349999994,442.30322109999997,439.77608179999999,442.78437500000001,440.29365389999998,432.59224539999997,436.69986979999999,441.48985546677523]
["Static Resources LLH",{"$f":"SUM(B36,B41,B43:B44,B48,B53,B58:B59)","v":139.29067069999999},{"$f":"SUM(C36,C41,C43:C44,C48,C53,C58:C59)","v":154.0879128},142.2651745,137.3909147,121.3862847,142.55733119999999,105.1543125,120.65701230000001,122.218717,122.44639550000001,109.2163463,103.48062490000001,126.75815220269152,null,{"$f":"SUM(P36,P41,P43:P44,P48,P53,P58:P59)","v":191.66134600000001},{"$f":"SUM(Q36,Q41,Q43:Q44,Q48,Q53,Q58:Q59)","v":205.77420570000001},193.951221,189.0921342,169.6605903,169.35269120000001,126.432171,139.04115860000002,126.94215629999999,137.97731709999999,120.9631411,130.7038392,158.63040542518192]
[]
[]
[2018,1099.99999999995,1100,1100.00000000006,1099.99999999997,1100.00000000005,1099.99999999995,1099.99999999996,1100.00000000006,1099.99999999992,1099.99999999992,1099.99999999993,1100.00000000006,null,null,1100.00000000006,1099.99999999995,1099.99999999998,1100.00000000009,1100.00000000005,1099.99999999994,1099.99999999998,354.83870965805102,0,993.54838708919794,1099.99999999997,1099.99999999995]
[]
[null,{"$f":"B75-B121","v":5.0022208597511053E-11},{"$f":"C75-C121","v":0},-6.0026650317013264E-11,3.0013325158506632E-11,-5.0022208597511053E-11,5.0022208597511053E-11,4.0017766878008842E-11,-6.0026650317013264E-11,8.0035533756017685E-11,8.0035533756017685E-11,7.0031092036515474E-11,-6.0026650317013264E-11,null,null,{"$f":"P75-P121","v":-6.0026650317013264E-11},{"$f":"Q75-Q121","v":5.0022208597511053E-11},2.0008883439004421E-11,-9.0039975475519896E-11,-5.0022208597511053E-11,6.0026650317013264E-11,2.0008883439004421E-11,1.3528733688872308E-11,0,4.9340087571181357E-11,3.0013325158506632E-11,5.0022208597511053E-11]
[]
[]
[null,-2.4455073642700427,-0.46066302806002568,-2.9063550174200827,3.2943999028200324,2.4130878106900582,4.2410147213900018,16.829123279230089,45.091915313450045,60.308632378579887,12.866546132710027,-1.0013573181599895,3.61499590278004,null,null,-0.62449382216004778,-0.89533831357994131,0.33391750931991698,4.0843973809498948,3.7692761509099455,12.127598579229925,24.828714290649941,20.966805639245536,0,31.980707197065271,-1.9933673900141002E-3,-1.956008212569941]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,35.336021505097101,50.642163661337399,38.604838709446597,20.645161290531199,34.154761904390902,39.269179003653001,64.666666666788103,63.216397849035403,62.501388888437397,61.0967741938938,39.6922043003905,43.977777778059703,null,null,35.336021505449899,50.642163661634001,38.604838709521601,20.645161290004701,34.154761904683198,39.269179004346803,64.666666665815498,63.216397849838103,62.501388889074597,61.096774193559298,39.692204300805997,43.977777777037197]
[null,{"$f":"SUM(B79,B80,B81,B82,B84)-B130","v":-1.3699256840027374E-8},{"$f":"SUM(C79,C80,C81,C82,C84)-C130","v":-2.3889413114375202E-8},4.7542656034238462E-8,-5.2896790947443151E-8,-4.3909054170399031E-9,-3.258973890751804E-8,-1.2143175354140112E-10,-7.0999135459715035E-9,4.9340378893703019E-8,2.9762119879706006E-8,-4.5551793448339595E-8,-3.1393035726523522E-8,null,null,{"$f":"SUM(P79,P80,P81,P82,P84)-P130","v":4.2937195132708439E-8},{"$f":"SUM(Q79,Q80,Q81,Q82,Q84)-Q130","v":-2.4186014968563541E-8},4.7467651143051626E-8,-5.2370292991099632E-8,-4.6832013822495355E-9,2.1359795709940954E-8,-8.5815500483477081E-8,-7.9026136745596887E-9,-1.8571455484561739E-10,-2.0441021320038999E-8,-4.5967290418502671E-8,-3.0370529202627949E-8]

{"sheet":"LT_Loads","index":16,"n_rows":57,"n_cols":196,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
["HLH",{"$f":"FedRev!B6","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!P6","v":"FY 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!AD6","v":"FY 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!AR6","v":"FY 2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!BF6","v":"FY 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!BT6","v":"FY 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!CH6","v":"FY 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!CV6","v":"FY 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!DJ6","v":"FY 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!DX6","v":"FY 2027"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!EL6","v":"FY 2028"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!EZ6","v":"FY 2029"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!FN6","v":"FY 2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!GB6","v":"FY 2031"}]
["Load Following",{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!P7","v":"2018-10-01"},{"$f":"FedRev!Q7","v":"2018-11-01"},{"$f":"FedRev!R7","v":"2018-12-01"},{"$f":"FedRev!S7","v":"2019-01-01"},{"$f":"FedRev!T7","v":"2019-02-01"},{"$f":"FedRev!U7","v":"2019-03-01"},{"$f":"FedRev!V7","v":"2019-04-01"},{"$f":"FedRev!W7","v":"2019-05-01"},{"$f":"FedRev!X7","v":"2019-06-01"},{"$f":"FedRev!Y7","v":"2019-07-01"},{"$f":"FedRev!Z7","v":"2019-08-01"},{"$f":"FedRev!AA7","v":"2019-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!AD7","v":"2019-10-01"},{"$f":"FedRev!AE7","v":"2019-11-01"},{"$f":"FedRev!AF7","v":"2019-12-01"},{"$f":"FedRev!AG7","v":"2020-01-01"},{"$f":"FedRev!AH7","v":"2020-02-01"},{"$f":"FedRev!AI7","v":"2020-03-01"},{"$f":"FedRev!AJ7","v":"2020-04-01"},{"$f":"FedRev!AK7","v":"2020-05-01"},{"$f":"FedRev!AL7","v":"2020-06-01"},{"$f":"FedRev!AM7","v":"2020-07-01"},{"$f":"FedRev!AN7","v":"2020-08-01"},{"$f":"FedRev!AO7","v":"2020-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!AR7","v":"2020-10-01"},{"$f":"FedRev!AS7","v":"2020-11-01"},{"$f":"FedRev!AT7","v":"2020-12-01"},{"$f":"FedRev!AU7","v":"2021-01-01"},{"$f":"FedRev!AV7","v":"2021-02-01"},{"$f":"FedRev!AW7","v":"2021-03-01"},{"$f":"FedRev!AX7","v":"2021-04-01"},{"$f":"FedRev!AY7","v":"2021-05-01"},{"$f":"FedRev!AZ7","v":"2021-06-01"},{"$f":"FedRev!BA7","v":"2021-07-01"},{"$f":"FedRev!BB7","v":"2021-08-01"},{"$f":"FedRev!BC7","v":"2021-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!BF7","v":"2021-10-01"},{"$f":"FedRev!BG7","v":"2021-11-01"},{"$f":"FedRev!BH7","v":"2021-12-01"},{"$f":"FedRev!BI7","v":"2022-01-01"},{"$f":"FedRev!BJ7","v":"2022-02-01"},{"$f":"FedRev!BK7","v":"2022-03-01"},{"$f":"FedRev!BL7","v":"2022-04-01"},{"$f":"FedRev!BM7","v":"2022-05-01"},{"$f":"FedRev!BN7","v":"2022-06-01"},{"$f":"FedRev!BO7","v":"2022-07-01"},{"$f":"FedRev!BP7","v":"2022-08-01"},{"$f":"FedRev!BQ7","v":"2022-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!BT7","v":"2022-10-01"},{"$f":"FedRev!BU7","v":"2022-11-01"},{"$f":"FedRev!BV7","v":"2022-12-01"},{"$f":"FedRev!BW7","v":"2023-01-01"},{"$f":"FedRev!BX7","v":"2023-02-01"},{"$f":"FedRev!BY7","v":"2023-03-01"},{"$f":"FedRev!BZ7","v":"2023-04-01"},{"$f":"FedRev!CA7","v":"2023-05-01"},{"$f":"FedRev!CB7","v":"2023-06-01"},{"$f":"FedRev!CC7","v":"2023-07-01"},{"$f":"FedRev!CD7","v":"2023-08-01"},{"$f":"FedRev!CE7","v":"2023-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!CH7","v":"2023-10-01"},{"$f":"FedRev!CI7","v":"2023-11-01"},{"$f":"FedRev!CJ7","v":"2023-12-01"},{"$f":"FedRev!CK7","v":"2024-01-01"},{"$f":"FedRev!CL7","v":"2024-02-01"},{"$f":"FedRev!CM7","v":"2024-03-01"},{"$f":"FedRev!CN7","v":"2024-04-01"},{"$f":"FedRev!CO7","v":"2024-05-01"},{"$f":"FedRev!CP7","v":"2024-06-01"},{"$f":"FedRev!CQ7","v":"2024-07-01"},{"$f":"FedRev!CR7","v":"2024-08-01"},{"$f":"FedRev!CS7","v":"2024-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!CV7","v":"2024-10-01"},{"$f":"FedRev!CW7","v":"2024-11-01"},{"$f":"FedRev!CX7","v":"2024-12-01"},{"$f":"FedRev!CY7","v":"2025-01-01"},{"$f":"FedRev!CZ7","v":"2025-02-01"},{"$f":"FedRev!DA7","v":"2025-03-01"},{"$f":"FedRev!DB7","v":"2025-04-01"},{"$f":"FedRev!DC7","v":"2025-05-01"},{"$f":"FedRev!DD7","v":"2025-06-01"},{"$f":"FedRev!DE7","v":"2025-07-01"},{"$f":"FedRev!DF7","v":"2025-08-01"},{"$f":"FedRev!DG7","v":"2025-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!DJ7","v":"2025-10-01"},{"$f":"FedRev!DK7","v":"2025-11-01"},{"$f":"FedRev!DL7","v":"2025-12-01"},{"$f":"FedRev!DM7","v":"2026-01-01"},{"$f":"FedRev!DN7","v":"2026-02-01"},{"$f":"FedRev!DO7","v":"2026-03-01"},{"$f":"FedRev!DP7","v":"2026-04-01"},{"$f":"FedRev!DQ7","v":"2026-05-01"},{"$f":"FedRev!DR7","v":"2026-06-01"},{"$f":"FedRev!DS7","v":"2026-07-01"},{"$f":"FedRev!DT7","v":"2026-08-01"},{"$f":"FedRev!DU7","v":"2026-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!DX7","v":"2026-10-01"},{"$f":"FedRev!DY7","v":"2026-11-01"},{"$f":"FedRev!DZ7","v":"2026-12-01"},{"$f":"FedRev!EA7","v":"2027-01-01"},{"$f":"FedRev!EB7","v":"2027-02-01"},{"$f":"FedRev!EC7","v":"2027-03-01"},{"$f":"FedRev!ED7","v":"2027-04-01"},{"$f":"FedRev!EE7","v":"2027-05-01"},{"$f":"FedRev!EF7","v":"2027-06-01"},{"$f":"FedRev!EG7","v":"2027-07-01"},{"$f":"FedRev!EH7","v":"2027-08-01"},{"$f":"FedRev!EI7","v":"2027-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!EL7","v":"2027-10-01"},{"$f":"FedRev!EM7","v":"2027-11-01"},{"$f":"FedRev!EN7","v":"2027-12-01"},{"$f":"FedRev!EO7","v":"2028-01-01"},{"$f":"FedRev!EP7","v":"2028-02-01"},{"$f":"FedRev!EQ7","v":"2028-03-01"},{"$f":"FedRev!ER7","v":"2028-04-01"},{"$f":"FedRev!ES7","v":"2028-05-01"},{"$f":"FedRev!ET7","v":"2028-06-01"},{"$f":"FedRev!EU7","v":"2028-07-01"},{"$f":"FedRev!EV7","v":"2028-08-01"},{"$f":"FedRev!EW7","v":"2028-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!EZ7","v":"2028-10-01"},{"$f":"FedRev!FA7","v":"2028-11-01"},{"$f":"FedRev!FB7","v":"2028-12-01"},{"$f":"FedRev!FC7","v":"2029-01-01"},{"$f":"FedRev!FD7","v":"2029-02-01"},{"$f":"FedRev!FE7","v":"2029-03-01"},{"$f":"FedRev!FF7","v":"2029-04-01"},{"$f":"FedRev!FG7","v":"2029-05-01"},{"$f":"FedRev!FH7","v":"2029-06-01"},{"$f":"FedRev!FI7","v":"2029-07-01"},{"$f":"FedRev!FJ7","v":"2029-08-01"},{"$f":"FedRev!FK7","v":"2029-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!FN7","v":"2029-10-01"},{"$f":"FedRev!FO7","v":"2029-11-01"},{"$f":"FedRev!FP7","v":"2029-12-01"},{"$f":"FedRev!FQ7","v":"2030-01-01"},{"$f":"FedRev!FR7","v":"2030-02-01"},{"$f":"FedRev!FS7","v":"2030-03-01"},{"$f":"FedRev!FT7","v":"2030-04-01"},{"$f":"FedRev!FU7","v":"2030-05-01"},{"$f":"FedRev!FV7","v":"2030-06-01"},{"$f":"FedRev!FW7","v":"2030-07-01"},{"$f":"FedRev!FX7","v":"2030-08-01"},{"$f":"FedRev!FY7","v":"2030-09-01"},"Wtd. Avg.",null,{"$f":"FedRev!GB7","v":"2030-10-01"},{"$f":"FedRev!GC7","v":"2030-11-01"},{"$f":"FedRev!GD7","v":"2030-12-01"},{"$f":"FedRev!GE7","v":"2031-01-01"},{"$f":"FedRev!GF7","v":"2031-02-01"},{"$f":"FedRev!GG7","v":"2031-03-01"},{"$f":"FedRev!GH7","v":"2031-04-01"},{"$f":"FedRev!GI7","v":"2031-05-01"},{"$f":"FedRev!GJ7","v":"2031-06-01"},{"$f":"FedRev!GK7","v":"2031-07-01"},{"$f":"FedRev!GL7","v":"2031-08-01"},{"$f":"FedRev!GM7","v":"2031-09-01"},"Wtd. Avg."]
["Federal Agencies",103.9182692,127.69999999999999,156.99249999999998,148.08653840000002,134.13281239999998,114.13657409999999,101.96750000000002,93.766827000000006,96.706730900000011,114.64500000000001,106.8004629,101.78385420000002,{"$f":"SUMPRODUCT(B4:M4,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":116.5502042496732},null,114.3564815,141.03749999999999,170.66499999999999,161.04567309999999,148.515625,130.28846149999998,112.47596160000001,106.810096,113.89750000000002,125.23557699999999,120.4879629,116.33854170000001,{"$f":"SUMPRODUCT(P4:AA4,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":129.86824103843645},null,125.03472222222221,155.99250000000001,180.01999999999998,170.93028846153845,168.30500000000001,155.68269230769232,135.03365384615384,129.47999999999999,122.68509615384616,134.36538461538461,140.86057692307691,126.22999999999999,{"$f":"SUMPRODUCT(AD4:AO4,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":145.21144480519482},null,125.18981481481482,163.15625000000003,173.27644230769229,178.52250000000001,173.27343750000003,149.96990740740742,135.22596153846152,129.62,122.78365384615384,134.59375,141.11081730769229,126.35749999999999,{"$f":"SUMPRODUCT(AR4:BC4,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":145.75857084690554},null,130.67788461538461,156.76999999999998,173.81490384615384,179.09,173.83593750000003,150.37962962962968,135.5,129.8475,122.97115384615384,140.75750000000002,135.78865740740738,126.58,{"$f":"SUMPRODUCT(BF4:BQ4,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":146.12962133550488},null,132.71875,158.92750000000001,176.02884615384613,181.405,176.33072916666669,152.37731481481484,143.51500000000001,126.32932692307693,125.02403846153845,143.03749999999999,137.93680555555554,128.67750000000001,{"$f":"SUMPRODUCT(BT4:CE4,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":148.28047638436482},null,137.42548076923077,163.74999999999997,188.40749999999997,178.9375,176.6575,163.32932692307691,142.19711538461536,130.89903846153848,135.39750000000001,141.88461538461539,142.75624999999999,139.48697916666666,{"$f":"SUMPRODUCT(CH4:CS4,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":153.31895358306187},null,137.26388888888889,169.39999999999998,194.30249999999998,184.48076923076923,187.77343750000003,168.88461538461536,147.69711538461536,136.24278846153848,141.38750000000002,147.65865384615384,154.6875,139.22749999999999,{"$f":"SUMPRODUCT(CV4:DG4,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":158.79987785016286},null,137.88888888888889,177.69270833333334,187.44951923076923,185.42307692307693,188.76822916666669,169.70432692307691,148.37980769230768,142.83250000000001,136.05769230769232,148.38942307692307,155.45673076923077,139.85750000000002,{"$f":"SUMPRODUCT(DJ4:DU4,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":159.56901465798046},null,138.51388888888889,178.56510416666669,188.39663461538464,194.16,189.765625,163.89351851851853,149.0625,143.465,136.64903846153845,149.11538461538458,156.22620192307693,140.49,{"$f":"SUMPRODUCT(DX4:EI4,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":160.33715390879479},null,145.04807692307693,171.99249999999998,189.42067307692307,195.2225,185.56249999999997,164.76388888888889,156.29999999999998,138.14182692307693,137.32692307692307,156.42250000000001,150.78865740740738,141.19999999999999,{"$f":"SUMPRODUCT(EL4:EW4,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":160.86296672077921},null,145.72836538461539,173.01249999999999,198.185,188.81490384615387,191.96875000000003,165.72916666666669,157.04,138.79326923076923,137.95673076923077,157.2225,151.56643518518518,147.82031250000003,{"$f":"SUMPRODUCT(EZ4:FK4,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":162.58837826797384},null,140.9560185185185,173.89750000000001,199.215,189.50721153846152,193.07291666666669,173.29086538461542,151.23557692307691,139.88461538461539,144.16750000000002,151.45913461538461,152.78171296296296,148.51822916666669,{"$f":"SUMPRODUCT(FN4:FY4,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":162.86944218241041},null,141.18287037037038,175.08999999999997,200.24749999999997,190.79807692307693,194.12239583333337,173.85336538461542,151.94230769230768,140.52403846153848,144.8175,152.21634615384613,159.50961538461536,143.19499999999999,{"$f":"SUMPRODUCT(GB4:GM4,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":163.6630700325733}]
["Load Following",2940.9639428,3428.3104999999991,3941.625500000001,3808.0524040000009,3601.0966146999999,3117.0995365000003,3092.6147500000002,2977.2144233999998,3118.0355766999987,3459.1650000000009,3278.1243057999995,3073.8315101000007,{"$f":"SUMPRODUCT(B5:M5,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":3316.5462010022875},null,2907.5104161000008,3459.1770000000001,3977.6805000000004,3852.2096152999993,3641.7776039999999,3228.3562492999981,3076.4673075999995,3030.5254809999997,3257.9024999999992,3441.249279000001,3338.2280090000004,3132.8429687999997,{"$f":"SUMPRODUCT(P5:AA5,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":3358.1232490622147},null,2813.1016203703712,3397.8284999999987,3895.8775000000014,3777.7709134615379,3548.5970000000002,3179.6747596153846,2976.7413461538458,3036.2665000000011,3069.9052884615389,3345.8276442307683,3308.0528846153843,2969.306,{"$f":"SUMPRODUCT(AD5:AO5,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":3273.5646915584412},null,2835.8166666666675,3510.1390625000013,3830.8653846153857,3872.2220000000002,3610.9562499999997,3109.2777777777787,2976.5514423076906,3038.6925000000006,3072.5298076923077,3349.3872596153842,3311.9245192307699,2972.7255,{"$f":"SUMPRODUCT(AR5:BC5,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":3285.3014861563515},null,2903.9591346153857,3428.9689999999987,3835.8807692307691,3874.8704999999991,3612.4156249999996,3107.87962962963,2973.7533653846144,3038.9494999999993,3072.111298076924,3439.4014999999986,3230.4819444444438,2972.6790000000005,{"$f":"SUMPRODUCT(BF5:BQ5,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":3287.0807614006512},null,2901.3966346153838,3430.0810000000006,3836.5043269230769,3877.6280000000006,3614.0445312500005,3106.659722222224,3045.2170000000006,2961.3057692307693,3072.3055288461551,3440.9149999999991,3230.6777777777788,2973.1834999999996,{"$f":"SUMPRODUCT(BT5:CE5,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":3286.9059039087952},null,2902.6283653846153,3434.8354999999997,3935.8445000000002,3789.6627403846146,3556.8359999999998,3181.5987980769228,2970.6124999999993,2963.3031250000004,3157.3115000000007,3353.3802884615366,3233.0881944444454,3058.0729166666674,{"$f":"SUMPRODUCT(CH5:CS5,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":3293.1552117263836},null,2830.2056250000005,3435.4214999999986,3937.027000000001,3790.7027884615363,3617.5261458333334,3179.6763461538467,2966.3569711538444,2961.3023076923091,3155.8924999999995,3352.0020673076924,3314.8992307692311,2973.4205000000006,{"$f":"SUMPRODUCT(CV5:DG5,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":3288.1714963355048},null,2824.3907407407401,3522.8398437500014,3838.976201923077,3788.331009615385,3614.6117187499999,3174.7685096153841,2959.4197115384618,3036.978000000001,3068.065144230769,3348.4134615384614,3311.38701923077,2969.2375000000006,{"$f":"SUMPRODUCT(DJ5:DU5,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":3284.8083469055373},null,2823.478935185185,3526.3960937499987,3841.8915865384611,3886.3449999999998,3618.6098958333337,3101.1412037037044,2959.6836538461525,3037.6765,3068.6418269230776,3350.2257211538458,3314.2658653846152,2969.4434999999994,{"$f":"SUMPRODUCT(DX5:EI5,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":3285.6154315960912},null,2893.8973557692302,3435.6735000000022,3846.8596153846147,3893.7575000000006,3563.910499999999,3105.8444444444444,3042.7765000000009,2961.6838942307704,3074.196875000001,3450.8224999999984,3236.4458333333332,2972.6034999999997,{"$f":"SUMPRODUCT(EL5:EW5,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":3287.0877232142857},null,2891.750961538462,3434.0649999999969,3939.7564999999991,3792.3127403846142,3617.4882812499991,3095.6444444444446,3033.671499999999,2953.7653846153844,3069.8605769230771,3448.0609999999997,3232.5331018518523,3054.421614583332,{"$f":"SUMPRODUCT(EZ5:FK5,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":3293.3837009803915},null,2831.9349537037037,3443.3749999999991,3957.0325000000003,3804.1564903846152,3635.7825520833326,3182.522836538461,2965.5394230769234,2961.3754807692321,3154.3569999999991,3358.332451923076,3239.2196759259273,3057.2255208333336,{"$f":"SUMPRODUCT(FN5:FY5,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":3294.7640879478822},null,2828.5731481481475,3441.8844999999983,3956.0704999999989,3803.7149038461525,3633.9304687499985,3178.0079326923092,2963.5778846153835,2959.0021634615387,3155.4764999999989,3360.4399038461524,3326.7956730769233,2972.8605000000007,{"$f":"SUMPRODUCT(GB5:GM5,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":3293.5606066775235}]
["USBR ",62.341586600000007,15.934500000000002,8.6474999999999991,11.578870100000001,11.188020699999999,50.236250099999992,219.45550000000003,333.72836530000006,330.18028830000003,343.1149999999999,243.38657399999997,186.09895840000001,{"$f":"SUMPRODUCT(B6:M6,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":152.04272260424835},null,71.144212999999993,15.934500000000002,8.6474999999999991,11.578870100000001,11.188020700000001,43.219903799999997,242.67836539999999,333.72836530000001,308.54500000000002,367.97115400000001,243.38657399999997,186.09895840000001,{"$f":"SUMPRODUCT(P6:AA6,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":154.83383345602607},null,69.00833333333334,20.313500000000001,7.8549999999999995,14.706634615384617,14.907500000000002,43.648533653846151,245.53028846153845,304.3075,328.98798076923089,366.98557692307696,245.14423076923069,212.76500000000001,{"$f":"SUMPRODUCT(AD6:AO6,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":156.61370738636364},null,69.00833333333334,17.992578124999998,10.533052884615385,13.827999999999999,14.674296875,51.608310185185182,245.53028846153845,304.3075,328.98798076923089,366.98557692307696,245.14182692307688,212.76500000000001,{"$f":"SUMPRODUCT(AR6:BC6,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":157.78440960912056},null,59.508413461538467,20.313500000000001,10.533052884615385,13.827999999999999,14.674296875,51.608310185185182,245.53028846153845,304.3075,328.98798076923089,339.44749999999999,263.52083333333331,212.76500000000001,{"$f":"SUMPRODUCT(BF6:BQ6,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":155.97967630293161},null,59.508413461538467,20.313500000000001,10.533052884615385,13.827999999999999,14.674296875,51.608310185185182,220.13649999999998,330.92307692307691,328.98798076923089,339.44749999999999,263.52083333333331,212.76500000000001,{"$f":"SUMPRODUCT(BT6:CE6,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":156.35732288273616},null,59.508413461538467,20.313500000000001,7.8549999999999995,14.706634615384617,14.907500000000002,43.648533653846151,245.53028846153845,330.92307692307691,305.39749999999998,366.98557692307696,263.52083333333331,191.12499999999994,{"$f":"SUMPRODUCT(CH6:CS6,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":156.37708672638436},null,69.00833333333334,20.313500000000001,7.8549999999999995,14.706634615384617,14.674296875,43.648533653846151,245.53028846153845,330.92307692307691,305.39749999999998,366.98557692307696,245.14423076923069,212.76500000000001,{"$f":"SUMPRODUCT(CV6:DG6,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":157.30970684039087},null,69.00833333333334,17.992578124999998,10.533052884615385,14.706634615384617,14.674296875,43.648533653846151,245.53028846153845,304.3075,328.98798076923089,366.98557692307696,245.14423076923069,212.76500000000001,{"$f":"SUMPRODUCT(DJ6:DU6,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":157.06184446254073},null,69.00833333333334,17.992578124999998,10.533052884615385,13.827999999999999,14.674296875,51.608310185185182,245.53028846153845,304.3075,328.98798076923089,366.98557692307696,245.14182692307688,212.76500000000001,{"$f":"SUMPRODUCT(DX6:EI6,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":157.78440960912056},null,59.508413461538467,20.313500000000001,10.533052884615385,13.827999999999999,14.907500000000002,51.608310185185182,220.13649999999998,330.92307692307691,328.98798076923089,339.44749999999999,263.52083333333331,212.76500000000001,{"$f":"SUMPRODUCT(EL6:EW6,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":155.91624188311687},null,59.508413461538467,20.313500000000001,7.8549999999999995,14.706634615384617,14.674296875,51.608310185185182,220.13649999999998,330.92307692307691,328.98798076923089,339.44749999999999,263.52083333333331,191.12499999999994,{"$f":"SUMPRODUCT(EZ6:FK6,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":154.34235702614379},null,69.00833333333334,20.313500000000001,7.8549999999999995,14.706634615384617,14.674296875,43.648533653846151,245.53028846153845,330.92307692307691,305.39749999999998,366.98557692307696,263.52083333333331,191.12499999999994,{"$f":"SUMPRODUCT(FN6:FY6,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":157.3396335504886},null,69.00833333333334,20.313500000000001,7.8549999999999995,14.706634615384617,14.674296875,43.648533653846151,245.53028846153845,330.92307692307691,305.39749999999998,366.98557692307696,245.14423076923069,212.76500000000001,{"$f":"SUMPRODUCT(GB6:GM6,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":157.30970684039087}]
["Other"]
["Slice Output from T1 System ",1644.1201925,2075.895,2013.8049999999998,1495.4014422999999,1639.2708332000002,1654.8009258,1672.8250000000003,2466.8557693000002,2032.1033652000001,1736.2700000000002,1828.2662038000001,1756.3828123000003,{"$f":"SUMPRODUCT(B8:M8,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":1835.323120892157},null,1598.8240741,2094.9674999999997,2029.3025,1502.3052885,1643.5677083999999,1732.7043268999998,1618.4062501999999,2257.7259618000003,1897.1675000000002,1644.7235576,1835.4351852,1766.3515625,{"$f":"SUMPRODUCT(P8:AA8,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":1800.4934853833875},null,1861.6990740740739,2429.2549999999997,2381.1024999999995,1936.3293269230767,1744.4000000000003,1885.9471153846152,1871.927884615385,2959.7875000000004,2316.53125,1929.2115384615386,2151.9134615384614,1954.4749999999999,{"$f":"SUMPRODUCT(AD8:AO8,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":2114.869318181818},null,1856.1226851851848,2516.856770833333,2303.5360576923076,1996.2975000000001,1754.127604166667,1842.8773148148152,1867.9326923076919,2680.9875000000002,2046.8557692307693,1889.8341346153848,2147.3100961538462,1956.88,{"$f":"SUMPRODUCT(AR8:BC8,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":2067.9900244299674},null,1919.6298076923076,2424.3599999999997,2295.8870192307691,1994.3775000000001,1746.9635416666665,1822.2800925925924,1868.0721153846152,2956.3900000000003,2312.6899038461538,1999.415,2073.0972222222222,1950.76,{"$f":"SUMPRODUCT(BF8:BQ8,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":2112.5020358306188},null,1914.5480769230769,2425.0500000000002,2298.274038461539,1990.6325000000002,1749.3489583333333,1839.7106481481483,1935.7474999999999,2571.6682692307691,2044.4110576923081,1960.3325,2069.3703703703704,1953.6,{"$f":"SUMPRODUCT(BT8:CE8,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":2064.2184446254073},null,1917.1538461538462,2421.2350000000001,2371.7450000000003,1928.0120192307691,1736.6149999999998,1879.3125000000002,1865.6634615384612,2842.0673076923076,2398.0899999999997,1922.2403846153848,2070.4236111111109,2024.4218750000002,{"$f":"SUMPRODUCT(CH8:CS8,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":2113.6657166123778},null,1849.8032407407404,2421.9250000000006,2374.2199999999998,1924.4182692307693,1748.3411458333333,1897.3918269230771,1863.1370192307691,2568.3557692307691,2130.8274999999999,1883.6442307692309,2143.0841346153848,1950.1325000000002,{"$f":"SUMPRODUCT(CV8:DG8,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":2062.2583469055376},null,1854.6921296296298,2510.901041666667,2290.8677884615381,1928.0120192307691,1745.9583333333333,1879.3125000000002,1865.6634615384612,2954.7174999999997,2307.6538461538466,1922.2403846153848,2146.9350961538462,1948.15,{"$f":"SUMPRODUCT(DJ8:DU8,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":2109.6769136807816},null,1848.622685185185,2512.0625,2293.6538461538457,1990.21,1748.7838541666663,1835.3564814814815,1863.1370192307691,2676.9175,2040.5360576923078,1883.2355769230769,2142.1971153846152,1950.9825000000001,{"$f":"SUMPRODUCT(DX8:EI8,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":2061.7988599348532},null,1916.8870192307695,2421.7375000000002,2291.3389423076928,1993.9849999999997,1736.175,1818.0185185185182,1938.1650000000002,2841.3798076923076,2308.5865384615381,1998.6724999999999,2069.2245370370374,1948.2425000000001,{"$f":"SUMPRODUCT(EL8:EW8,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":2107.7694805194806},null,1911.8269230769229,2422.4250000000002,2374.7175000000002,1924.4543269230771,1748.8593749999998,1835.4375,1935.5300000000004,2567.6610576923081,2040.6538461538462,1959.6449999999998,2065.5023148148148,2028.359375,{"$f":"SUMPRODUCT(EZ8:FK8,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":2068.1243872549021},null,1853.5694444444443,2421.7375000000002,2372.2424999999998,1928.0552884615386,1746.4739583333335,1879.3870192307693,1865.7884615384614,2841.3798076923076,2399.0675000000001,1921.9447115384614,2069.2245370370374,2025.4036458333335,{"$f":"SUMPRODUCT(FN8:FY8,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":2109.5020358306188},null,1848.4351851851852,2424.1725000000006,2376.2949999999992,1926.1538461538462,1750.3463541666665,1897.5168269230767,1863.0240384615386,2567.038461538461,2131.5224999999996,1881.2524038461538,2143.6658653846152,1948.3050000000001,{"$f":"SUMPRODUCT(GB8:GM8,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":2062.4377035830621}]
["Slice Block ",1327.8533652000001,1539.9324999999999,1758.4775000000002,1752.2187498999999,1612.2239583,1489.5347222999999,1384.12,1334.1850961,1305.9495190999999,1370.5675000000001,1338.0486111000002,1288.515625,{"$f":"SUMPRODUCT(B9:M9,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":1457.5663806823527},null,1378.8148149000001,1600.95,1829,1821.5048078000002,1676.3072917999998,1549.9399037999997,1438.9951923000001,1385.7163461,1355.2974999999999,1421.7403844999999,1387.9421294000003,1338.3046875,{"$f":"SUMPRODUCT(P9:AA9,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":1513.8424266980455},null,1641.3125000000002,2023.3650000000002,2249.1050000000005,2277.9399038461538,2031.9625000000001,1958.0072115384617,1650.2211538461538,1459.4899999999998,1368.46875,1589.3725961538464,1583.3894230769233,1652.5900000000001,{"$f":"SUMPRODUCT(AD9:AO9,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":1788.4435876623377},null,1683.1180555555559,2074.393229166667,2306.3173076923081,2335.4549999999999,2157.6953125,2007.2685185185185,1692.3750000000002,1497.3,1403.9206730769233,1629.2307692307693,1623.1394230769231,1693.8525,{"$f":"SUMPRODUCT(AR9:BC9,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":1838.4537866449512},null,1647.7788461538462,2030.5700000000002,2257.7932692307691,2286.2399999999998,2111.9895833333335,1964.4305555555552,1656.5144230769229,1466.23,1374.7692307692309,1594.5900000000001,1588.7199074074074,1657.6574999999998,{"$f":"SUMPRODUCT(BF9:BQ9,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":1800.8574918566776},null,1692.6346153846155,2085.415,2319.1490384615381,2348.02,2169.1197916666665,2017.4398148148148,1701.7774999999997,1506.6346153846155,1412.6730769230769,1637.5050000000001,1631.5208333333333,1702.1324999999999,{"$f":"SUMPRODUCT(BT9:CE9,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":1849.056799674267},null,1660.6105769230769,2045.8600000000001,2275.1950000000002,2303.6249999999995,2054.5724999999998,1978.9807692307695,1669.3461538461538,1478.1442307692309,1385.9699999999998,1606.4543269230769,1600.6111111111109,1669.7317708333337,{"$f":"SUMPRODUCT(CH9:CS9,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":1809.3035423452768},null,1696.3611111111111,2089.8049999999998,2324.3624999999997,2353.2355769230767,2173.778645833333,2021.5216346153845,1705.4951923076924,1510.4326923076924,1416.0450000000001,1640.9423076923074,1634.9855769230771,1705.4325000000001,{"$f":"SUMPRODUCT(CV9:DG9,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":1853.0798045602605},null,1658.3564814814813,2043.0624999999998,2272.4086538461538,2300.75,2125.125,1976.1394230769231,1667.0673076923074,1476.6274999999998,1384.2331730769229,1604.2692307692309,1598.4567307692305,1667.2249999999999,{"$f":"SUMPRODUCT(DJ9:DU9,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":1812.0354234527688},null,1699.2152777777778,2093.2682291666665,2328.5168269230762,2357.3575000000001,2177.4973958333335,2024.8194444444443,1708.3942307692307,1513.37,1418.5649038461538,1643.6971153846155,1637.7668269230769,1708.075,{"$f":"SUMPRODUCT(DX9:EI9,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":1855.6280537459284},null,1665.5144230769229,2051.7749999999996,2282.3509615384614,2310.7474999999999,2060.7224999999999,1984.5694444444446,1674.3474999999999,1483.3221153846155,1390.34375,1611.1674999999998,1605.4282407407409,1674.2075,{"$f":"SUMPRODUCT(EL9:EW9,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":1814.4933035714287},null,1700.3173076923076,2094.5325000000003,2330.0675000000001,2358.9014423076919,2178.908854166667,2026.039351851852,1709.575,1514.5216346153845,1419.5625,1644.7250000000001,1638.8541666666665,1709.013020833333,{"$f":"SUMPRODUCT(EZ9:FK9,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":1858.0412581699347},null,1663.1203703703704,2048.8450000000003,2279.2950000000001,2307.6514423076924,2131.3046875,1981.5697115384617,1671.9375,1481.6105769230769,1388.4749999999999,1608.8581730769231,1603.1388888888891,1671.5520833333335,{"$f":"SUMPRODUCT(FN9:FY9,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":1816.6620521172638},null,1703.6180555555557,2098.5750000000003,2334.87,2363.7259615384614,2183.184895833333,2029.7884615384614,1712.8942307692307,1517.9783653846152,1422.4875,1647.9206730769231,1642.0673076923076,1712.0674999999999,{"$f":"SUMPRODUCT(GB9:GM9,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":1861.1331433224755}]
["Tier 1 Block ",516.35096150000004,852.495,865.92,903.61298079999995,832.078125,783.13194439999995,409.46499999999997,129.08894230000001,0,322.20249999999999,354.27314810000001,650.27864580000005,{"$f":"SUMPRODUCT(B10:M10,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":548.4115604454247},null,501.41435189999999,859.67499999999995,873.21500000000003,911.22596150000004,839.0859375,820.10096150000004,397.03365380000002,130.1754808,0,312.42067309999999,357.2592593,655.75520830000005,{"$f":"SUMPRODUCT(P10:AA10,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":551.22964169315958},null,10.273148148148149,46.454999999999998,40.787500000000001,57.40625,54.26,48.105769230769234,3.1201923076923075,0,0,11.48076923076923,11.783653846153847,24.352499999999999,{"$f":"SUMPRODUCT(AD10:AO10,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":25.496956168831169},null,10.24537037037037,46.328125,40.677884615384613,57.25,56.044270833333336,47.974537037037038,3.1153846153846154,0,0,11.44951923076923,11.75,24.285,{"$f":"SUMPRODUCT(AR10:BC10,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":25.436685667752442},null,10.223557692307692,46.232500000000002,40.59375,57.13,55.927083333333336,47.875,3.1057692307692308,0,0,11.425000000000001,11.726851851851851,24.234999999999999,{"$f":"SUMPRODUCT(BF10:BQ10,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":25.501832247557005},null,10.223557692307692,46.232500000000002,40.59375,57.13,55.927083333333336,47.875,3.1074999999999999,0,0,11.425000000000001,11.726851851851851,24.234999999999999,{"$f":"SUMPRODUCT(BT10:CE10,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":25.491856677524432},null,10.25,46.352499999999999,40.697499999999998,57.278846153846153,54.14,47.997596153846153,3.1153846153846154,0,0,11.45673076923077,11.756944444444445,24.296875,{"$f":"SUMPRODUCT(CH10:CS10,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":25.449104234527688},null,10.222222222222221,46.225000000000001,40.585000000000001,57.122596153846153,55.919270833333336,47.865384615384613,3.1057692307692308,0,0,11.423076923076923,11.725961538461538,24.232500000000002,{"$f":"SUMPRODUCT(CV10:DG10,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":25.428135179153095},null,10.224537037037036,46.231770833333336,40.596153846153847,57.13221153846154,55.932291666666664,47.875,3.1057692307692308,0,0,11.427884615384615,11.725961538461538,24.237500000000001,{"$f":"SUMPRODUCT(DJ10:DU10,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":25.414902280130292},null,10.224537037037036,46.231770833333336,40.596153846153847,57.1325,55.932291666666664,47.875,3.1057692307692308,0,0,11.427884615384615,11.728365384615385,24.237500000000001,{"$f":"SUMPRODUCT(DX10:EI10,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":25.384975570032573},null,10.25,46.354999999999997,40.699519230769234,57.28,54.14,48,3.1150000000000002,0,0,11.455,11.75925925925926,24.3,{"$f":"SUMPRODUCT(EL10:EW10,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":25.50101461038961},null,10.221153846153847,46.227499999999999,40.587499999999999,57.125,55.921875,47.868055555555557,3.1074999999999999,0,0,11.425000000000001,11.726851851851851,24.231770833333332,{"$f":"SUMPRODUCT(EZ10:FK10,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":25.547181372549019},null,10.224537037037036,46.24,40.6,57.13942307692308,55.9375,47.879807692307693,3.1057692307692308,0,0,11.427884615384615,11.729166666666666,24.239583333333332,{"$f":"SUMPRODUCT(FN10:FY10,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":25.395358306188925},null,10.224537037037036,46.24,40.6,57.13942307692308,55.9375,47.879807692307693,3.1057692307692308,0,0,11.427884615384615,11.73076923076923,24.24,{"$f":"SUMPRODUCT(GB10:GM10,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":25.436278501628664}]
["DSI ",23.53125,22.725000000000001,22.5625,22.3725962,22.346354099999999,84.567129600000001,91.01,86.959134599999999,84.310096099999996,89.3,87.608796299999995,87.0078125,{"$f":"SUMPRODUCT(B11:M11,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":60.652573519934641},null,87.314814900000002,87.542500000000004,86.85,87.396634700000007,87.481770799999993,87.822115400000001,87.509615400000001,86.959134599999999,87.682500000000005,85.862980800000003,87.608796299999995,87.0078125,{"$f":"SUMPRODUCT(P11:AA11,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":87.253664511400643},null,87.268518518518519,87.495000000000005,86.802499999999995,87.350961538461547,86.9375,87.774038461538467,87.461538461538453,90.389999999999986,84.262019230769226,85.819711538461547,90.927884615384613,83.482500000000002,{"$f":"SUMPRODUCT(AD11:AO11,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":87.167004870129873},null,87.268518518518519,91.140625,83.463942307692307,90.844999999999999,87.434895833333329,84.520833333333329,87.461538461538453,90.389999999999986,84.262019230769226,85.819711538461547,90.927884615384613,83.482500000000002,{"$f":"SUMPRODUCT(AR11:BC11,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":87.206433224755699},null,90.62740384615384,87.495000000000005,83.463942307692307,90.844999999999999,87.434895833333329,84.520833333333329,87.461538461538453,90.389999999999986,84.262019230769226,89.252499999999998,87.5625,83.482500000000002,{"$f":"SUMPRODUCT(BF11:BQ11,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":87.206840390879478},null,90.62740384615384,87.495000000000005,83.463942307692307,90.844999999999999,87.434895833333329,84.520833333333329,90.960000000000008,86.913461538461533,84.262019230769226,89.252499999999998,87.5625,83.482500000000002,{"$f":"SUMPRODUCT(BT11:CE11,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":87.206840390879478},null,90.62740384615384,87.495000000000005,86.802499999999995,87.350961538461547,86.9375,87.774038461538467,87.461538461538453,86.913461538461533,87.632499999999993,85.819711538461547,87.5625,86.9609375,{"$f":"SUMPRODUCT(CH11:CS11,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":87.451343648208464},null,87.268518518518519,87.495000000000005,86.802499999999995,87.350961538461547,87.434895833333329,87.774038461538467,87.461538461538453,86.913461538461533,87.632499999999993,85.819711538461547,90.927884615384613,83.482500000000002,{"$f":"SUMPRODUCT(CV11:DG11,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":87.206636807817588},null,87.268518518518519,91.140625,83.463942307692307,87.350961538461547,87.434895833333329,87.774038461538467,87.461538461538453,90.389999999999986,84.262019230769226,85.819711538461547,90.927884615384613,83.482500000000002,{"$f":"SUMPRODUCT(DJ11:DU11,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":87.206636807817588},null,87.268518518518519,91.140625,83.463942307692307,90.844999999999999,87.434895833333329,84.520833333333329,87.461538461538453,90.389999999999986,84.262019230769226,85.819711538461547,90.927884615384613,83.482500000000002,{"$f":"SUMPRODUCT(DX11:EI11,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":87.206433224755699},null,90.62740384615384,87.495000000000005,83.463942307692307,90.844999999999999,86.9375,84.520833333333329,90.960000000000008,86.913461538461533,84.262019230769226,89.252499999999998,87.5625,83.482500000000002,{"$f":"SUMPRODUCT(EL11:EW11,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":87.16720779220779},null,90.62740384615384,87.495000000000005,86.802499999999995,87.350961538461547,87.434895833333329,84.520833333333329,90.960000000000008,86.913461538461533,84.262019230769226,89.252499999999998,87.5625,86.9609375,{"$f":"SUMPRODUCT(EZ11:FK11,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":87.49183006535948},null,87.268518518518519,87.495000000000005,86.802499999999995,87.350961538461547,87.434895833333329,87.774038461538467,87.461538461538453,86.913461538461533,87.632499999999993,85.819711538461547,87.5625,86.9609375,{"$f":"SUMPRODUCT(FN11:FY11,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":87.206840390879478},null,87.268518518518519,87.495000000000005,86.802499999999995,87.350961538461547,87.434895833333329,87.774038461538467,87.461538461538453,86.913461538461533,87.632499999999993,85.819711538461547,90.927884615384613,83.482500000000002,{"$f":"SUMPRODUCT(GB11:GM11,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":87.206636807817588}]
["Intra-Regional Transfers (Out) ",13.8605769,125.67500000000001,132.51750000000001,127.76442299999999,127.92447919999999,63.430555499999997,70.617500000000007,14.71875,13.5384615,16.302500000000002,14.715277799999999,13.4739583,{"$f":"SUMPRODUCT(B12:M12,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":60.615196063725499},null,13.7037037,125.66250000000001,132.51750000000001,127.76442299999999,127.92447919999999,65.507211499999997,68.283653799999996,14.737980799999999,13.702500000000001,16.072115400000001,14.7337963,13.4739583,{"$f":"SUMPRODUCT(P12:AA12,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":60.455822465798057},null,13.703703703703702,21.73,19.837499999999999,19.41826923076923,19.452500000000001,11.45673076923077,14.235576923076923,14.95,13.572115384615385,16.03846153846154,14.9375,13.3375,{"$f":"SUMPRODUCT(AD12:AO12,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":16.018871753246753},null,13.69675925925926,16.4375,16.4375,16.4375,16.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,{"$f":"SUMPRODUCT(AR12:BC12,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":12.069421824104234},null,9.4375,16.4375,16.4375,16.4375,16.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,{"$f":"SUMPRODUCT(BF12:BQ12,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":11.717630293159608},null,9.4375,16.4375,16.4375,16.4375,16.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,{"$f":"SUMPRODUCT(BT12:CE12,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":11.717630293159608},null,9.4375,16.4375,16.4375,16.4375,16.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,{"$f":"SUMPRODUCT(CH12:CS12,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":11.740431596091206},null,9.4375,16.4375,16.4375,16.4375,16.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,{"$f":"SUMPRODUCT(CV12:DG12,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":11.717630293159608},null,9.4375,16.4375,16.4375,16.4375,16.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,{"$f":"SUMPRODUCT(DJ12:DU12,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":11.717630293159608},null,9.4375,16.4375,16.4375,16.4375,16.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,{"$f":"SUMPRODUCT(DX12:EI12,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":11.694828990228013},null,9.4375,16.4375,16.4375,16.4375,16.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,{"$f":"SUMPRODUCT(EL12:EW12,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":11.732954545454545},null,9.4375,16.4375,16.4375,16.4375,16.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,{"$f":"SUMPRODUCT(EZ12:FK12,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":11.725081699346406},null,9.4375,16.4375,16.4375,16.4375,16.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,{"$f":"SUMPRODUCT(FN12:FY12,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":11.717630293159608},null,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,9.4375,{"$f":"SUMPRODUCT(GB12:GM12,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":9.4375}]
["Exports ",839.46634619999998,846.05499999999995,873.04499999999996,839.46634619999998,821.4140625,807.28935190000004,844.88499999999999,839.46634619999998,812.38701920000005,889.16499999999996,891.09259259999999,870.125,{"$f":"SUMPRODUCT(B13:M13,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":847.65502452385624},null,799.22453700000005,836.48,863.16250000000002,829.96394229999999,812.1171875,828.84855770000001,803.19230770000001,829.96394229999999,835.32,845.46394229999999,874.22222220000003,851.8125,{"$f":"SUMPRODUCT(P13:AA13,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":834.08692996156344},null,782.40509259259261,818.875,844.99749999999995,812.49759615384619,790.48249999999996,811.40625,786.28846153846155,844.99749999999995,786.28846153846155,836.49759615384619,926.5,817.74,{"$f":"SUMPRODUCT(AD13:AO13,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":821.42431006493507},null,782.40509259259261,852.99479166666663,812.49759615384619,844.99749999999995,795.02604166666663,781.35416666666663,786.28846153846155,844.99749999999995,786.28846153846155,836.49759615384619,928.26923076923072,817.74,{"$f":"SUMPRODUCT(AR13:BC13,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":822.03013029315957},null,812.49759615384619,818.875,812.49759615384619,844.99749999999995,795.02604166666663,781.35416666666663,786.28846153846155,844.99749999999995,786.28846153846155,868.99749999999995,897.25694444444446,817.74,{"$f":"SUMPRODUCT(BF13:BQ13,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":822.24816775244301},null,812.49759615384619,818.875,812.49759615384619,844.99749999999995,795.02604166666663,781.35416666666663,817.74,812.49759615384619,786.28846153846155,868.99749999999995,897.25694444444446,817.74,{"$f":"SUMPRODUCT(BT13:CE13,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":822.24816775244301},null,812.49759615384619,818.875,844.99749999999995,812.49759615384619,790.48249999999996,811.40625,786.28846153846155,812.49759615384619,817.74,836.49759615384619,897.25694444444446,851.8125,{"$f":"SUMPRODUCT(CH13:CS13,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":824.54600977198697},null,782.40509259259261,818.875,844.99749999999995,812.49759615384619,795.02604166666663,811.40625,786.28846153846155,812.49759615384619,817.74,836.49759615384619,926.5,817.74,{"$f":"SUMPRODUCT(CV13:DG13,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":821.8802931596091},null,782.40509259259261,852.99479166666663,812.49759615384619,812.49759615384619,795.02604166666663,811.40625,786.28846153846155,844.99749999999995,786.28846153846155,836.49759615384619,926.5,817.74,{"$f":"SUMPRODUCT(DJ13:DU13,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":821.8802931596091},null,782.40509259259261,852.99479166666663,812.49759615384619,844.99749999999995,795.02604166666663,781.35416666666663,786.28846153846155,844.99749999999995,786.28846153846155,836.49759615384619,928.26923076923072,817.74,{"$f":"SUMPRODUCT(DX13:EI13,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":822.03013029315957},null,812.49759615384619,818.875,812.49759615384619,844.99749999999995,790.48249999999996,781.35416666666663,817.74,812.49759615384619,786.28846153846155,868.99749999999995,897.25694444444446,817.74,{"$f":"SUMPRODUCT(EL13:EW13,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":821.79099025974028},null,812.49759615384619,818.875,844.99749999999995,812.49759615384619,795.02604166666663,781.35416666666663,817.74,812.49759615384619,786.28846153846155,868.99749999999995,897.25694444444446,851.8125,{"$f":"SUMPRODUCT(EZ13:FK13,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":824.93525326797385},null,782.40509259259261,818.875,844.99749999999995,812.49759615384619,795.02604166666663,811.40625,786.28846153846155,812.49759615384619,817.74,836.49759615384619,897.25694444444446,851.8125,{"$f":"SUMPRODUCT(FN13:FY13,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":822.32634364820842},null,782.40509259259261,818.875,844.99749999999995,812.49759615384619,795.02604166666663,811.40625,786.28846153846155,812.49759615384619,817.74,836.49759615384619,926.5,817.74,{"$f":"SUMPRODUCT(GB13:GM13,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":821.8802931596091}]
["Firm Surplus Sale ",176.88942309999999,176.89,176.89,176.88942309999999,176.890625,176.88888890000001,176.89,176.88942309999999,176.88942309999999,176.89,176.88888890000001,176.890625,{"$f":"SUMPRODUCT(B14:M14,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":176.88970589215685},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(P14:AA14,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0},null,80.629629629629633,80.63,80.63,80.629807692307693,80.63,80.629807692307693,80.629807692307693,80.63,80.629807692307693,80.629807692307693,80.629807692307693,80.63,{"$f":"SUMPRODUCT(AD14:AO14,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":80.629870129870127},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR14:BC14,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":0},null,46.192307692307693,46.192500000000003,46.192307692307693,46.192500000000003,46.192708333333336,46.192129629629626,46.192307692307693,46.192500000000003,46.192307692307693,46.192500000000003,46.192129629629626,46.192500000000003,{"$f":"SUMPRODUCT(BF14:BQ14,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":46.192385993485345},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT14:CE14,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,31.48076923076923,31.48,31.48,31.48076923076923,31.48,31.48076923076923,31.48076923076923,31.48076923076923,31.48,31.48076923076923,31.481481481481481,31.479166666666668,{"$f":"SUMPRODUCT(CH14:CS14,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":31.480456026058633},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV14:DG14,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,27.61574074074074,27.614583333333332,27.615384615384617,27.615384615384617,27.614583333333332,27.615384615384617,27.615384615384617,27.614999999999998,27.615384615384617,27.615384615384617,27.615384615384617,27.614999999999998,{"$f":"SUMPRODUCT(DJ14:DU14,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":27.615228013029316},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX14:EI14,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,8.1322115384615383,8.1325000000000003,8.1322115384615383,8.1325000000000003,8.1325000000000003,8.1319444444444446,8.1300000000000008,8.1322115384615383,8.1322115384615383,8.1325000000000003,8.1319444444444446,8.1325000000000003,{"$f":"SUMPRODUCT(EL14:EW14,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":8.1321022727272734},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ14:FK14,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,1.6018518518518519,1.6025,1.6025,1.6033653846153846,1.6041666666666667,1.6033653846153846,1.6009615384615385,1.6033653846153846,1.6025,1.6033653846153846,1.6018518518518519,1.6041666666666667,{"$f":"SUMPRODUCT(FN14:FY14,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":1.6028094462540716},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB14:GM14,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0}]
["Trading Floor Sale",49.879807700000001,49.75,50,25,12.5,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(B15:M15,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":15.492238562745097},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(P15:AA15,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AD15:AO15,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR15:BC15,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF15:BQ15,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT15:CE15,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH15:CS15,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV15:DG15,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ15:DU15,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX15:EI15,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL15:EW15,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ15:FK15,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN15:FY15,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB15:GM15,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0}]
[]
["LLH"]
["Load Following",{"$f":"B3","v":"2017-10-01"},{"$f":"C3","v":"2017-11-01"},"2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","Wtd. Avg.",null,{"$f":"P3","v":"2018-10-01"},{"$f":"Q3","v":"2018-11-01"},"2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","Wtd. Avg.",null,{"$f":"AD3","v":"2019-10-01"},{"$f":"AE3","v":"2019-11-01"},"2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","Wtd. Avg.",null,{"$f":"AR3","v":"2020-10-01"},{"$f":"AS3","v":"2020-11-01"},"2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","Wtd. Avg.",null,{"$f":"BF3","v":"2021-10-01"},{"$f":"BG3","v":"2021-11-01"},"2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","Wtd. Avg.",null,{"$f":"BT3","v":"2022-10-01"},{"$f":"BU3","v":"2022-11-01"},"2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","Wtd. Avg.",null,{"$f":"CH3","v":"2023-10-01"},{"$f":"CI3","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","Wtd. Avg.",null,{"$f":"CV3","v":"2024-10-01"},{"$f":"CW3","v":"2024-11-01"},"2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Wtd. Avg.",null,{"$f":"DJ3","v":"2025-10-01"},{"$f":"DK3","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","Wtd. Avg.",null,{"$f":"DX3","v":"2026-10-01"},{"$f":"DY3","v":"2026-11-01"},"2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","Wtd. Avg.",null,{"$f":"EL3","v":"2027-10-01"},{"$f":"EM3","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","Wtd. Avg.",null,{"$f":"EZ3","v":"2028-10-01"},{"$f":"FA3","v":"2028-11-01"},"2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","Wtd. Avg.",null,{"$f":"FN3","v":"2029-10-01"},{"$f":"FO3","v":"2029-11-01"},"2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","Wtd. Avg.",null,{"$f":"GB3","v":"2030-10-01"},{"$f":"GC3","v":"2030-11-01"},"2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","Wtd. Avg."]
[{"$f":"A4","v":"Federal Agencies"},86.795731799999999,120.7102804,139.48546519999996,139.46036580000001,126.6388889,110.78135040000001,89.509687499999998,84.887195200000008,85.01973679999999,91.526162900000003,92.205448600000011,85.211309599999993,{"$f":"SUMPRODUCT(B19:M19,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":104.31785716014494},null,102.82371789999999,134.8504672,152.4505815,153.28658530000001,141.9305555,120.56269119999997,106.72565790000002,98.155487800000003,94.721874999999997,106.94817070000002,104.7503205,97.729166699999993,{"$f":"SUMPRODUCT(P19:AA19,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":117.96717774781705},null,117.85897435897435,150.31152647975077,158.40697674418607,168.1829268292683,164.14864864864865,140.15290519877678,129.88355263157897,111.86337209302324,109.40131578947367,117.21036585365854,112.94573170731708,113.50624999999999,{"$f":"SUMPRODUCT(AD19:AO19,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":132.81452282157676},null,117.91025641025642,143.05637982195844,166.83231707317071,160.38081395348834,166.47569444444446,147.967845659164,129.96907894736842,111.92441860465115,109.43092105263156,117.35365853658536,113.10121951219512,113.58125,{"$f":"SUMPRODUCT(AR19:BC19,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":133.07375259875261},null,111.75914634146342,150.88161993769467,167.27439024390242,160.82267441860463,166.92013888888891,148.2765273311897,130.15986842105264,112.07267441860463,109.54276315789474,111.58139534883721,119.72211538461539,113.73437499999999,{"$f":"SUMPRODUCT(BF19:BQ19,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":133.32143970893969},null,113.51829268292683,153.12149532710279,169.50304878048777,162.95639534883719,169.4965277777778,150.49839228295818,125.0440625,119.9939024390244,111.39473684210526,113.23837209302326,121.55544871794872,115.61562499999999,{"$f":"SUMPRODUCT(BT19:CE19,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":135.33586278586279},null,117.91158536585365,158.04984423676009,165.9651162790698,176.27743902439022,172.58783783783784,147.44954128440367,137.04802631578949,124.54878048780489,109.534375,123.79878048780488,126.01698717948717,113.89583333333334,{"$f":"SUMPRODUCT(CH19:CS19,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":139.30266012396692},null,129.94871794871796,164.00311526479749,171.41569767441862,182.17987804878049,181.39236111111114,153.02752293577981,142.87039473684212,129.94817073170731,114.54687499999999,128.85975609756099,124.13475609756097,125.50937499999999,{"$f":"SUMPRODUCT(CV19:DG19,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":145.54256756756757},null,130.50000000000003,156.52818991097922,181.05182926829266,183.0609756097561,182.29861111111114,153.7308868501529,143.48223684210529,123.84302325581395,121.75,129.46036585365854,124.73231707317073,126.05624999999999,{"$f":"SUMPRODUCT(DJ19:DU19,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":146.20914760914764},null,131.0320512820513,157.24925816023736,181.90548780487805,175,183.20486111111114,162.82315112540192,144.08750000000001,124.35755813953489,122.24671052631578,130.05182926829269,125.31463414634146,126.6,{"$f":"SUMPRODUCT(DX19:EI19,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":146.87053014553013},null,124.62499999999999,166.35514018691586,182.84451219512195,175.92151162790697,181.68581081081081,163.63665594855306,136.9128125,131.66463414634143,122.82236842105263,124.06104651162791,133.08429487179487,127.21875,{"$f":"SUMPRODUCT(EL19:EW19,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":147.4798755186722},null,124.9390243902439,166.74454828660433,174.80232558139537,185.06097560975607,184.7743055555556,163.98713826366557,137.30031249999999,132.0060975609756,123.12171052631578,124.45058139534883,133.49775641025641,121.45238095238096,{"$f":"SUMPRODUCT(EZ19:FK19,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":147.38234989648035},null,131.96153846153848,167.54205607476632,175.66279069767444,186.3719512195122,185.67361111111114,156.29969418960246,145.81118421052633,132.01524390243901,117.42812499999999,131.77134146341464,133.56185897435898,122.00892857142858,{"$f":"SUMPRODUCT(FN19:FY19,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":148.69721933471934},null,133.11858974358975,167.94392523364485,176.52034883720933,186.91768292682926,186.6215277777778,157.41284403669727,146.44276315789475,132.58231707317071,117.92500000000001,132.39939024390245,127.61341463414635,128.72187500000001,{"$f":"SUMPRODUCT(GB19:GM19,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":149.40561330561329}]
["Load Following",2333.1914634000013,2931.3660443999997,3248.2203493999987,3288.3996952000002,3108.0694451999993,2711.3623799000006,2511.2393749999997,2499.4804878999994,2583.2223679000012,2702.9145345999991,2660.1161858,2360.6645833999996,{"$f":"SUMPRODUCT(B20:M20,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":2743.8571041926753},null,2350.6884614999994,2898.008410899999,3209.8651162000001,3255.3521336999997,3061.9861111,2599.547094699999,2518.0723683999995,2451.1225611000009,2467.9656250000003,2712.3027439999978,2598.1174682999999,2301.1485122000013,{"$f":"SUMPRODUCT(P20:AA20,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":2702.7478040416318},null,2378.433653846153,2888.376012461059,3221.0264534883722,3305.7777439024385,3120.7206081081072,2669.3125382263006,2597.9046052631584,2448.7095930232572,2582.3334868421057,2792.2737804878057,2620.3599695121939,2437.5693749999987,{"$f":"SUMPRODUCT(AD20:AO20,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":2756.9194113070539},null,2403.7509615384615,2837.0611275964397,3328.3667682926834,3226.1441860465102,3152.3090277777787,2744.7196141479112,2601.9190789473682,2447.2360465116294,2583.1700000000014,2794.9435975609772,2622.3276219512195,2437.6056249999997,{"$f":"SUMPRODUCT(AR20:BC20,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":2766.124126819127},null,2340.7655487804877,2912.082554517136,3333.6469512195117,3226.4552325581399,3154.3468749999997,2744.8684887459817,2603.6493421052637,2443.4252906976758,2581.0792763157897,2716.2703488372081,2698.9391987179483,2434.2409374999997,{"$f":"SUMPRODUCT(BF20:BQ20,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":2765.1016969854477},null,2338.5216463414631,2909.947663551402,3334.3667682926834,3226.5744186046522,3156.3881944444424,2745.1028938906747,2531.1887499999998,2509.8045731707321,2579.2933552631584,2715.230813953488,2698.5574679487186,2431.036562499999,{"$f":"SUMPRODUCT(BT20:CE20,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":2764.7431159043658},null,2340.3884146341466,2911.8604361370712,3252.4279069767454,3314.8048780487816,3132.2304054054052,2671.2226299694166,2609.372368421054,2509.2356707317076,2501.0862500000003,2796.9292682926834,2700.7122756410258,2362.3002976190483,{"$f":"SUMPRODUCT(CH20:CS20,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":2758.1223734504138},null,2406.50657051282,2909.9419314641759,3252.856627906976,3315.4646646341466,3161.6206597222226,2669.8263914373092,2610.0105921052641,2505.1167987804874,2497.1499375000008,2795.4283841463416,2618.2702134146334,2425.3539999999989,{"$f":"SUMPRODUCT(CV20:DG20,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":2765.3254703742205},null,2402.5983974358965,2827.9017804154309,3338.5134146341461,3312.5207317073173,3159.3065972222221,2665.1122324159014,2607.4019736842106,2426.0468023255803,2570.8075657894728,2791.3463414634152,2613.0214024390248,2418.2000000000003,{"$f":"SUMPRODUCT(DJ20:DU20,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":2760.0616476091473},null,2403.3650641025633,2827.3602373887256,3341.5512195121964,3226.8186046511614,3160.6871527777776,2742.6668810289407,2605.0282894736838,2423.3590116279065,2569.3104276315808,2791.1515243902445,2610.5320731707297,2416.3556249999983,{"$f":"SUMPRODUCT(DX20:EI20,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":2760.8088591476094},null,2329.5768292682928,2904.7588785046728,3344.0295731707329,3231.205232558139,3135.1611486486504,2745.2951768488756,2529.3959374999995,2497.9582317073173,2571.9184210526319,2711.7761627906984,2694.3039423076912,2416.7159374999992,{"$f":"SUMPRODUCT(EL20:EW20,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":2760.4052723029054},null,2323.1240853658537,2902.2803738317766,3248.7686046511612,3311.0588414634153,3157.5746527777774,2735.9147909967837,2521.9106250000004,2487.9865853658534,2565.2414473684221,2705.9962209302339,2688.7747756410267,2341.4904761904759,{"$f":"SUMPRODUCT(EZ20:FK20,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":2747.6389829192549},null,2399.746474358974,2909.9872274143313,3262.3732558139523,3322.756707317074,3172.7642361111116,2663.7941896024477,2607.0625000000014,2490.0960365853662,2484.252500000001,2791.4265243902437,2689.5039423076919,2341.509226190477,{"$f":"SUMPRODUCT(FN20:FY20,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":2761.3003456340962},null,2396.9772435897435,2904.7906542056076,3259.0276162790683,3318.9021341463426,3169.3822916666672,2659.4183486238521,2603.4131578947377,2485.943902439024,2482.1118749999996,2790.6158536585358,2606.1381707317078,2409.3234374999993,{"$f":"SUMPRODUCT(GB20:GM20,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":2758.4807224532224}]
["USBR ",165.80060980000005,24.6886604,36.031598900000006,8.8211889999999986,19.864166700000006,89.21845669999999,298.19843749999995,329.77134129999996,374.06907890000002,465.31686059999993,401.46153840000005,350.73214280000013,{"$f":"SUMPRODUCT(B21:M21,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":215.201915113794},null,158.91538460000001,24.6886604,36.031598900000006,8.8211889999999986,19.864166700000002,96.235015300000001,270.55065790000003,329.77134130000002,398.90624999999994,439.75000000000006,401.46153840000005,350.73214280000013,{"$f":"SUMPRODUCT(P21:AA21,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":211.89891110174119},null,161.1407051282051,23.43071651090343,36.920610465116283,6.6635670731707322,18.22402027027027,102.10165137614679,273.371052631579,377.02325581395343,383.59210526315786,456.23780487804879,405.18902439024384,333.19437500000004,{"$f":"SUMPRODUCT(AD21:AO21,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":215.26142375518674},null,161.1407051282051,25.926735905044509,34.946646341463406,8.0597965116279067,18.556666666666665,94.050546623794204,273.371052631579,377.02325581395343,383.59210526315786,456.23780487804879,405.18292682926824,333.19437500000004,{"$f":"SUMPRODUCT(AR21:BC21,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":214.76697505197507},null,168.69664634146346,23.43071651090343,34.946646341463406,8.0597965116279067,18.556666666666665,94.050546623794204,273.371052631579,377.02325581395343,383.59210526315786,484.11337209302332,387.94551282051287,333.19437500000004,{"$f":"SUMPRODUCT(BF21:BQ21,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":217.07169178794183},null,168.69664634146346,23.43071651090343,34.946646341463406,8.0597965116279067,18.556666666666665,94.050546623794204,303.73593749999998,346.81707317073176,383.59210526315786,484.11337209302332,387.94551282051287,333.19437500000004,{"$f":"SUMPRODUCT(BT21:CE21,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":216.59110446985449},null,168.69664634146346,23.43071651090343,36.920610465116283,6.6635670731707322,18.22402027027027,102.10165137614679,273.371052631579,346.81707317073176,410.34687500000001,456.23780487804879,387.94551282051287,352.18482142857141,{"$f":"SUMPRODUCT(CH21:CS21,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":215.31832386363635},null,161.1407051282051,23.43071651090343,36.920610465116283,6.6635670731707322,18.556666666666665,102.10165137614679,273.371052631579,346.81707317073176,410.34687500000001,456.23780487804879,405.18902439024384,333.19437500000004,{"$f":"SUMPRODUCT(CV21:DG21,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":215.37345634095635},null,161.1407051282051,25.926735905044509,34.946646341463406,6.6635670731707322,18.556666666666665,102.10165137614679,273.371052631579,377.02325581395343,383.59210526315786,456.23780487804879,405.18902439024384,333.19437500000004,{"$f":"SUMPRODUCT(DJ21:DU21,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":215.69020790020789},null,161.1407051282051,25.926735905044509,34.946646341463406,8.0597965116279067,18.556666666666665,94.050546623794204,273.371052631579,377.02325581395343,383.59210526315786,456.23780487804879,405.18292682926824,333.19437500000004,{"$f":"SUMPRODUCT(DX21:EI21,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":214.76697505197507},null,168.69664634146346,23.43071651090343,34.946646341463406,8.0597965116279067,18.22402027027027,94.050546623794204,303.73593749999998,346.81707317073176,383.59210526315786,484.11337209302332,387.94551282051287,333.19437500000004,{"$f":"SUMPRODUCT(EL21:EW21,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":216.15470954356849},null,168.69664634146346,23.43071651090343,36.920610465116283,6.6635670731707322,18.556666666666665,94.050546623794204,303.73593749999998,346.81707317073176,383.59210526315786,484.11337209302332,387.94551282051287,352.18482142857141,{"$f":"SUMPRODUCT(EZ21:FK21,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":218.89382505175982},null,161.1407051282051,23.43071651090343,36.920610465116283,6.6635670731707322,18.556666666666665,102.10165137614679,273.371052631579,346.81707317073176,410.34687500000001,456.23780487804879,387.94551282051287,352.18482142857141,{"$f":"SUMPRODUCT(FN21:FY21,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":215.3341891891892},null,161.1407051282051,23.43071651090343,36.920610465116283,6.6635670731707322,18.556666666666665,102.10165137614679,273.371052631579,346.81707317073176,410.34687500000001,456.23780487804879,405.18902439024384,333.19437500000004,{"$f":"SUMPRODUCT(GB21:GM21,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":215.37345634095635}]
["Other"]
["Slice Output from T1 System ",1130.4969512999999,1523.4610595000001,1403.1686046,1216.9451218999998,1244.1875001999999,1329.9003214000002,1125.403125,1718.4115854000001,1508.4342104999998,1077.5406978000001,1233.0961538999998,1133.5565476000002,{"$f":"SUMPRODUCT(B23:M23,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":1302.3328157767342},null,1170.3365383,1500.9096573000002,1386.3052323999998,1211.2225610999999,1237.8090278,1245.4220184000001,1175.4276315,1606.9390245,1147.2531250000002,1103.3048779000001,1224.5288462999999,1122.2559523999998,{"$f":"SUMPRODUCT(P23:AA23,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":1262.3157484323544},null,1391.4423076923076,1812.4953271028039,1697.845930232558,1553.7225609756097,1416.7229729729729,1465.9785932721713,1437.4407894736842,1912.752906976744,1761.8914473684213,1328.0152439024391,1382.0213414634147,1410.9781250000001,{"$f":"SUMPRODUCT(AD23:AO23,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":1550.6574170124481},null,1397.3974358974358,1736.7715133531156,1763.9329268292681,1497.526162790698,1407.7291666666665,1505.2090032154342,1437.0065789473686,1816.3691860465117,1452.6447368421054,1289.4756097560978,1376.3993902439026,1406.9625000000001,{"$f":"SUMPRODUCT(AR23:BC23,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":1511.5553534303535},null,1329.560975609756,1807.380062305296,1761.856707317073,1488.8023255813953,1402.2986111111111,1526.1897106109325,1433.5855263157894,1909.7994186046512,1757.9375,1261.8401162790697,1446.9711538461538,1407.5281250000003,{"$f":"SUMPRODUCT(BF23:BQ23,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":1545.7224532224532},null,1336.0030487804877,1806.5171339563863,1758.8292682926829,1492.6540697674418,1402.7569444444443,1501.8263665594855,1365.1718749999998,1911.8140243902442,1450.1282894736844,1224.7151162790697,1440.9294871794873,1403.9718750000002,{"$f":"SUMPRODUCT(BT23:CE23,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":1508.431392931393},null,1327.8414634146343,1805.0467289719627,1689.9476744186047,1546.0884146341464,1409.2398648648648,1460.1314984709479,1431.7368421052633,1999.5182926829268,1669.8125,1321.9054878048782,1445.1089743589744,1342.9613095238094,{"$f":"SUMPRODUCT(CH23:CS23,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":1539.0322830578511},null,1392.5096153846152,1804.1869158878505,1687.0697674418604,1550.1189024390242,1400.9513888888889,1436.9663608562691,1432.6184210526317,1909.3536585365853,1363.5281249999998,1284.3719512195123,1371.2621951219512,1402.1625000000001,{"$f":"SUMPRODUCT(CV23:DG23,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":1505.6166839916839},null,1385.75,1731.8278931750742,1759.5853658536589,1546.0884146341464,1400.4791666666665,1460.1314984709479,1431.7368421052633,1907.325581395349,1755.6776315789475,1321.9054878048782,1377.0000000000002,1405.7093749999999,{"$f":"SUMPRODUCT(DJ23:DU23,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":1543.9719334719334},null,1392.5096153846152,1730.4985163204749,1756.0487804878048,1490.7238372093025,1400.9513888888889,1500.4340836012864,1432.6184210526317,1812.3924418604654,1448.2598684210525,1284.3719512195123,1372.3750000000002,1402.1625000000001,{"$f":"SUMPRODUCT(DX23:EI23,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":1506.2104989604989},null,1327.9024390243903,1804.6417445482866,1759.155487804878,1486.924418604651,1409.2939189189192,1524.8585209003215,1362.6906250000002,1999.643292682927,1755.8026315789475,1260.3313953488373,1445.7339743589744,1405.7875000000001,{"$f":"SUMPRODUCT(EL23:EW23,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":1544.3236514522821},null,1334.3567073170732,1803.7819314641745,1686.6598837209303,1550.1585365853659,1401.0069444444443,1500.5016077170419,1363.5281249999998,1909.4695121951222,1448.3881578947369,1223.2499999999998,1439.6923076923076,1339.6636904761904,{"$f":"SUMPRODUCT(EZ23:FK23,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":1500.6589026915115},null,1385.8173076923076,1804.6417445482866,1689.5348837209301,1546.1341463414635,1400.5416666666665,1460.7186544342508,1431.8453947368421,1999.643292682927,1669.921875,1322.0396341463415,1445.7339743589744,1343.0386904761904,{"$f":"SUMPRODUCT(FN23:FY23,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":1544.3102910602911},null,1392.9326923076926,1803.9314641744547,1687.0029069767443,1550.3780487804877,1400.9236111111113,1436.9908256880735,1433.0723684210527,1911.2987804878046,1362.921875,1287.6798780487804,1370.6981707317073,1404.640625,{"$f":"SUMPRODUCT(GB23:GM23,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":1506.2370062370062}]
["Slice Block ",1327.8475611000001,1539.9034267999998,1758.5174417999997,1752.2164635999998,1612.2083333,1489.5144694000001,1384.0906249999998,1334.1829267999999,1305.9440789999999,1370.5988373,1338.0096155000001,1288.5327381,{"$f":"SUMPRODUCT(B24:M24,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":1458.715062146118},null,1378.7852562999999,1600.9158879000001,1829.0290698000006,1821.5060976,1676.2916668000003,1549.9571864999998,1438.986842,1385.7195120999997,1355.265625,1421.7347561999998,1387.9230770000001,1338.3214284000001,{"$f":"SUMPRODUCT(P24:AA24,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":1516.3755197417361},null,1641.2852564102566,2023.3146417445485,2249.1453488372094,2277.9420731707314,2031.9932432432433,1958.0214067278289,1650.2105263157896,1459.5174418604649,1368.4703947368421,1589.375,1583.3871951219512,1652.5687499999999,{"$f":"SUMPRODUCT(AD24:AO24,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":1792.8993775933609},null,1683.0865384615383,2074.427299703264,2306.3140243902435,2335.4912790697676,2157.6736111111113,2007.2411575562701,1692.3421052631579,1497.3255813953485,1403.9013157894738,1629.2347560975611,1623.1250000000002,1693.8249999999998,{"$f":"SUMPRODUCT(AR24:BC24,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":1843.7845634095634},null,1647.7743902439024,2030.5295950155762,2257.7835365853657,2286.2761627906975,2111.9791666666665,1964.4051446945336,1656.4999999999998,1466.25,1374.7467105263158,1594.6191860465115,1588.6955128205129,1657.625,{"$f":"SUMPRODUCT(BF24:BQ24,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":1803.2830041580041},null,1692.6280487804879,2085.3644859813085,2319.146341463415,2348.0639534883721,2169.1111111111109,2017.4147909967846,1701.746875,1506.6310975609756,1412.6677631578946,1637.5348837209301,1631.4807692307691,1702.1000000000001,{"$f":"SUMPRODUCT(BT24:CE24,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":1852.9909043659043},null,1660.6097560975609,2045.8224299065421,2275.2354651162791,2303.625,2054.6013513513517,1978.993883792049,1669.3289473684208,1478.1310975609756,1385.9468750000001,1606.4573170731708,1600.5641025641023,1669.7619047619048,{"$f":"SUMPRODUCT(CH24:CS24,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":1812.5237603305786},null,1696.3333333333335,2089.7725856697821,2324.4069767441865,2353.2347560975609,2173.7673611111109,2021.5321100917429,1705.4999999999998,1510.4298780487802,1416.0187499999997,1640.9420731707319,1634.975609756098,1705.403125,{"$f":"SUMPRODUCT(CV24:DG24,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":1857.0335239085239},null,1658.3205128205127,2043.0949554896144,2272.4115853658536,2300.7469512195121,2125.1111111111113,1976.1651376146788,1667.0526315789475,1476.6540697674418,1384.2138157894738,1604.2713414634145,1598.4634146341464,1667.1906250000002,{"$f":"SUMPRODUCT(DJ24:DU24,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":1814.8921517671517},null,1699.1891025641025,2093.2937685459942,2328.5213414634145,2357.3895348837204,2177.479166666667,2024.7974276527332,1708.3947368421052,1513.3924418604654,1418.546052631579,1643.6951219512196,1637.7591463414633,1708.0468749999998,{"$f":"SUMPRODUCT(DX24:EI24,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":1861.0184511434511},null,1665.5121951219512,2051.7352024922116,2282.356707317073,2310.7877906976742,2060.7533783783783,1984.5337620578778,1674.3187499999999,1483.3292682926831,1390.3256578947369,1611.2005813953488,1605.3782051282051,1674.16875,{"$f":"SUMPRODUCT(EL24:EW24,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":1818.316908713693},null,1700.314024390244,2094.4922118380064,2330.1075581395348,2358.8993902439024,2178.895833333333,2026.0096463022508,1709.5531250000001,1514.5213414634145,1419.5592105263158,1644.7529069767443,1638.8205128205129,1709.0416666666665,{"$f":"SUMPRODUCT(EZ24:FK24,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":1860.6710662525879},null,1663.0865384615386,2048.797507788162,2279.3430232558139,2307.6554878048778,2131.2951388888891,1981.5902140672783,1671.9276315789473,1481.6128048780488,1388.4499999999998,1608.8567073170732,1603.1057692307695,1671.5625,{"$f":"SUMPRODUCT(FN24:FY24,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":1821.0506756756756},null,1703.5769230769231,2098.5358255451711,2334.9127906976746,2363.7256097560976,2183.1701388888891,2029.8073394495414,1712.8815789473681,1517.9817073170732,1422.4656249999998,1647.9268292682927,1642.0731707317073,1712.0343749999997,{"$f":"SUMPRODUCT(GB24:GM24,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":1865.1070686070686}]
["Tier 1 Block ",436.58841460000002,708.19937689999995,671.25581399999999,764.03048779999995,739.625,725.21543410000004,341.22187500000001,109.14634150000001,0,249.77034879999999,327.0224359,495.452381,{"$f":"SUMPRODUCT(B25:M25,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":463.25465838747414},null,462.84294870000002,714.16510900000003,676.90988370000002,770.46646339999995,745.85416669999995,695.5412844,362.2039474,110.0670732,0,264.15853659999999,329.77564100000001,499.625,{"$f":"SUMPRODUCT(P25:AA25,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":469.09875259766119},null,10.272435897435898,46.454828660436135,40.787790697674417,57.405487804878049,54.260135135135137,48.103975535168196,3.125,0,0,11.481707317073171,11.783536585365853,24.353124999999999,null,null,10.243589743589743,46.32937685459941,40.676829268292686,57.25,56.045138888888886,47.974276527331192,3.111842105263158,0,0,11.451219512195122,11.75,24.287500000000001,null,null,10.222560975609756,46.230529595015575,40.594512195121951,57.130813953488371,55.927083333333336,47.874598070739552,3.1052631578947367,0,0,11.427325581395349,11.727564102564102,24.234375,null,null,10.222560975609756,46.230529595015575,40.594512195121951,57.130813953488371,55.927083333333336,47.874598070739552,3.1062500000000002,0,0,11.427325581395349,11.727564102564102,24.234375,null,null,10.25,46.352024922118382,40.697674418604649,57.277439024390247,54.138513513513516,47.996941896024467,3.111842105263158,0,0,11.457317073170731,11.756410256410257,24.297619047619047,null,null,10.221153846153847,46.22429906542056,40.587209302325583,57.121951219512198,55.920138888888886,47.86850152905199,3.1052631578947367,0,0,11.423780487804878,11.725609756097562,24.231249999999999,null,null,10.224358974358974,46.234421364985167,40.594512195121951,57.134146341463413,55.930555555555557,47.874617737003057,3.1052631578947367,0,0,11.426829268292684,11.728658536585366,24.237500000000001,null,null,10.224358974358974,46.234421364985167,40.594512195121951,57.133720930232556,55.930555555555557,47.874598070739552,3.1052631578947367,0,0,11.426829268292684,11.725609756097562,24.237500000000001,null,null,10.25,46.352024922118382,40.698170731707314,57.281976744186046,54.141891891891895,48,3.1124999999999998,0,0,11.456395348837209,11.756410256410257,24.3,null,null,10.222560975609756,46.227414330218068,40.590116279069768,57.125,55.920138888888886,47.868167202572344,3.1062500000000002,0,0,11.424418604651162,11.724358974358974,24.232142857142858,null,null,10.224358974358974,46.239875389408098,40.598837209302324,57.140243902439025,55.9375,47.88073394495413,3.1052631578947367,0,0,11.426829268292684,11.73076923076923,24.241071428571427,null,null,10.224358974358974,46.239875389408098,40.598837209302324,57.140243902439025,55.9375,47.88073394495413,3.1052631578947367,0,0,11.426829268292684,11.728658536585366,24.237500000000001]
["DSI ",22.277439099999999,22.853582500000002,22.9476744,23.564024400000001,22.78125,91.717041800000004,84.112499999999997,87.963414599999993,91.342105199999992,84.787790699999988,87.410256400000009,87.916666600000013,{"$f":"SUMPRODUCT(B26:M26,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":60.783126280719465},null,88.894230699999994,88.080996799999994,88.7761627,88.533536599999991,87.600694499999989,87.229357800000002,88.54605269999999,87.963414599999993,86.774999999999991,88.923780499999992,87.410256400000009,87.916666600000013,{"$f":"SUMPRODUCT(P26:AA26,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":88.060550917203742},null,88.84615384615384,88.031152647975077,88.729651162790688,88.484756097560975,88.226351351351354,87.180428134556578,88.493421052631575,83.825581395348834,91.296052631578945,88.875,83.103658536585371,92.262500000000003,{"$f":"SUMPRODUCT(AD26:AO26,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":88.063278008298752},null,88.84615384615384,83.854599406528195,93.057926829268283,84.369186046511629,87.552083333333343,91.665594855305457,88.493421052631575,83.825581395348834,91.296052631578945,88.875,83.100609756097569,92.262500000000003,{"$f":"SUMPRODUCT(AR26:BC26,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":88.012474012474016},null,84.512195121951208,88.031152647975077,93.057926829268283,84.369186046511629,87.552083333333343,91.665594855305457,88.493421052631575,83.825581395348834,91.296052631578945,84.741279069767444,87.362179487179489,92.262500000000003,{"$f":"SUMPRODUCT(BF26:BQ26,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":88.012214137214144},null,84.512195121951208,88.031152647975077,93.057926829268283,84.369186046511629,87.552083333333343,91.665594855305457,84.065624999999997,87.914634146341456,91.296052631578945,84.741279069767444,87.362179487179489,92.262500000000003,{"$f":"SUMPRODUCT(BT26:CE26,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":88.011954261954259},null,84.512195121951208,88.031152647975077,88.729651162790688,88.484756097560975,88.226351351351354,87.180428134556578,88.493421052631575,87.914634146341456,86.731250000000003,88.875,87.362179487179489,87.86904761904762,{"$f":"SUMPRODUCT(CH26:CS26,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":87.699121900826441},null,88.84615384615384,88.031152647975077,88.729651162790688,88.484756097560975,87.552083333333343,87.180428134556578,88.493421052631575,87.914634146341456,86.731250000000003,88.875,83.103658536585371,92.262500000000003,{"$f":"SUMPRODUCT(CV26:DG26,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":88.012474012474016},null,88.84615384615384,83.854599406528195,93.057926829268283,88.484756097560975,87.552083333333343,87.180428134556578,88.493421052631575,83.825581395348834,91.296052631578945,88.875,83.103658536585371,92.262500000000003,{"$f":"SUMPRODUCT(DJ26:DU26,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":88.012733887733887},null,88.84615384615384,83.854599406528195,93.057926829268283,84.369186046511629,87.552083333333343,91.665594855305457,88.493421052631575,83.825581395348834,91.296052631578945,88.875,83.100609756097569,92.262500000000003,{"$f":"SUMPRODUCT(DX26:EI26,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":88.012474012474016},null,84.512195121951208,88.031152647975077,93.057926829268283,84.369186046511629,88.226351351351354,91.665594855305457,84.065624999999997,87.914634146341456,91.296052631578945,84.741279069767444,87.362179487179489,92.262500000000003,{"$f":"SUMPRODUCT(EL26:EW26,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":88.062759336099589},null,84.512195121951208,88.031152647975077,88.729651162790688,88.484756097560975,87.552083333333343,91.665594855305457,84.065624999999997,87.914634146341456,91.296052631578945,84.741279069767444,87.362179487179489,87.86904761904762,{"$f":"SUMPRODUCT(EZ26:FK26,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":87.647515527950304},null,88.84615384615384,88.031152647975077,88.729651162790688,88.484756097560975,87.552083333333343,87.180428134556578,88.493421052631575,87.914634146341456,86.731250000000003,88.875,87.362179487179489,87.86904761904762,{"$f":"SUMPRODUCT(FN26:FY26,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":88.012214137214144},null,88.84615384615384,88.031152647975077,88.729651162790688,88.484756097560975,87.552083333333343,87.180428134556578,88.493421052631575,87.914634146341456,86.731250000000003,88.875,83.103658536585371,92.262500000000003,{"$f":"SUMPRODUCT(GB26:GM26,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":88.012474012474016}]
["Intra-Regional Transfers (Out) ",13.826219500000001,138.5702804,126.6682558,131.74661589999999,130.86774309999998,72.987138299999998,69.078125,14.149390200000001,15.588815799999999,15.180232499999999,14.8397436,13.955357100000001,{"$f":"SUMPRODUCT(B27:M27,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":62.685750516692551},null,14.067307700000001,138.50485990000001,126.6682558,131.74661589999999,130.86774309999998,69.8776759,72.236842100000004,14.1615854,15.28125,15.484756100000002,14.903846099999999,13.955357100000001,{"$f":"SUMPRODUCT(P27:AA27,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":62.912874233887734},null,14.067307692307693,14.70735202492212,13.467674418604652,13.02405487804878,11.676013513513512,11.972477064220183,14.059210526315789,13.941860465116278,15.549342105263158,15.460365853658537,14.637195121951219,14.18125,{"$f":"SUMPRODUCT(AD27:AO27,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":13.89858143153527},null,14.051282051282051,9.4572106824925815,9.4569817073170732,9.4560465116279069,9.4614930555555556,9.4372990353697741,9.4342105263157894,9.4360465116279073,9.4375,9.4359756097560972,9.4359756097560972,9.4375,{"$f":"SUMPRODUCT(AR27:BC27,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":9.8177650727650718},null,9.4359756097560972,9.4581308411214966,9.4569817073170732,9.4560465116279069,9.4614930555555556,9.4372990353697741,9.4342105263157894,9.4360465116279073,9.4375,9.4360465116279073,9.4358974358974361,9.4375,{"$f":"SUMPRODUCT(BF27:BQ27,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":9.4435395010395027},null,9.4359756097560972,9.4581308411214966,9.4569817073170732,9.4560465116279069,9.4614930555555556,9.4372990353697741,9.4343749999999993,9.4359756097560972,9.4375,9.4360465116279073,9.4358974358974361,9.4375,{"$f":"SUMPRODUCT(BT27:CE27,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":9.4435395010395027},null,9.4359756097560972,9.4581308411214966,9.4560465116279069,9.4569817073170732,9.4597972972972961,9.4373088685015283,9.4342105263157894,9.4359756097560972,9.4375,9.4359756097560972,9.4358974358974361,9.4375,{"$f":"SUMPRODUCT(CH27:CS27,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":9.4434220041322323},null,9.4358974358974361,9.4581308411214966,9.4560465116279069,9.4569817073170732,9.4614930555555556,9.4373088685015283,9.4342105263157894,9.4359756097560972,9.4375,9.4359756097560972,9.4359756097560972,9.4375,{"$f":"SUMPRODUCT(CV27:DG27,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":9.4435395010395009},null,9.4358974358974361,9.4572106824925815,9.4569817073170732,9.4569817073170732,9.4614930555555556,9.4373088685015283,9.4342105263157894,9.4360465116279073,9.4375,9.4359756097560972,9.4359756097560972,9.4375,{"$f":"SUMPRODUCT(DJ27:DU27,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":9.4435472972972967},null,9.4358974358974361,9.4572106824925815,9.4569817073170732,9.4560465116279069,9.4614930555555556,9.4372990353697741,9.4342105263157894,9.4360465116279073,9.4375,9.4359756097560972,9.4359756097560972,9.4375,{"$f":"SUMPRODUCT(DX27:EI27,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":9.4435446985446969},null,9.4359756097560972,9.4581308411214966,9.4569817073170732,9.4560465116279069,9.4597972972972961,9.4372990353697741,9.4343749999999993,9.4359756097560972,9.4375,9.4360465116279073,9.4358974358974361,9.4375,{"$f":"SUMPRODUCT(EL27:EW27,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":9.4434465767634848},null,9.4359756097560972,9.4581308411214966,9.4560465116279069,9.4569817073170732,9.4614930555555556,9.4372990353697741,9.4343749999999993,9.4359756097560972,9.4375,9.4360465116279073,9.4358974358974361,9.4375,{"$f":"SUMPRODUCT(EZ27:FK27,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":9.4435144927536232},null,9.4358974358974361,9.4581308411214966,9.4560465116279069,9.4569817073170732,9.4614930555555556,9.4373088685015283,9.4342105263157894,9.4359756097560972,9.4375,9.4359756097560972,9.4358974358974361,9.4375,{"$f":"SUMPRODUCT(FN27:FY27,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":9.4435395010395009},null,9.4358974358974361,9.4361370716510908,9.4360465116279073,9.4359756097560972,9.4375,9.4373088685015283,9.4342105263157894,9.4359756097560972,9.4375,9.4359756097560972,9.4359756097560972,9.4375,{"$f":"SUMPRODUCT(GB27:GM27,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":9.4363305613305606}]
["Exports ",54.640243900000002,42.2274143,30.851744199999999,35.472560999999999,29.527777799999999,46.974276500000002,74.724999999999994,78.128048800000002,92.457236800000004,102.3517442,186.83653850000002,64.839285700000005,{"$f":"SUMPRODUCT(B28:M28,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":69.816511388664608},null,54.192307700000001,42.482866000000001,31.235465099999999,31.829268299999999,27.954861099999999,0.65443430000000002,0,0,0,15.5,91.474359000000007,0,{"$f":"SUMPRODUCT(P28:AA28,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":24.329261955847194},null,0,0,0,0,0,0,0,0,0,24,115.6829268292683,0,{"$f":"SUMPRODUCT(AD28:AO28,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":11.881742738589212},null,0,0,0,0,0,0,0,0,0,24,113.4390243902439,0,{"$f":"SUMPRODUCT(AR28:BC28,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":11.715176715176716},null,0,0,0,0,0,0,0,0,0,24,114.58974358974359,0,{"$f":"SUMPRODUCT(BF28:BQ28,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":11.436590436590437},null,0,0,0,0,0,0,0,0,0,24,114.58974358974359,0,{"$f":"SUMPRODUCT(BT28:CE28,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":11.436590436590437},null,0,0,0,0,0,0,0,0,0,24,114.58974358974359,0,{"$f":"SUMPRODUCT(CH28:CS28,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":11.266528925619834},null,0,0,0,0,0,0,0,0,0,24,115.6829268292683,0,{"$f":"SUMPRODUCT(CV28:DG28,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":11.906444906444907},null,0,0,0,0,0,0,0,0,0,24,115.6829268292683,0,{"$f":"SUMPRODUCT(DJ28:DU28,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":11.906444906444907},null,0,0,0,0,0,0,0,0,0,24,113.4390243902439,0,{"$f":"SUMPRODUCT(DX28:EI28,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":11.715176715176716},null,0,0,0,0,0,0,0,0,0,24,114.58974358974359,0,{"$f":"SUMPRODUCT(EL28:EW28,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":11.412863070539419},null,0,0,0,0,0,0,0,0,0,24,114.58974358974359,0,{"$f":"SUMPRODUCT(EZ28:FK28,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":11.389233954451345},null,0,0,0,0,0,0,0,0,0,24,114.58974358974359,0,{"$f":"SUMPRODUCT(FN28:FY28,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":11.336798336798337},null,0,0,0,0,0,0,0,0,0,24,115.6829268292683,0,{"$f":"SUMPRODUCT(GB28:GM28,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":11.906444906444907}]
["Firm Surplus Sale ",176.8902439,176.89096570000001,176.8895349,176.8902439,176.88888890000001,176.8906752,176.890625,176.8902439,176.8914474,176.8895349,176.8878205,176.889881,{"$f":"SUMPRODUCT(B29:M29,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":176.89001035468428},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(P29:AA29,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0},null,80.628205128205124,80.629283489096579,80.630813953488371,80.628048780487802,80.628378378378372,80.629969418960243,80.631578947368425,80.630813953488371,80.628289473684205,80.628048780487802,80.631097560975604,80.628124999999997,{"$f":"SUMPRODUCT(AD29:AO29,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":80.629408713692939},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR29:BC29,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":0},null,46.19207317073171,46.193146417445483,46.19207317073171,46.191860465116278,46.194444444444443,46.19292604501608,46.190789473684212,46.191860465116278,46.194078947368418,46.191860465116278,46.192307692307693,46.193750000000001,{"$f":"SUMPRODUCT(BF29:BQ29,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":46.192567567567565},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT29:CE29,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,31.478658536585368,31.4797507788162,31.479651162790699,31.478658536585368,31.47972972972973,31.480122324159023,31.480263157894736,31.478658536585368,31.481249999999999,31.478658536585368,31.48076923076923,31.479166666666668,{"$f":"SUMPRODUCT(CH29:CS29,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":31.479597107438018},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV29:DG29,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,27.615384615384617,27.614243323442135,27.615853658536587,27.615853658536587,27.614583333333332,27.61467889908257,27.618421052631579,27.61627906976744,27.61513157894737,27.615853658536587,27.615853658536587,27.615625000000001,{"$f":"SUMPRODUCT(DJ29:DU29,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":27.615644490644492},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX29:EI29,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,8.1310975609756095,8.1308411214953278,8.1310975609756095,8.1308139534883725,8.1317567567567561,8.1318327974276521,8.1312499999999996,8.1310975609756095,8.1315789473684212,8.1308139534883725,8.1314102564102573,8.1312499999999996,{"$f":"SUMPRODUCT(EL29:EW29,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":8.1312240663900415},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ29:FK29,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,1.6025641025641026,1.604361370716511,1.6017441860465116,1.6036585365853659,1.6041666666666667,1.6024464831804281,1.6052631578947369,1.6036585365853659,1.6031249999999999,1.6036585365853659,1.6025641025641026,1.6041666666666667,{"$f":"SUMPRODUCT(FN29:FY29,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":1.6034303534303533},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB29:GM29,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0}]
["Trading Floor Sale",50.152439000000001,50.311526499999999,50,25,12.5,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(B30:M30,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":15.942028985119048},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(P30:AA30,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AD30:AO30,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AR30:BC30,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BF30:BQ30,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BT30:CE30,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CH30:CS30,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(CV30:DG30,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DJ30:DU30,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(DX30:EI30,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EL30:EW30,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(EZ30:FK30,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(FN30:FY30,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(GB30:GM30,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0}]
[]
["FLAT"]
[{"$f":"A3","v":"Load Following"},{"$f":"B3","v":"2017-10-01"},{"$f":"C3","v":"2017-11-01"},"2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","Wtd. Avg.",null,{"$f":"P3","v":"2018-10-01"},{"$f":"Q3","v":"2018-11-01"},"2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","Wtd. Avg.",null,{"$f":"AD3","v":"2019-10-01"},{"$f":"AE3","v":"2019-11-01"},"2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","Wtd. Avg.",null,{"$f":"AR3","v":"2020-10-01"},{"$f":"AS3","v":"2020-11-01"},"2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","Wtd. Avg.",null,{"$f":"BF3","v":"2021-10-01"},{"$f":"BG3","v":"2021-11-01"},"2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","Wtd. Avg.",null,{"$f":"BT3","v":"2022-10-01"},{"$f":"BU3","v":"2022-11-01"},"2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","Wtd. Avg.",null,{"$f":"CH3","v":"2023-10-01"},{"$f":"CI3","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","Wtd. Avg.",null,{"$f":"CV3","v":"2024-10-01"},{"$f":"CW3","v":"2024-11-01"},"2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Wtd. Avg.",null,{"$f":"DJ3","v":"2025-10-01"},{"$f":"DK3","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","Wtd. Avg.",null,{"$f":"DX3","v":"2026-10-01"},{"$f":"DY3","v":"2026-11-01"},"2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","Wtd. Avg.",null,{"$f":"EL3","v":"2027-10-01"},{"$f":"EM3","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","Wtd. Avg.",null,{"$f":"EZ3","v":"2028-10-01"},{"$f":"FA3","v":"2028-11-01"},"2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","Wtd. Avg.",null,{"$f":"FN3","v":"2029-10-01"},{"$f":"FO3","v":"2029-11-01"},"2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","Wtd. Avg.",null,{"$f":"GB3","v":"2030-10-01"},{"$f":"GC3","v":"2030-11-01"},"2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","Wtd. Avg."]
[{"$f":"A4","v":"Federal Agencies"},{"$f":"(B4*DB_Inputs!B$8+LT_Loads!B19*DB_Inputs!B$9)/DB_Inputs!B$10","v":96.369623679569884},{"$f":"(C4*DB_Inputs!C$8+LT_Loads!C19*DB_Inputs!C$9)/DB_Inputs!C$10","v":124.58807213370318},{"$f":"(D4*DB_Inputs!D$8+LT_Loads!D19*DB_Inputs!D$9)/DB_Inputs!D$10","v":148.89784950107526},{"$f":"(E4*DB_Inputs!E$8+LT_Loads!E19*DB_Inputs!E$9)/DB_Inputs!E$10","v":144.28360209247313},{"$f":"(F4*DB_Inputs!F$8+LT_Loads!F19*DB_Inputs!F$9)/DB_Inputs!F$10","v":130.92113089999998},{"$f":"(G4*DB_Inputs!G$8+LT_Loads!G19*DB_Inputs!G$9)/DB_Inputs!G$10","v":112.73216687160162},{"$f":"(H4*DB_Inputs!H$8+LT_Loads!H19*DB_Inputs!H$9)/DB_Inputs!H$10","v":96.430694444444455},{"$f":"(I4*DB_Inputs!I$8+LT_Loads!I19*DB_Inputs!I$9)/DB_Inputs!I$10","v":89.852150615053773},{"$f":"(J4*DB_Inputs!J$8+LT_Loads!J19*DB_Inputs!J$9)/DB_Inputs!J$10","v":91.772222279999994},{"$f":"(K4*DB_Inputs!K$8+LT_Loads!K19*DB_Inputs!K$9)/DB_Inputs!K$10","v":103.95564521182797},{"$f":"(L4*DB_Inputs!L$8+LT_Loads!L19*DB_Inputs!L$9)/DB_Inputs!L$10","v":100.67997303225806},{"$f":"(M4*DB_Inputs!M$8+LT_Loads!M19*DB_Inputs!M$9)/DB_Inputs!M$10","v":94.050000053333335},{"$f":"SUMPRODUCT(B34:M34,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":111.15456621840181},null,{"$f":"(P4*DB_Inputs!P$8+LT_Loads!P19*DB_Inputs!P$9)/DB_Inputs!P$10","v":109.52016128064517},{"$f":"(Q4*DB_Inputs!Q$8+LT_Loads!Q19*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":138.28294032066574},{"$f":"(R4*DB_Inputs!R$8+LT_Loads!R19*DB_Inputs!R$9)/DB_Inputs!R$10","v":162.24327961827956},{"$f":"(S4*DB_Inputs!S$8+LT_Loads!S19*DB_Inputs!S$9)/DB_Inputs!S$10","v":157.62499998387096},{"$f":"(T4*DB_Inputs!T$8+LT_Loads!T19*DB_Inputs!T$9)/DB_Inputs!T$10","v":145.69345235714286},{"$f":"(U4*DB_Inputs!U$8+LT_Loads!U19*DB_Inputs!U$9)/DB_Inputs!U$10","v":126.00807537873484},{"$f":"(V4*DB_Inputs!V$8+LT_Loads!V19*DB_Inputs!V$9)/DB_Inputs!V$10","v":110.04805559333334},{"$f":"(W4*DB_Inputs!W$8+LT_Loads!W19*DB_Inputs!W$9)/DB_Inputs!W$10","v":102.99462356774193},{"$f":"(X4*DB_Inputs!X$8+LT_Loads!X19*DB_Inputs!X$9)/DB_Inputs!X$10","v":105.375},{"$f":"(Y4*DB_Inputs!Y$8+LT_Loads!Y19*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":117.17338712580646},{"$f":"(Z4*DB_Inputs!Z$8+LT_Loads!Z19*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":113.88830640967743},{"$f":"(AA4*DB_Inputs!AA$8+LT_Loads!AA19*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":107.6541667},{"$f":"SUMPRODUCT(P34:AA34,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":124.64046803132422},null,{"$f":"(AD4*DB_Inputs!AD$8+LT_Loads!AD19*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":122.02553763440861},{"$f":"(AE4*DB_Inputs!AE$8+LT_Loads!AE19*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":153.4632454923717},{"$f":"(AF4*DB_Inputs!AF$8+LT_Loads!AF19*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":170.02688172043011},{"$f":"(AG4*DB_Inputs!AG$8+LT_Loads!AG19*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":169.71908602150538},{"$f":"(AH4*DB_Inputs!AH$8+LT_Loads!AH19*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":166.53735632183907},{"$f":"(AI4*DB_Inputs!AI$8+LT_Loads!AI19*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":148.84791386271874},{"$f":"(AJ4*DB_Inputs!AJ$8+LT_Loads!AJ19*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":132.85916666666668},{"$f":"(AK4*DB_Inputs!AK$8+LT_Loads!AK19*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":121.33467741935482},{"$f":"(AL4*DB_Inputs!AL$8+LT_Loads!AL19*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":117.07638888888889},{"$f":"(AM4*DB_Inputs!AM$8+LT_Loads!AM19*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":126.8024193548387},{"$f":"(AN4*DB_Inputs!AN$8+LT_Loads!AN19*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":128.55403225806452},{"$f":"(AO4*DB_Inputs!AO$8+LT_Loads!AO19*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":120.575},{"$f":"SUMPRODUCT(AD34:AO34,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":139.76944444444445},null,{"$f":"(AR4*DB_Inputs!AR$8+LT_Loads!AR19*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":122.13709677419357},{"$f":"(AS4*DB_Inputs!AS$8+LT_Loads!AS19*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":153.7614424410541},{"$f":"(AT4*DB_Inputs!AT$8+LT_Loads!AT19*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":170.43548387096774},{"$f":"(AU4*DB_Inputs!AU$8+LT_Loads!AU19*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":170.13440860215053},{"$f":"(AV4*DB_Inputs!AV$8+LT_Loads!AV19*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":170.36011904761907},{"$f":"(AW4*DB_Inputs!AW$8+LT_Loads!AW19*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":149.13189771197847},{"$f":"(AX4*DB_Inputs!AX$8+LT_Loads!AX19*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":133.00638888888886},{"$f":"(AY4*DB_Inputs!AY$8+LT_Loads!AY19*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":121.43817204301075},{"$f":"(AZ4*DB_Inputs!AZ$8+LT_Loads!AZ19*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":117.14583333333333},{"$f":"(BA4*DB_Inputs!BA$8+LT_Loads!BA19*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":126.99327956989248},{"$f":"(BB4*DB_Inputs!BB$8+LT_Loads!BB19*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":128.76249999999999},{"$f":"(BC4*DB_Inputs!BC$8+LT_Loads!BC19*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":120.67916666666666},{"$f":"SUMPRODUCT(AR34:BC34,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":140.18651826484017},null,{"$f":"(BF4*DB_Inputs!BF$8+LT_Loads!BF19*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":122.33736559139786},{"$f":"(BG4*DB_Inputs!BG$8+LT_Loads!BG19*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":154.14840499306516},{"$f":"(BH4*DB_Inputs!BH$8+LT_Loads!BH19*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":170.93145161290323},{"$f":"(BI4*DB_Inputs!BI$8+LT_Loads!BI19*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":170.64381720430109},{"$f":"(BJ4*DB_Inputs!BJ$8+LT_Loads!BJ19*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":170.87202380952385},{"$f":"(BK4*DB_Inputs!BK$8+LT_Loads!BK19*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":149.49932705248992},{"$f":"(BL4*DB_Inputs!BL$8+LT_Loads!BL19*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":133.24527777777777},{"$f":"(BM4*DB_Inputs!BM$8+LT_Loads!BM19*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":121.62903225806451},{"$f":"(BN4*DB_Inputs!BN$8+LT_Loads!BN19*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":117.30138888888889},{"$f":"(BO4*DB_Inputs!BO$8+LT_Loads!BO19*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":127.26747311827957},{"$f":"(BP4*DB_Inputs!BP$8+LT_Loads!BP19*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":129.05107526881721},{"$f":"(BQ4*DB_Inputs!BQ$8+LT_Loads!BQ19*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":120.87083333333334},{"$f":"SUMPRODUCT(BF34:BQ34,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":140.50337899543379},null,{"$f":"(BT4*DB_Inputs!BT$8+LT_Loads!BT19*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":124.25403225806451},{"$f":"(BU4*DB_Inputs!BU$8+LT_Loads!BU19*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":156.34257975034674},{"$f":"(BV4*DB_Inputs!BV$8+LT_Loads!BV19*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":173.15188172043005},{"$f":"(BW4*DB_Inputs!BW$8+LT_Loads!BW19*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":172.875},{"$f":"(BX4*DB_Inputs!BX$8+LT_Loads!BX19*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":173.40178571428572},{"$f":"(BY4*DB_Inputs!BY$8+LT_Loads!BY19*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":151.59084791386272},{"$f":"(BZ4*DB_Inputs!BZ$8+LT_Loads!BZ19*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":135.30569444444444},{"$f":"(CA4*DB_Inputs!CA$8+LT_Loads!CA19*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":123.53629032258064},{"$f":"(CB4*DB_Inputs!CB$8+LT_Loads!CB19*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":119.26944444444445},{"$f":"(CC4*DB_Inputs!CC$8+LT_Loads!CC19*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":129.25940860215053},{"$f":"(CD4*DB_Inputs!CD$8+LT_Loads!CD19*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":131.06720430107526},{"$f":"(CE4*DB_Inputs!CE$8+LT_Loads!CE19*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":122.87222222222222},{"$f":"SUMPRODUCT(BT34:CE34,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":142.59430365296805},null,{"$f":"(CH4*DB_Inputs!CH$8+LT_Loads!CH19*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":128.82258064516128},{"$f":"(CI4*DB_Inputs!CI$8+LT_Loads!CI19*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":161.21220527045764},{"$f":"(CJ4*DB_Inputs!CJ$8+LT_Loads!CJ19*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":178.03091397849462},{"$f":"(CK4*DB_Inputs!CK$8+LT_Loads!CK19*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":177.76478494623655},{"$f":"(CL4*DB_Inputs!CL$8+LT_Loads!CL19*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":174.92672413793105},{"$f":"(CM4*DB_Inputs!CM$8+LT_Loads!CM19*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":156.34051144010766},{"$f":"(CN4*DB_Inputs!CN$8+LT_Loads!CN19*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":140.02305555555554},{"$f":"(CO4*DB_Inputs!CO$8+LT_Loads!CO19*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":128.09946236559142},{"$f":"(CP4*DB_Inputs!CP$8+LT_Loads!CP19*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":123.90277777777777},{"$f":"(CQ4*DB_Inputs!CQ$8+LT_Loads!CQ19*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":133.91129032258064},{"$f":"(CR4*DB_Inputs!CR$8+LT_Loads!CR19*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":135.73655913978496},{"$f":"(CS4*DB_Inputs!CS$8+LT_Loads!CS19*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":127.54444444444445},{"$f":"SUMPRODUCT(CH34:CS34,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":147.14055100182151},null,{"$f":"(CV4*DB_Inputs!CV$8+LT_Loads!CV19*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":134.19623655913978},{"$f":"(CW4*DB_Inputs!CW$8+LT_Loads!CW19*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":166.99722607489593},{"$f":"(CX4*DB_Inputs!CX$8+LT_Loads!CX19*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":183.72043010752688},{"$f":"(CY4*DB_Inputs!CY$8+LT_Loads!CY19*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":183.46639784946237},{"$f":"(CZ4*DB_Inputs!CZ$8+LT_Loads!CZ19*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":185.03869047619051},{"$f":"(DA4*DB_Inputs!DA$8+LT_Loads!DA19*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":161.90578734858678},{"$f":"(DB4*DB_Inputs!DB$8+LT_Loads!DB19*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":145.65916666666666},{"$f":"(DC4*DB_Inputs!DC$8+LT_Loads!DC19*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":133.46774193548387},{"$f":"(DD4*DB_Inputs!DD$8+LT_Loads!DD19*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":129.45833333333334},{"$f":"(DE4*DB_Inputs!DE$8+LT_Loads!DE19*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":139.37096774193549},{"$f":"(DF4*DB_Inputs!DF$8+LT_Loads!DF19*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":141.21801075268817},{"$f":"(DG4*DB_Inputs!DG$8+LT_Loads!DG19*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":133.13055555555556},{"$f":"SUMPRODUCT(CV34:DG34,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":152.97634703196348},null,{"$f":"(DJ4*DB_Inputs!DJ$8+LT_Loads!DJ19*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":134.79032258064515},{"$f":"(DK4*DB_Inputs!DK$8+LT_Loads!DK19*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":167.8002773925104},{"$f":"(DL4*DB_Inputs!DL$8+LT_Loads!DL19*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":184.62903225806451},{"$f":"(DM4*DB_Inputs!DM$8+LT_Loads!DM19*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":184.38172043010752},{"$f":"(DN4*DB_Inputs!DN$8+LT_Loads!DN19*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":185.99553571428572},{"$f":"(DO4*DB_Inputs!DO$8+LT_Loads!DO19*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":162.67429340511441},{"$f":"(DP4*DB_Inputs!DP$8+LT_Loads!DP19*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":146.31194444444446},{"$f":"(DQ4*DB_Inputs!DQ$8+LT_Loads!DQ19*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":134.05241935483872},{"$f":"(DR4*DB_Inputs!DR$8+LT_Loads!DR19*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":130.01666666666668},{"$f":"(DS4*DB_Inputs!DS$8+LT_Loads!DS19*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":140.04435483870967},{"$f":"(DT4*DB_Inputs!DT$8+LT_Loads!DT19*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":141.91155913978494},{"$f":"(DU4*DB_Inputs!DU$8+LT_Loads!DU19*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":133.7236111111111},{"$f":"SUMPRODUCT(DJ34:DU34,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":153.7004337899543},null,{"$f":"(DX4*DB_Inputs!DX$8+LT_Loads!DX19*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":135.3763440860215},{"$f":"(DY4*DB_Inputs!DY$8+LT_Loads!DY19*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":168.60194174757282},{"$f":"(DZ4*DB_Inputs!DZ$8+LT_Loads!DZ19*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":185.53494623655914},{"$f":"(EA4*DB_Inputs!EA$8+LT_Loads!EA19*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":185.30107526881721},{"$f":"(EB4*DB_Inputs!EB$8+LT_Loads!EB19*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":186.95386904761904},{"$f":"(EC4*DB_Inputs!EC$8+LT_Loads!EC19*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":163.44549125168237},{"$f":"(ED4*DB_Inputs!ED$8+LT_Loads!ED19*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":146.96194444444444},{"$f":"(EE4*DB_Inputs!EE$8+LT_Loads!EE19*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":134.63037634408602},{"$f":"(EF4*DB_Inputs!EF$8+LT_Loads!EF19*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":130.56805555555556},{"$f":"(EG4*DB_Inputs!EG$8+LT_Loads!EG19*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":140.71102150537632},{"$f":"(EH4*DB_Inputs!EH$8+LT_Loads!EH19*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":142.59852150537634},{"$f":"(EI4*DB_Inputs!EI$8+LT_Loads!EI19*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":134.31666666666666},{"$f":"SUMPRODUCT(DX34:EI34,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":154.42167808219176},null,{"$f":"(EL4*DB_Inputs!EL$8+LT_Loads!EL19*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":136.04435483870967},{"$f":"(EM4*DB_Inputs!EM$8+LT_Loads!EM19*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":169.48266296809982},{"$f":"(EN4*DB_Inputs!EN$8+LT_Loads!EN19*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":186.52150537634409},{"$f":"(EO4*DB_Inputs!EO$8+LT_Loads!EO19*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":186.29838709677421},{"$f":"(EP4*DB_Inputs!EP$8+LT_Loads!EP19*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":183.91379310344826},{"$f":"(EQ4*DB_Inputs!EQ$8+LT_Loads!EQ19*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":164.29205921938089},{"$f":"(ER4*DB_Inputs!ER$8+LT_Loads!ER19*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":147.68347222222221},{"$f":"(ES4*DB_Inputs!ES$8+LT_Loads!ES19*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":135.28629032258064},{"$f":"(ET4*DB_Inputs!ET$8+LT_Loads!ET19*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":131.20277777777778},{"$f":"(EU4*DB_Inputs!EU$8+LT_Loads!EU19*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":141.45967741935485},{"$f":"(EV4*DB_Inputs!EV$8+LT_Loads!EV19*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":143.36424731182794},{"$f":"(EW4*DB_Inputs!EW$8+LT_Loads!EW19*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":134.98611111111111},{"$f":"SUMPRODUCT(EL34:EW34,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":154.98805783242258},null,{"$f":"(EZ4*DB_Inputs!EZ$8+LT_Loads!EZ19*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":136.56317204301075},{"$f":"(FA4*DB_Inputs!FA$8+LT_Loads!FA19*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":170.22191400832179},{"$f":"(FB4*DB_Inputs!FB$8+LT_Loads!FB19*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":187.3736559139785},{"$f":"(FC4*DB_Inputs!FC$8+LT_Loads!FC19*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":187.15994623655914},{"$f":"(FD4*DB_Inputs!FD$8+LT_Loads!FD19*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":188.88541666666671},{"$f":"(FE4*DB_Inputs!FE$8+LT_Loads!FE19*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":165},{"$f":"(FF4*DB_Inputs!FF$8+LT_Loads!FF19*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":148.26680555555555},{"$f":"(FG4*DB_Inputs!FG$8+LT_Loads!FG19*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":135.80107526881721},{"$f":"(FH4*DB_Inputs!FH$8+LT_Loads!FH19*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":131.69305555555556},{"$f":"(FI4*DB_Inputs!FI$8+LT_Loads!FI19*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":142.06989247311827},{"$f":"(FJ4*DB_Inputs!FJ$8+LT_Loads!FJ19*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":143.98924731182797},{"$f":"(FK4*DB_Inputs!FK$8+LT_Loads!FK19*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":135.51527777777781},{"$f":"SUMPRODUCT(EZ34:FK34,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":155.88106164383564},null,{"$f":"(FN4*DB_Inputs!FN$8+LT_Loads!FN19*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":137.18413978494624},{"$f":"(FO4*DB_Inputs!FO$8+LT_Loads!FO19*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":171.06796116504853},{"$f":"(FP4*DB_Inputs!FP$8+LT_Loads!FP19*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":188.32526881720429},{"$f":"(FQ4*DB_Inputs!FQ$8+LT_Loads!FQ19*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":188.125},{"$f":"(FR4*DB_Inputs!FR$8+LT_Loads!FR19*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":189.90178571428572},{"$f":"(FS4*DB_Inputs!FS$8+LT_Loads!FS19*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":165.81292059219385},{"$f":"(FT4*DB_Inputs!FT$8+LT_Loads!FT19*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":148.94527777777779},{"$f":"(FU4*DB_Inputs!FU$8+LT_Loads!FU19*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":136.41532258064515},{"$f":"(FV4*DB_Inputs!FV$8+LT_Loads!FV19*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":132.28333333333333},{"$f":"(FW4*DB_Inputs!FW$8+LT_Loads!FW19*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":142.77956989247312},{"$f":"(FX4*DB_Inputs!FX$8+LT_Loads!FX19*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":144.72177419354838},{"$f":"(FY4*DB_Inputs!FY$8+LT_Loads!FY19*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":136.14722222222224},{"$f":"SUMPRODUCT(FN34:FY34,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":156.64401826484018},null,{"$f":"(GB4*DB_Inputs!GB$8+LT_Loads!GB19*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":137.80107526881721},{"$f":"(GC4*DB_Inputs!GC$8+LT_Loads!GC19*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":171.90846047156722},{"$f":"(GD4*DB_Inputs!GD$8+LT_Loads!GD19*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":189.27688172043011},{"$f":"(GE4*DB_Inputs!GE$8+LT_Loads!GE19*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":189.08736559139786},{"$f":"(GF4*DB_Inputs!GF$8+LT_Loads!GF19*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":190.90773809523813},{"$f":"(GG4*DB_Inputs!GG$8+LT_Loads!GG19*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":166.61776581426653},{"$f":"(GH4*DB_Inputs!GH$8+LT_Loads!GH19*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":149.62027777777777},{"$f":"(GI4*DB_Inputs!GI$8+LT_Loads!GI19*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":137.0228494623656},{"$f":"(GJ4*DB_Inputs!GJ$8+LT_Loads!GJ19*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":132.86527777777778},{"$f":"(GK4*DB_Inputs!GK$8+LT_Loads!GK19*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":143.47983870967741},{"$f":"(GL4*DB_Inputs!GL$8+LT_Loads!GL19*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":145.44784946236558},{"$f":"(GM4*DB_Inputs!GM$8+LT_Loads!GM19*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":136.76249999999999},{"$f":"SUMPRODUCT(GB34:GM34,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":157.40020547945207}]
[{"$f":"A5","v":"Load Following"},{"$f":"(B5*DB_Inputs!B$8+LT_Loads!B20*DB_Inputs!B$9)/DB_Inputs!B$10","v":2673.0212368279576},{"$f":"(C5*DB_Inputs!C$8+LT_Loads!C20*DB_Inputs!C$9)/DB_Inputs!C$10","v":3207.063384538696},{"$f":"(D5*DB_Inputs!D$8+LT_Loads!D20*DB_Inputs!D$9)/DB_Inputs!D$10","v":3621.0188174645155},{"$f":"(E5*DB_Inputs!E$8+LT_Loads!E20*DB_Inputs!E$9)/DB_Inputs!E$10","v":3578.9581990451616},{"$f":"(F5*DB_Inputs!F$8+LT_Loads!F20*DB_Inputs!F$9)/DB_Inputs!F$10","v":3389.799256342857},{"$f":"(G5*DB_Inputs!G$8+LT_Loads!G20*DB_Inputs!G$9)/DB_Inputs!G$10","v":2947.2687751236881},{"$f":"(H5*DB_Inputs!H$8+LT_Loads!H20*DB_Inputs!H$9)/DB_Inputs!H$10","v":2834.2256944444443},{"$f":"(I5*DB_Inputs!I$8+LT_Loads!I20*DB_Inputs!I$9)/DB_Inputs!I$10","v":2766.6005378569889},{"$f":"(J5*DB_Inputs!J$8+LT_Loads!J20*DB_Inputs!J$9)/DB_Inputs!J$10","v":2892.2255552066663},{"$f":"(K5*DB_Inputs!K$8+LT_Loads!K20*DB_Inputs!K$9)/DB_Inputs!K$10","v":3109.5008063204305},{"$f":"(L5*DB_Inputs!L$8+LT_Loads!L20*DB_Inputs!L$9)/DB_Inputs!L$10","v":3018.9596103161289},{"$f":"(M5*DB_Inputs!M$8+LT_Loads!M20*DB_Inputs!M$9)/DB_Inputs!M$10","v":2741.0202776400006},{"$f":"SUMPRODUCT(B35:M35,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":3063.9353939164043},null,{"$f":"(P5*DB_Inputs!P$8+LT_Loads!P20*DB_Inputs!P$9)/DB_Inputs!P$10","v":2674.0044351387101},{"$f":"(Q5*DB_Inputs!Q$8+LT_Loads!Q20*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":3209.3363382786406},{"$f":"(R5*DB_Inputs!R$8+LT_Loads!R20*DB_Inputs!R$9)/DB_Inputs!R$10","v":3622.6690859849468},{"$f":"(S5*DB_Inputs!S$8+LT_Loads!S20*DB_Inputs!S$9)/DB_Inputs!S$10","v":3589.0788976053759},{"$f":"(T5*DB_Inputs!T$8+LT_Loads!T20*DB_Inputs!T$9)/DB_Inputs!T$10","v":3393.2955356142857},{"$f":"(U5*DB_Inputs!U$8+LT_Loads!U20*DB_Inputs!U$9)/DB_Inputs!U$10","v":2951.6125163872121},{"$f":"(V5*DB_Inputs!V$8+LT_Loads!V20*DB_Inputs!V$9)/DB_Inputs!V$10","v":2840.7005554933326},{"$f":"(W5*DB_Inputs!W$8+LT_Loads!W20*DB_Inputs!W$9)/DB_Inputs!W$10","v":2775.0897851301079},{"$f":"(X5*DB_Inputs!X$8+LT_Loads!X20*DB_Inputs!X$9)/DB_Inputs!X$10","v":2906.8194444444443},{"$f":"(Y5*DB_Inputs!Y$8+LT_Loads!Y20*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":3119.8857528172039},{"$f":"(Z5*DB_Inputs!Z$8+LT_Loads!Z20*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":3027.8590725774193},{"$f":"(AA5*DB_Inputs!AA$8+LT_Loads!AA20*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":2744.7188890533339},{"$f":"SUMPRODUCT(P35:AA35,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":3070.2368663636753},null,{"$f":"(AD5*DB_Inputs!AD$8+LT_Loads!AD20*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":2630.8215053763442},{"$f":"(AE5*DB_Inputs!AE$8+LT_Loads!AE20*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":3171.012621359223},{"$f":"(AF5*DB_Inputs!AF$8+LT_Loads!AF20*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":3583.8495967741942},{"$f":"(AG5*DB_Inputs!AG$8+LT_Loads!AG20*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":3569.6879032258062},{"$f":"(AH5*DB_Inputs!AH$8+LT_Loads!AH20*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":3366.6265804597697},{"$f":"(AI5*DB_Inputs!AI$8+LT_Loads!AI20*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":2955.060430686407},{"$f":"(AJ5*DB_Inputs!AJ$8+LT_Loads!AJ20*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":2816.7880555555553},{"$f":"(AK5*DB_Inputs!AK$8+LT_Loads!AK20*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":2764.6004032258074},{"$f":"(AL5*DB_Inputs!AL$8+LT_Loads!AL20*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":2864.0416388888893},{"$f":"(AM5*DB_Inputs!AM$8+LT_Loads!AM20*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":3101.7877688172039},{"$f":"(AN5*DB_Inputs!AN$8+LT_Loads!AN20*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":3004.8764381720421},{"$f":"(AO5*DB_Inputs!AO$8+LT_Loads!AO20*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":2732.9786111111107},{"$f":"SUMPRODUCT(AD35:AO35,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":3046.7677652550096},null,{"$f":"(AR5*DB_Inputs!AR$8+LT_Loads!AR20*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":2654.6278225806454},{"$f":"(AS5*DB_Inputs!AS$8+LT_Loads!AS20*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":3195.538141470181},{"$f":"(AT5*DB_Inputs!AT$8+LT_Loads!AT20*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":3609.3337365591406},{"$f":"(AU5*DB_Inputs!AU$8+LT_Loads!AU20*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":3573.4978494623647},{"$f":"(AV5*DB_Inputs!AV$8+LT_Loads!AV20*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":3414.393154761905},{"$f":"(AW5*DB_Inputs!AW$8+LT_Loads!AW20*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":2956.6834454912528},{"$f":"(AX5*DB_Inputs!AX$8+LT_Loads!AX20*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":2818.3733333333321},{"$f":"(AY5*DB_Inputs!AY$8+LT_Loads!AY20*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":2765.2233870967752},{"$f":"(AZ5*DB_Inputs!AZ$8+LT_Loads!AZ20*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":2865.9112222222225},{"$f":"(BA5*DB_Inputs!BA$8+LT_Loads!BA20*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":3104.9551075268823},{"$f":"(BB5*DB_Inputs!BB$8+LT_Loads!BB20*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":3007.9086827956994},{"$f":"(BC5*DB_Inputs!BC$8+LT_Loads!BC20*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":2734.8944444444446},{"$f":"SUMPRODUCT(AR35:BC35,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":3057.2427557077631},null,{"$f":"(BF5*DB_Inputs!BF$8+LT_Loads!BF20*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":2655.6694892473124},{"$f":"(BG5*DB_Inputs!BG$8+LT_Loads!BG20*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":3198.8434119278782},{"$f":"(BH5*DB_Inputs!BH$8+LT_Loads!BH20*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":3614.4658602150535},{"$f":"(BI5*DB_Inputs!BI$8+LT_Loads!BI20*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":3575.0655913978494},{"$f":"(BJ5*DB_Inputs!BJ$8+LT_Loads!BJ20*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":3416.1004464285716},{"$f":"(BK5*DB_Inputs!BK$8+LT_Loads!BK20*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":2955.9328398384932},{"$f":"(BL5*DB_Inputs!BL$8+LT_Loads!BL20*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":2817.487222222222},{"$f":"(BM5*DB_Inputs!BM$8+LT_Loads!BM20*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":2763.5995967741942},{"$f":"(BN5*DB_Inputs!BN$8+LT_Loads!BN20*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":2864.7866666666673},{"$f":"(BO5*DB_Inputs!BO$8+LT_Loads!BO20*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":3105.0505376344067},{"$f":"(BP5*DB_Inputs!BP$8+LT_Loads!BP20*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":3007.5769220430102},{"$f":"(BQ5*DB_Inputs!BQ$8+LT_Loads!BQ20*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":2733.3731944444448},{"$f":"SUMPRODUCT(BF35:BQ35,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":3057.7913276255704},null,{"$f":"(BT5*DB_Inputs!BT$8+LT_Loads!BT20*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":2653.2474462365585},{"$f":"(BU5*DB_Inputs!BU$8+LT_Loads!BU20*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":3198.5098474341194},{"$f":"(BV5*DB_Inputs!BV$8+LT_Loads!BV20*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":3615.1318548387103},{"$f":"(BW5*DB_Inputs!BW$8+LT_Loads!BW20*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":3576.6032258064524},{"$f":"(BX5*DB_Inputs!BX$8+LT_Loads!BX20*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":3417.9061011904755},{"$f":"(BY5*DB_Inputs!BY$8+LT_Loads!BY20*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":2955.3216689098258},{"$f":"(BZ5*DB_Inputs!BZ$8+LT_Loads!BZ20*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":2816.76},{"$f":"(CA5*DB_Inputs!CA$8+LT_Loads!CA20*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":2762.2568548387098},{"$f":"(CB5*DB_Inputs!CB$8+LT_Loads!CB20*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":2864.1448333333342},{"$f":"(CC5*DB_Inputs!CC$8+LT_Loads!CC20*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":3105.3836021505367},{"$f":"(CD5*DB_Inputs!CD$8+LT_Loads!CD20*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":3007.5305510752696},{"$f":"(CE5*DB_Inputs!CE$8+LT_Loads!CE20*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":2732.2293055555551},{"$f":"SUMPRODUCT(BT35:CE35,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":3057.5357659817355},null,{"$f":"(CH5*DB_Inputs!CH$8+LT_Loads!CH20*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":2654.759139784946},{"$f":"(CI5*DB_Inputs!CI$8+LT_Loads!CI20*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":3201.9991678224687},{"$f":"(CJ5*DB_Inputs!CJ$8+LT_Loads!CJ20*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":3619.8561827956996},{"$f":"(CK5*DB_Inputs!CK$8+LT_Loads!CK20*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":3580.3168010752693},{"$f":"(CL5*DB_Inputs!CL$8+LT_Loads!CL20*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":3376.2566091954018},{"$f":"(CM5*DB_Inputs!CM$8+LT_Loads!CM20*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":2956.9783310901735},{"$f":"(CN5*DB_Inputs!CN$8+LT_Loads!CN20*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":2818.0888888888894},{"$f":"(CO5*DB_Inputs!CO$8+LT_Loads!CO20*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":2763.1228494623656},{"$f":"(CP5*DB_Inputs!CP$8+LT_Loads!CP20*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":2865.6558333333337},{"$f":"(CQ5*DB_Inputs!CQ$8+LT_Loads!CQ20*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":3108.0631720430101},{"$f":"(CR5*DB_Inputs!CR$8+LT_Loads!CR20*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":3009.833776881721},{"$f":"(CS5*DB_Inputs!CS$8+LT_Loads!CS20*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":2733.3790277777784},{"$f":"SUMPRODUCT(CH35:CS35,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":3057.3119569672126},null,{"$f":"(CV5*DB_Inputs!CV$8+LT_Loads!CV20*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":2652.525376344086},{"$f":"(CW5*DB_Inputs!CW$8+LT_Loads!CW20*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":3201.4701248266297},{"$f":"(CX5*DB_Inputs!CX$8+LT_Loads!CX20*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":3620.6901612903225},{"$f":"(CY5*DB_Inputs!CY$8+LT_Loads!CY20*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":3581.1892069892465},{"$f":"(CZ5*DB_Inputs!CZ$8+LT_Loads!CZ20*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":3422.1380803571428},{"$f":"(DA5*DB_Inputs!DA$8+LT_Loads!DA20*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":2955.2874697173625},{"$f":"(DB5*DB_Inputs!DB$8+LT_Loads!DB20*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":2815.899611111111},{"$f":"(DC5*DB_Inputs!DC$8+LT_Loads!DC20*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":2760.1882661290329},{"$f":"(DD5*DB_Inputs!DD$8+LT_Loads!DD20*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":2863.1180277777776},{"$f":"(DE5*DB_Inputs!DE$8+LT_Loads!DE20*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":3106.630873655914},{"$f":"(DF5*DB_Inputs!DF$8+LT_Loads!DF20*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":3007.7832123655912},{"$f":"(DG5*DB_Inputs!DG$8+LT_Loads!DG20*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":2729.8353888888887},{"$f":"SUMPRODUCT(CV35:DG35,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":3058.5012328767129},null,{"$f":"(DJ5*DB_Inputs!DJ$8+LT_Loads!DJ20*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":2647.5100806451605},{"$f":"(DK5*DB_Inputs!DK$8+LT_Loads!DK20*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":3198.0213592233022},{"$f":"(DL5*DB_Inputs!DL$8+LT_Loads!DL20*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":3618.3420698924733},{"$f":"(DM5*DB_Inputs!DM$8+LT_Loads!DM20*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":3578.5651881720432},{"$f":"(DN5*DB_Inputs!DN$8+LT_Loads!DN20*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":3419.4809523809517},{"$f":"(DO5*DB_Inputs!DO$8+LT_Loads!DO20*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":2950.4648721399722},{"$f":"(DP5*DB_Inputs!DP$8+LT_Loads!DP20*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":2810.7900000000004},{"$f":"(DQ5*DB_Inputs!DQ$8+LT_Loads!DQ20*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":2754.504435483871},{"$f":"(DR5*DB_Inputs!DR$8+LT_Loads!DR20*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":2858.1119444444439},{"$f":"(DS5*DB_Inputs!DS$8+LT_Loads!DS20*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":3102.8247311827959},{"$f":"(DT5*DB_Inputs!DT$8+LT_Loads!DT20*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":3003.5054032258072},{"$f":"(DU5*DB_Inputs!DU$8+LT_Loads!DU20*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":2724.3319444444451},{"$f":"SUMPRODUCT(DJ35:DU35,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":3054.3031757990871},null,{"$f":"(DX5*DB_Inputs!DX$8+LT_Loads!DX20*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":2647.3021505376341},{"$f":"(DY5*DB_Inputs!DY$8+LT_Loads!DY20*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":3199.6622746185853},{"$f":"(DZ5*DB_Inputs!DZ$8+LT_Loads!DZ20*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":3621.3114247311833},{"$f":"(EA5*DB_Inputs!EA$8+LT_Loads!EA20*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":3581.4026881720424},{"$f":"(EB5*DB_Inputs!EB$8+LT_Loads!EB20*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":3422.3572916666667},{"$f":"(EC5*DB_Inputs!EC$8+LT_Loads!EC20*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":2951.0934051144022},{"$f":"(ED5*DB_Inputs!ED$8+LT_Loads!ED20*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":2809.9402777777768},{"$f":"(EE5*DB_Inputs!EE$8+LT_Loads!EE20*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":2753.6372311827959},{"$f":"(EF5*DB_Inputs!EF$8+LT_Loads!EF20*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":2857.8130138888901},{"$f":"(EG5*DB_Inputs!EG$8+LT_Loads!EG20*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":3103.7521505376344},{"$f":"(EH5*DB_Inputs!EH$8+LT_Loads!EH20*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":3004.0176344086012},{"$f":"(EI5*DB_Inputs!EI$8+LT_Loads!EI20*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":2723.6266666666656},{"$f":"SUMPRODUCT(DX35:EI35,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":3055.083960045662},null,{"$f":"(EL5*DB_Inputs!EL$8+LT_Loads!EL20*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":2645.1108870967741},{"$f":"(EM5*DB_Inputs!EM$8+LT_Loads!EM20*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":3199.3023578363395},{"$f":"(EN5*DB_Inputs!EN$8+LT_Loads!EN20*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":3625.1818548387096},{"$f":"(EO5*DB_Inputs!EO$8+LT_Loads!EO20*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":3587.4161290322581},{"$f":"(EP5*DB_Inputs!EP$8+LT_Loads!EP20*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":3381.568821839081},{"$f":"(EQ5*DB_Inputs!EQ$8+LT_Loads!EQ20*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":2954.9281292059227},{"$f":"(ER5*DB_Inputs!ER$8+LT_Loads!ER20*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":2814.6073611111115},{"$f":"(ES5*DB_Inputs!ES$8+LT_Loads!ES20*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":2757.2456989247321},{"$f":"(ET5*DB_Inputs!ET$8+LT_Loads!ET20*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":2862.1237500000007},{"$f":"(EU5*DB_Inputs!EU$8+LT_Loads!EU20*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":3109.1129032258059},{"$f":"(EV5*DB_Inputs!EV$8+LT_Loads!EV20*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":3009.0960080645159},{"$f":"(EW5*DB_Inputs!EW$8+LT_Loads!EW20*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":2725.5423611111105},{"$f":"SUMPRODUCT(EL35:EW35,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":3055.8846801001828},null,{"$f":"(EZ5*DB_Inputs!EZ$8+LT_Loads!EZ20*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":2641.065994623656},{"$f":"(FA5*DB_Inputs!FA$8+LT_Loads!FA20*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":3197.3065187239931},{"$f":"(FB5*DB_Inputs!FB$8+LT_Loads!FB20*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":3620.2674731182783},{"$f":"(FC5*DB_Inputs!FC$8+LT_Loads!FC20*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":3580.1470430107524},{"$f":"(FD5*DB_Inputs!FD$8+LT_Loads!FD20*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":3420.3824404761899},{"$f":"(FE5*DB_Inputs!FE$8+LT_Loads!FE20*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":2945.0711978465679},{"$f":"(FF5*DB_Inputs!FF$8+LT_Loads!FF20*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":2806.2222222222217},{"$f":"(FG5*DB_Inputs!FG$8+LT_Loads!FG20*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":2748.4220430107525},{"$f":"(FH5*DB_Inputs!FH$8+LT_Loads!FH20*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":2856.7991666666671},{"$f":"(FI5*DB_Inputs!FI$8+LT_Loads!FI20*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":3104.9557795698934},{"$f":"(FJ5*DB_Inputs!FJ$8+LT_Loads!FJ20*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":3004.5054166666678},{"$f":"(FK5*DB_Inputs!FK$8+LT_Loads!FK20*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":2721.7204166666656},{"$f":"SUMPRODUCT(EZ35:FK35,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":3052.6579486301371},null,{"$f":"(FN5*DB_Inputs!FN$8+LT_Loads!FN20*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":2650.6946236559138},{"$f":"(FO5*DB_Inputs!FO$8+LT_Loads!FO20*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":3205.9027739251037},{"$f":"(FP5*DB_Inputs!FP$8+LT_Loads!FP20*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":3635.8459677419346},{"$f":"(FQ5*DB_Inputs!FQ$8+LT_Loads!FQ20*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":3591.9264784946236},{"$f":"(FR5*DB_Inputs!FR$8+LT_Loads!FR20*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":3437.3461309523805},{"$f":"(FS5*DB_Inputs!FS$8+LT_Loads!FS20*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":2954.226379542396},{"$f":"(FT5*DB_Inputs!FT$8+LT_Loads!FT20*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":2814.1825000000008},{"$f":"(FU5*DB_Inputs!FU$8+LT_Loads!FU20*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":2753.6071236559151},{"$f":"(FV5*DB_Inputs!FV$8+LT_Loads!FV20*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":2856.5327777777775},{"$f":"(FW5*DB_Inputs!FW$8+LT_Loads!FW20*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":3108.406182795698},{"$f":"(FX5*DB_Inputs!FX$8+LT_Loads!FX20*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":3008.6937231182801},{"$f":"(FY5*DB_Inputs!FY$8+LT_Loads!FY20*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":2723.2245833333336},{"$f":"SUMPRODUCT(FN35:FY35,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":3060.4297865296803},null,{"$f":"(GB5*DB_Inputs!GB$8+LT_Loads!GB20*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":2647.5813172043004},{"$f":"(GC5*DB_Inputs!GC$8+LT_Loads!GC20*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":3202.7622746185848},{"$f":"(GD5*DB_Inputs!GD$8+LT_Loads!GD20*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":3633.7818548387086},{"$f":"(GE5*DB_Inputs!GE$8+LT_Loads!GE20*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":3589.9802419354837},{"$f":"(GF5*DB_Inputs!GF$8+LT_Loads!GF20*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":3434.838392857142},{"$f":"(GG5*DB_Inputs!GG$8+LT_Loads!GG20*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":2949.7726783310904},{"$f":"(GH5*DB_Inputs!GH$8+LT_Loads!GH20*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":2811.5083333333328},{"$f":"(GI5*DB_Inputs!GI$8+LT_Loads!GI20*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":2750.4495967741937},{"$f":"(GJ5*DB_Inputs!GJ$8+LT_Loads!GJ20*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":2856.2033333333325},{"$f":"(GK5*DB_Inputs!GK$8+LT_Loads!GK20*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":3109.227150537633},{"$f":"(GL5*DB_Inputs!GL$8+LT_Loads!GL20*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":3009.0864516129036},{"$f":"(GM5*DB_Inputs!GM$8+LT_Loads!GM20*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":2722.3995833333333},{"$f":"SUMPRODUCT(GB35:GM35,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":3058.5163835616431}]
["USBR ",{"$f":"(B6*DB_Inputs!B$8+LT_Loads!B21*DB_Inputs!B$9)/DB_Inputs!B$10","v":107.95255381720433},{"$f":"(C6*DB_Inputs!C$8+LT_Loads!C21*DB_Inputs!C$9)/DB_Inputs!C$10","v":19.831983340360612},{"$f":"(D6*DB_Inputs!D$8+LT_Loads!D21*DB_Inputs!D$9)/DB_Inputs!D$10","v":21.308965082795702},{"$f":"(E6*DB_Inputs!E$8+LT_Loads!E21*DB_Inputs!E$9)/DB_Inputs!E$10","v":10.363118217204301},{"$f":"(F6*DB_Inputs!F$8+LT_Loads!F21*DB_Inputs!F$9)/DB_Inputs!F$10","v":14.906368985714288},{"$f":"(G6*DB_Inputs!G$8+LT_Loads!G21*DB_Inputs!G$9)/DB_Inputs!G$10","v":66.553162956796754},{"$f":"(H6*DB_Inputs!H$8+LT_Loads!H21*DB_Inputs!H$9)/DB_Inputs!H$10","v":254.45236111111112},{"$f":"(I6*DB_Inputs!I$8+LT_Loads!I21*DB_Inputs!I$9)/DB_Inputs!I$10","v":331.98387084838714},{"$f":"(J6*DB_Inputs!J$8+LT_Loads!J21*DB_Inputs!J$9)/DB_Inputs!J$10","v":348.71111099777778},{"$f":"(K6*DB_Inputs!K$8+LT_Loads!K21*DB_Inputs!K$9)/DB_Inputs!K$10","v":399.6169355462365},{"$f":"(L6*DB_Inputs!L$8+LT_Loads!L21*DB_Inputs!L$9)/DB_Inputs!L$10","v":309.67607520000001},{"$f":"(M6*DB_Inputs!M$8+LT_Loads!M21*DB_Inputs!M$9)/DB_Inputs!M$10","v":262.92777778666675},{"$f":"SUMPRODUCT(B36:M36,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":179.90198286188357},null,{"$f":"(P6*DB_Inputs!P$8+LT_Loads!P21*DB_Inputs!P$9)/DB_Inputs!P$10","v":107.95147850967743},{"$f":"(Q6*DB_Inputs!Q$8+LT_Loads!Q21*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":19.831983340360612},{"$f":"(R6*DB_Inputs!R$8+LT_Loads!R21*DB_Inputs!R$9)/DB_Inputs!R$10","v":21.308965082795702},{"$f":"(S6*DB_Inputs!S$8+LT_Loads!S21*DB_Inputs!S$9)/DB_Inputs!S$10","v":10.363118217204301},{"$f":"(T6*DB_Inputs!T$8+LT_Loads!T21*DB_Inputs!T$9)/DB_Inputs!T$10","v":14.906368985714288},{"$f":"(U6*DB_Inputs!U$8+LT_Loads!U21*DB_Inputs!U$9)/DB_Inputs!U$10","v":66.552261081965},{"$f":"(V6*DB_Inputs!V$8+LT_Loads!V21*DB_Inputs!V$9)/DB_Inputs!V$10","v":254.44666667777778},{"$f":"(W6*DB_Inputs!W$8+LT_Loads!W21*DB_Inputs!W$9)/DB_Inputs!W$10","v":331.98387084838708},{"$f":"(X6*DB_Inputs!X$8+LT_Loads!X21*DB_Inputs!X$9)/DB_Inputs!X$10","v":348.70555555555558},{"$f":"(Y6*DB_Inputs!Y$8+LT_Loads!Y21*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":399.61559148387101},{"$f":"(Z6*DB_Inputs!Z$8+LT_Loads!Z21*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":309.67607520000001},{"$f":"(AA6*DB_Inputs!AA$8+LT_Loads!AA21*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":262.92777778666675},{"$f":"SUMPRODUCT(P36:AA36,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":179.90077623921235},null,{"$f":"(AD6*DB_Inputs!AD$8+LT_Loads!AD21*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":107.64448924731182},{"$f":"(AE6*DB_Inputs!AE$8+LT_Loads!AE21*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":21.701331484049934},{"$f":"(AF6*DB_Inputs!AF$8+LT_Loads!AF21*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":21.293938172043013},{"$f":"(AG6*DB_Inputs!AG$8+LT_Loads!AG21*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":11.160766129032259},{"$f":"(AH6*DB_Inputs!AH$8+LT_Loads!AH21*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":16.317974137931035},{"$f":"(AI6*DB_Inputs!AI$8+LT_Loads!AI21*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":69.374199192462982},{"$f":"(AJ6*DB_Inputs!AJ$8+LT_Loads!AJ21*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":257.28527777777782},{"$f":"(AK6*DB_Inputs!AK$8+LT_Loads!AK21*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":337.92876344086022},{"$f":"(AL6*DB_Inputs!AL$8+LT_Loads!AL21*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":352.04305555555561},{"$f":"(AM6*DB_Inputs!AM$8+LT_Loads!AM21*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":406.33333333333331},{"$f":"(AN6*DB_Inputs!AN$8+LT_Loads!AN21*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":315.70161290322574},{"$f":"(AO6*DB_Inputs!AO$8+LT_Loads!AO21*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":266.28916666666669},{"$f":"SUMPRODUCT(AD36:AO36,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":182.35887978142077},null,{"$f":"(AR6*DB_Inputs!AR$8+LT_Loads!AR21*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":107.64448924731182},{"$f":"(AS6*DB_Inputs!AS$8+LT_Loads!AS21*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":21.701054091539529},{"$f":"(AT6*DB_Inputs!AT$8+LT_Loads!AT21*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":21.296034946236553},{"$f":"(AU6*DB_Inputs!AU$8+LT_Loads!AU21*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":11.1609811827957},{"$f":"(AV6*DB_Inputs!AV$8+LT_Loads!AV21*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":16.338169642857142},{"$f":"(AW6*DB_Inputs!AW$8+LT_Loads!AW21*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":69.373499327052485},{"$f":"(AX6*DB_Inputs!AX$8+LT_Loads!AX21*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":257.28527777777782},{"$f":"(AY6*DB_Inputs!AY$8+LT_Loads!AY21*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":337.92876344086022},{"$f":"(AZ6*DB_Inputs!AZ$8+LT_Loads!AZ21*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":352.04305555555561},{"$f":"(BA6*DB_Inputs!BA$8+LT_Loads!BA21*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":406.33333333333331},{"$f":"(BB6*DB_Inputs!BB$8+LT_Loads!BB21*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":315.69758064516122},{"$f":"(BC6*DB_Inputs!BC$8+LT_Loads!BC21*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":266.28916666666669},{"$f":"SUMPRODUCT(AR36:BC36,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":182.8151073059361},null,{"$f":"(BF6*DB_Inputs!BF$8+LT_Loads!BF21*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":107.6451612903226},{"$f":"(BG6*DB_Inputs!BG$8+LT_Loads!BG21*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":21.701331484049934},{"$f":"(BH6*DB_Inputs!BH$8+LT_Loads!BH21*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":21.296034946236553},{"$f":"(BI6*DB_Inputs!BI$8+LT_Loads!BI21*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":11.1609811827957},{"$f":"(BJ6*DB_Inputs!BJ$8+LT_Loads!BJ21*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":16.338169642857142},{"$f":"(BK6*DB_Inputs!BK$8+LT_Loads!BK21*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":69.373499327052485},{"$f":"(BL6*DB_Inputs!BL$8+LT_Loads!BL21*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":257.28527777777782},{"$f":"(BM6*DB_Inputs!BM$8+LT_Loads!BM21*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":337.92876344086022},{"$f":"(BN6*DB_Inputs!BN$8+LT_Loads!BN21*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":352.04305555555561},{"$f":"(BO6*DB_Inputs!BO$8+LT_Loads!BO21*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":406.33602150537632},{"$f":"(BP6*DB_Inputs!BP$8+LT_Loads!BP21*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":315.69892473118279},{"$f":"(BQ6*DB_Inputs!BQ$8+LT_Loads!BQ21*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":266.28916666666669},{"$f":"SUMPRODUCT(BF36:BQ36,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":182.8155296803653},null,{"$f":"(BT6*DB_Inputs!BT$8+LT_Loads!BT21*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":107.6451612903226},{"$f":"(BU6*DB_Inputs!BU$8+LT_Loads!BU21*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":21.701331484049934},{"$f":"(BV6*DB_Inputs!BV$8+LT_Loads!BV21*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":21.296034946236553},{"$f":"(BW6*DB_Inputs!BW$8+LT_Loads!BW21*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":11.1609811827957},{"$f":"(BX6*DB_Inputs!BX$8+LT_Loads!BX21*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":16.338169642857142},{"$f":"(BY6*DB_Inputs!BY$8+LT_Loads!BY21*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":69.373499327052485},{"$f":"(BZ6*DB_Inputs!BZ$8+LT_Loads!BZ21*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":257.29180555555553},{"$f":"(CA6*DB_Inputs!CA$8+LT_Loads!CA21*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":337.93010752688173},{"$f":"(CB6*DB_Inputs!CB$8+LT_Loads!CB21*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":352.04305555555561},{"$f":"(CC6*DB_Inputs!CC$8+LT_Loads!CC21*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":406.33602150537632},{"$f":"(CD6*DB_Inputs!CD$8+LT_Loads!CD21*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":315.69892473118279},{"$f":"(CE6*DB_Inputs!CE$8+LT_Loads!CE21*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":266.28916666666669},{"$f":"SUMPRODUCT(BT36:CE36,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":182.81618036529682},null,{"$f":"(CH6*DB_Inputs!CH$8+LT_Loads!CH21*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":107.6451612903226},{"$f":"(CI6*DB_Inputs!CI$8+LT_Loads!CI21*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":21.701331484049934},{"$f":"(CJ6*DB_Inputs!CJ$8+LT_Loads!CJ21*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":21.293938172043013},{"$f":"(CK6*DB_Inputs!CK$8+LT_Loads!CK21*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":11.160766129032259},{"$f":"(CL6*DB_Inputs!CL$8+LT_Loads!CL21*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":16.317974137931035},{"$f":"(CM6*DB_Inputs!CM$8+LT_Loads!CM21*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":69.374199192462982},{"$f":"(CN6*DB_Inputs!CN$8+LT_Loads!CN21*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":257.28527777777782},{"$f":"(CO6*DB_Inputs!CO$8+LT_Loads!CO21*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":337.93010752688173},{"$f":"(CP6*DB_Inputs!CP$8+LT_Loads!CP21*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":352.04166666666669},{"$f":"(CQ6*DB_Inputs!CQ$8+LT_Loads!CQ21*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":406.33333333333331},{"$f":"(CR6*DB_Inputs!CR$8+LT_Loads!CR21*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":315.69892473118279},{"$f":"(CS6*DB_Inputs!CS$8+LT_Loads!CS21*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":266.28625},{"$f":"SUMPRODUCT(CH36:CS36,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":182.35846994535521},null,{"$f":"(CV6*DB_Inputs!CV$8+LT_Loads!CV21*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":107.64448924731182},{"$f":"(CW6*DB_Inputs!CW$8+LT_Loads!CW21*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":21.701331484049934},{"$f":"(CX6*DB_Inputs!CX$8+LT_Loads!CX21*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":21.293938172043013},{"$f":"(CY6*DB_Inputs!CY$8+LT_Loads!CY21*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":11.160766129032259},{"$f":"(CZ6*DB_Inputs!CZ$8+LT_Loads!CZ21*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":16.338169642857142},{"$f":"(DA6*DB_Inputs!DA$8+LT_Loads!DA21*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":69.374199192462982},{"$f":"(DB6*DB_Inputs!DB$8+LT_Loads!DB21*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":257.28527777777782},{"$f":"(DC6*DB_Inputs!DC$8+LT_Loads!DC21*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":337.93010752688173},{"$f":"(DD6*DB_Inputs!DD$8+LT_Loads!DD21*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":352.04166666666669},{"$f":"(DE6*DB_Inputs!DE$8+LT_Loads!DE21*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":406.33333333333331},{"$f":"(DF6*DB_Inputs!DF$8+LT_Loads!DF21*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":315.70161290322574},{"$f":"(DG6*DB_Inputs!DG$8+LT_Loads!DG21*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":266.28916666666669},{"$f":"SUMPRODUCT(CV36:DG36,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":182.81533561643838},null,{"$f":"(DJ6*DB_Inputs!DJ$8+LT_Loads!DJ21*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":107.64448924731182},{"$f":"(DK6*DB_Inputs!DK$8+LT_Loads!DK21*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":21.701054091539529},{"$f":"(DL6*DB_Inputs!DL$8+LT_Loads!DL21*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":21.296034946236553},{"$f":"(DM6*DB_Inputs!DM$8+LT_Loads!DM21*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":11.160766129032259},{"$f":"(DN6*DB_Inputs!DN$8+LT_Loads!DN21*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":16.338169642857142},{"$f":"(DO6*DB_Inputs!DO$8+LT_Loads!DO21*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":69.374199192462982},{"$f":"(DP6*DB_Inputs!DP$8+LT_Loads!DP21*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":257.28527777777782},{"$f":"(DQ6*DB_Inputs!DQ$8+LT_Loads!DQ21*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":337.92876344086022},{"$f":"(DR6*DB_Inputs!DR$8+LT_Loads!DR21*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":352.04305555555561},{"$f":"(DS6*DB_Inputs!DS$8+LT_Loads!DS21*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":406.33333333333331},{"$f":"(DT6*DB_Inputs!DT$8+LT_Loads!DT21*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":315.70161290322574},{"$f":"(DU6*DB_Inputs!DU$8+LT_Loads!DU21*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":266.28916666666669},{"$f":"SUMPRODUCT(DJ36:DU36,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":182.81549086757991},null,{"$f":"(DX6*DB_Inputs!DX$8+LT_Loads!DX21*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":107.64448924731182},{"$f":"(DY6*DB_Inputs!DY$8+LT_Loads!DY21*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":21.701054091539529},{"$f":"(DZ6*DB_Inputs!DZ$8+LT_Loads!DZ21*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":21.296034946236553},{"$f":"(EA6*DB_Inputs!EA$8+LT_Loads!EA21*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":11.1609811827957},{"$f":"(EB6*DB_Inputs!EB$8+LT_Loads!EB21*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":16.338169642857142},{"$f":"(EC6*DB_Inputs!EC$8+LT_Loads!EC21*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":69.373499327052485},{"$f":"(ED6*DB_Inputs!ED$8+LT_Loads!ED21*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":257.28527777777782},{"$f":"(EE6*DB_Inputs!EE$8+LT_Loads!EE21*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":337.92876344086022},{"$f":"(EF6*DB_Inputs!EF$8+LT_Loads!EF21*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":352.04305555555561},{"$f":"(EG6*DB_Inputs!EG$8+LT_Loads!EG21*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":406.33333333333331},{"$f":"(EH6*DB_Inputs!EH$8+LT_Loads!EH21*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":315.69758064516122},{"$f":"(EI6*DB_Inputs!EI$8+LT_Loads!EI21*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":266.28916666666669},{"$f":"SUMPRODUCT(DX36:EI36,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":182.8151073059361},null,{"$f":"(EL6*DB_Inputs!EL$8+LT_Loads!EL21*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":107.6451612903226},{"$f":"(EM6*DB_Inputs!EM$8+LT_Loads!EM21*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":21.701331484049934},{"$f":"(EN6*DB_Inputs!EN$8+LT_Loads!EN21*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":21.296034946236553},{"$f":"(EO6*DB_Inputs!EO$8+LT_Loads!EO21*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":11.1609811827957},{"$f":"(EP6*DB_Inputs!EP$8+LT_Loads!EP21*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":16.317974137931035},{"$f":"(EQ6*DB_Inputs!EQ$8+LT_Loads!EQ21*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":69.373499327052485},{"$f":"(ER6*DB_Inputs!ER$8+LT_Loads!ER21*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":257.29180555555553},{"$f":"(ES6*DB_Inputs!ES$8+LT_Loads!ES21*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":337.93010752688173},{"$f":"(ET6*DB_Inputs!ET$8+LT_Loads!ET21*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":352.04305555555561},{"$f":"(EU6*DB_Inputs!EU$8+LT_Loads!EU21*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":406.33602150537632},{"$f":"(EV6*DB_Inputs!EV$8+LT_Loads!EV21*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":315.69892473118279},{"$f":"(EW6*DB_Inputs!EW$8+LT_Loads!EW21*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":266.28916666666669},{"$f":"SUMPRODUCT(EL36:EW36,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":182.35972222222222},null,{"$f":"(EZ6*DB_Inputs!EZ$8+LT_Loads!EZ21*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":107.6451612903226},{"$f":"(FA6*DB_Inputs!FA$8+LT_Loads!FA21*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":21.701331484049934},{"$f":"(FB6*DB_Inputs!FB$8+LT_Loads!FB21*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":21.293938172043013},{"$f":"(FC6*DB_Inputs!FC$8+LT_Loads!FC21*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":11.160766129032259},{"$f":"(FD6*DB_Inputs!FD$8+LT_Loads!FD21*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":16.338169642857142},{"$f":"(FE6*DB_Inputs!FE$8+LT_Loads!FE21*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":69.373499327052485},{"$f":"(FF6*DB_Inputs!FF$8+LT_Loads!FF21*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":257.29180555555553},{"$f":"(FG6*DB_Inputs!FG$8+LT_Loads!FG21*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":337.93010752688173},{"$f":"(FH6*DB_Inputs!FH$8+LT_Loads!FH21*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":352.04305555555561},{"$f":"(FI6*DB_Inputs!FI$8+LT_Loads!FI21*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":406.33602150537632},{"$f":"(FJ6*DB_Inputs!FJ$8+LT_Loads!FJ21*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":315.69892473118279},{"$f":"(FK6*DB_Inputs!FK$8+LT_Loads!FK21*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":266.28625},{"$f":"SUMPRODUCT(EZ36:FK36,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":182.81574429223747},null,{"$f":"(FN6*DB_Inputs!FN$8+LT_Loads!FN21*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":107.64448924731182},{"$f":"(FO6*DB_Inputs!FO$8+LT_Loads!FO21*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":21.701331484049934},{"$f":"(FP6*DB_Inputs!FP$8+LT_Loads!FP21*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":21.293938172043013},{"$f":"(FQ6*DB_Inputs!FQ$8+LT_Loads!FQ21*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":11.160766129032259},{"$f":"(FR6*DB_Inputs!FR$8+LT_Loads!FR21*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":16.338169642857142},{"$f":"(FS6*DB_Inputs!FS$8+LT_Loads!FS21*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":69.374199192462982},{"$f":"(FT6*DB_Inputs!FT$8+LT_Loads!FT21*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":257.28527777777782},{"$f":"(FU6*DB_Inputs!FU$8+LT_Loads!FU21*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":337.93010752688173},{"$f":"(FV6*DB_Inputs!FV$8+LT_Loads!FV21*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":352.04166666666669},{"$f":"(FW6*DB_Inputs!FW$8+LT_Loads!FW21*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":406.33333333333331},{"$f":"(FX6*DB_Inputs!FX$8+LT_Loads!FX21*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":315.69892473118279},{"$f":"(FY6*DB_Inputs!FY$8+LT_Loads!FY21*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":266.28625},{"$f":"SUMPRODUCT(FN36:FY36,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":182.81486757990871},null,{"$f":"(GB6*DB_Inputs!GB$8+LT_Loads!GB21*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":107.64448924731182},{"$f":"(GC6*DB_Inputs!GC$8+LT_Loads!GC21*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":21.701331484049934},{"$f":"(GD6*DB_Inputs!GD$8+LT_Loads!GD21*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":21.293938172043013},{"$f":"(GE6*DB_Inputs!GE$8+LT_Loads!GE21*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":11.160766129032259},{"$f":"(GF6*DB_Inputs!GF$8+LT_Loads!GF21*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":16.338169642857142},{"$f":"(GG6*DB_Inputs!GG$8+LT_Loads!GG21*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":69.374199192462982},{"$f":"(GH6*DB_Inputs!GH$8+LT_Loads!GH21*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":257.28527777777782},{"$f":"(GI6*DB_Inputs!GI$8+LT_Loads!GI21*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":337.93010752688173},{"$f":"(GJ6*DB_Inputs!GJ$8+LT_Loads!GJ21*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":352.04166666666669},{"$f":"(GK6*DB_Inputs!GK$8+LT_Loads!GK21*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":406.33333333333331},{"$f":"(GL6*DB_Inputs!GL$8+LT_Loads!GL21*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":315.70161290322574},{"$f":"(GM6*DB_Inputs!GM$8+LT_Loads!GM21*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":266.28916666666669},{"$f":"SUMPRODUCT(GB36:GM36,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":182.81533561643838}]
["Other"]
["Slice Output from T1 System ",{"$f":"(B8*DB_Inputs!B$8+LT_Loads!B23*DB_Inputs!B$9)/DB_Inputs!B$10","v":1417.6841399279567},{"$f":"(C8*DB_Inputs!C$8+LT_Loads!C23*DB_Inputs!C$9)/DB_Inputs!C$10","v":1829.9431346733707},{"$f":"(D8*DB_Inputs!D$8+LT_Loads!D23*DB_Inputs!D$9)/DB_Inputs!D$10","v":1731.4677419118277},{"$f":"(E8*DB_Inputs!E$8+LT_Loads!E23*DB_Inputs!E$9)/DB_Inputs!E$10","v":1372.6411290053761},{"$f":"(F8*DB_Inputs!F$8+LT_Loads!F23*DB_Inputs!F$9)/DB_Inputs!F$10","v":1469.9494047714286},{"$f":"(G8*DB_Inputs!G$8+LT_Loads!G23*DB_Inputs!G$9)/DB_Inputs!G$10","v":1518.8061909838491},{"$f":"(H8*DB_Inputs!H$8+LT_Loads!H23*DB_Inputs!H$9)/DB_Inputs!H$10","v":1429.526388888889},{"$f":"(I8*DB_Inputs!I$8+LT_Loads!I23*DB_Inputs!I$9)/DB_Inputs!I$10","v":2136.8965054301079},{"$f":"(J8*DB_Inputs!J$8+LT_Loads!J23*DB_Inputs!J$9)/DB_Inputs!J$10","v":1810.9986109933332},{"$f":"(K8*DB_Inputs!K$8+LT_Loads!K23*DB_Inputs!K$9)/DB_Inputs!K$10","v":1431.6962366172045},{"$f":"(L8*DB_Inputs!L$8+LT_Loads!L23*DB_Inputs!L$9)/DB_Inputs!L$10","v":1578.6787635193548},{"$f":"(M8*DB_Inputs!M$8+LT_Loads!M23*DB_Inputs!M$9)/DB_Inputs!M$10","v":1465.7305554400004},{"$f":"SUMPRODUCT(B38:M38,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":1600.2232876768608},null,{"$f":"(P8*DB_Inputs!P$8+LT_Loads!P23*DB_Inputs!P$9)/DB_Inputs!P$10","v":1419.1357526354839},{"$f":"(Q8*DB_Inputs!Q$8+LT_Loads!Q23*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":1830.4840499213592},{"$f":"(R8*DB_Inputs!R$8+LT_Loads!R23*DB_Inputs!R$9)/DB_Inputs!R$10","v":1732.0026880989249},{"$f":"(S8*DB_Inputs!S$8+LT_Loads!S23*DB_Inputs!S$9)/DB_Inputs!S$10","v":1373.9784947000001},{"$f":"(T8*DB_Inputs!T$8+LT_Loads!T23*DB_Inputs!T$9)/DB_Inputs!T$10","v":1469.6711310000001},{"$f":"(U8*DB_Inputs!U$8+LT_Loads!U23*DB_Inputs!U$9)/DB_Inputs!U$10","v":1518.2476446934052},{"$f":"(V8*DB_Inputs!V$8+LT_Loads!V23*DB_Inputs!V$9)/DB_Inputs!V$10","v":1431.3708334155556},{"$f":"(W8*DB_Inputs!W$8+LT_Loads!W23*DB_Inputs!W$9)/DB_Inputs!W$10","v":1970.8198926677421},{"$f":"(X8*DB_Inputs!X$8+LT_Loads!X23*DB_Inputs!X$9)/DB_Inputs!X$10","v":1563.8722222222225},{"$f":"(Y8*DB_Inputs!Y$8+LT_Loads!Y23*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":1406.0336020333334},{"$f":"(Z8*DB_Inputs!Z$8+LT_Loads!Z23*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":1579.2486559838708},{"$f":"(AA8*DB_Inputs!AA$8+LT_Loads!AA23*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":1465.7736111200002},{"$f":"SUMPRODUCT(P38:AA38,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":1564.0884703391439},null,{"$f":"(AD8*DB_Inputs!AD$8+LT_Loads!AD23*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":1664.494623655914},{"$f":"(AE8*DB_Inputs!AE$8+LT_Loads!AE23*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":2154.6643550624135},{"$f":"(AF8*DB_Inputs!AF$8+LT_Loads!AF23*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":2065.1881720430106},{"$f":"(AG8*DB_Inputs!AG$8+LT_Loads!AG23*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":1767.6532258064517},{"$f":"(AH8*DB_Inputs!AH$8+LT_Loads!AH23*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":1605.0431034482758},{"$f":"(AI8*DB_Inputs!AI$8+LT_Loads!AI23*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":1701.1157469717361},{"$f":"(AJ8*DB_Inputs!AJ$8+LT_Loads!AJ23*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":1688.4777777777779},{"$f":"(AK8*DB_Inputs!AK$8+LT_Loads!AK23*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":2475.6747311827962},{"$f":"(AL8*DB_Inputs!AL$8+LT_Loads!AL23*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":2082.35},{"$f":"(AM8*DB_Inputs!AM$8+LT_Loads!AM23*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":1664.1680107526881},{"$f":"(AN8*DB_Inputs!AN$8+LT_Loads!AN23*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":1812.4986559139784},{"$f":"(AO8*DB_Inputs!AO$8+LT_Loads!AO23*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":1712.9208333333333},{"$f":"SUMPRODUCT(AD38:AO38,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":1867.1915983606557},null,{"$f":"(AR8*DB_Inputs!AR$8+LT_Loads!AR23*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":1663.7540322580642},{"$f":"(AS8*DB_Inputs!AS$8+LT_Loads!AS23*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":2152.2399445214978},{"$f":"(AT8*DB_Inputs!AT$8+LT_Loads!AT23*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":2065.6465053763441},{"$f":"(AU8*DB_Inputs!AU$8+LT_Loads!AU23*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":1765.6827956989248},{"$f":"(AV8*DB_Inputs!AV$8+LT_Loads!AV23*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":1605.671130952381},{"$f":"(AW8*DB_Inputs!AW$8+LT_Loads!AW23*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":1701.5383580080756},{"$f":"(AX8*DB_Inputs!AX$8+LT_Loads!AX23*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":1685.9861111111111},{"$f":"(AY8*DB_Inputs!AY$8+LT_Loads!AY23*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":2281.2177419354839},{"$f":"(AZ8*DB_Inputs!AZ$8+LT_Loads!AZ23*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":1795.9666666666667},{"$f":"(BA8*DB_Inputs!BA$8+LT_Loads!BA23*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":1625.1599462365591},{"$f":"(BB8*DB_Inputs!BB$8+LT_Loads!BB23*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":1807.4462365591398},{"$f":"(BC8*DB_Inputs!BC$8+LT_Loads!BC23*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":1712.4722222222222},{"$f":"SUMPRODUCT(AR38:BC38,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":1823.5652968036529},null,{"$f":"(BF8*DB_Inputs!BF$8+LT_Loads!BF23*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":1659.491935483871},{"$f":"(BG8*DB_Inputs!BG$8+LT_Loads!BG23*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":2149.6712898751734},{"$f":"(BH8*DB_Inputs!BH$8+LT_Loads!BH23*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":2060.4543010752686},{"$f":"(BI8*DB_Inputs!BI$8+LT_Loads!BI23*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":1760.616935483871},{"$f":"(BJ8*DB_Inputs!BJ$8+LT_Loads!BJ23*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":1599.25},{"$f":"(BK8*DB_Inputs!BK$8+LT_Loads!BK23*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":1698.3445491251682},{"$f":"(BL8*DB_Inputs!BL$8+LT_Loads!BL23*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":1684.6222222222223},{"$f":"(BM8*DB_Inputs!BM$8+LT_Loads!BM23*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":2472.4825268817208},{"$f":"(BN8*DB_Inputs!BN$8+LT_Loads!BN23*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":2078.4611111111112},{"$f":"(BO8*DB_Inputs!BO$8+LT_Loads!BO23*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":1658.385752688172},{"$f":"(BP8*DB_Inputs!BP$8+LT_Loads!BP23*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":1810.5282258064517},{"$f":"(BQ8*DB_Inputs!BQ$8+LT_Loads!BQ23*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":1709.3236111111112},{"$f":"SUMPRODUCT(BF38:BQ38,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":1863.533105022831},null,{"$f":"(BT8*DB_Inputs!BT$8+LT_Loads!BT23*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":1659.4905913978494},{"$f":"(BU8*DB_Inputs!BU$8+LT_Loads!BU23*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":2149.6699029126212},{"$f":"(BV8*DB_Inputs!BV$8+LT_Loads!BV23*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":2060.4543010752691},{"$f":"(BW8*DB_Inputs!BW$8+LT_Loads!BW23*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":1760.3844086021506},{"$f":"(BX8*DB_Inputs!BX$8+LT_Loads!BX23*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":1600.8095238095239},{"$f":"(BY8*DB_Inputs!BY$8+LT_Loads!BY23*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":1698.2812920592194},{"$f":"(BZ8*DB_Inputs!BZ$8+LT_Loads!BZ23*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":1682.1583333333333},{"$f":"(CA8*DB_Inputs!CA$8+LT_Loads!CA23*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":2280.7647849462364},{"$f":"(CB8*DB_Inputs!CB$8+LT_Loads!CB23*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":1793.491666666667},{"$f":"(CC8*DB_Inputs!CC$8+LT_Loads!CC23*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":1620.2083333333333},{"$f":"(CD8*DB_Inputs!CD$8+LT_Loads!CD23*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":1805.8306451612902},{"$f":"(CE8*DB_Inputs!CE$8+LT_Loads!CE23*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":1709.3208333333334},{"$f":"SUMPRODUCT(BT38:CE38,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":1820.078196347032},null,{"$f":"(CH8*DB_Inputs!CH$8+LT_Loads!CH23*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":1657.3494623655913},{"$f":"(CI8*DB_Inputs!CI$8+LT_Loads!CI23*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":2146.8987517337032},{"$f":"(CJ8*DB_Inputs!CJ$8+LT_Loads!CJ23*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":2056.505376344086},{"$f":"(CK8*DB_Inputs!CK$8+LT_Loads!CK23*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":1759.6370967741937},{"$f":"(CL8*DB_Inputs!CL$8+LT_Loads!CL23*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":1597.3864942528735},{"$f":"(CM8*DB_Inputs!CM$8+LT_Loads!CM23*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":1694.8277254374159},{"$f":"(CN8*DB_Inputs!CN$8+LT_Loads!CN23*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":1682.45},{"$f":"(CO8*DB_Inputs!CO$8+LT_Loads!CO23*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":2470.6209677419356},{"$f":"(CP8*DB_Inputs!CP$8+LT_Loads!CP23*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":2074.411111111111},{"$f":"(CQ8*DB_Inputs!CQ$8+LT_Loads!CQ23*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":1657.5766129032259},{"$f":"(CR8*DB_Inputs!CR$8+LT_Loads!CR23*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":1808.1948924731182},{"$f":"(CS8*DB_Inputs!CS$8+LT_Loads!CS23*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":1706.4069444444444},{"$f":"SUMPRODUCT(CH38:CS38,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":1860.3664617486338},null,{"$f":"(CV8*DB_Inputs!CV$8+LT_Loads!CV23*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":1658.0349462365589},{"$f":"(CW8*DB_Inputs!CW$8+LT_Loads!CW23*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":2146.8987517337036},{"$f":"(CX8*DB_Inputs!CX$8+LT_Loads!CX23*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":2056.505376344086},{"$f":"(CY8*DB_Inputs!CY$8+LT_Loads!CY23*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":1759.4045698924731},{"$f":"(CZ8*DB_Inputs!CZ$8+LT_Loads!CZ23*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":1599.4598214285713},{"$f":"(DA8*DB_Inputs!DA$8+LT_Loads!DA23*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":1694.7550471063257},{"$f":"(DB8*DB_Inputs!DB$8+LT_Loads!DB23*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":1681.3625},{"$f":"(DC8*DB_Inputs!DC$8+LT_Loads!DC23*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":2277.8279569892475},{"$f":"(DD8*DB_Inputs!DD$8+LT_Loads!DD23*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":1789.8055555555557},{"$f":"(DE8*DB_Inputs!DE$8+LT_Loads!DE23*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":1619.4489247311831},{"$f":"(DF8*DB_Inputs!DF$8+LT_Loads!DF23*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":1802.8185483870968},{"$f":"(DG8*DB_Inputs!DG$8+LT_Loads!DG23*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":1706.5902777777781},{"$f":"SUMPRODUCT(CV38:DG38,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":1817.742694063927},null,{"$f":"(DJ8*DB_Inputs!DJ$8+LT_Loads!DJ23*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":1658.0389784946237},{"$f":"(DK8*DB_Inputs!DK$8+LT_Loads!DK23*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":2146.7572815533981},{"$f":"(DL8*DB_Inputs!DL$8+LT_Loads!DL23*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":2056.6465053763441},{"$f":"(DM8*DB_Inputs!DM$8+LT_Loads!DM23*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":1759.6370967741937},{"$f":"(DN8*DB_Inputs!DN$8+LT_Loads!DN23*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":1597.8958333333333},{"$f":"(DO8*DB_Inputs!DO$8+LT_Loads!DO23*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":1694.8277254374159},{"$f":"(DP8*DB_Inputs!DP$8+LT_Loads!DP23*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":1682.45},{"$f":"(DQ8*DB_Inputs!DQ$8+LT_Loads!DQ23*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":2470.4395161290322},{"$f":"(DR8*DB_Inputs!DR$8+LT_Loads!DR23*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":2074.5972222222226},{"$f":"(DS8*DB_Inputs!DS$8+LT_Loads!DS23*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":1657.5766129032259},{"$f":"(DT8*DB_Inputs!DT$8+LT_Loads!DT23*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":1807.5013440860216},{"$f":"(DU8*DB_Inputs!DU$8+LT_Loads!DU23*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":1707.0652777777777},{"$f":"SUMPRODUCT(DJ38:DU38,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":1861.1800228310503},null,{"$f":"(DX8*DB_Inputs!DX$8+LT_Loads!DX23*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":1657.3494623655911},{"$f":"(DY8*DB_Inputs!DY$8+LT_Loads!DY23*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":2146.754507628294},{"$f":"(DZ8*DB_Inputs!DZ$8+LT_Loads!DZ23*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":2056.6451612903224},{"$f":"(EA8*DB_Inputs!EA$8+LT_Loads!EA23*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":1759.2647849462367},{"$f":"(EB8*DB_Inputs!EB$8+LT_Loads!EB23*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":1599.7127976190477},{"$f":"(EC8*DB_Inputs!EC$8+LT_Loads!EC23*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":1695.1668909825034},{"$f":"(ED8*DB_Inputs!ED$8+LT_Loads!ED23*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":1681.3625},{"$f":"(EE8*DB_Inputs!EE$8+LT_Loads!EE23*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":2277.1908602150538},{"$f":"(EF8*DB_Inputs!EF$8+LT_Loads!EF23*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":1790.463888888889},{"$f":"(EG8*DB_Inputs!EG$8+LT_Loads!EG23*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":1619.2204301075269},{"$f":"(EH8*DB_Inputs!EH$8+LT_Loads!EH23*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":1802.8131720430108},{"$f":"(EI8*DB_Inputs!EI$8+LT_Loads!EI23*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":1707.0625},{"$f":"SUMPRODUCT(DX38:EI38,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":1817.745890410959},null,{"$f":"(EL8*DB_Inputs!EL$8+LT_Loads!EL23*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":1657.2271505376343},{"$f":"(EM8*DB_Inputs!EM$8+LT_Loads!EM23*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":2146.9972260748959},{"$f":"(EN8*DB_Inputs!EN$8+LT_Loads!EN23*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":2056.7204301075271},{"$f":"(EO8*DB_Inputs!EO$8+LT_Loads!EO23*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":1759.5376344086019},{"$f":"(EP8*DB_Inputs!EP$8+LT_Loads!EP23*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":1597.1566091954023},{"$f":"(EQ8*DB_Inputs!EQ$8+LT_Loads!EQ23*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":1695.3095558546433},{"$f":"(ER8*DB_Inputs!ER$8+LT_Loads!ER23*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":1682.3986111111114},{"$f":"(ES8*DB_Inputs!ES$8+LT_Loads!ES23*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":2470.2916666666665},{"$f":"(ET8*DB_Inputs!ET$8+LT_Loads!ET23*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":2075.1888888888889},{"$f":"(EU8*DB_Inputs!EU$8+LT_Loads!EU23*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":1657.2889784946237},{"$f":"(EV8*DB_Inputs!EV$8+LT_Loads!EV23*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":1807.760752688172},{"$f":"(EW8*DB_Inputs!EW$8+LT_Loads!EW23*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":1707.151388888889},{"$f":"SUMPRODUCT(EL38:EW38,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":1860.4280510018216},null,{"$f":"(EZ8*DB_Inputs!EZ$8+LT_Loads!EZ23*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":1657.2432795698924},{"$f":"(FA8*DB_Inputs!FA$8+LT_Loads!FA23*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":2146.9958391123441},{"$f":"(FB8*DB_Inputs!FB$8+LT_Loads!FB23*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":2056.5833333333335},{"$f":"(FC8*DB_Inputs!FC$8+LT_Loads!FC23*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":1759.4422043010752},{"$f":"(FD8*DB_Inputs!FD$8+LT_Loads!FD23*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":1599.7797619047619},{"$f":"(FE8*DB_Inputs!FE$8+LT_Loads!FE23*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":1695.2422611036338},{"$f":"(FF8*DB_Inputs!FF$8+LT_Loads!FF23*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":1681.3069444444445},{"$f":"(FG8*DB_Inputs!FG$8+LT_Loads!FG23*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":2277.49059139785},{"$f":"(FH8*DB_Inputs!FH$8+LT_Loads!FH23*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":1790.5861111111112},{"$f":"(FI8*DB_Inputs!FI$8+LT_Loads!FI23*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":1619.1612903225803},{"$f":"(FJ8*DB_Inputs!FJ$8+LT_Loads!FJ23*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":1803.0658602150538},{"$f":"(FK8*DB_Inputs!FK$8+LT_Loads!FK23*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":1706.9680555555556},{"$f":"SUMPRODUCT(EZ38:FK38,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":1817.8176940639269},null,{"$f":"(FN8*DB_Inputs!FN$8+LT_Loads!FN23*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":1657.4153225806451},{"$f":"(FO8*DB_Inputs!FO$8+LT_Loads!FO23*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":2146.9972260748959},{"$f":"(FP8*DB_Inputs!FP$8+LT_Loads!FP23*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":2056.5819892473119},{"$f":"(FQ8*DB_Inputs!FQ$8+LT_Loads!FQ23*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":1759.6814516129032},{"$f":"(FR8*DB_Inputs!FR$8+LT_Loads!FR23*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":1598.2172619047619},{"$f":"(FS8*DB_Inputs!FS$8+LT_Loads!FS23*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":1695.1278600269179},{"$f":"(FT8*DB_Inputs!FT$8+LT_Loads!FT23*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":1682.5680555555555},{"$f":"(FU8*DB_Inputs!FU$8+LT_Loads!FU23*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":2470.2916666666665},{"$f":"(FV8*DB_Inputs!FV$8+LT_Loads!FV23*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":2075.0027777777777},{"$f":"(FW8*DB_Inputs!FW$8+LT_Loads!FW23*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":1657.4704301075269},{"$f":"(FX8*DB_Inputs!FX$8+LT_Loads!FX23*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":1807.760752688172},{"$f":"(FY8*DB_Inputs!FY$8+LT_Loads!FY23*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":1706.9666666666667},{"$f":"SUMPRODUCT(FN38:FY38,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1861.230593607306},null,{"$f":"(GB8*DB_Inputs!GB$8+LT_Loads!GB23*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":1657.4180107526881},{"$f":"(GC8*DB_Inputs!GC$8+LT_Loads!GC23*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":2148.0319001386965},{"$f":"(GD8*DB_Inputs!GD$8+LT_Loads!GD23*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":2057.5900537634402},{"$f":"(GE8*DB_Inputs!GE$8+LT_Loads!GE23*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":1760.489247311828},{"$f":"(GF8*DB_Inputs!GF$8+LT_Loads!GF23*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":1600.59375},{"$f":"(GG8*DB_Inputs!GG$8+LT_Loads!GG23*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":1694.835800807537},{"$f":"(GH8*DB_Inputs!GH$8+LT_Loads!GH23*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":1681.4888888888888},{"$f":"(GI8*DB_Inputs!GI$8+LT_Loads!GI23*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":2277.9489247311822},{"$f":"(GJ8*DB_Inputs!GJ$8+LT_Loads!GJ23*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":1789.9222222222222},{"$f":"(GK8*DB_Inputs!GK$8+LT_Loads!GK23*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":1619.5698924731182},{"$f":"(GL8*DB_Inputs!GL$8+LT_Loads!GL23*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":1802.8951612903227},{"$f":"(GM8*DB_Inputs!GM$8+LT_Loads!GM23*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":1706.6763888888888},{"$f":"SUMPRODUCT(GB38:GM38,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":1818.1157534246574}]
["Slice Block ",{"$f":"(B9*DB_Inputs!B$8+LT_Loads!B24*DB_Inputs!B$9)/DB_Inputs!B$10","v":1327.8508064032258},{"$f":"(C9*DB_Inputs!C$8+LT_Loads!C24*DB_Inputs!C$9)/DB_Inputs!C$10","v":1539.9195561758668},{"$f":"(D9*DB_Inputs!D$8+LT_Loads!D24*DB_Inputs!D$9)/DB_Inputs!D$10","v":1758.4959677139782},{"$f":"(E9*DB_Inputs!E$8+LT_Loads!E24*DB_Inputs!E$9)/DB_Inputs!E$10","v":1752.2177419612899},{"$f":"(F9*DB_Inputs!F$8+LT_Loads!F24*DB_Inputs!F$9)/DB_Inputs!F$10","v":1612.2172618714287},{"$f":"(G9*DB_Inputs!G$8+LT_Loads!G24*DB_Inputs!G$9)/DB_Inputs!G$10","v":1489.5262449757738},{"$f":"(H9*DB_Inputs!H$8+LT_Loads!H24*DB_Inputs!H$9)/DB_Inputs!H$10","v":1384.1069444444445},{"$f":"(I9*DB_Inputs!I$8+LT_Loads!I24*DB_Inputs!I$9)/DB_Inputs!I$10","v":1334.1841397419355},{"$f":"(J9*DB_Inputs!J$8+LT_Loads!J24*DB_Inputs!J$9)/DB_Inputs!J$10","v":1305.9472221688889},{"$f":"(K9*DB_Inputs!K$8+LT_Loads!K24*DB_Inputs!K$9)/DB_Inputs!K$10","v":1370.5819892892473},{"$f":"(L9*DB_Inputs!L$8+LT_Loads!L24*DB_Inputs!L$9)/DB_Inputs!L$10","v":1338.0322581064518},{"$f":"(M9*DB_Inputs!M$8+LT_Loads!M24*DB_Inputs!M$9)/DB_Inputs!M$10","v":1288.5236111133333},{"$f":"SUMPRODUCT(B39:M39,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":1458.0730593554108},null,{"$f":"(P9*DB_Inputs!P$8+LT_Loads!P24*DB_Inputs!P$9)/DB_Inputs!P$10","v":1378.8024193580645},{"$f":"(Q9*DB_Inputs!Q$8+LT_Loads!Q24*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":1600.9348127821081},{"$f":"(R9*DB_Inputs!R$8+LT_Loads!R24*DB_Inputs!R$9)/DB_Inputs!R$10","v":1829.013440875269},{"$f":"(S9*DB_Inputs!S$8+LT_Loads!S24*DB_Inputs!S$9)/DB_Inputs!S$10","v":1821.5053764215054},{"$f":"(T9*DB_Inputs!T$8+LT_Loads!T24*DB_Inputs!T$9)/DB_Inputs!T$10","v":1676.3005953714285},{"$f":"(U9*DB_Inputs!U$8+LT_Loads!U24*DB_Inputs!U$9)/DB_Inputs!U$10","v":1549.9475100488557},{"$f":"(V9*DB_Inputs!V$8+LT_Loads!V24*DB_Inputs!V$9)/DB_Inputs!V$10","v":1438.9916666177778},{"$f":"(W9*DB_Inputs!W$8+LT_Loads!W24*DB_Inputs!W$9)/DB_Inputs!W$10","v":1385.717741863441},{"$f":"(X9*DB_Inputs!X$8+LT_Loads!X24*DB_Inputs!X$9)/DB_Inputs!X$10","v":1355.2833333333333},{"$f":"(Y9*DB_Inputs!Y$8+LT_Loads!Y24*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":1421.7379032064514},{"$f":"(Z9*DB_Inputs!Z$8+LT_Loads!Z24*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":1387.9341396838713},{"$f":"(AA9*DB_Inputs!AA$8+LT_Loads!AA24*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":1338.3124999199999},{"$f":"SUMPRODUCT(P39:AA39,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":1514.9551369756848},null,{"$f":"(AD9*DB_Inputs!AD$8+LT_Loads!AD24*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":1641.3010752688176},{"$f":"(AE9*DB_Inputs!AE$8+LT_Loads!AE24*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":2023.3425797503467},{"$f":"(AF9*DB_Inputs!AF$8+LT_Loads!AF24*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":2249.1236559139788},{"$f":"(AG9*DB_Inputs!AG$8+LT_Loads!AG24*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":2277.9408602150538},{"$f":"(AH9*DB_Inputs!AH$8+LT_Loads!AH24*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":2031.9755747126437},{"$f":"(AI9*DB_Inputs!AI$8+LT_Loads!AI24*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":1958.013458950202},{"$f":"(AJ9*DB_Inputs!AJ$8+LT_Loads!AJ24*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":1650.2166666666667},{"$f":"(AK9*DB_Inputs!AK$8+LT_Loads!AK24*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":1459.5026881720428},{"$f":"(AL9*DB_Inputs!AL$8+LT_Loads!AL24*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":1368.4694444444444},{"$f":"(AM9*DB_Inputs!AM$8+LT_Loads!AM24*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":1589.3736559139784},{"$f":"(AN9*DB_Inputs!AN$8+LT_Loads!AN24*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":1583.388440860215},{"$f":"(AO9*DB_Inputs!AO$8+LT_Loads!AO24*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":1652.5805555555555},{"$f":"SUMPRODUCT(AD39:AO39,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":1790.3995901639344},null,{"$f":"(AR9*DB_Inputs!AR$8+LT_Loads!AR24*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":1683.1048387096773},{"$f":"(AS9*DB_Inputs!AS$8+LT_Loads!AS24*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":2074.4091539528431},{"$f":"(AT9*DB_Inputs!AT$8+LT_Loads!AT24*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":2306.3158602150538},{"$f":"(AU9*DB_Inputs!AU$8+LT_Loads!AU24*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":2335.4717741935483},{"$f":"(AV9*DB_Inputs!AV$8+LT_Loads!AV24*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":2157.6860119047619},{"$f":"(AW9*DB_Inputs!AW$8+LT_Loads!AW24*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":2007.2570659488561},{"$f":"(AX9*DB_Inputs!AX$8+LT_Loads!AX24*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":1692.3611111111111},{"$f":"(AY9*DB_Inputs!AY$8+LT_Loads!AY24*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":1497.3118279569892},{"$f":"(AZ9*DB_Inputs!AZ$8+LT_Loads!AZ24*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":1403.9125000000001},{"$f":"(BA9*DB_Inputs!BA$8+LT_Loads!BA24*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":1629.2325268817203},{"$f":"(BB9*DB_Inputs!BB$8+LT_Loads!BB24*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":1623.133064516129},{"$f":"(BC9*DB_Inputs!BC$8+LT_Loads!BC24*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":1693.8402777777778},{"$f":"SUMPRODUCT(AR39:BC39,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":1840.7954337899544},null,{"$f":"(BF9*DB_Inputs!BF$8+LT_Loads!BF24*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":1647.7768817204301},{"$f":"(BG9*DB_Inputs!BG$8+LT_Loads!BG24*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":2030.5520110957004},{"$f":"(BH9*DB_Inputs!BH$8+LT_Loads!BH24*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":2257.7889784946237},{"$f":"(BI9*DB_Inputs!BI$8+LT_Loads!BI24*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":2286.2567204301076},{"$f":"(BJ9*DB_Inputs!BJ$8+LT_Loads!BJ24*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":2111.9851190476193},{"$f":"(BK9*DB_Inputs!BK$8+LT_Loads!BK24*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":1964.4199192462988},{"$f":"(BL9*DB_Inputs!BL$8+LT_Loads!BL24*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":1656.508333333333},{"$f":"(BM9*DB_Inputs!BM$8+LT_Loads!BM24*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":1466.239247311828},{"$f":"(BN9*DB_Inputs!BN$8+LT_Loads!BN24*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":1374.7597222222223},{"$f":"(BO9*DB_Inputs!BO$8+LT_Loads!BO24*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":1594.6034946236559},{"$f":"(BP9*DB_Inputs!BP$8+LT_Loads!BP24*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":1588.7096774193549},{"$f":"(BQ9*DB_Inputs!BQ$8+LT_Loads!BQ24*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":1657.6430555555555},{"$f":"SUMPRODUCT(BF39:BQ39,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":1801.9229452054794},null,{"$f":"(BT9*DB_Inputs!BT$8+LT_Loads!BT24*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":1692.6317204301076},{"$f":"(BU9*DB_Inputs!BU$8+LT_Loads!BU24*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":2085.3925104022192},{"$f":"(BV9*DB_Inputs!BV$8+LT_Loads!BV24*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":2319.1478494623657},{"$f":"(BW9*DB_Inputs!BW$8+LT_Loads!BW24*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":2348.0403225806454},{"$f":"(BX9*DB_Inputs!BX$8+LT_Loads!BX24*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":2169.1160714285716},{"$f":"(BY9*DB_Inputs!BY$8+LT_Loads!BY24*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":2017.4293405114402},{"$f":"(BZ9*DB_Inputs!BZ$8+LT_Loads!BZ24*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":1701.7638888888889},{"$f":"(CA9*DB_Inputs!CA$8+LT_Loads!CA24*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":1506.633064516129},{"$f":"(CB9*DB_Inputs!CB$8+LT_Loads!CB24*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":1412.6708333333333},{"$f":"(CC9*DB_Inputs!CC$8+LT_Loads!CC24*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":1637.5188172043011},{"$f":"(CD9*DB_Inputs!CD$8+LT_Loads!CD24*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":1631.5040322580646},{"$f":"(CE9*DB_Inputs!CE$8+LT_Loads!CE24*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":1702.1180555555557},{"$f":"SUMPRODUCT(BT39:CE39,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":1850.7849315068493},null,{"$f":"(CH9*DB_Inputs!CH$8+LT_Loads!CH24*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":1660.6102150537633},{"$f":"(CI9*DB_Inputs!CI$8+LT_Loads!CI24*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":2045.8432732316228},{"$f":"(CJ9*DB_Inputs!CJ$8+LT_Loads!CJ24*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":2275.2137096774195},{"$f":"(CK9*DB_Inputs!CK$8+LT_Loads!CK24*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":2303.6249999999995},{"$f":"(CL9*DB_Inputs!CL$8+LT_Loads!CL24*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":2054.5847701149423},{"$f":"(CM9*DB_Inputs!CM$8+LT_Loads!CM24*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":1978.986541049798},{"$f":"(CN9*DB_Inputs!CN$8+LT_Loads!CN24*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":1669.338888888889},{"$f":"(CO9*DB_Inputs!CO$8+LT_Loads!CO24*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":1478.138440860215},{"$f":"(CP9*DB_Inputs!CP$8+LT_Loads!CP24*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":1385.9597222222221},{"$f":"(CQ9*DB_Inputs!CQ$8+LT_Loads!CQ24*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":1606.4556451612902},{"$f":"(CR9*DB_Inputs!CR$8+LT_Loads!CR24*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":1600.5913978494621},{"$f":"(CS9*DB_Inputs!CS$8+LT_Loads!CS24*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":1669.7458333333334},{"$f":"SUMPRODUCT(CH39:CS39,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":1810.7230191256831},null,{"$f":"(CV9*DB_Inputs!CV$8+LT_Loads!CV24*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":1696.3494623655913},{"$f":"(CW9*DB_Inputs!CW$8+LT_Loads!CW24*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":2089.7905686546464},{"$f":"(CX9*DB_Inputs!CX$8+LT_Loads!CX24*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":2324.3830645161293},{"$f":"(CY9*DB_Inputs!CY$8+LT_Loads!CY24*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":2353.2352150537636},{"$f":"(CZ9*DB_Inputs!CZ$8+LT_Loads!CZ24*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":2173.7738095238092},{"$f":"(DA9*DB_Inputs!DA$8+LT_Loads!DA24*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":2021.5262449528936},{"$f":"(DB9*DB_Inputs!DB$8+LT_Loads!DB24*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":1705.4972222222223},{"$f":"(DC9*DB_Inputs!DC$8+LT_Loads!DC24*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":1510.4314516129032},{"$f":"(DD9*DB_Inputs!DD$8+LT_Loads!DD24*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":1416.0333333333331},{"$f":"(DE9*DB_Inputs!DE$8+LT_Loads!DE24*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":1640.9422043010752},{"$f":"(DF9*DB_Inputs!DF$8+LT_Loads!DF24*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":1634.9811827956992},{"$f":"(DG9*DB_Inputs!DG$8+LT_Loads!DG24*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":1705.4194444444445},{"$f":"SUMPRODUCT(CV39:DG39,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":1854.8165525114155},null,{"$f":"(DJ9*DB_Inputs!DJ$8+LT_Loads!DJ24*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":1658.3413978494621},{"$f":"(DK9*DB_Inputs!DK$8+LT_Loads!DK24*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":2043.0776699029127},{"$f":"(DL9*DB_Inputs!DL$8+LT_Loads!DL24*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":2272.4099462365593},{"$f":"(DM9*DB_Inputs!DM$8+LT_Loads!DM24*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":2300.7486559139784},{"$f":"(DN9*DB_Inputs!DN$8+LT_Loads!DN24*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":2125.1190476190477},{"$f":"(DO9*DB_Inputs!DO$8+LT_Loads!DO24*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":1976.150740242261},{"$f":"(DP9*DB_Inputs!DP$8+LT_Loads!DP24*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":1667.0611111111111},{"$f":"(DQ9*DB_Inputs!DQ$8+LT_Loads!DQ24*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":1476.6397849462367},{"$f":"(DR9*DB_Inputs!DR$8+LT_Loads!DR24*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":1384.2249999999999},{"$f":"(DS9*DB_Inputs!DS$8+LT_Loads!DS24*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":1604.2701612903227},{"$f":"(DT9*DB_Inputs!DT$8+LT_Loads!DT24*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":1598.4596774193549},{"$f":"(DU9*DB_Inputs!DU$8+LT_Loads!DU24*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":1667.2097222222221},{"$f":"SUMPRODUCT(DJ39:DU39,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":1813.2902968036531},null,{"$f":"(DX9*DB_Inputs!DX$8+LT_Loads!DX24*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":1699.2043010752689},{"$f":"(DY9*DB_Inputs!DY$8+LT_Loads!DY24*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":2093.2801664355061},{"$f":"(DZ9*DB_Inputs!DZ$8+LT_Loads!DZ24*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":2328.5188172043008},{"$f":"(EA9*DB_Inputs!EA$8+LT_Loads!EA24*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":2357.3723118279568},{"$f":"(EB9*DB_Inputs!EB$8+LT_Loads!EB24*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":2177.4895833333335},{"$f":"(EC9*DB_Inputs!EC$8+LT_Loads!EC24*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":2024.8102288021535},{"$f":"(ED9*DB_Inputs!ED$8+LT_Loads!ED24*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":1708.3944444444444},{"$f":"(EE9*DB_Inputs!EE$8+LT_Loads!EE24*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":1513.380376344086},{"$f":"(EF9*DB_Inputs!EF$8+LT_Loads!EF24*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":1418.5569444444445},{"$f":"(EG9*DB_Inputs!EG$8+LT_Loads!EG24*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":1643.6962365591398},{"$f":"(EH9*DB_Inputs!EH$8+LT_Loads!EH24*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":1637.763440860215},{"$f":"(EI9*DB_Inputs!EI$8+LT_Loads!EI24*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":1708.0625},{"$f":"SUMPRODUCT(DX39:EI39,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":1857.995890410959},null,{"$f":"(EL9*DB_Inputs!EL$8+LT_Loads!EL24*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":1665.513440860215},{"$f":"(EM9*DB_Inputs!EM$8+LT_Loads!EM24*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":2051.7572815533977},{"$f":"(EN9*DB_Inputs!EN$8+LT_Loads!EN24*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":2282.3534946236559},{"$f":"(EO9*DB_Inputs!EO$8+LT_Loads!EO24*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":2310.766129032258},{"$f":"(EP9*DB_Inputs!EP$8+LT_Loads!EP24*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":2060.7356321839079},{"$f":"(EQ9*DB_Inputs!EQ$8+LT_Loads!EQ24*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":1984.5545087483176},{"$f":"(ER9*DB_Inputs!ER$8+LT_Loads!ER24*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":1674.3347222222221},{"$f":"(ES9*DB_Inputs!ES$8+LT_Loads!ES24*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":1483.3252688172042},{"$f":"(ET9*DB_Inputs!ET$8+LT_Loads!ET24*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":1390.3361111111112},{"$f":"(EU9*DB_Inputs!EU$8+LT_Loads!EU24*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":1611.1827956989248},{"$f":"(EV9*DB_Inputs!EV$8+LT_Loads!EV24*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":1605.4072580645161},{"$f":"(EW9*DB_Inputs!EW$8+LT_Loads!EW24*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":1674.1902777777777},{"$f":"SUMPRODUCT(EL39:EW39,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":1816.1717896174864},null,{"$f":"(EZ9*DB_Inputs!EZ$8+LT_Loads!EZ24*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":1700.3158602150538},{"$f":"(FA9*DB_Inputs!FA$8+LT_Loads!FA24*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":2094.5145631067962},{"$f":"(FB9*DB_Inputs!FB$8+LT_Loads!FB24*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":2330.0860215053763},{"$f":"(FC9*DB_Inputs!FC$8+LT_Loads!FC24*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":2358.9005376344085},{"$f":"(FD9*DB_Inputs!FD$8+LT_Loads!FD24*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":2178.9032738095239},{"$f":"(FE9*DB_Inputs!FE$8+LT_Loads!FE24*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":2026.0269179004038},{"$f":"(FF9*DB_Inputs!FF$8+LT_Loads!FF24*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":1709.5652777777777},{"$f":"(FG9*DB_Inputs!FG$8+LT_Loads!FG24*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":1514.5215053763441},{"$f":"(FH9*DB_Inputs!FH$8+LT_Loads!FH24*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":1419.5611111111111},{"$f":"(FI9*DB_Inputs!FI$8+LT_Loads!FI24*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":1644.7379032258063},{"$f":"(FJ9*DB_Inputs!FJ$8+LT_Loads!FJ24*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":1638.8400537634409},{"$f":"(FK9*DB_Inputs!FK$8+LT_Loads!FK24*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":1709.026388888889},{"$f":"SUMPRODUCT(EZ39:FK39,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":1859.2012557077626},null,{"$f":"(FN9*DB_Inputs!FN$8+LT_Loads!FN24*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":1663.1061827956989},{"$f":"(FO9*DB_Inputs!FO$8+LT_Loads!FO24*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":2048.8238557558948},{"$f":"(FP9*DB_Inputs!FP$8+LT_Loads!FP24*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":2279.3172043010754},{"$f":"(FQ9*DB_Inputs!FQ$8+LT_Loads!FQ24*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":2307.6532258064517},{"$f":"(FR9*DB_Inputs!FR$8+LT_Loads!FR24*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":2131.3005952380954},{"$f":"(FS9*DB_Inputs!FS$8+LT_Loads!FS24*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":1981.5787348586809},{"$f":"(FT9*DB_Inputs!FT$8+LT_Loads!FT24*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":1671.9333333333334},{"$f":"(FU9*DB_Inputs!FU$8+LT_Loads!FU24*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":1481.611559139785},{"$f":"(FV9*DB_Inputs!FV$8+LT_Loads!FV24*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":1388.463888888889},{"$f":"(FW9*DB_Inputs!FW$8+LT_Loads!FW24*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":1608.8575268817203},{"$f":"(FX9*DB_Inputs!FX$8+LT_Loads!FX24*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":1603.1250000000002},{"$f":"(FY9*DB_Inputs!FY$8+LT_Loads!FY24*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":1671.5569444444445},{"$f":"SUMPRODUCT(FN39:FY39,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1818.5898401826485},null,{"$f":"(GB9*DB_Inputs!GB$8+LT_Loads!GB24*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":1703.6008064516129},{"$f":"(GC9*DB_Inputs!GC$8+LT_Loads!GC24*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":2098.5575589459086},{"$f":"(GD9*DB_Inputs!GD$8+LT_Loads!GD24*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":2334.8897849462364},{"$f":"(GE9*DB_Inputs!GE$8+LT_Loads!GE24*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":2363.7258064516127},{"$f":"(GF9*DB_Inputs!GF$8+LT_Loads!GF24*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":2183.1785714285716},{"$f":"(GG9*DB_Inputs!GG$8+LT_Loads!GG24*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":2029.7967698519515},{"$f":"(GH9*DB_Inputs!GH$8+LT_Loads!GH24*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":1712.8888888888889},{"$f":"(GI9*DB_Inputs!GI$8+LT_Loads!GI24*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":1517.9798387096773},{"$f":"(GJ9*DB_Inputs!GJ$8+LT_Loads!GJ24*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":1422.4777777777779},{"$f":"(GK9*DB_Inputs!GK$8+LT_Loads!GK24*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":1647.9233870967741},{"$f":"(GL9*DB_Inputs!GL$8+LT_Loads!GL24*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":1642.0698924731182},{"$f":"(GM9*DB_Inputs!GM$8+LT_Loads!GM24*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":1712.0527777777777},{"$f":"SUMPRODUCT(GB39:GM39,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":1862.8787671232876}]
["Tier 1 Block ",{"$f":"(B10*DB_Inputs!B$8+LT_Loads!B25*DB_Inputs!B$9)/DB_Inputs!B$10","v":481.18682792043012},{"$f":"(C10*DB_Inputs!C$8+LT_Loads!C25*DB_Inputs!C$9)/DB_Inputs!C$10","v":788.25242716352284},{"$f":"(D10*DB_Inputs!D$8+LT_Loads!D25*DB_Inputs!D$9)/DB_Inputs!D$10","v":775.91397851612908},{"$f":"(E10*DB_Inputs!E$8+LT_Loads!E25*DB_Inputs!E$9)/DB_Inputs!E$10","v":842.07661291827958},{"$f":"(F10*DB_Inputs!F$8+LT_Loads!F25*DB_Inputs!F$9)/DB_Inputs!F$10","v":792.45535714285711},{"$f":"(G10*DB_Inputs!G$8+LT_Loads!G25*DB_Inputs!G$9)/DB_Inputs!G$10","v":758.88963658936746},{"$f":"(H10*DB_Inputs!H$8+LT_Loads!H25*DB_Inputs!H$9)/DB_Inputs!H$10","v":379.13472222222219},{"$f":"(I10*DB_Inputs!I$8+LT_Loads!I25*DB_Inputs!I$9)/DB_Inputs!I$10","v":120.29704302258065},{"$f":"(J10*DB_Inputs!J$8+LT_Loads!J25*DB_Inputs!J$9)/DB_Inputs!J$10","v":0},{"$f":"(K10*DB_Inputs!K$8+LT_Loads!K25*DB_Inputs!K$9)/DB_Inputs!K$10","v":288.7123655741936},{"$f":"(L10*DB_Inputs!L$8+LT_Loads!L25*DB_Inputs!L$9)/DB_Inputs!L$10","v":342.8454300806452},{"$f":"(M10*DB_Inputs!M$8+LT_Loads!M25*DB_Inputs!M$9)/DB_Inputs!M$10","v":578.02638889333332},{"$f":"SUMPRODUCT(B40:M40,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":510.84920090753428},null,{"$f":"(P10*DB_Inputs!P$8+LT_Loads!P25*DB_Inputs!P$9)/DB_Inputs!P$10","v":485.23924733225806},{"$f":"(Q10*DB_Inputs!Q$8+LT_Loads!Q25*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":794.8918169056866},{"$f":"(R10*DB_Inputs!R$8+LT_Loads!R25*DB_Inputs!R$9)/DB_Inputs!R$10","v":782.45026880752675},{"$f":"(S10*DB_Inputs!S$8+LT_Loads!S25*DB_Inputs!S$9)/DB_Inputs!S$10","v":849.17069889677418},{"$f":"(T10*DB_Inputs!T$8+LT_Loads!T25*DB_Inputs!T$9)/DB_Inputs!T$10","v":799.12946429999988},{"$f":"(U10*DB_Inputs!U$8+LT_Loads!U25*DB_Inputs!U$9)/DB_Inputs!U$10","v":765.28129203607},{"$f":"(V10*DB_Inputs!V$8+LT_Loads!V25*DB_Inputs!V$9)/DB_Inputs!V$10","v":382.32777776444442},{"$f":"(W10*DB_Inputs!W$8+LT_Loads!W25*DB_Inputs!W$9)/DB_Inputs!W$10","v":121.31048390107526},{"$f":"(X10*DB_Inputs!X$8+LT_Loads!X25*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y10*DB_Inputs!Y$8+LT_Loads!Y25*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":291.1438172236559},{"$f":"(Z10*DB_Inputs!Z$8+LT_Loads!Z25*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":345.73387098064512},{"$f":"(AA10*DB_Inputs!AA$8+LT_Loads!AA25*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":582.89444442666672},{"$f":"SUMPRODUCT(P40:AA40,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":515.15205479367592},null,{"$f":"(AD10*DB_Inputs!AD$8+LT_Loads!AD25*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":10.272849462365592},{"$f":"(AE10*DB_Inputs!AE$8+LT_Loads!AE25*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":46.454923717059643},{"$f":"(AF10*DB_Inputs!AF$8+LT_Loads!AF25*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":40.787634408602152},{"$f":"(AG10*DB_Inputs!AG$8+LT_Loads!AG25*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":57.405913978494624},{"$f":"(AH10*DB_Inputs!AH$8+LT_Loads!AH25*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":54.260057471264368},{"$f":"(AI10*DB_Inputs!AI$8+LT_Loads!AI25*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":48.104979811574694},{"$f":"(AJ10*DB_Inputs!AJ$8+LT_Loads!AJ25*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":3.1222222222222222},{"$f":"(AK10*DB_Inputs!AK$8+LT_Loads!AK25*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":0},{"$f":"(AL10*DB_Inputs!AL$8+LT_Loads!AL25*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":0},{"$f":"(AM10*DB_Inputs!AM$8+LT_Loads!AM25*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":11.481182795698924},{"$f":"(AN10*DB_Inputs!AN$8+LT_Loads!AN25*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":11.783602150537634},{"$f":"(AO10*DB_Inputs!AO$8+LT_Loads!AO25*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":24.352777777777778},{"$f":"SUMPRODUCT(AD40:AO40,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":25.590960837887067},null,{"$f":"(AR10*DB_Inputs!AR$8+LT_Loads!AR25*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":10.244623655913978},{"$f":"(AS10*DB_Inputs!AS$8+LT_Loads!AS25*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":46.328710124826628},{"$f":"(AT10*DB_Inputs!AT$8+LT_Loads!AT25*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":40.677419354838712},{"$f":"(AU10*DB_Inputs!AU$8+LT_Loads!AU25*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":57.25},{"$f":"(AV10*DB_Inputs!AV$8+LT_Loads!AV25*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":56.044642857142854},{"$f":"(AW10*DB_Inputs!AW$8+LT_Loads!AW25*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":47.97442799461642},{"$f":"(AX10*DB_Inputs!AX$8+LT_Loads!AX25*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":3.1138888888888889},{"$f":"(AY10*DB_Inputs!AY$8+LT_Loads!AY25*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":0},{"$f":"(AZ10*DB_Inputs!AZ$8+LT_Loads!AZ25*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":0},{"$f":"(BA10*DB_Inputs!BA$8+LT_Loads!BA25*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":11.450268817204302},{"$f":"(BB10*DB_Inputs!BB$8+LT_Loads!BB25*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":11.75},{"$f":"(BC10*DB_Inputs!BC$8+LT_Loads!BC25*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":24.286111111111111},{"$f":"SUMPRODUCT(AR40:BC40,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":25.591210045662102},null,{"$f":"(BF10*DB_Inputs!BF$8+LT_Loads!BF25*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":10.223118279569892},{"$f":"(BG10*DB_Inputs!BG$8+LT_Loads!BG25*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":46.231622746185856},{"$f":"(BH10*DB_Inputs!BH$8+LT_Loads!BH25*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":40.594086021505376},{"$f":"(BI10*DB_Inputs!BI$8+LT_Loads!BI25*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":57.130376344086024},{"$f":"(BJ10*DB_Inputs!BJ$8+LT_Loads!BJ25*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":55.927083333333336},{"$f":"(BK10*DB_Inputs!BK$8+LT_Loads!BK25*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":47.874831763122479},{"$f":"(BL10*DB_Inputs!BL$8+LT_Loads!BL25*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":3.1055555555555556},{"$f":"(BM10*DB_Inputs!BM$8+LT_Loads!BM25*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":0},{"$f":"(BN10*DB_Inputs!BN$8+LT_Loads!BN25*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":0},{"$f":"(BO10*DB_Inputs!BO$8+LT_Loads!BO25*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":11.426075268817204},{"$f":"(BP10*DB_Inputs!BP$8+LT_Loads!BP25*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":11.727150537634408},{"$f":"(BQ10*DB_Inputs!BQ$8+LT_Loads!BQ25*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":24.234722222222221},{"$f":"SUMPRODUCT(BF40:BQ40,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":25.537785388127855},null,{"$f":"(BT10*DB_Inputs!BT$8+LT_Loads!BT25*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":10.223118279569892},{"$f":"(BU10*DB_Inputs!BU$8+LT_Loads!BU25*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":46.231622746185856},{"$f":"(BV10*DB_Inputs!BV$8+LT_Loads!BV25*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":40.594086021505376},{"$f":"(BW10*DB_Inputs!BW$8+LT_Loads!BW25*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":57.130376344086024},{"$f":"(BX10*DB_Inputs!BX$8+LT_Loads!BX25*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":55.927083333333336},{"$f":"(BY10*DB_Inputs!BY$8+LT_Loads!BY25*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":47.874831763122479},{"$f":"(BZ10*DB_Inputs!BZ$8+LT_Loads!BZ25*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":3.1069444444444443},{"$f":"(CA10*DB_Inputs!CA$8+LT_Loads!CA25*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":0},{"$f":"(CB10*DB_Inputs!CB$8+LT_Loads!CB25*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":0},{"$f":"(CC10*DB_Inputs!CC$8+LT_Loads!CC25*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":11.426075268817204},{"$f":"(CD10*DB_Inputs!CD$8+LT_Loads!CD25*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":11.727150537634408},{"$f":"(CE10*DB_Inputs!CE$8+LT_Loads!CE25*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":24.234722222222221},{"$f":"SUMPRODUCT(BT40:CE40,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":25.537899543378995},null,{"$f":"(CH10*DB_Inputs!CH$8+LT_Loads!CH25*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":10.25},{"$f":"(CI10*DB_Inputs!CI$8+LT_Loads!CI25*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":46.352288488210817},{"$f":"(CJ10*DB_Inputs!CJ$8+LT_Loads!CJ25*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":40.697580645161288},{"$f":"(CK10*DB_Inputs!CK$8+LT_Loads!CK25*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":57.278225806451616},{"$f":"(CL10*DB_Inputs!CL$8+LT_Loads!CL25*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":54.139367816091955},{"$f":"(CM10*DB_Inputs!CM$8+LT_Loads!CM25*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":47.99730820995962},{"$f":"(CN10*DB_Inputs!CN$8+LT_Loads!CN25*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":3.1138888888888889},{"$f":"(CO10*DB_Inputs!CO$8+LT_Loads!CO25*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":0},{"$f":"(CP10*DB_Inputs!CP$8+LT_Loads!CP25*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":0},{"$f":"(CQ10*DB_Inputs!CQ$8+LT_Loads!CQ25*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":11.456989247311828},{"$f":"(CR10*DB_Inputs!CR$8+LT_Loads!CR25*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":11.756720430107526},{"$f":"(CS10*DB_Inputs!CS$8+LT_Loads!CS25*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":24.297222222222221},{"$f":"SUMPRODUCT(CH40:CS40,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":25.533925318761383},null,{"$f":"(CV10*DB_Inputs!CV$8+LT_Loads!CV25*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":10.221774193548388},{"$f":"(CW10*DB_Inputs!CW$8+LT_Loads!CW25*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":46.224687933425798},{"$f":"(CX10*DB_Inputs!CX$8+LT_Loads!CX25*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":40.586021505376344},{"$f":"(CY10*DB_Inputs!CY$8+LT_Loads!CY25*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":57.122311827956992},{"$f":"(CZ10*DB_Inputs!CZ$8+LT_Loads!CZ25*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":55.919642857142854},{"$f":"(DA10*DB_Inputs!DA$8+LT_Loads!DA25*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":47.866756393001346},{"$f":"(DB10*DB_Inputs!DB$8+LT_Loads!DB25*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":3.1055555555555556},{"$f":"(DC10*DB_Inputs!DC$8+LT_Loads!DC25*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":0},{"$f":"(DD10*DB_Inputs!DD$8+LT_Loads!DD25*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":0},{"$f":"(DE10*DB_Inputs!DE$8+LT_Loads!DE25*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":11.423387096774194},{"$f":"(DF10*DB_Inputs!DF$8+LT_Loads!DF25*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":11.725806451612904},{"$f":"(DG10*DB_Inputs!DG$8+LT_Loads!DG25*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":24.231944444444444},{"$f":"SUMPRODUCT(CV40:DG40,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":25.533904109589042},null,{"$f":"(DJ10*DB_Inputs!DJ$8+LT_Loads!DJ25*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":10.224462365591398},{"$f":"(DK10*DB_Inputs!DK$8+LT_Loads!DK25*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":46.233009708737868},{"$f":"(DL10*DB_Inputs!DL$8+LT_Loads!DL25*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":40.59543010752688},{"$f":"(DM10*DB_Inputs!DM$8+LT_Loads!DM25*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":57.133064516129032},{"$f":"(DN10*DB_Inputs!DN$8+LT_Loads!DN25*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":55.93154761904762},{"$f":"(DO10*DB_Inputs!DO$8+LT_Loads!DO25*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":47.874831763122479},{"$f":"(DP10*DB_Inputs!DP$8+LT_Loads!DP25*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":3.1055555555555556},{"$f":"(DQ10*DB_Inputs!DQ$8+LT_Loads!DQ25*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":0},{"$f":"(DR10*DB_Inputs!DR$8+LT_Loads!DR25*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":0},{"$f":"(DS10*DB_Inputs!DS$8+LT_Loads!DS25*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":11.42741935483871},{"$f":"(DT10*DB_Inputs!DT$8+LT_Loads!DT25*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":11.727150537634408},{"$f":"(DU10*DB_Inputs!DU$8+LT_Loads!DU25*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":24.237500000000001},{"$f":"SUMPRODUCT(DJ40:DU40,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":25.539041095890411},null,{"$f":"(DX10*DB_Inputs!DX$8+LT_Loads!DX25*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":10.224462365591398},{"$f":"(DY10*DB_Inputs!DY$8+LT_Loads!DY25*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":46.233009708737868},{"$f":"(DZ10*DB_Inputs!DZ$8+LT_Loads!DZ25*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":40.59543010752688},{"$f":"(EA10*DB_Inputs!EA$8+LT_Loads!EA25*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":57.133064516129032},{"$f":"(EB10*DB_Inputs!EB$8+LT_Loads!EB25*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":55.93154761904762},{"$f":"(EC10*DB_Inputs!EC$8+LT_Loads!EC25*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":47.874831763122479},{"$f":"(ED10*DB_Inputs!ED$8+LT_Loads!ED25*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":3.1055555555555556},{"$f":"(EE10*DB_Inputs!EE$8+LT_Loads!EE25*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":0},{"$f":"(EF10*DB_Inputs!EF$8+LT_Loads!EF25*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":0},{"$f":"(EG10*DB_Inputs!EG$8+LT_Loads!EG25*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":11.42741935483871},{"$f":"(EH10*DB_Inputs!EH$8+LT_Loads!EH25*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":11.727150537634408},{"$f":"(EI10*DB_Inputs!EI$8+LT_Loads!EI25*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":24.237500000000001},{"$f":"SUMPRODUCT(DX40:EI40,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":25.539041095890411},null,{"$f":"(EL10*DB_Inputs!EL$8+LT_Loads!EL25*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":10.25},{"$f":"(EM10*DB_Inputs!EM$8+LT_Loads!EM25*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":46.353675450762829},{"$f":"(EN10*DB_Inputs!EN$8+LT_Loads!EN25*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":40.698924731182792},{"$f":"(EO10*DB_Inputs!EO$8+LT_Loads!EO25*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":57.280913978494624},{"$f":"(EP10*DB_Inputs!EP$8+LT_Loads!EP25*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":54.140804597701148},{"$f":"(EQ10*DB_Inputs!EQ$8+LT_Loads!EQ25*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":48},{"$f":"(ER10*DB_Inputs!ER$8+LT_Loads!ER25*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":3.1138888888888889},{"$f":"(ES10*DB_Inputs!ES$8+LT_Loads!ES25*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":0},{"$f":"(ET10*DB_Inputs!ET$8+LT_Loads!ET25*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":0},{"$f":"(EU10*DB_Inputs!EU$8+LT_Loads!EU25*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":11.455645161290322},{"$f":"(EV10*DB_Inputs!EV$8+LT_Loads!EV25*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":11.758064516129032},{"$f":"(EW10*DB_Inputs!EW$8+LT_Loads!EW25*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":24.3},{"$f":"SUMPRODUCT(EL40:EW40,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":25.53494990892532},null,{"$f":"(EZ10*DB_Inputs!EZ$8+LT_Loads!EZ25*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":10.221774193548388},{"$f":"(FA10*DB_Inputs!FA$8+LT_Loads!FA25*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":46.227461858529821},{"$f":"(FB10*DB_Inputs!FB$8+LT_Loads!FB25*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":40.588709677419352},{"$f":"(FC10*DB_Inputs!FC$8+LT_Loads!FC25*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":57.125},{"$f":"(FD10*DB_Inputs!FD$8+LT_Loads!FD25*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":55.921130952380949},{"$f":"(FE10*DB_Inputs!FE$8+LT_Loads!FE25*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":47.868102288021532},{"$f":"(FF10*DB_Inputs!FF$8+LT_Loads!FF25*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":3.1069444444444443},{"$f":"(FG10*DB_Inputs!FG$8+LT_Loads!FG25*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":0},{"$f":"(FH10*DB_Inputs!FH$8+LT_Loads!FH25*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI10*DB_Inputs!FI$8+LT_Loads!FI25*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":11.424731182795698},{"$f":"(FJ10*DB_Inputs!FJ$8+LT_Loads!FJ25*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":11.725806451612904},{"$f":"(FK10*DB_Inputs!FK$8+LT_Loads!FK25*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":24.231944444444444},{"$f":"SUMPRODUCT(EZ40:FK40,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":25.535045662100458},null,{"$f":"(FN10*DB_Inputs!FN$8+LT_Loads!FN25*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":10.224462365591398},{"$f":"(FO10*DB_Inputs!FO$8+LT_Loads!FO25*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":46.239944521497918},{"$f":"(FP10*DB_Inputs!FP$8+LT_Loads!FP25*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":40.5994623655914},{"$f":"(FQ10*DB_Inputs!FQ$8+LT_Loads!FQ25*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":57.13978494623656},{"$f":"(FR10*DB_Inputs!FR$8+LT_Loads!FR25*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":55.9375},{"$f":"(FS10*DB_Inputs!FS$8+LT_Loads!FS25*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":47.880215343203233},{"$f":"(FT10*DB_Inputs!FT$8+LT_Loads!FT25*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":3.1055555555555556},{"$f":"(FU10*DB_Inputs!FU$8+LT_Loads!FU25*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":0},{"$f":"(FV10*DB_Inputs!FV$8+LT_Loads!FV25*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":0},{"$f":"(FW10*DB_Inputs!FW$8+LT_Loads!FW25*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":11.42741935483871},{"$f":"(FX10*DB_Inputs!FX$8+LT_Loads!FX25*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":11.72983870967742},{"$f":"(FY10*DB_Inputs!FY$8+LT_Loads!FY25*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":24.240277777777777},{"$f":"SUMPRODUCT(FN40:FY40,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":25.541894977168951},null,{"$f":"(GB10*DB_Inputs!GB$8+LT_Loads!GB25*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":10.224462365591398},{"$f":"(GC10*DB_Inputs!GC$8+LT_Loads!GC25*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":46.239944521497918},{"$f":"(GD10*DB_Inputs!GD$8+LT_Loads!GD25*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":40.5994623655914},{"$f":"(GE10*DB_Inputs!GE$8+LT_Loads!GE25*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":57.13978494623656},{"$f":"(GF10*DB_Inputs!GF$8+LT_Loads!GF25*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":55.9375},{"$f":"(GG10*DB_Inputs!GG$8+LT_Loads!GG25*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":47.880215343203233},{"$f":"(GH10*DB_Inputs!GH$8+LT_Loads!GH25*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":3.1055555555555556},{"$f":"(GI10*DB_Inputs!GI$8+LT_Loads!GI25*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":0},{"$f":"(GJ10*DB_Inputs!GJ$8+LT_Loads!GJ25*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK10*DB_Inputs!GK$8+LT_Loads!GK25*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":11.42741935483871},{"$f":"(GL10*DB_Inputs!GL$8+LT_Loads!GL25*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":11.72983870967742},{"$f":"(GM10*DB_Inputs!GM$8+LT_Loads!GM25*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":24.238888888888887},{"$f":"SUMPRODUCT(GB40:GM40,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":25.541780821917808}]
["DSI ",{"$f":"(B11*DB_Inputs!B$8+LT_Loads!B26*DB_Inputs!B$9)/DB_Inputs!B$10","v":22.978494656989248},{"$f":"(C11*DB_Inputs!C$8+LT_Loads!C26*DB_Inputs!C$9)/DB_Inputs!C$10","v":22.782246855062414},{"$f":"(D11*DB_Inputs!D$8+LT_Loads!D26*DB_Inputs!D$9)/DB_Inputs!D$10","v":22.740591389247314},{"$f":"(E11*DB_Inputs!E$8+LT_Loads!E26*DB_Inputs!E$9)/DB_Inputs!E$10","v":22.897849492473121},{"$f":"(F11*DB_Inputs!F$8+LT_Loads!F26*DB_Inputs!F$9)/DB_Inputs!F$10","v":22.532738057142858},{"$f":"(G11*DB_Inputs!G$8+LT_Loads!G26*DB_Inputs!G$9)/DB_Inputs!G$10","v":87.559892310901759},{"$f":"(H11*DB_Inputs!H$8+LT_Loads!H26*DB_Inputs!H$9)/DB_Inputs!H$10","v":87.944444444444443},{"$f":"(I11*DB_Inputs!I$8+LT_Loads!I26*DB_Inputs!I$9)/DB_Inputs!I$10","v":87.401881696774183},{"$f":"(J11*DB_Inputs!J$8+LT_Loads!J26*DB_Inputs!J$9)/DB_Inputs!J$10","v":87.279166608888886},{"$f":"(K11*DB_Inputs!K$8+LT_Loads!K26*DB_Inputs!K$9)/DB_Inputs!K$10","v":87.21370967849461},{"$f":"(L11*DB_Inputs!L$8+LT_Loads!L26*DB_Inputs!L$9)/DB_Inputs!L$10","v":87.525537632258064},{"$f":"(M11*DB_Inputs!M$8+LT_Loads!M26*DB_Inputs!M$9)/DB_Inputs!M$10","v":87.431944413333341},{"$f":"SUMPRODUCT(B41:M41,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":60.710159806198625},null,{"$f":"(P11*DB_Inputs!P$8+LT_Loads!P26*DB_Inputs!P$9)/DB_Inputs!P$10","v":87.977150558064508},{"$f":"(Q11*DB_Inputs!Q$8+LT_Loads!Q26*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":87.782246841608867},{"$f":"(R11*DB_Inputs!R$8+LT_Loads!R26*DB_Inputs!R$9)/DB_Inputs!R$10","v":87.740591355913978},{"$f":"(S11*DB_Inputs!S$8+LT_Loads!S26*DB_Inputs!S$9)/DB_Inputs!S$10","v":87.897849516129028},{"$f":"(T11*DB_Inputs!T$8+LT_Loads!T26*DB_Inputs!T$9)/DB_Inputs!T$10","v":87.532738099999989},{"$f":"(U11*DB_Inputs!U$8+LT_Loads!U26*DB_Inputs!U$9)/DB_Inputs!U$10","v":87.561238232839827},{"$f":"(V11*DB_Inputs!V$8+LT_Loads!V26*DB_Inputs!V$9)/DB_Inputs!V$10","v":87.94722225999999},{"$f":"(W11*DB_Inputs!W$8+LT_Loads!W26*DB_Inputs!W$9)/DB_Inputs!W$10","v":87.401881696774183},{"$f":"(X11*DB_Inputs!X$8+LT_Loads!X26*DB_Inputs!X$9)/DB_Inputs!X$10","v":87.279166666666669},{"$f":"(Y11*DB_Inputs!Y$8+LT_Loads!Y26*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":87.212365613978491},{"$f":"(Z11*DB_Inputs!Z$8+LT_Loads!Z26*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":87.525537632258064},{"$f":"(AA11*DB_Inputs!AA$8+LT_Loads!AA26*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":87.431944413333341},{"$f":"SUMPRODUCT(P41:AA41,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":87.608105023904088},null,{"$f":"(AD11*DB_Inputs!AD$8+LT_Loads!AD26*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":87.930107526881727},{"$f":"(AE11*DB_Inputs!AE$8+LT_Loads!AE26*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":87.73370319001387},{"$f":"(AF11*DB_Inputs!AF$8+LT_Loads!AF26*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":87.693548387096769},{"$f":"(AG11*DB_Inputs!AG$8+LT_Loads!AG26*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":87.850806451612897},{"$f":"(AH11*DB_Inputs!AH$8+LT_Loads!AH26*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":87.485632183908052},{"$f":"(AI11*DB_Inputs!AI$8+LT_Loads!AI26*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":87.512786002691783},{"$f":"(AJ11*DB_Inputs!AJ$8+LT_Loads!AJ26*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":87.897222222222226},{"$f":"(AK11*DB_Inputs!AK$8+LT_Loads!AK26*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":87.354838709677409},{"$f":"(AL11*DB_Inputs!AL$8+LT_Loads!AL26*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":87.231944444444451},{"$f":"(AM11*DB_Inputs!AM$8+LT_Loads!AM26*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":87.166666666666671},{"$f":"(AN11*DB_Inputs!AN$8+LT_Loads!AN26*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":87.478494623655919},{"$f":"(AO11*DB_Inputs!AO$8+LT_Loads!AO26*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":87.384722222222223},{"$f":"SUMPRODUCT(AD41:AO41,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":87.560450819672127},null,{"$f":"(AR11*DB_Inputs!AR$8+LT_Loads!AR26*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":87.930107526881727},{"$f":"(AS11*DB_Inputs!AS$8+LT_Loads!AS26*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":87.735090152565874},{"$f":"(AT11*DB_Inputs!AT$8+LT_Loads!AT26*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":87.693548387096769},{"$f":"(AU11*DB_Inputs!AU$8+LT_Loads!AU26*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":87.850806451612897},{"$f":"(AV11*DB_Inputs!AV$8+LT_Loads!AV26*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":87.485119047619051},{"$f":"(AW11*DB_Inputs!AW$8+LT_Loads!AW26*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":87.511440107671604},{"$f":"(AX11*DB_Inputs!AX$8+LT_Loads!AX26*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":87.897222222222226},{"$f":"(AY11*DB_Inputs!AY$8+LT_Loads!AY26*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":87.354838709677409},{"$f":"(AZ11*DB_Inputs!AZ$8+LT_Loads!AZ26*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":87.231944444444451},{"$f":"(BA11*DB_Inputs!BA$8+LT_Loads!BA26*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":87.166666666666671},{"$f":"(BB11*DB_Inputs!BB$8+LT_Loads!BB26*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":87.477150537634415},{"$f":"(BC11*DB_Inputs!BC$8+LT_Loads!BC26*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":87.384722222222223},{"$f":"SUMPRODUCT(AR41:BC41,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":87.560502283105023},null,{"$f":"(BF11*DB_Inputs!BF$8+LT_Loads!BF26*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":87.931451612903231},{"$f":"(BG11*DB_Inputs!BG$8+LT_Loads!BG26*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":87.73370319001387},{"$f":"(BH11*DB_Inputs!BH$8+LT_Loads!BH26*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":87.693548387096769},{"$f":"(BI11*DB_Inputs!BI$8+LT_Loads!BI26*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":87.850806451612897},{"$f":"(BJ11*DB_Inputs!BJ$8+LT_Loads!BJ26*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":87.485119047619051},{"$f":"(BK11*DB_Inputs!BK$8+LT_Loads!BK26*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":87.511440107671604},{"$f":"(BL11*DB_Inputs!BL$8+LT_Loads!BL26*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":87.897222222222226},{"$f":"(BM11*DB_Inputs!BM$8+LT_Loads!BM26*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":87.354838709677409},{"$f":"(BN11*DB_Inputs!BN$8+LT_Loads!BN26*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":87.231944444444451},{"$f":"(BO11*DB_Inputs!BO$8+LT_Loads!BO26*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":87.166666666666671},{"$f":"(BP11*DB_Inputs!BP$8+LT_Loads!BP26*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":87.478494623655919},{"$f":"(BQ11*DB_Inputs!BQ$8+LT_Loads!BQ26*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":87.384722222222223},{"$f":"SUMPRODUCT(BF41:BQ41,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":87.560616438356163},null,{"$f":"(BT11*DB_Inputs!BT$8+LT_Loads!BT26*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":87.931451612903231},{"$f":"(BU11*DB_Inputs!BU$8+LT_Loads!BU26*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":87.73370319001387},{"$f":"(BV11*DB_Inputs!BV$8+LT_Loads!BV26*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":87.693548387096769},{"$f":"(BW11*DB_Inputs!BW$8+LT_Loads!BW26*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":87.850806451612897},{"$f":"(BX11*DB_Inputs!BX$8+LT_Loads!BX26*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":87.485119047619051},{"$f":"(BY11*DB_Inputs!BY$8+LT_Loads!BY26*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":87.511440107671604},{"$f":"(BZ11*DB_Inputs!BZ$8+LT_Loads!BZ26*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":87.895833333333329},{"$f":"(CA11*DB_Inputs!CA$8+LT_Loads!CA26*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":87.354838709677423},{"$f":"(CB11*DB_Inputs!CB$8+LT_Loads!CB26*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":87.231944444444451},{"$f":"(CC11*DB_Inputs!CC$8+LT_Loads!CC26*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":87.166666666666671},{"$f":"(CD11*DB_Inputs!CD$8+LT_Loads!CD26*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":87.478494623655919},{"$f":"(CE11*DB_Inputs!CE$8+LT_Loads!CE26*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":87.384722222222223},{"$f":"SUMPRODUCT(BT41:CE41,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":87.560502283105023},null,{"$f":"(CH11*DB_Inputs!CH$8+LT_Loads!CH26*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":87.931451612903231},{"$f":"(CI11*DB_Inputs!CI$8+LT_Loads!CI26*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":87.73370319001387},{"$f":"(CJ11*DB_Inputs!CJ$8+LT_Loads!CJ26*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":87.693548387096769},{"$f":"(CK11*DB_Inputs!CK$8+LT_Loads!CK26*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":87.850806451612897},{"$f":"(CL11*DB_Inputs!CL$8+LT_Loads!CL26*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":87.485632183908052},{"$f":"(CM11*DB_Inputs!CM$8+LT_Loads!CM26*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":87.512786002691783},{"$f":"(CN11*DB_Inputs!CN$8+LT_Loads!CN26*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":87.897222222222226},{"$f":"(CO11*DB_Inputs!CO$8+LT_Loads!CO26*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":87.354838709677423},{"$f":"(CP11*DB_Inputs!CP$8+LT_Loads!CP26*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":87.231944444444451},{"$f":"(CQ11*DB_Inputs!CQ$8+LT_Loads!CQ26*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":87.166666666666671},{"$f":"(CR11*DB_Inputs!CR$8+LT_Loads!CR26*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":87.478494623655919},{"$f":"(CS11*DB_Inputs!CS$8+LT_Loads!CS26*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":87.384722222222223},{"$f":"SUMPRODUCT(CH41:CS41,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":87.560564663023683},null,{"$f":"(CV11*DB_Inputs!CV$8+LT_Loads!CV26*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":87.930107526881727},{"$f":"(CW11*DB_Inputs!CW$8+LT_Loads!CW26*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":87.73370319001387},{"$f":"(CX11*DB_Inputs!CX$8+LT_Loads!CX26*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":87.693548387096769},{"$f":"(CY11*DB_Inputs!CY$8+LT_Loads!CY26*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":87.850806451612897},{"$f":"(CZ11*DB_Inputs!CZ$8+LT_Loads!CZ26*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":87.485119047619051},{"$f":"(DA11*DB_Inputs!DA$8+LT_Loads!DA26*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":87.512786002691783},{"$f":"(DB11*DB_Inputs!DB$8+LT_Loads!DB26*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":87.897222222222226},{"$f":"(DC11*DB_Inputs!DC$8+LT_Loads!DC26*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":87.354838709677423},{"$f":"(DD11*DB_Inputs!DD$8+LT_Loads!DD26*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":87.231944444444451},{"$f":"(DE11*DB_Inputs!DE$8+LT_Loads!DE26*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":87.166666666666671},{"$f":"(DF11*DB_Inputs!DF$8+LT_Loads!DF26*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":87.478494623655919},{"$f":"(DG11*DB_Inputs!DG$8+LT_Loads!DG26*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":87.384722222222223},{"$f":"SUMPRODUCT(CV41:DG41,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":87.560616438356163},null,{"$f":"(DJ11*DB_Inputs!DJ$8+LT_Loads!DJ26*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":87.930107526881727},{"$f":"(DK11*DB_Inputs!DK$8+LT_Loads!DK26*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":87.735090152565874},{"$f":"(DL11*DB_Inputs!DL$8+LT_Loads!DL26*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":87.693548387096769},{"$f":"(DM11*DB_Inputs!DM$8+LT_Loads!DM26*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":87.850806451612897},{"$f":"(DN11*DB_Inputs!DN$8+LT_Loads!DN26*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":87.485119047619051},{"$f":"(DO11*DB_Inputs!DO$8+LT_Loads!DO26*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":87.512786002691783},{"$f":"(DP11*DB_Inputs!DP$8+LT_Loads!DP26*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":87.897222222222226},{"$f":"(DQ11*DB_Inputs!DQ$8+LT_Loads!DQ26*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":87.354838709677409},{"$f":"(DR11*DB_Inputs!DR$8+LT_Loads!DR26*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":87.231944444444451},{"$f":"(DS11*DB_Inputs!DS$8+LT_Loads!DS26*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":87.166666666666671},{"$f":"(DT11*DB_Inputs!DT$8+LT_Loads!DT26*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":87.478494623655919},{"$f":"(DU11*DB_Inputs!DU$8+LT_Loads!DU26*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":87.384722222222223},{"$f":"SUMPRODUCT(DJ41:DU41,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":87.560730593607303},null,{"$f":"(DX11*DB_Inputs!DX$8+LT_Loads!DX26*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":87.930107526881727},{"$f":"(DY11*DB_Inputs!DY$8+LT_Loads!DY26*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":87.735090152565874},{"$f":"(DZ11*DB_Inputs!DZ$8+LT_Loads!DZ26*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":87.693548387096769},{"$f":"(EA11*DB_Inputs!EA$8+LT_Loads!EA26*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":87.850806451612897},{"$f":"(EB11*DB_Inputs!EB$8+LT_Loads!EB26*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":87.485119047619051},{"$f":"(EC11*DB_Inputs!EC$8+LT_Loads!EC26*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":87.511440107671604},{"$f":"(ED11*DB_Inputs!ED$8+LT_Loads!ED26*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":87.897222222222226},{"$f":"(EE11*DB_Inputs!EE$8+LT_Loads!EE26*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":87.354838709677409},{"$f":"(EF11*DB_Inputs!EF$8+LT_Loads!EF26*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":87.231944444444451},{"$f":"(EG11*DB_Inputs!EG$8+LT_Loads!EG26*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":87.166666666666671},{"$f":"(EH11*DB_Inputs!EH$8+LT_Loads!EH26*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":87.477150537634415},{"$f":"(EI11*DB_Inputs!EI$8+LT_Loads!EI26*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":87.384722222222223},{"$f":"SUMPRODUCT(DX41:EI41,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":87.560502283105023},null,{"$f":"(EL11*DB_Inputs!EL$8+LT_Loads!EL26*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":87.931451612903231},{"$f":"(EM11*DB_Inputs!EM$8+LT_Loads!EM26*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":87.73370319001387},{"$f":"(EN11*DB_Inputs!EN$8+LT_Loads!EN26*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":87.693548387096769},{"$f":"(EO11*DB_Inputs!EO$8+LT_Loads!EO26*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":87.850806451612897},{"$f":"(EP11*DB_Inputs!EP$8+LT_Loads!EP26*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":87.485632183908052},{"$f":"(EQ11*DB_Inputs!EQ$8+LT_Loads!EQ26*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":87.511440107671604},{"$f":"(ER11*DB_Inputs!ER$8+LT_Loads!ER26*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":87.895833333333329},{"$f":"(ES11*DB_Inputs!ES$8+LT_Loads!ES26*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":87.354838709677423},{"$f":"(ET11*DB_Inputs!ET$8+LT_Loads!ET26*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":87.231944444444451},{"$f":"(EU11*DB_Inputs!EU$8+LT_Loads!EU26*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":87.166666666666671},{"$f":"(EV11*DB_Inputs!EV$8+LT_Loads!EV26*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":87.478494623655919},{"$f":"(EW11*DB_Inputs!EW$8+LT_Loads!EW26*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":87.384722222222223},{"$f":"SUMPRODUCT(EL41:EW41,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":87.560336976320585},null,{"$f":"(EZ11*DB_Inputs!EZ$8+LT_Loads!EZ26*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":87.931451612903231},{"$f":"(FA11*DB_Inputs!FA$8+LT_Loads!FA26*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":87.73370319001387},{"$f":"(FB11*DB_Inputs!FB$8+LT_Loads!FB26*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":87.693548387096769},{"$f":"(FC11*DB_Inputs!FC$8+LT_Loads!FC26*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":87.850806451612897},{"$f":"(FD11*DB_Inputs!FD$8+LT_Loads!FD26*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":87.485119047619051},{"$f":"(FE11*DB_Inputs!FE$8+LT_Loads!FE26*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":87.511440107671604},{"$f":"(FF11*DB_Inputs!FF$8+LT_Loads!FF26*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":87.895833333333329},{"$f":"(FG11*DB_Inputs!FG$8+LT_Loads!FG26*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":87.354838709677423},{"$f":"(FH11*DB_Inputs!FH$8+LT_Loads!FH26*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":87.231944444444451},{"$f":"(FI11*DB_Inputs!FI$8+LT_Loads!FI26*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":87.166666666666671},{"$f":"(FJ11*DB_Inputs!FJ$8+LT_Loads!FJ26*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":87.478494623655919},{"$f":"(FK11*DB_Inputs!FK$8+LT_Loads!FK26*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":87.384722222222223},{"$f":"SUMPRODUCT(EZ41:FK41,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":87.560502283105023},null,{"$f":"(FN11*DB_Inputs!FN$8+LT_Loads!FN26*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":87.930107526881727},{"$f":"(FO11*DB_Inputs!FO$8+LT_Loads!FO26*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":87.73370319001387},{"$f":"(FP11*DB_Inputs!FP$8+LT_Loads!FP26*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":87.693548387096769},{"$f":"(FQ11*DB_Inputs!FQ$8+LT_Loads!FQ26*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":87.850806451612897},{"$f":"(FR11*DB_Inputs!FR$8+LT_Loads!FR26*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":87.485119047619051},{"$f":"(FS11*DB_Inputs!FS$8+LT_Loads!FS26*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":87.512786002691783},{"$f":"(FT11*DB_Inputs!FT$8+LT_Loads!FT26*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":87.897222222222226},{"$f":"(FU11*DB_Inputs!FU$8+LT_Loads!FU26*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":87.354838709677423},{"$f":"(FV11*DB_Inputs!FV$8+LT_Loads!FV26*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":87.231944444444451},{"$f":"(FW11*DB_Inputs!FW$8+LT_Loads!FW26*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":87.166666666666671},{"$f":"(FX11*DB_Inputs!FX$8+LT_Loads!FX26*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":87.478494623655919},{"$f":"(FY11*DB_Inputs!FY$8+LT_Loads!FY26*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":87.384722222222223},{"$f":"SUMPRODUCT(FN41:FY41,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":87.560616438356163},null,{"$f":"(GB11*DB_Inputs!GB$8+LT_Loads!GB26*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":87.930107526881727},{"$f":"(GC11*DB_Inputs!GC$8+LT_Loads!GC26*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":87.73370319001387},{"$f":"(GD11*DB_Inputs!GD$8+LT_Loads!GD26*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":87.693548387096769},{"$f":"(GE11*DB_Inputs!GE$8+LT_Loads!GE26*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":87.850806451612897},{"$f":"(GF11*DB_Inputs!GF$8+LT_Loads!GF26*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":87.485119047619051},{"$f":"(GG11*DB_Inputs!GG$8+LT_Loads!GG26*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":87.512786002691783},{"$f":"(GH11*DB_Inputs!GH$8+LT_Loads!GH26*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":87.897222222222226},{"$f":"(GI11*DB_Inputs!GI$8+LT_Loads!GI26*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":87.354838709677423},{"$f":"(GJ11*DB_Inputs!GJ$8+LT_Loads!GJ26*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":87.231944444444451},{"$f":"(GK11*DB_Inputs!GK$8+LT_Loads!GK26*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":87.166666666666671},{"$f":"(GL11*DB_Inputs!GL$8+LT_Loads!GL26*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":87.478494623655919},{"$f":"(GM11*DB_Inputs!GM$8+LT_Loads!GM26*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":87.384722222222223},{"$f":"SUMPRODUCT(GB41:GM41,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":87.560616438356163}]
["Intra-Regional Transfers (Out) ",{"$f":"(B12*DB_Inputs!B$8+LT_Loads!B27*DB_Inputs!B$9)/DB_Inputs!B$10","v":13.845430089247312},{"$f":"(C12*DB_Inputs!C$8+LT_Loads!C27*DB_Inputs!C$9)/DB_Inputs!C$10","v":131.41617199500695},{"$f":"(D12*DB_Inputs!D$8+LT_Loads!D27*DB_Inputs!D$9)/DB_Inputs!D$10","v":129.81301074623656},{"$f":"(E12*DB_Inputs!E$8+LT_Loads!E27*DB_Inputs!E$9)/DB_Inputs!E$10","v":129.52001341827958},{"$f":"(F12*DB_Inputs!F$8+LT_Loads!F27*DB_Inputs!F$9)/DB_Inputs!F$10","v":129.18587801428572},{"$f":"(G12*DB_Inputs!G$8+LT_Loads!G27*DB_Inputs!G$9)/DB_Inputs!G$10","v":67.430686389367423},{"$f":"(H12*DB_Inputs!H$8+LT_Loads!H27*DB_Inputs!H$9)/DB_Inputs!H$10","v":69.933333333333337},{"$f":"(I12*DB_Inputs!I$8+LT_Loads!I27*DB_Inputs!I$9)/DB_Inputs!I$10","v":14.467741916129032},{"$f":"(J12*DB_Inputs!J$8+LT_Loads!J27*DB_Inputs!J$9)/DB_Inputs!J$10","v":14.404166648888889},{"$f":"(K12*DB_Inputs!K$8+LT_Loads!K27*DB_Inputs!K$9)/DB_Inputs!K$10","v":15.783602123655914},{"$f":"(L12*DB_Inputs!L$8+LT_Loads!L27*DB_Inputs!L$9)/DB_Inputs!L$10","v":14.76747313548387},{"$f":"(M12*DB_Inputs!M$8+LT_Loads!M27*DB_Inputs!M$9)/DB_Inputs!M$10","v":13.698611073333334},{"$f":"SUMPRODUCT(B42:M42,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":61.528509123801385},null,{"$f":"(P12*DB_Inputs!P$8+LT_Loads!P27*DB_Inputs!P$9)/DB_Inputs!P$10","v":13.856182796774192},{"$f":"(Q12*DB_Inputs!Q$8+LT_Loads!Q27*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":131.38011099570042},{"$f":"(R12*DB_Inputs!R$8+LT_Loads!R27*DB_Inputs!R$9)/DB_Inputs!R$10","v":129.81301074623656},{"$f":"(S12*DB_Inputs!S$8+LT_Loads!S27*DB_Inputs!S$9)/DB_Inputs!S$10","v":129.52001341827958},{"$f":"(T12*DB_Inputs!T$8+LT_Loads!T27*DB_Inputs!T$9)/DB_Inputs!T$10","v":129.18587801428572},{"$f":"(U12*DB_Inputs!U$8+LT_Loads!U27*DB_Inputs!U$9)/DB_Inputs!U$10","v":67.430686410901743},{"$f":"(V12*DB_Inputs!V$8+LT_Loads!V27*DB_Inputs!V$9)/DB_Inputs!V$10","v":69.952777748888892},{"$f":"(W12*DB_Inputs!W$8+LT_Loads!W27*DB_Inputs!W$9)/DB_Inputs!W$10","v":14.483870999999999},{"$f":"(X12*DB_Inputs!X$8+LT_Loads!X27*DB_Inputs!X$9)/DB_Inputs!X$10","v":14.404166666666667},{"$f":"(Y12*DB_Inputs!Y$8+LT_Loads!Y27*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":15.813172052688172},{"$f":"(Z12*DB_Inputs!Z$8+LT_Loads!Z27*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":14.805107506451614},{"$f":"(AA12*DB_Inputs!AA$8+LT_Loads!AA27*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":13.698611073333334},{"$f":"SUMPRODUCT(P42:AA42,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":61.535130137442927},null,{"$f":"(AD12*DB_Inputs!AD$8+LT_Loads!AD27*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":13.856182795698924},{"$f":"(AE12*DB_Inputs!AE$8+LT_Loads!AE27*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":18.60341192787795},{"$f":"(AF12*DB_Inputs!AF$8+LT_Loads!AF27*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":16.892311827956988},{"$f":"(AG12*DB_Inputs!AG$8+LT_Loads!AG27*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":16.599314516129031},{"$f":"(AH12*DB_Inputs!AH$8+LT_Loads!AH27*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":16.145258620689653},{"$f":"(AI12*DB_Inputs!AI$8+LT_Loads!AI27*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":11.68371467025572},{"$f":"(AJ12*DB_Inputs!AJ$8+LT_Loads!AJ27*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":14.161111111111111},{"$f":"(AK12*DB_Inputs!AK$8+LT_Loads!AK27*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":14.483870967741936},{"$f":"(AL12*DB_Inputs!AL$8+LT_Loads!AL27*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":14.406944444444445},{"$f":"(AM12*DB_Inputs!AM$8+LT_Loads!AM27*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":15.783602150537634},{"$f":"(AN12*DB_Inputs!AN$8+LT_Loads!AN27*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":14.80510752688172},{"$f":"(AO12*DB_Inputs!AO$8+LT_Loads!AO27*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":13.7125},{"$f":"SUMPRODUCT(AD42:AO42,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":15.088106785063751},null,{"$f":"(AR12*DB_Inputs!AR$8+LT_Loads!AR27*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":13.845430107526882},{"$f":"(AS12*DB_Inputs!AS$8+LT_Loads!AS27*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":13.17486823855756},{"$f":"(AT12*DB_Inputs!AT$8+LT_Loads!AT27*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":13.360067204301075},{"$f":"(AU12*DB_Inputs!AU$8+LT_Loads!AU27*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":13.209516129032259},{"$f":"(AV12*DB_Inputs!AV$8+LT_Loads!AV27*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":13.447782738095238},{"$f":"(AW12*DB_Inputs!AW$8+LT_Loads!AW27*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":9.4374158815612379},{"$f":"(AX12*DB_Inputs!AX$8+LT_Loads!AX27*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":9.4361111111111118},{"$f":"(AY12*DB_Inputs!AY$8+LT_Loads!AY27*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":9.4368279569892479},{"$f":"(AZ12*DB_Inputs!AZ$8+LT_Loads!AZ27*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":9.4375},{"$f":"(BA12*DB_Inputs!BA$8+LT_Loads!BA27*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":9.4368279569892479},{"$f":"(BB12*DB_Inputs!BB$8+LT_Loads!BB27*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":9.4368279569892479},{"$f":"(BC12*DB_Inputs!BC$8+LT_Loads!BC27*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":9.4375},{"$f":"SUMPRODUCT(AR42:BC42,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":11.08033789954338},null,{"$f":"(BF12*DB_Inputs!BF$8+LT_Loads!BF27*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":9.4368279569892479},{"$f":"(BG12*DB_Inputs!BG$8+LT_Loads!BG27*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":13.330180305131764},{"$f":"(BH12*DB_Inputs!BH$8+LT_Loads!BH27*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":13.360067204301075},{"$f":"(BI12*DB_Inputs!BI$8+LT_Loads!BI27*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":13.209516129032259},{"$f":"(BJ12*DB_Inputs!BJ$8+LT_Loads!BJ27*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":13.447782738095238},{"$f":"(BK12*DB_Inputs!BK$8+LT_Loads!BK27*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":9.4374158815612379},{"$f":"(BL12*DB_Inputs!BL$8+LT_Loads!BL27*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":9.4361111111111118},{"$f":"(BM12*DB_Inputs!BM$8+LT_Loads!BM27*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":9.4368279569892479},{"$f":"(BN12*DB_Inputs!BN$8+LT_Loads!BN27*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":9.4375},{"$f":"(BO12*DB_Inputs!BO$8+LT_Loads!BO27*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":9.4368279569892479},{"$f":"(BP12*DB_Inputs!BP$8+LT_Loads!BP27*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":9.4368279569892479},{"$f":"(BQ12*DB_Inputs!BQ$8+LT_Loads!BQ27*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":9.4375},{"$f":"SUMPRODUCT(BF42:BQ42,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":10.718691780821919},null,{"$f":"(BT12*DB_Inputs!BT$8+LT_Loads!BT27*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":9.4368279569892479},{"$f":"(BU12*DB_Inputs!BU$8+LT_Loads!BU27*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":13.330180305131764},{"$f":"(BV12*DB_Inputs!BV$8+LT_Loads!BV27*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":13.360067204301075},{"$f":"(BW12*DB_Inputs!BW$8+LT_Loads!BW27*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":13.209516129032259},{"$f":"(BX12*DB_Inputs!BX$8+LT_Loads!BX27*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":13.447782738095238},{"$f":"(BY12*DB_Inputs!BY$8+LT_Loads!BY27*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":9.4374158815612379},{"$f":"(BZ12*DB_Inputs!BZ$8+LT_Loads!BZ27*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":9.4361111111111118},{"$f":"(CA12*DB_Inputs!CA$8+LT_Loads!CA27*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":9.4368279569892479},{"$f":"(CB12*DB_Inputs!CB$8+LT_Loads!CB27*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":9.4375},{"$f":"(CC12*DB_Inputs!CC$8+LT_Loads!CC27*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":9.4368279569892479},{"$f":"(CD12*DB_Inputs!CD$8+LT_Loads!CD27*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":9.4368279569892479},{"$f":"(CE12*DB_Inputs!CE$8+LT_Loads!CE27*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":9.4375},{"$f":"SUMPRODUCT(BT42:CE42,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":10.718691780821919},null,{"$f":"(CH12*DB_Inputs!CH$8+LT_Loads!CH27*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":9.4368279569892479},{"$f":"(CI12*DB_Inputs!CI$8+LT_Loads!CI27*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":13.330180305131764},{"$f":"(CJ12*DB_Inputs!CJ$8+LT_Loads!CJ27*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":13.209516129032259},{"$f":"(CK12*DB_Inputs!CK$8+LT_Loads!CK27*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":13.360067204301075},{"$f":"(CL12*DB_Inputs!CL$8+LT_Loads!CL27*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":13.469971264367814},{"$f":"(CM12*DB_Inputs!CM$8+LT_Loads!CM27*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":9.4374158815612379},{"$f":"(CN12*DB_Inputs!CN$8+LT_Loads!CN27*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":9.4361111111111118},{"$f":"(CO12*DB_Inputs!CO$8+LT_Loads!CO27*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":9.4368279569892479},{"$f":"(CP12*DB_Inputs!CP$8+LT_Loads!CP27*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":9.4375},{"$f":"(CQ12*DB_Inputs!CQ$8+LT_Loads!CQ27*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":9.4368279569892479},{"$f":"(CR12*DB_Inputs!CR$8+LT_Loads!CR27*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":9.4368279569892479},{"$f":"(CS12*DB_Inputs!CS$8+LT_Loads!CS27*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":9.4375},{"$f":"SUMPRODUCT(CH42:CS42,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":10.727906420765027},null,{"$f":"(CV12*DB_Inputs!CV$8+LT_Loads!CV27*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":9.4368279569892479},{"$f":"(CW12*DB_Inputs!CW$8+LT_Loads!CW27*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":13.330180305131764},{"$f":"(CX12*DB_Inputs!CX$8+LT_Loads!CX27*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":13.209516129032259},{"$f":"(CY12*DB_Inputs!CY$8+LT_Loads!CY27*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":13.360067204301075},{"$f":"(CZ12*DB_Inputs!CZ$8+LT_Loads!CZ27*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":13.447782738095238},{"$f":"(DA12*DB_Inputs!DA$8+LT_Loads!DA27*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":9.4374158815612379},{"$f":"(DB12*DB_Inputs!DB$8+LT_Loads!DB27*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":9.4361111111111118},{"$f":"(DC12*DB_Inputs!DC$8+LT_Loads!DC27*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":9.4368279569892479},{"$f":"(DD12*DB_Inputs!DD$8+LT_Loads!DD27*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":9.4375},{"$f":"(DE12*DB_Inputs!DE$8+LT_Loads!DE27*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":9.4368279569892479},{"$f":"(DF12*DB_Inputs!DF$8+LT_Loads!DF27*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":9.4368279569892479},{"$f":"(DG12*DB_Inputs!DG$8+LT_Loads!DG27*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":9.4375},{"$f":"SUMPRODUCT(CV42:DG42,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":10.718691780821919},null,{"$f":"(DJ12*DB_Inputs!DJ$8+LT_Loads!DJ27*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":9.4368279569892479},{"$f":"(DK12*DB_Inputs!DK$8+LT_Loads!DK27*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":13.17486823855756},{"$f":"(DL12*DB_Inputs!DL$8+LT_Loads!DL27*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":13.360067204301075},{"$f":"(DM12*DB_Inputs!DM$8+LT_Loads!DM27*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":13.360067204301075},{"$f":"(DN12*DB_Inputs!DN$8+LT_Loads!DN27*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":13.447782738095238},{"$f":"(DO12*DB_Inputs!DO$8+LT_Loads!DO27*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":9.4374158815612379},{"$f":"(DP12*DB_Inputs!DP$8+LT_Loads!DP27*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":9.4361111111111118},{"$f":"(DQ12*DB_Inputs!DQ$8+LT_Loads!DQ27*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":9.4368279569892479},{"$f":"(DR12*DB_Inputs!DR$8+LT_Loads!DR27*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":9.4375},{"$f":"(DS12*DB_Inputs!DS$8+LT_Loads!DS27*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":9.4368279569892479},{"$f":"(DT12*DB_Inputs!DT$8+LT_Loads!DT27*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":9.4368279569892479},{"$f":"(DU12*DB_Inputs!DU$8+LT_Loads!DU27*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":9.4375},{"$f":"SUMPRODUCT(DJ42:DU42,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":10.718695205479452},null,{"$f":"(DX12*DB_Inputs!DX$8+LT_Loads!DX27*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":9.4368279569892479},{"$f":"(DY12*DB_Inputs!DY$8+LT_Loads!DY27*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":13.17486823855756},{"$f":"(DZ12*DB_Inputs!DZ$8+LT_Loads!DZ27*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":13.360067204301075},{"$f":"(EA12*DB_Inputs!EA$8+LT_Loads!EA27*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":13.209516129032259},{"$f":"(EB12*DB_Inputs!EB$8+LT_Loads!EB27*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":13.447782738095238},{"$f":"(EC12*DB_Inputs!EC$8+LT_Loads!EC27*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":9.4374158815612379},{"$f":"(ED12*DB_Inputs!ED$8+LT_Loads!ED27*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":9.4361111111111118},{"$f":"(EE12*DB_Inputs!EE$8+LT_Loads!EE27*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":9.4368279569892479},{"$f":"(EF12*DB_Inputs!EF$8+LT_Loads!EF27*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":9.4375},{"$f":"(EG12*DB_Inputs!EG$8+LT_Loads!EG27*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":9.4368279569892479},{"$f":"(EH12*DB_Inputs!EH$8+LT_Loads!EH27*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":9.4368279569892479},{"$f":"(EI12*DB_Inputs!EI$8+LT_Loads!EI27*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":9.4375},{"$f":"SUMPRODUCT(DX42:EI42,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":10.705908675799089},null,{"$f":"(EL12*DB_Inputs!EL$8+LT_Loads!EL27*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":9.4368279569892479},{"$f":"(EM12*DB_Inputs!EM$8+LT_Loads!EM27*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":13.330180305131764},{"$f":"(EN12*DB_Inputs!EN$8+LT_Loads!EN27*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":13.360067204301075},{"$f":"(EO12*DB_Inputs!EO$8+LT_Loads!EO27*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":13.209516129032259},{"$f":"(EP12*DB_Inputs!EP$8+LT_Loads!EP27*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":13.469971264367814},{"$f":"(EQ12*DB_Inputs!EQ$8+LT_Loads!EQ27*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":9.4374158815612379},{"$f":"(ER12*DB_Inputs!ER$8+LT_Loads!ER27*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":9.4361111111111118},{"$f":"(ES12*DB_Inputs!ES$8+LT_Loads!ES27*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":9.4368279569892479},{"$f":"(ET12*DB_Inputs!ET$8+LT_Loads!ET27*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":9.4375},{"$f":"(EU12*DB_Inputs!EU$8+LT_Loads!EU27*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":9.4368279569892479},{"$f":"(EV12*DB_Inputs!EV$8+LT_Loads!EV27*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":9.4368279569892479},{"$f":"(EW12*DB_Inputs!EW$8+LT_Loads!EW27*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":9.4375},{"$f":"SUMPRODUCT(EL42:EW42,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":10.727906420765027},null,{"$f":"(EZ12*DB_Inputs!EZ$8+LT_Loads!EZ27*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":9.4368279569892479},{"$f":"(FA12*DB_Inputs!FA$8+LT_Loads!FA27*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":13.330180305131764},{"$f":"(FB12*DB_Inputs!FB$8+LT_Loads!FB27*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":13.209516129032259},{"$f":"(FC12*DB_Inputs!FC$8+LT_Loads!FC27*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":13.360067204301075},{"$f":"(FD12*DB_Inputs!FD$8+LT_Loads!FD27*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":13.447782738095238},{"$f":"(FE12*DB_Inputs!FE$8+LT_Loads!FE27*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":9.4374158815612379},{"$f":"(FF12*DB_Inputs!FF$8+LT_Loads!FF27*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":9.4361111111111118},{"$f":"(FG12*DB_Inputs!FG$8+LT_Loads!FG27*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":9.4368279569892479},{"$f":"(FH12*DB_Inputs!FH$8+LT_Loads!FH27*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":9.4375},{"$f":"(FI12*DB_Inputs!FI$8+LT_Loads!FI27*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":9.4368279569892479},{"$f":"(FJ12*DB_Inputs!FJ$8+LT_Loads!FJ27*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":9.4368279569892479},{"$f":"(FK12*DB_Inputs!FK$8+LT_Loads!FK27*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":9.4375},{"$f":"SUMPRODUCT(EZ42:FK42,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":10.718691780821919},null,{"$f":"(FN12*DB_Inputs!FN$8+LT_Loads!FN27*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":9.4368279569892479},{"$f":"(FO12*DB_Inputs!FO$8+LT_Loads!FO27*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":13.330180305131764},{"$f":"(FP12*DB_Inputs!FP$8+LT_Loads!FP27*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":13.209516129032259},{"$f":"(FQ12*DB_Inputs!FQ$8+LT_Loads!FQ27*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":13.360067204301075},{"$f":"(FR12*DB_Inputs!FR$8+LT_Loads!FR27*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":13.447782738095238},{"$f":"(FS12*DB_Inputs!FS$8+LT_Loads!FS27*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":9.4374158815612379},{"$f":"(FT12*DB_Inputs!FT$8+LT_Loads!FT27*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":9.4361111111111118},{"$f":"(FU12*DB_Inputs!FU$8+LT_Loads!FU27*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":9.4368279569892479},{"$f":"(FV12*DB_Inputs!FV$8+LT_Loads!FV27*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":9.4375},{"$f":"(FW12*DB_Inputs!FW$8+LT_Loads!FW27*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":9.4368279569892479},{"$f":"(FX12*DB_Inputs!FX$8+LT_Loads!FX27*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":9.4368279569892479},{"$f":"(FY12*DB_Inputs!FY$8+LT_Loads!FY27*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":9.4375},{"$f":"SUMPRODUCT(FN42:FY42,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":10.718691780821919},null,{"$f":"(GB12*DB_Inputs!GB$8+LT_Loads!GB27*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":9.4368279569892479},{"$f":"(GC12*DB_Inputs!GC$8+LT_Loads!GC27*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":9.4368932038834945},{"$f":"(GD12*DB_Inputs!GD$8+LT_Loads!GD27*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":9.4368279569892479},{"$f":"(GE12*DB_Inputs!GE$8+LT_Loads!GE27*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":9.4368279569892479},{"$f":"(GF12*DB_Inputs!GF$8+LT_Loads!GF27*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":9.4375},{"$f":"(GG12*DB_Inputs!GG$8+LT_Loads!GG27*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":9.4374158815612379},{"$f":"(GH12*DB_Inputs!GH$8+LT_Loads!GH27*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":9.4361111111111118},{"$f":"(GI12*DB_Inputs!GI$8+LT_Loads!GI27*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":9.4368279569892479},{"$f":"(GJ12*DB_Inputs!GJ$8+LT_Loads!GJ27*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":9.4375},{"$f":"(GK12*DB_Inputs!GK$8+LT_Loads!GK27*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":9.4368279569892479},{"$f":"(GL12*DB_Inputs!GL$8+LT_Loads!GL27*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":9.4368279569892479},{"$f":"(GM12*DB_Inputs!GM$8+LT_Loads!GM27*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":9.4375},{"$f":"SUMPRODUCT(GB42:GM42,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":9.4369863013698634}]
["Exports ",{"$f":"(B13*DB_Inputs!B$8+LT_Loads!B28*DB_Inputs!B$9)/DB_Inputs!B$10","v":493.46774196021499},{"$f":"(C13*DB_Inputs!C$8+LT_Loads!C28*DB_Inputs!C$9)/DB_Inputs!C$10","v":488.17891815575587},{"$f":"(D13*DB_Inputs!D$8+LT_Loads!D28*DB_Inputs!D$9)/DB_Inputs!D$10","v":483.64381721075267},{"$f":"(E13*DB_Inputs!E$8+LT_Loads!E28*DB_Inputs!E$9)/DB_Inputs!E$10","v":485.01747315483868},{"$f":"(F13*DB_Inputs!F$8+LT_Loads!F28*DB_Inputs!F$9)/DB_Inputs!F$10","v":482.03422619999998},{"$f":"(G13*DB_Inputs!G$8+LT_Loads!G28*DB_Inputs!G$9)/DB_Inputs!G$10","v":489.04172276218037},{"$f":"(H13*DB_Inputs!H$8+LT_Loads!H28*DB_Inputs!H$9)/DB_Inputs!H$10","v":502.59166666666664},{"$f":"(I13*DB_Inputs!I$8+LT_Loads!I28*DB_Inputs!I$9)/DB_Inputs!I$10","v":503.82258067956985},{"$f":"(J13*DB_Inputs!J$8+LT_Loads!J28*DB_Inputs!J$9)/DB_Inputs!J$10","v":508.41666663111118},{"$f":"(K13*DB_Inputs!K$8+LT_Loads!K28*DB_Inputs!K$9)/DB_Inputs!K$10","v":525.3696236623656},{"$f":"(L13*DB_Inputs!L$8+LT_Loads!L28*DB_Inputs!L$9)/DB_Inputs!L$10","v":595.75940862258062},{"$f":"(M13*DB_Inputs!M$8+LT_Loads!M28*DB_Inputs!M$9)/DB_Inputs!M$10","v":494.32499999333334},{"$f":"SUMPRODUCT(B43:M43,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":504.55365297655248},null,{"$f":"(P13*DB_Inputs!P$8+LT_Loads!P28*DB_Inputs!P$9)/DB_Inputs!P$10","v":486.79166664838709},{"$f":"(Q13*DB_Inputs!Q$8+LT_Loads!Q28*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":482.9805825048544},{"$f":"(R13*DB_Inputs!R$8+LT_Loads!R28*DB_Inputs!R$9)/DB_Inputs!R$10","v":478.50806450860216},{"$f":"(S13*DB_Inputs!S$8+LT_Loads!S28*DB_Inputs!S$9)/DB_Inputs!S$10","v":478.09811827849461},{"$f":"(T13*DB_Inputs!T$8+LT_Loads!T28*DB_Inputs!T$9)/DB_Inputs!T$10","v":476.04761904285709},{"$f":"(U13*DB_Inputs!U$8+LT_Loads!U28*DB_Inputs!U$9)/DB_Inputs!U$10","v":464.35397041628539},{"$f":"(V13*DB_Inputs!V$8+LT_Loads!V28*DB_Inputs!V$9)/DB_Inputs!V$10","v":464.06666667111114},{"$f":"(W13*DB_Inputs!W$8+LT_Loads!W28*DB_Inputs!W$9)/DB_Inputs!W$10","v":464.06586021075265},{"$f":"(X13*DB_Inputs!X$8+LT_Loads!X28*DB_Inputs!X$9)/DB_Inputs!X$10","v":464.06666666666666},{"$f":"(Y13*DB_Inputs!Y$8+LT_Loads!Y28*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":479.56586021075265},{"$f":"(Z13*DB_Inputs!Z$8+LT_Loads!Z28*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":545.97311827741942},{"$f":"(AA13*DB_Inputs!AA$8+LT_Loads!AA28*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":454.3},{"$f":"SUMPRODUCT(P43:AA43,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":478.38515981476024},null,{"$f":"(AD13*DB_Inputs!AD$8+LT_Loads!AD28*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":454.29973118279571},{"$f":"(AE13*DB_Inputs!AE$8+LT_Loads!AE28*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":454.29958391123438},{"$f":"(AF13*DB_Inputs!AF$8+LT_Loads!AF28*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":454.29973118279571},{"$f":"(AG13*DB_Inputs!AG$8+LT_Loads!AG28*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":454.29973118279571},{"$f":"(AH13*DB_Inputs!AH$8+LT_Loads!AH28*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":454.30028735632186},{"$f":"(AI13*DB_Inputs!AI$8+LT_Loads!AI28*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":454.30013458950202},{"$f":"(AJ13*DB_Inputs!AJ$8+LT_Loads!AJ28*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":454.3},{"$f":"(AK13*DB_Inputs!AK$8+LT_Loads!AK28*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":454.29973118279571},{"$f":"(AL13*DB_Inputs!AL$8+LT_Loads!AL28*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":454.3},{"$f":"(AM13*DB_Inputs!AM$8+LT_Loads!AM28*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":478.29973118279571},{"$f":"(AN13*DB_Inputs!AN$8+LT_Loads!AN28*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":569.04301075268813},{"$f":"(AO13*DB_Inputs!AO$8+LT_Loads!AO28*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":454.3},{"$f":"SUMPRODUCT(AD43:AO43,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":466.05134335154827},null,{"$f":"(AR13*DB_Inputs!AR$8+LT_Loads!AR28*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":454.29973118279571},{"$f":"(AS13*DB_Inputs!AS$8+LT_Loads!AS28*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":454.29958391123438},{"$f":"(AT13*DB_Inputs!AT$8+LT_Loads!AT28*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":454.29973118279571},{"$f":"(AU13*DB_Inputs!AU$8+LT_Loads!AU28*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":454.29973118279571},{"$f":"(AV13*DB_Inputs!AV$8+LT_Loads!AV28*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":454.30059523809524},{"$f":"(AW13*DB_Inputs!AW$8+LT_Loads!AW28*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":454.30013458950202},{"$f":"(AX13*DB_Inputs!AX$8+LT_Loads!AX28*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":454.3},{"$f":"(AY13*DB_Inputs!AY$8+LT_Loads!AY28*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":454.29973118279571},{"$f":"(AZ13*DB_Inputs!AZ$8+LT_Loads!AZ28*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":454.3},{"$f":"(BA13*DB_Inputs!BA$8+LT_Loads!BA28*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":478.29973118279571},{"$f":"(BB13*DB_Inputs!BB$8+LT_Loads!BB28*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":569.04301075268813},{"$f":"(BC13*DB_Inputs!BC$8+LT_Loads!BC28*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":454.3},{"$f":"SUMPRODUCT(AR43:BC43,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":466.08356164383559},null,{"$f":"(BF13*DB_Inputs!BF$8+LT_Loads!BF28*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":454.29973118279571},{"$f":"(BG13*DB_Inputs!BG$8+LT_Loads!BG28*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":454.29958391123438},{"$f":"(BH13*DB_Inputs!BH$8+LT_Loads!BH28*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":454.29973118279571},{"$f":"(BI13*DB_Inputs!BI$8+LT_Loads!BI28*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":454.29973118279571},{"$f":"(BJ13*DB_Inputs!BJ$8+LT_Loads!BJ28*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":454.30059523809524},{"$f":"(BK13*DB_Inputs!BK$8+LT_Loads!BK28*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":454.30013458950202},{"$f":"(BL13*DB_Inputs!BL$8+LT_Loads!BL28*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":454.3},{"$f":"(BM13*DB_Inputs!BM$8+LT_Loads!BM28*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":454.29973118279571},{"$f":"(BN13*DB_Inputs!BN$8+LT_Loads!BN28*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":454.3},{"$f":"(BO13*DB_Inputs!BO$8+LT_Loads!BO28*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":478.29973118279571},{"$f":"(BP13*DB_Inputs!BP$8+LT_Loads!BP28*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":569.04166666666663},{"$f":"(BQ13*DB_Inputs!BQ$8+LT_Loads!BQ28*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":454.3},{"$f":"SUMPRODUCT(BF43:BQ43,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":466.08344748858445},null,{"$f":"(BT13*DB_Inputs!BT$8+LT_Loads!BT28*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":454.29973118279571},{"$f":"(BU13*DB_Inputs!BU$8+LT_Loads!BU28*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":454.29958391123438},{"$f":"(BV13*DB_Inputs!BV$8+LT_Loads!BV28*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":454.29973118279571},{"$f":"(BW13*DB_Inputs!BW$8+LT_Loads!BW28*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":454.29973118279571},{"$f":"(BX13*DB_Inputs!BX$8+LT_Loads!BX28*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":454.30059523809524},{"$f":"(BY13*DB_Inputs!BY$8+LT_Loads!BY28*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":454.30013458950202},{"$f":"(BZ13*DB_Inputs!BZ$8+LT_Loads!BZ28*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":454.3},{"$f":"(CA13*DB_Inputs!CA$8+LT_Loads!CA28*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":454.29973118279571},{"$f":"(CB13*DB_Inputs!CB$8+LT_Loads!CB28*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":454.3},{"$f":"(CC13*DB_Inputs!CC$8+LT_Loads!CC28*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":478.29973118279571},{"$f":"(CD13*DB_Inputs!CD$8+LT_Loads!CD28*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":569.04166666666663},{"$f":"(CE13*DB_Inputs!CE$8+LT_Loads!CE28*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":454.3},{"$f":"SUMPRODUCT(BT43:CE43,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":466.08344748858445},null,{"$f":"(CH13*DB_Inputs!CH$8+LT_Loads!CH28*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":454.29973118279571},{"$f":"(CI13*DB_Inputs!CI$8+LT_Loads!CI28*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":454.29958391123438},{"$f":"(CJ13*DB_Inputs!CJ$8+LT_Loads!CJ28*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":454.29973118279571},{"$f":"(CK13*DB_Inputs!CK$8+LT_Loads!CK28*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":454.29973118279571},{"$f":"(CL13*DB_Inputs!CL$8+LT_Loads!CL28*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":454.30028735632186},{"$f":"(CM13*DB_Inputs!CM$8+LT_Loads!CM28*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":454.30013458950202},{"$f":"(CN13*DB_Inputs!CN$8+LT_Loads!CN28*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":454.3},{"$f":"(CO13*DB_Inputs!CO$8+LT_Loads!CO28*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":454.29973118279571},{"$f":"(CP13*DB_Inputs!CP$8+LT_Loads!CP28*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":454.3},{"$f":"(CQ13*DB_Inputs!CQ$8+LT_Loads!CQ28*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":478.29973118279571},{"$f":"(CR13*DB_Inputs!CR$8+LT_Loads!CR28*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":569.04166666666663},{"$f":"(CS13*DB_Inputs!CS$8+LT_Loads!CS28*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":454.3},{"$f":"SUMPRODUCT(CH43:CS43,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":466.05122950819674},null,{"$f":"(CV13*DB_Inputs!CV$8+LT_Loads!CV28*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":454.29973118279571},{"$f":"(CW13*DB_Inputs!CW$8+LT_Loads!CW28*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":454.29958391123438},{"$f":"(CX13*DB_Inputs!CX$8+LT_Loads!CX28*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":454.29973118279571},{"$f":"(CY13*DB_Inputs!CY$8+LT_Loads!CY28*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":454.29973118279571},{"$f":"(CZ13*DB_Inputs!CZ$8+LT_Loads!CZ28*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":454.30059523809524},{"$f":"(DA13*DB_Inputs!DA$8+LT_Loads!DA28*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":454.30013458950202},{"$f":"(DB13*DB_Inputs!DB$8+LT_Loads!DB28*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":454.3},{"$f":"(DC13*DB_Inputs!DC$8+LT_Loads!DC28*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":454.29973118279571},{"$f":"(DD13*DB_Inputs!DD$8+LT_Loads!DD28*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":454.3},{"$f":"(DE13*DB_Inputs!DE$8+LT_Loads!DE28*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":478.29973118279571},{"$f":"(DF13*DB_Inputs!DF$8+LT_Loads!DF28*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":569.04301075268813},{"$f":"(DG13*DB_Inputs!DG$8+LT_Loads!DG28*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":454.3},{"$f":"SUMPRODUCT(CV43:DG43,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":466.08356164383559},null,{"$f":"(DJ13*DB_Inputs!DJ$8+LT_Loads!DJ28*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":454.29973118279571},{"$f":"(DK13*DB_Inputs!DK$8+LT_Loads!DK28*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":454.29958391123438},{"$f":"(DL13*DB_Inputs!DL$8+LT_Loads!DL28*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":454.29973118279571},{"$f":"(DM13*DB_Inputs!DM$8+LT_Loads!DM28*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":454.29973118279571},{"$f":"(DN13*DB_Inputs!DN$8+LT_Loads!DN28*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":454.30059523809524},{"$f":"(DO13*DB_Inputs!DO$8+LT_Loads!DO28*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":454.30013458950202},{"$f":"(DP13*DB_Inputs!DP$8+LT_Loads!DP28*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":454.3},{"$f":"(DQ13*DB_Inputs!DQ$8+LT_Loads!DQ28*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":454.29973118279571},{"$f":"(DR13*DB_Inputs!DR$8+LT_Loads!DR28*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":454.3},{"$f":"(DS13*DB_Inputs!DS$8+LT_Loads!DS28*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":478.29973118279571},{"$f":"(DT13*DB_Inputs!DT$8+LT_Loads!DT28*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":569.04301075268813},{"$f":"(DU13*DB_Inputs!DU$8+LT_Loads!DU28*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":454.3},{"$f":"SUMPRODUCT(DJ43:DU43,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":466.08356164383559},null,{"$f":"(DX13*DB_Inputs!DX$8+LT_Loads!DX28*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":454.29973118279571},{"$f":"(DY13*DB_Inputs!DY$8+LT_Loads!DY28*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":454.29958391123438},{"$f":"(DZ13*DB_Inputs!DZ$8+LT_Loads!DZ28*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":454.29973118279571},{"$f":"(EA13*DB_Inputs!EA$8+LT_Loads!EA28*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":454.29973118279571},{"$f":"(EB13*DB_Inputs!EB$8+LT_Loads!EB28*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":454.30059523809524},{"$f":"(EC13*DB_Inputs!EC$8+LT_Loads!EC28*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":454.30013458950202},{"$f":"(ED13*DB_Inputs!ED$8+LT_Loads!ED28*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":454.3},{"$f":"(EE13*DB_Inputs!EE$8+LT_Loads!EE28*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":454.29973118279571},{"$f":"(EF13*DB_Inputs!EF$8+LT_Loads!EF28*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":454.3},{"$f":"(EG13*DB_Inputs!EG$8+LT_Loads!EG28*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":478.29973118279571},{"$f":"(EH13*DB_Inputs!EH$8+LT_Loads!EH28*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":569.04301075268813},{"$f":"(EI13*DB_Inputs!EI$8+LT_Loads!EI28*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":454.3},{"$f":"SUMPRODUCT(DX43:EI43,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":466.08356164383559},null,{"$f":"(EL13*DB_Inputs!EL$8+LT_Loads!EL28*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":454.29973118279571},{"$f":"(EM13*DB_Inputs!EM$8+LT_Loads!EM28*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":454.29958391123438},{"$f":"(EN13*DB_Inputs!EN$8+LT_Loads!EN28*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":454.29973118279571},{"$f":"(EO13*DB_Inputs!EO$8+LT_Loads!EO28*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":454.29973118279571},{"$f":"(EP13*DB_Inputs!EP$8+LT_Loads!EP28*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":454.30028735632186},{"$f":"(EQ13*DB_Inputs!EQ$8+LT_Loads!EQ28*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":454.30013458950202},{"$f":"(ER13*DB_Inputs!ER$8+LT_Loads!ER28*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":454.3},{"$f":"(ES13*DB_Inputs!ES$8+LT_Loads!ES28*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":454.29973118279571},{"$f":"(ET13*DB_Inputs!ET$8+LT_Loads!ET28*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":454.3},{"$f":"(EU13*DB_Inputs!EU$8+LT_Loads!EU28*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":478.29973118279571},{"$f":"(EV13*DB_Inputs!EV$8+LT_Loads!EV28*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":569.04166666666663},{"$f":"(EW13*DB_Inputs!EW$8+LT_Loads!EW28*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":454.3},{"$f":"SUMPRODUCT(EL43:EW43,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":466.05122950819674},null,{"$f":"(EZ13*DB_Inputs!EZ$8+LT_Loads!EZ28*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":454.29973118279571},{"$f":"(FA13*DB_Inputs!FA$8+LT_Loads!FA28*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":454.29958391123438},{"$f":"(FB13*DB_Inputs!FB$8+LT_Loads!FB28*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":454.29973118279571},{"$f":"(FC13*DB_Inputs!FC$8+LT_Loads!FC28*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":454.29973118279571},{"$f":"(FD13*DB_Inputs!FD$8+LT_Loads!FD28*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":454.30059523809524},{"$f":"(FE13*DB_Inputs!FE$8+LT_Loads!FE28*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":454.30013458950202},{"$f":"(FF13*DB_Inputs!FF$8+LT_Loads!FF28*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":454.3},{"$f":"(FG13*DB_Inputs!FG$8+LT_Loads!FG28*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":454.29973118279571},{"$f":"(FH13*DB_Inputs!FH$8+LT_Loads!FH28*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":454.3},{"$f":"(FI13*DB_Inputs!FI$8+LT_Loads!FI28*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":478.29973118279571},{"$f":"(FJ13*DB_Inputs!FJ$8+LT_Loads!FJ28*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":569.04166666666663},{"$f":"(FK13*DB_Inputs!FK$8+LT_Loads!FK28*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":454.3},{"$f":"SUMPRODUCT(EZ43:FK43,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":466.08344748858445},null,{"$f":"(FN13*DB_Inputs!FN$8+LT_Loads!FN28*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":454.29973118279571},{"$f":"(FO13*DB_Inputs!FO$8+LT_Loads!FO28*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":454.29958391123438},{"$f":"(FP13*DB_Inputs!FP$8+LT_Loads!FP28*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":454.29973118279571},{"$f":"(FQ13*DB_Inputs!FQ$8+LT_Loads!FQ28*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":454.29973118279571},{"$f":"(FR13*DB_Inputs!FR$8+LT_Loads!FR28*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":454.30059523809524},{"$f":"(FS13*DB_Inputs!FS$8+LT_Loads!FS28*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":454.30013458950202},{"$f":"(FT13*DB_Inputs!FT$8+LT_Loads!FT28*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":454.3},{"$f":"(FU13*DB_Inputs!FU$8+LT_Loads!FU28*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":454.29973118279571},{"$f":"(FV13*DB_Inputs!FV$8+LT_Loads!FV28*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":454.3},{"$f":"(FW13*DB_Inputs!FW$8+LT_Loads!FW28*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":478.29973118279571},{"$f":"(FX13*DB_Inputs!FX$8+LT_Loads!FX28*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":569.04166666666663},{"$f":"(FY13*DB_Inputs!FY$8+LT_Loads!FY28*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":454.3},{"$f":"SUMPRODUCT(FN43:FY43,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":466.08344748858445},null,{"$f":"(GB13*DB_Inputs!GB$8+LT_Loads!GB28*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":454.29973118279571},{"$f":"(GC13*DB_Inputs!GC$8+LT_Loads!GC28*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":454.29958391123438},{"$f":"(GD13*DB_Inputs!GD$8+LT_Loads!GD28*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":454.29973118279571},{"$f":"(GE13*DB_Inputs!GE$8+LT_Loads!GE28*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":454.29973118279571},{"$f":"(GF13*DB_Inputs!GF$8+LT_Loads!GF28*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":454.30059523809524},{"$f":"(GG13*DB_Inputs!GG$8+LT_Loads!GG28*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":454.30013458950202},{"$f":"(GH13*DB_Inputs!GH$8+LT_Loads!GH28*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":454.3},{"$f":"(GI13*DB_Inputs!GI$8+LT_Loads!GI28*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":454.29973118279571},{"$f":"(GJ13*DB_Inputs!GJ$8+LT_Loads!GJ28*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":454.3},{"$f":"(GK13*DB_Inputs!GK$8+LT_Loads!GK28*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":478.29973118279571},{"$f":"(GL13*DB_Inputs!GL$8+LT_Loads!GL28*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":569.04301075268813},{"$f":"(GM13*DB_Inputs!GM$8+LT_Loads!GM28*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":454.3},{"$f":"SUMPRODUCT(GB43:GM43,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":466.08356164383559}]
["Firm Surplus Sale ",{"$f":"(B14*DB_Inputs!B$8+LT_Loads!B29*DB_Inputs!B$9)/DB_Inputs!B$10","v":176.88978495806452},{"$f":"(C14*DB_Inputs!C$8+LT_Loads!C29*DB_Inputs!C$9)/DB_Inputs!C$10","v":176.89042994410542},{"$f":"(D14*DB_Inputs!D$8+LT_Loads!D29*DB_Inputs!D$9)/DB_Inputs!D$10","v":176.88978495376341},{"$f":"(E14*DB_Inputs!E$8+LT_Loads!E29*DB_Inputs!E$9)/DB_Inputs!E$10","v":176.88978495806452},{"$f":"(F14*DB_Inputs!F$8+LT_Loads!F29*DB_Inputs!F$9)/DB_Inputs!F$10","v":176.88988095714285},{"$f":"(G14*DB_Inputs!G$8+LT_Loads!G29*DB_Inputs!G$9)/DB_Inputs!G$10","v":176.88963659757738},{"$f":"(H14*DB_Inputs!H$8+LT_Loads!H29*DB_Inputs!H$9)/DB_Inputs!H$10","v":176.89027777777778},{"$f":"(I14*DB_Inputs!I$8+LT_Loads!I29*DB_Inputs!I$9)/DB_Inputs!I$10","v":176.88978495806452},{"$f":"(J14*DB_Inputs!J$8+LT_Loads!J29*DB_Inputs!J$9)/DB_Inputs!J$10","v":176.89027780444445},{"$f":"(K14*DB_Inputs!K$8+LT_Loads!K29*DB_Inputs!K$9)/DB_Inputs!K$10","v":176.88978495376341},{"$f":"(L14*DB_Inputs!L$8+LT_Loads!L29*DB_Inputs!L$9)/DB_Inputs!L$10","v":176.88844086129032},{"$f":"(M14*DB_Inputs!M$8+LT_Loads!M29*DB_Inputs!M$9)/DB_Inputs!M$10","v":176.89027780000001},{"$f":"SUMPRODUCT(B44:M44,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":176.88984018932649},null,{"$f":"(P14*DB_Inputs!P$8+LT_Loads!P29*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q14*DB_Inputs!Q$8+LT_Loads!Q29*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R14*DB_Inputs!R$8+LT_Loads!R29*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S14*DB_Inputs!S$8+LT_Loads!S29*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T14*DB_Inputs!T$8+LT_Loads!T29*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U14*DB_Inputs!U$8+LT_Loads!U29*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V14*DB_Inputs!V$8+LT_Loads!V29*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W14*DB_Inputs!W$8+LT_Loads!W29*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X14*DB_Inputs!X$8+LT_Loads!X29*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y14*DB_Inputs!Y$8+LT_Loads!Y29*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z14*DB_Inputs!Z$8+LT_Loads!Z29*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA14*DB_Inputs!AA$8+LT_Loads!AA29*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P44:AA44,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0},null,{"$f":"(AD14*DB_Inputs!AD$8+LT_Loads!AD29*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":80.629032258064512},{"$f":"(AE14*DB_Inputs!AE$8+LT_Loads!AE29*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":80.62968099861304},{"$f":"(AF14*DB_Inputs!AF$8+LT_Loads!AF29*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":80.630376344086017},{"$f":"(AG14*DB_Inputs!AG$8+LT_Loads!AG29*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":80.629032258064512},{"$f":"(AH14*DB_Inputs!AH$8+LT_Loads!AH29*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":80.629310344827587},{"$f":"(AI14*DB_Inputs!AI$8+LT_Loads!AI29*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":80.629878869448177},{"$f":"(AJ14*DB_Inputs!AJ$8+LT_Loads!AJ29*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":80.63055555555556},{"$f":"(AK14*DB_Inputs!AK$8+LT_Loads!AK29*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":80.630376344086017},{"$f":"(AL14*DB_Inputs!AL$8+LT_Loads!AL29*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":80.629166666666663},{"$f":"(AM14*DB_Inputs!AM$8+LT_Loads!AM29*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":80.629032258064512},{"$f":"(AN14*DB_Inputs!AN$8+LT_Loads!AN29*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":80.630376344086017},{"$f":"(AO14*DB_Inputs!AO$8+LT_Loads!AO29*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":80.629166666666663},{"$f":"SUMPRODUCT(AD44:AO44,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":80.629667577413485},null,{"$f":"(AR14*DB_Inputs!AR$8+LT_Loads!AR29*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":0},{"$f":"(AS14*DB_Inputs!AS$8+LT_Loads!AS29*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":0},{"$f":"(AT14*DB_Inputs!AT$8+LT_Loads!AT29*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":0},{"$f":"(AU14*DB_Inputs!AU$8+LT_Loads!AU29*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":0},{"$f":"(AV14*DB_Inputs!AV$8+LT_Loads!AV29*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":0},{"$f":"(AW14*DB_Inputs!AW$8+LT_Loads!AW29*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":0},{"$f":"(AX14*DB_Inputs!AX$8+LT_Loads!AX29*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":0},{"$f":"(AY14*DB_Inputs!AY$8+LT_Loads!AY29*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":0},{"$f":"(AZ14*DB_Inputs!AZ$8+LT_Loads!AZ29*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":0},{"$f":"(BA14*DB_Inputs!BA$8+LT_Loads!BA29*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":0},{"$f":"(BB14*DB_Inputs!BB$8+LT_Loads!BB29*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":0},{"$f":"(BC14*DB_Inputs!BC$8+LT_Loads!BC29*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":0},{"$f":"SUMPRODUCT(AR44:BC44,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":0},null,{"$f":"(BF14*DB_Inputs!BF$8+LT_Loads!BF29*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":46.192204301075272},{"$f":"(BG14*DB_Inputs!BG$8+LT_Loads!BG29*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":46.19278779472954},{"$f":"(BH14*DB_Inputs!BH$8+LT_Loads!BH29*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":46.192204301075272},{"$f":"(BI14*DB_Inputs!BI$8+LT_Loads!BI29*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":46.192204301075272},{"$f":"(BJ14*DB_Inputs!BJ$8+LT_Loads!BJ29*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":46.19345238095238},{"$f":"(BK14*DB_Inputs!BK$8+LT_Loads!BK29*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":46.192462987886948},{"$f":"(BL14*DB_Inputs!BL$8+LT_Loads!BL29*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":46.19166666666667},{"$f":"(BM14*DB_Inputs!BM$8+LT_Loads!BM29*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":46.192204301075272},{"$f":"(BN14*DB_Inputs!BN$8+LT_Loads!BN29*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":46.193055555555553},{"$f":"(BO14*DB_Inputs!BO$8+LT_Loads!BO29*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":46.192204301075272},{"$f":"(BP14*DB_Inputs!BP$8+LT_Loads!BP29*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":46.192204301075272},{"$f":"(BQ14*DB_Inputs!BQ$8+LT_Loads!BQ29*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":46.193055555555553},{"$f":"SUMPRODUCT(BF44:BQ44,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":46.192465753424656},null,{"$f":"(BT14*DB_Inputs!BT$8+LT_Loads!BT29*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":0},{"$f":"(BU14*DB_Inputs!BU$8+LT_Loads!BU29*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":0},{"$f":"(BV14*DB_Inputs!BV$8+LT_Loads!BV29*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":0},{"$f":"(BW14*DB_Inputs!BW$8+LT_Loads!BW29*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":0},{"$f":"(BX14*DB_Inputs!BX$8+LT_Loads!BX29*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":0},{"$f":"(BY14*DB_Inputs!BY$8+LT_Loads!BY29*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":0},{"$f":"(BZ14*DB_Inputs!BZ$8+LT_Loads!BZ29*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":0},{"$f":"(CA14*DB_Inputs!CA$8+LT_Loads!CA29*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":0},{"$f":"(CB14*DB_Inputs!CB$8+LT_Loads!CB29*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":0},{"$f":"(CC14*DB_Inputs!CC$8+LT_Loads!CC29*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":0},{"$f":"(CD14*DB_Inputs!CD$8+LT_Loads!CD29*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":0},{"$f":"(CE14*DB_Inputs!CE$8+LT_Loads!CE29*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":0},{"$f":"SUMPRODUCT(BT44:CE44,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"(CH14*DB_Inputs!CH$8+LT_Loads!CH29*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":31.47983870967742},{"$f":"(CI14*DB_Inputs!CI$8+LT_Loads!CI29*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":31.47988904299584},{"$f":"(CJ14*DB_Inputs!CJ$8+LT_Loads!CJ29*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":31.47983870967742},{"$f":"(CK14*DB_Inputs!CK$8+LT_Loads!CK29*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":31.47983870967742},{"$f":"(CL14*DB_Inputs!CL$8+LT_Loads!CL29*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":31.479885057471265},{"$f":"(CM14*DB_Inputs!CM$8+LT_Loads!CM29*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":31.480484522207266},{"$f":"(CN14*DB_Inputs!CN$8+LT_Loads!CN29*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":31.480555555555554},{"$f":"(CO14*DB_Inputs!CO$8+LT_Loads!CO29*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":31.47983870967742},{"$f":"(CP14*DB_Inputs!CP$8+LT_Loads!CP29*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":31.480555555555554},{"$f":"(CQ14*DB_Inputs!CQ$8+LT_Loads!CQ29*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":31.47983870967742},{"$f":"(CR14*DB_Inputs!CR$8+LT_Loads!CR29*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":31.481182795698924},{"$f":"(CS14*DB_Inputs!CS$8+LT_Loads!CS29*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":31.479166666666668},{"$f":"SUMPRODUCT(CH44:CS44,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":31.480077413479052},null,{"$f":"(CV14*DB_Inputs!CV$8+LT_Loads!CV29*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":0},{"$f":"(CW14*DB_Inputs!CW$8+LT_Loads!CW29*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":0},{"$f":"(CX14*DB_Inputs!CX$8+LT_Loads!CX29*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":0},{"$f":"(CY14*DB_Inputs!CY$8+LT_Loads!CY29*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":0},{"$f":"(CZ14*DB_Inputs!CZ$8+LT_Loads!CZ29*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":0},{"$f":"(DA14*DB_Inputs!DA$8+LT_Loads!DA29*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":0},{"$f":"(DB14*DB_Inputs!DB$8+LT_Loads!DB29*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":0},{"$f":"(DC14*DB_Inputs!DC$8+LT_Loads!DC29*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":0},{"$f":"(DD14*DB_Inputs!DD$8+LT_Loads!DD29*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":0},{"$f":"(DE14*DB_Inputs!DE$8+LT_Loads!DE29*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":0},{"$f":"(DF14*DB_Inputs!DF$8+LT_Loads!DF29*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":0},{"$f":"(DG14*DB_Inputs!DG$8+LT_Loads!DG29*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":0},{"$f":"SUMPRODUCT(CV44:DG44,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"(DJ14*DB_Inputs!DJ$8+LT_Loads!DJ29*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":27.615591397849464},{"$f":"(DK14*DB_Inputs!DK$8+LT_Loads!DK29*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":27.614424410540916},{"$f":"(DL14*DB_Inputs!DL$8+LT_Loads!DL29*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":27.615591397849464},{"$f":"(DM14*DB_Inputs!DM$8+LT_Loads!DM29*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":27.615591397849464},{"$f":"(DN14*DB_Inputs!DN$8+LT_Loads!DN29*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":27.614583333333332},{"$f":"(DO14*DB_Inputs!DO$8+LT_Loads!DO29*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":27.615074024226111},{"$f":"(DP14*DB_Inputs!DP$8+LT_Loads!DP29*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":27.616666666666667},{"$f":"(DQ14*DB_Inputs!DQ$8+LT_Loads!DQ29*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":27.615591397849464},{"$f":"(DR14*DB_Inputs!DR$8+LT_Loads!DR29*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":27.615277777777777},{"$f":"(DS14*DB_Inputs!DS$8+LT_Loads!DS29*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":27.615591397849464},{"$f":"(DT14*DB_Inputs!DT$8+LT_Loads!DT29*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":27.615591397849464},{"$f":"(DU14*DB_Inputs!DU$8+LT_Loads!DU29*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":27.615277777777777},{"$f":"SUMPRODUCT(DJ44:DU44,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":27.615410958904111},null,{"$f":"(DX14*DB_Inputs!DX$8+LT_Loads!DX29*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":0},{"$f":"(DY14*DB_Inputs!DY$8+LT_Loads!DY29*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":0},{"$f":"(DZ14*DB_Inputs!DZ$8+LT_Loads!DZ29*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":0},{"$f":"(EA14*DB_Inputs!EA$8+LT_Loads!EA29*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":0},{"$f":"(EB14*DB_Inputs!EB$8+LT_Loads!EB29*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":0},{"$f":"(EC14*DB_Inputs!EC$8+LT_Loads!EC29*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":0},{"$f":"(ED14*DB_Inputs!ED$8+LT_Loads!ED29*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":0},{"$f":"(EE14*DB_Inputs!EE$8+LT_Loads!EE29*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":0},{"$f":"(EF14*DB_Inputs!EF$8+LT_Loads!EF29*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":0},{"$f":"(EG14*DB_Inputs!EG$8+LT_Loads!EG29*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":0},{"$f":"(EH14*DB_Inputs!EH$8+LT_Loads!EH29*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":0},{"$f":"(EI14*DB_Inputs!EI$8+LT_Loads!EI29*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":0},{"$f":"SUMPRODUCT(DX44:EI44,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"(EL14*DB_Inputs!EL$8+LT_Loads!EL29*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":8.1317204301075261},{"$f":"(EM14*DB_Inputs!EM$8+LT_Loads!EM29*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":8.1317614424410536},{"$f":"(EN14*DB_Inputs!EN$8+LT_Loads!EN29*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":8.1317204301075261},{"$f":"(EO14*DB_Inputs!EO$8+LT_Loads!EO29*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":8.1317204301075261},{"$f":"(EP14*DB_Inputs!EP$8+LT_Loads!EP29*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":8.1321839080459775},{"$f":"(EQ14*DB_Inputs!EQ$8+LT_Loads!EQ29*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":8.1318977119784659},{"$f":"(ER14*DB_Inputs!ER$8+LT_Loads!ER29*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":8.1305555555555564},{"$f":"(ES14*DB_Inputs!ES$8+LT_Loads!ES29*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":8.1317204301075261},{"$f":"(ET14*DB_Inputs!ET$8+LT_Loads!ET29*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":8.1319444444444446},{"$f":"(EU14*DB_Inputs!EU$8+LT_Loads!EU29*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":8.1317204301075261},{"$f":"(EV14*DB_Inputs!EV$8+LT_Loads!EV29*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":8.1317204301075261},{"$f":"(EW14*DB_Inputs!EW$8+LT_Loads!EW29*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":8.1319444444444446},{"$f":"SUMPRODUCT(EL44:EW44,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":8.1317167577413478},null,{"$f":"(EZ14*DB_Inputs!EZ$8+LT_Loads!EZ29*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":0},{"$f":"(FA14*DB_Inputs!FA$8+LT_Loads!FA29*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":0},{"$f":"(FB14*DB_Inputs!FB$8+LT_Loads!FB29*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":0},{"$f":"(FC14*DB_Inputs!FC$8+LT_Loads!FC29*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":0},{"$f":"(FD14*DB_Inputs!FD$8+LT_Loads!FD29*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":0},{"$f":"(FE14*DB_Inputs!FE$8+LT_Loads!FE29*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":0},{"$f":"(FF14*DB_Inputs!FF$8+LT_Loads!FF29*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":0},{"$f":"(FG14*DB_Inputs!FG$8+LT_Loads!FG29*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":0},{"$f":"(FH14*DB_Inputs!FH$8+LT_Loads!FH29*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI14*DB_Inputs!FI$8+LT_Loads!FI29*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":0},{"$f":"(FJ14*DB_Inputs!FJ$8+LT_Loads!FJ29*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":0},{"$f":"(FK14*DB_Inputs!FK$8+LT_Loads!FK29*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":0},{"$f":"SUMPRODUCT(EZ44:FK44,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"(FN14*DB_Inputs!FN$8+LT_Loads!FN29*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":1.6021505376344085},{"$f":"(FO14*DB_Inputs!FO$8+LT_Loads!FO29*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":1.6033287101248266},{"$f":"(FP14*DB_Inputs!FP$8+LT_Loads!FP29*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":1.6021505376344085},{"$f":"(FQ14*DB_Inputs!FQ$8+LT_Loads!FQ29*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":1.603494623655914},{"$f":"(FR14*DB_Inputs!FR$8+LT_Loads!FR29*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":1.6041666666666667},{"$f":"(FS14*DB_Inputs!FS$8+LT_Loads!FS29*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":1.6029609690444144},{"$f":"(FT14*DB_Inputs!FT$8+LT_Loads!FT29*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":1.6027777777777779},{"$f":"(FU14*DB_Inputs!FU$8+LT_Loads!FU29*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":1.603494623655914},{"$f":"(FV14*DB_Inputs!FV$8+LT_Loads!FV29*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":1.6027777777777779},{"$f":"(FW14*DB_Inputs!FW$8+LT_Loads!FW29*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":1.603494623655914},{"$f":"(FX14*DB_Inputs!FX$8+LT_Loads!FX29*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":1.6021505376344085},{"$f":"(FY14*DB_Inputs!FY$8+LT_Loads!FY29*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":1.6041666666666667},{"$f":"SUMPRODUCT(FN44:FY44,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1.603082191780822},null,{"$f":"(GB14*DB_Inputs!GB$8+LT_Loads!GB29*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":0},{"$f":"(GC14*DB_Inputs!GC$8+LT_Loads!GC29*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":0},{"$f":"(GD14*DB_Inputs!GD$8+LT_Loads!GD29*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":0},{"$f":"(GE14*DB_Inputs!GE$8+LT_Loads!GE29*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":0},{"$f":"(GF14*DB_Inputs!GF$8+LT_Loads!GF29*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":0},{"$f":"(GG14*DB_Inputs!GG$8+LT_Loads!GG29*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":0},{"$f":"(GH14*DB_Inputs!GH$8+LT_Loads!GH29*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":0},{"$f":"(GI14*DB_Inputs!GI$8+LT_Loads!GI29*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":0},{"$f":"(GJ14*DB_Inputs!GJ$8+LT_Loads!GJ29*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK14*DB_Inputs!GK$8+LT_Loads!GK29*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":0},{"$f":"(GL14*DB_Inputs!GL$8+LT_Loads!GL29*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":0},{"$f":"(GM14*DB_Inputs!GM$8+LT_Loads!GM29*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":0},{"$f":"SUMPRODUCT(GB44:GM44,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0}]
["Trading Floor Sale",{"$f":"(B15*DB_Inputs!B$8+LT_Loads!B30*DB_Inputs!B$9)/DB_Inputs!B$10","v":49.999999993548386},{"$f":"(C15*DB_Inputs!C$8+LT_Loads!C30*DB_Inputs!C$9)/DB_Inputs!C$10","v":50.000000009015253},{"$f":"(D15*DB_Inputs!D$8+LT_Loads!D30*DB_Inputs!D$9)/DB_Inputs!D$10","v":50},{"$f":"(E15*DB_Inputs!E$8+LT_Loads!E30*DB_Inputs!E$9)/DB_Inputs!E$10","v":25},{"$f":"(F15*DB_Inputs!F$8+LT_Loads!F30*DB_Inputs!F$9)/DB_Inputs!F$10","v":12.5},{"$f":"(G15*DB_Inputs!G$8+LT_Loads!G30*DB_Inputs!G$9)/DB_Inputs!G$10","v":0},{"$f":"(H15*DB_Inputs!H$8+LT_Loads!H30*DB_Inputs!H$9)/DB_Inputs!H$10","v":0},{"$f":"(I15*DB_Inputs!I$8+LT_Loads!I30*DB_Inputs!I$9)/DB_Inputs!I$10","v":0},{"$f":"(J15*DB_Inputs!J$8+LT_Loads!J30*DB_Inputs!J$9)/DB_Inputs!J$10","v":0},{"$f":"(K15*DB_Inputs!K$8+LT_Loads!K30*DB_Inputs!K$9)/DB_Inputs!K$10","v":0},{"$f":"(L15*DB_Inputs!L$8+LT_Loads!L30*DB_Inputs!L$9)/DB_Inputs!L$10","v":0},{"$f":"(M15*DB_Inputs!M$8+LT_Loads!M30*DB_Inputs!M$9)/DB_Inputs!M$10","v":0},{"$f":"SUMPRODUCT(B45:M45,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":15.690639269600458},null,{"$f":"(P15*DB_Inputs!P$8+LT_Loads!P30*DB_Inputs!P$9)/DB_Inputs!P$10","v":0},{"$f":"(Q15*DB_Inputs!Q$8+LT_Loads!Q30*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0},{"$f":"(R15*DB_Inputs!R$8+LT_Loads!R30*DB_Inputs!R$9)/DB_Inputs!R$10","v":0},{"$f":"(S15*DB_Inputs!S$8+LT_Loads!S30*DB_Inputs!S$9)/DB_Inputs!S$10","v":0},{"$f":"(T15*DB_Inputs!T$8+LT_Loads!T30*DB_Inputs!T$9)/DB_Inputs!T$10","v":0},{"$f":"(U15*DB_Inputs!U$8+LT_Loads!U30*DB_Inputs!U$9)/DB_Inputs!U$10","v":0},{"$f":"(V15*DB_Inputs!V$8+LT_Loads!V30*DB_Inputs!V$9)/DB_Inputs!V$10","v":0},{"$f":"(W15*DB_Inputs!W$8+LT_Loads!W30*DB_Inputs!W$9)/DB_Inputs!W$10","v":0},{"$f":"(X15*DB_Inputs!X$8+LT_Loads!X30*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y15*DB_Inputs!Y$8+LT_Loads!Y30*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":0},{"$f":"(Z15*DB_Inputs!Z$8+LT_Loads!Z30*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":0},{"$f":"(AA15*DB_Inputs!AA$8+LT_Loads!AA30*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":0},{"$f":"SUMPRODUCT(P45:AA45,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":0},null,{"$f":"(AD15*DB_Inputs!AD$8+LT_Loads!AD30*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":0},{"$f":"(AE15*DB_Inputs!AE$8+LT_Loads!AE30*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":0},{"$f":"(AF15*DB_Inputs!AF$8+LT_Loads!AF30*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":0},{"$f":"(AG15*DB_Inputs!AG$8+LT_Loads!AG30*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":0},{"$f":"(AH15*DB_Inputs!AH$8+LT_Loads!AH30*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":0},{"$f":"(AI15*DB_Inputs!AI$8+LT_Loads!AI30*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":0},{"$f":"(AJ15*DB_Inputs!AJ$8+LT_Loads!AJ30*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":0},{"$f":"(AK15*DB_Inputs!AK$8+LT_Loads!AK30*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":0},{"$f":"(AL15*DB_Inputs!AL$8+LT_Loads!AL30*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":0},{"$f":"(AM15*DB_Inputs!AM$8+LT_Loads!AM30*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":0},{"$f":"(AN15*DB_Inputs!AN$8+LT_Loads!AN30*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":0},{"$f":"(AO15*DB_Inputs!AO$8+LT_Loads!AO30*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":0},{"$f":"SUMPRODUCT(AD45:AO45,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":0},null,{"$f":"(AR15*DB_Inputs!AR$8+LT_Loads!AR30*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":0},{"$f":"(AS15*DB_Inputs!AS$8+LT_Loads!AS30*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":0},{"$f":"(AT15*DB_Inputs!AT$8+LT_Loads!AT30*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":0},{"$f":"(AU15*DB_Inputs!AU$8+LT_Loads!AU30*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":0},{"$f":"(AV15*DB_Inputs!AV$8+LT_Loads!AV30*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":0},{"$f":"(AW15*DB_Inputs!AW$8+LT_Loads!AW30*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":0},{"$f":"(AX15*DB_Inputs!AX$8+LT_Loads!AX30*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":0},{"$f":"(AY15*DB_Inputs!AY$8+LT_Loads!AY30*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":0},{"$f":"(AZ15*DB_Inputs!AZ$8+LT_Loads!AZ30*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":0},{"$f":"(BA15*DB_Inputs!BA$8+LT_Loads!BA30*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":0},{"$f":"(BB15*DB_Inputs!BB$8+LT_Loads!BB30*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":0},{"$f":"(BC15*DB_Inputs!BC$8+LT_Loads!BC30*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":0},{"$f":"SUMPRODUCT(AR45:BC45,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":0},null,{"$f":"(BF15*DB_Inputs!BF$8+LT_Loads!BF30*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":0},{"$f":"(BG15*DB_Inputs!BG$8+LT_Loads!BG30*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":0},{"$f":"(BH15*DB_Inputs!BH$8+LT_Loads!BH30*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":0},{"$f":"(BI15*DB_Inputs!BI$8+LT_Loads!BI30*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":0},{"$f":"(BJ15*DB_Inputs!BJ$8+LT_Loads!BJ30*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":0},{"$f":"(BK15*DB_Inputs!BK$8+LT_Loads!BK30*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":0},{"$f":"(BL15*DB_Inputs!BL$8+LT_Loads!BL30*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":0},{"$f":"(BM15*DB_Inputs!BM$8+LT_Loads!BM30*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":0},{"$f":"(BN15*DB_Inputs!BN$8+LT_Loads!BN30*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":0},{"$f":"(BO15*DB_Inputs!BO$8+LT_Loads!BO30*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":0},{"$f":"(BP15*DB_Inputs!BP$8+LT_Loads!BP30*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":0},{"$f":"(BQ15*DB_Inputs!BQ$8+LT_Loads!BQ30*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":0},{"$f":"SUMPRODUCT(BF45:BQ45,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"(BT15*DB_Inputs!BT$8+LT_Loads!BT30*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":0},{"$f":"(BU15*DB_Inputs!BU$8+LT_Loads!BU30*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":0},{"$f":"(BV15*DB_Inputs!BV$8+LT_Loads!BV30*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":0},{"$f":"(BW15*DB_Inputs!BW$8+LT_Loads!BW30*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":0},{"$f":"(BX15*DB_Inputs!BX$8+LT_Loads!BX30*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":0},{"$f":"(BY15*DB_Inputs!BY$8+LT_Loads!BY30*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":0},{"$f":"(BZ15*DB_Inputs!BZ$8+LT_Loads!BZ30*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":0},{"$f":"(CA15*DB_Inputs!CA$8+LT_Loads!CA30*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":0},{"$f":"(CB15*DB_Inputs!CB$8+LT_Loads!CB30*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":0},{"$f":"(CC15*DB_Inputs!CC$8+LT_Loads!CC30*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":0},{"$f":"(CD15*DB_Inputs!CD$8+LT_Loads!CD30*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":0},{"$f":"(CE15*DB_Inputs!CE$8+LT_Loads!CE30*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":0},{"$f":"SUMPRODUCT(BT45:CE45,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"(CH15*DB_Inputs!CH$8+LT_Loads!CH30*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":0},{"$f":"(CI15*DB_Inputs!CI$8+LT_Loads!CI30*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":0},{"$f":"(CJ15*DB_Inputs!CJ$8+LT_Loads!CJ30*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":0},{"$f":"(CK15*DB_Inputs!CK$8+LT_Loads!CK30*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":0},{"$f":"(CL15*DB_Inputs!CL$8+LT_Loads!CL30*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":0},{"$f":"(CM15*DB_Inputs!CM$8+LT_Loads!CM30*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":0},{"$f":"(CN15*DB_Inputs!CN$8+LT_Loads!CN30*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":0},{"$f":"(CO15*DB_Inputs!CO$8+LT_Loads!CO30*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":0},{"$f":"(CP15*DB_Inputs!CP$8+LT_Loads!CP30*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":0},{"$f":"(CQ15*DB_Inputs!CQ$8+LT_Loads!CQ30*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":0},{"$f":"(CR15*DB_Inputs!CR$8+LT_Loads!CR30*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":0},{"$f":"(CS15*DB_Inputs!CS$8+LT_Loads!CS30*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":0},{"$f":"SUMPRODUCT(CH45:CS45,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"(CV15*DB_Inputs!CV$8+LT_Loads!CV30*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":0},{"$f":"(CW15*DB_Inputs!CW$8+LT_Loads!CW30*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":0},{"$f":"(CX15*DB_Inputs!CX$8+LT_Loads!CX30*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":0},{"$f":"(CY15*DB_Inputs!CY$8+LT_Loads!CY30*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":0},{"$f":"(CZ15*DB_Inputs!CZ$8+LT_Loads!CZ30*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":0},{"$f":"(DA15*DB_Inputs!DA$8+LT_Loads!DA30*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":0},{"$f":"(DB15*DB_Inputs!DB$8+LT_Loads!DB30*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":0},{"$f":"(DC15*DB_Inputs!DC$8+LT_Loads!DC30*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":0},{"$f":"(DD15*DB_Inputs!DD$8+LT_Loads!DD30*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":0},{"$f":"(DE15*DB_Inputs!DE$8+LT_Loads!DE30*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":0},{"$f":"(DF15*DB_Inputs!DF$8+LT_Loads!DF30*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":0},{"$f":"(DG15*DB_Inputs!DG$8+LT_Loads!DG30*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":0},{"$f":"SUMPRODUCT(CV45:DG45,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"(DJ15*DB_Inputs!DJ$8+LT_Loads!DJ30*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":0},{"$f":"(DK15*DB_Inputs!DK$8+LT_Loads!DK30*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":0},{"$f":"(DL15*DB_Inputs!DL$8+LT_Loads!DL30*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":0},{"$f":"(DM15*DB_Inputs!DM$8+LT_Loads!DM30*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":0},{"$f":"(DN15*DB_Inputs!DN$8+LT_Loads!DN30*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":0},{"$f":"(DO15*DB_Inputs!DO$8+LT_Loads!DO30*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":0},{"$f":"(DP15*DB_Inputs!DP$8+LT_Loads!DP30*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":0},{"$f":"(DQ15*DB_Inputs!DQ$8+LT_Loads!DQ30*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":0},{"$f":"(DR15*DB_Inputs!DR$8+LT_Loads!DR30*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":0},{"$f":"(DS15*DB_Inputs!DS$8+LT_Loads!DS30*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":0},{"$f":"(DT15*DB_Inputs!DT$8+LT_Loads!DT30*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":0},{"$f":"(DU15*DB_Inputs!DU$8+LT_Loads!DU30*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":0},{"$f":"SUMPRODUCT(DJ45:DU45,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"(DX15*DB_Inputs!DX$8+LT_Loads!DX30*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":0},{"$f":"(DY15*DB_Inputs!DY$8+LT_Loads!DY30*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":0},{"$f":"(DZ15*DB_Inputs!DZ$8+LT_Loads!DZ30*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":0},{"$f":"(EA15*DB_Inputs!EA$8+LT_Loads!EA30*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":0},{"$f":"(EB15*DB_Inputs!EB$8+LT_Loads!EB30*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":0},{"$f":"(EC15*DB_Inputs!EC$8+LT_Loads!EC30*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":0},{"$f":"(ED15*DB_Inputs!ED$8+LT_Loads!ED30*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":0},{"$f":"(EE15*DB_Inputs!EE$8+LT_Loads!EE30*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":0},{"$f":"(EF15*DB_Inputs!EF$8+LT_Loads!EF30*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":0},{"$f":"(EG15*DB_Inputs!EG$8+LT_Loads!EG30*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":0},{"$f":"(EH15*DB_Inputs!EH$8+LT_Loads!EH30*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":0},{"$f":"(EI15*DB_Inputs!EI$8+LT_Loads!EI30*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":0},{"$f":"SUMPRODUCT(DX45:EI45,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"(EL15*DB_Inputs!EL$8+LT_Loads!EL30*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":0},{"$f":"(EM15*DB_Inputs!EM$8+LT_Loads!EM30*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":0},{"$f":"(EN15*DB_Inputs!EN$8+LT_Loads!EN30*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":0},{"$f":"(EO15*DB_Inputs!EO$8+LT_Loads!EO30*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":0},{"$f":"(EP15*DB_Inputs!EP$8+LT_Loads!EP30*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":0},{"$f":"(EQ15*DB_Inputs!EQ$8+LT_Loads!EQ30*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":0},{"$f":"(ER15*DB_Inputs!ER$8+LT_Loads!ER30*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":0},{"$f":"(ES15*DB_Inputs!ES$8+LT_Loads!ES30*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":0},{"$f":"(ET15*DB_Inputs!ET$8+LT_Loads!ET30*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":0},{"$f":"(EU15*DB_Inputs!EU$8+LT_Loads!EU30*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":0},{"$f":"(EV15*DB_Inputs!EV$8+LT_Loads!EV30*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":0},{"$f":"(EW15*DB_Inputs!EW$8+LT_Loads!EW30*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":0},{"$f":"SUMPRODUCT(EL45:EW45,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"(EZ15*DB_Inputs!EZ$8+LT_Loads!EZ30*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":0},{"$f":"(FA15*DB_Inputs!FA$8+LT_Loads!FA30*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":0},{"$f":"(FB15*DB_Inputs!FB$8+LT_Loads!FB30*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":0},{"$f":"(FC15*DB_Inputs!FC$8+LT_Loads!FC30*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":0},{"$f":"(FD15*DB_Inputs!FD$8+LT_Loads!FD30*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":0},{"$f":"(FE15*DB_Inputs!FE$8+LT_Loads!FE30*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":0},{"$f":"(FF15*DB_Inputs!FF$8+LT_Loads!FF30*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":0},{"$f":"(FG15*DB_Inputs!FG$8+LT_Loads!FG30*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":0},{"$f":"(FH15*DB_Inputs!FH$8+LT_Loads!FH30*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":0},{"$f":"(FI15*DB_Inputs!FI$8+LT_Loads!FI30*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":0},{"$f":"(FJ15*DB_Inputs!FJ$8+LT_Loads!FJ30*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":0},{"$f":"(FK15*DB_Inputs!FK$8+LT_Loads!FK30*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":0},{"$f":"SUMPRODUCT(EZ45:FK45,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"(FN15*DB_Inputs!FN$8+LT_Loads!FN30*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":0},{"$f":"(FO15*DB_Inputs!FO$8+LT_Loads!FO30*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":0},{"$f":"(FP15*DB_Inputs!FP$8+LT_Loads!FP30*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":0},{"$f":"(FQ15*DB_Inputs!FQ$8+LT_Loads!FQ30*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":0},{"$f":"(FR15*DB_Inputs!FR$8+LT_Loads!FR30*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":0},{"$f":"(FS15*DB_Inputs!FS$8+LT_Loads!FS30*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":0},{"$f":"(FT15*DB_Inputs!FT$8+LT_Loads!FT30*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":0},{"$f":"(FU15*DB_Inputs!FU$8+LT_Loads!FU30*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":0},{"$f":"(FV15*DB_Inputs!FV$8+LT_Loads!FV30*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":0},{"$f":"(FW15*DB_Inputs!FW$8+LT_Loads!FW30*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":0},{"$f":"(FX15*DB_Inputs!FX$8+LT_Loads!FX30*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":0},{"$f":"(FY15*DB_Inputs!FY$8+LT_Loads!FY30*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":0},{"$f":"SUMPRODUCT(FN45:FY45,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"(GB15*DB_Inputs!GB$8+LT_Loads!GB30*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":0},{"$f":"(GC15*DB_Inputs!GC$8+LT_Loads!GC30*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":0},{"$f":"(GD15*DB_Inputs!GD$8+LT_Loads!GD30*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":0},{"$f":"(GE15*DB_Inputs!GE$8+LT_Loads!GE30*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":0},{"$f":"(GF15*DB_Inputs!GF$8+LT_Loads!GF30*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":0},{"$f":"(GG15*DB_Inputs!GG$8+LT_Loads!GG30*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":0},{"$f":"(GH15*DB_Inputs!GH$8+LT_Loads!GH30*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":0},{"$f":"(GI15*DB_Inputs!GI$8+LT_Loads!GI30*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":0},{"$f":"(GJ15*DB_Inputs!GJ$8+LT_Loads!GJ30*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":0},{"$f":"(GK15*DB_Inputs!GK$8+LT_Loads!GK30*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":0},{"$f":"(GL15*DB_Inputs!GL$8+LT_Loads!GL30*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":0},{"$f":"(GM15*DB_Inputs!GM$8+LT_Loads!GM30*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":0},{"$f":"SUMPRODUCT(GB45:GM45,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0}]
[]
["RevSim Loads"]
[null,{"$f":"B3","v":"2017-10-01"},{"$f":"C3","v":"2017-11-01"},"2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","Wtd. Avg.",null,{"$f":"P3","v":"2018-10-01"},{"$f":"Q3","v":"2018-11-01"},"2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","Wtd. Avg.",null,{"$f":"AD3","v":"2019-10-01"},{"$f":"AE3","v":"2019-11-01"},"2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","Wtd. Avg.",null,{"$f":"AR3","v":"2020-10-01"},{"$f":"AS3","v":"2020-11-01"},"2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","Wtd. Avg.",null,{"$f":"BF3","v":"2021-10-01"},{"$f":"BG3","v":"2021-11-01"},"2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","Wtd. Avg.",null,{"$f":"BT3","v":"2022-10-01"},{"$f":"BU3","v":"2022-11-01"},"2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","Wtd. Avg.",null,{"$f":"CH3","v":"2023-10-01"},{"$f":"CI3","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","Wtd. Avg.",null,{"$f":"CV3","v":"2024-10-01"},{"$f":"CW3","v":"2024-11-01"},"2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Wtd. Avg.",null,{"$f":"DJ3","v":"2025-10-01"},{"$f":"DK3","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","Wtd. Avg.",null,{"$f":"DX3","v":"2026-10-01"},{"$f":"DY3","v":"2026-11-01"},"2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","Wtd. Avg.",null,{"$f":"EL3","v":"2027-10-01"},{"$f":"EM3","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","Wtd. Avg.",null,{"$f":"EZ3","v":"2028-10-01"},{"$f":"FA3","v":"2028-11-01"},"2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","Wtd. Avg.",null,{"$f":"FN3","v":"2029-10-01"},{"$f":"FO3","v":"2029-11-01"},"2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","Wtd. Avg.",null,{"$f":"GB3","v":"2030-10-01"},{"$f":"GC3","v":"2030-11-01"},"2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","Wtd. Avg."]
["HLH Load",{"$f":"SUM(B4:B15)","v":7699.1757217000013},{"$f":"SUM(C4:C15)","v":9261.3624999999975},10000.483,9310.4437740000012,8991.0658851000007,8341.1158790999998,8063.8502500000013,8452.8730772999988,7970.100480099999,8517.6225000000013,8319.2048613000006,8204.3888016000019,{"$f":"SUMPRODUCT(B49:M49,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":8587.7449284385639},null,{"$f":"SUM(P4:P15)","v":7472.307407100001},{"$f":"SUM(Q4:Q15)","v":9221.4264999999996},9971.040500000001,9304.9952163000016,8987.9656249,8486.7876913999971,7845.0423078000003,8176.3427886999989,7869.5149999999994,8260.739663700002,8259.3039346000005,8147.9861979999996,{"$f":"SUMPRODUCT(P49:AA49,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":8490.1872942700338},null,{"$f":"SUM(AD4:AD15)","v":7484.4363425925912},{"$f":"SUM(AE4:AE15)","v":9081.9394999999986},9787.0150000000012,9234.9799519230764,8539.9344999999994,8262.332908653847,7851.1899038461534,8920.2990000000009,8171.3307692307699,8396.2290865384639,8554.1394230769238,7934.9084999999995,{"$f":"SUMPRODUCT(AD49:AO49,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":8509.4397625811689},null,{"$f":"SUM(AR4:AR15)","v":7462.8712962962964},{"$f":"SUM(AS4:AS15)","v":9289.4389322916668},9577.6051682692305,9405.8549999999996,8665.6696093749997,8084.288865740742,7803.9182692307677,8595.7325000000001,7855.0658653846158,8313.2358173076937,8509.0112980769245,7897.5254999999997,{"$f":"SUMPRODUCT(AR49:BC49,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":8442.0309486970691},null,{"$f":"SUM(BF4:BF15)","v":7630.532451923079},{"$f":"SUM(BG4:BG15)","v":9076.2149999999983},9573.0941105769216,9404.0084999999963,8660.8972135416661,8065.957847222222,7811.8557692307677,8886.7419999999984,8137.7098557692316,8538.9164999999975,8343.7844907407416,7901.5290000000005,{"$f":"SUMPRODUCT(BF49:BQ49,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":8495.4164434039085},null,{"$f":"SUM(BT4:BT15)","v":7623.592548076922},{"$f":"SUM(BU4:BU15)","v":9088.8270000000011},9593.4820913461535,9420.923499999999,8678.3438281249983,8090.9833101851864,7967.6385,8405.709615384616,7863.3896634615412,8500.3499999999985,8339.0104166666679,7905.2534999999989,{"$f":"SUMPRODUCT(BT49:CE49,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":8451.4834425895751},null,{"$f":"SUM(CH4:CH15)","v":7631.6199519230777},{"$f":"SUM(CI4:CI15)","v":9086.634},9799.4619999999995,9219.9895673076899,8519.0659999999989,8234.9660817307686,7811.1331730769216,8685.6661057692327,8328.4564999999984,8365.6374999999989,8347.8953703703719,8086.8255208333348,{"$f":"SUMPRODUCT(CH49:CS49,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":8506.487856270358},null,{"$f":"SUM(CV4:CV15)","v":7471.9755324074085},{"$f":"SUM(CW4:CW15)","v":9105.8975000000009},9826.5894999999982,9240.9526923076883,8696.911380208332,8267.6061298076929,7814.509855769229,8416.1051923076939,8064.3599999999988,8334.4107211538467,8531.3920192307705,7915.8705,{"$f":"SUMPRODUCT(CV49:DG49,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":8465.8519279315969},null,{"$f":"SUM(DJ4:DJ15)","v":7461.2879629629624},{"$f":"SUM(DK4:DK15)","v":9306.9079427083361},9580.845793269229,9218.2563942307679,8671.5828906250008,8227.6814663461537,7799.9692307692312,8887.9030000000002,8132.6012019230784,8361.0961538461543,8523.5865384615408,7899.7475000000004,{"$f":"SUMPRODUCT(DJ49:DU49,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":8496.9862337133545},null,{"$f":"SUM(DX4:DX15)","v":7468.1747685185182},{"$f":"SUM(DY4:DY15)","v":9335.0891927083321},9615.987139423074,9451.3129999999983,8704.1617968749997,8100.0064583333342,7812.1009615384601,8620.5614999999998,7873.3677884615399,8336.4420673076929,8535.9608173076922,7916.6534999999985,{"$f":"SUMPRODUCT(DX49:EI49,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":8467.4802768729642},null,{"$f":"SUM(EL4:EL15)","v":7611.8},{"$f":"SUM(EM4:EM15)","v":9078.7870000000021},9581.7340144230748,9425.2330000000002,8517.4079999999976,8056.2490509259251,7961.1080000000011,8672.4314903846171,8127.5622596153862,8543.8074999999972,8339.5562500000015,7892.1109999999999,{"$f":"SUMPRODUCT(EL49:EW49,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":8480.4539853896113},null,{"$f":"SUM(EZ4:EZ15)","v":7631.9156250000015},{"$f":"SUM(FA4:FA15)","v":9113.3834999999981},9839.4064999999991,9252.6011057692285,8706.7198697916647,8097.6393287037035,7977.1979999999994,8414.5129807692319,7877.0096153846162,8528.2134999999998,8357.9606481481496,8103.1820312499985,{"$f":"SUMPRODUCT(EZ49:FK49,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":8486.179428104575},null,{"$f":"SUM(FN4:FN15)","v":7449.5266203703704},{"$f":"SUM(FO4:FO15)","v":9078.8185000000012},9806.08,9219.1059134615371,8677.7485156249986,8218.5199278846139,7787.9254807692314,8665.625480769233,8307.8770000000004,8352.3661057692298,8335.4736111111142,8067.8791666666675,{"$f":"SUMPRODUCT(FN49:FY49,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":8489.386233713356},null,{"$f":"SUM(GB4:GB15)","v":7480.1532407407412},{"$f":"SUM(GC4:GC15)","v":9122.0830000000005},9857.1754999999976,9265.5249038461516,8724.0943489583315,8279.312716346154,7823.2620192307677,8424.3146634615387,8074.5114999999978,8351.9975961538457,8555.7788461538476,7924.0930000000008,{"$f":"SUMPRODUCT(GB49:GM49,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":8482.0649389250812}]
["LLH Load",{"$f":"SUM(B19:B30)","v":5798.5073174000026},{"$f":"SUM(C19:C30)","v":7279.1826178000001},7664.0364831999996,7562.5467684999985,7223.1589940999993,6844.5615437000006,6154.4693749999997,6433.0109756000002,6232.9690783000015,6336.8767442999997,6517.8857371000004,6057.7508928999996,{"$f":"SUMPRODUCT(B50:M50,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":6673.7968403028208},null,{"$f":"SUM(P19:P30)","v":5781.5461533999996},{"$f":"SUM(Q19:Q30)","v":7142.6069154000006},7537.2713661000007,7472.7644508999983,7130.1589933000005,6465.0267584999992,6032.7499998999992,6083.9000000000005,5566.1687500000007,6168.1076219999977,6240.3453530000006,5811.6842262000009,{"$f":"SUMPRODUCT(P50:AA50,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":6455.7066007698795},null,{"$f":"SUM(AD19:AD30)","v":5883.9749999999985},{"$f":"SUM(AE19:AE30)","v":7127.7508411214958},7586.9612500000012,7551.8312195121944,6986.600371621621,6563.4539449541307,6275.1197368421062,6488.2648255813965,6393.1624342105279,6503.5573170731723,6409.7416768292687,6159.2418749999979,{"$f":"SUMPRODUCT(AD50:AO50,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":6668.736262966805},null,{"$f":"SUM(AR19:AR30)","v":5876.4269230769232},{"$f":"SUM(AS19:AS30)","v":6956.8842433234422},7743.5844207317077,7378.6774709302317,7055.8028819444444,6648.2653376205799,6235.6473684210532,6343.1401162790708,6033.4726315789494,6421.0076219512221,6357.8617682926833,6111.15625,{"$f":"SUMPRODUCT(AR50:BC50,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":6604.6386486486481},null,{"$f":"SUM(BF19:BF30)","v":5748.9195121951225},{"$f":"SUM(BG19:BG30)","v":7114.2175077881648},7744.8097256097544,7367.5640988372097,7053.2365624999984,6672.9608360128632,6244.4894736842116,6448.0241279069778,6353.8259868421055,6344.2209302325564,6511.5811858974357,6118.4509375000007,{"$f":"SUMPRODUCT(BF50:BQ50,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":6645.1688773388769},null,{"$f":"SUM(BT19:BT30)","v":5753.5384146341457},{"$f":"SUM(BU19:BU30)","v":7122.1013084112155},7759.9014939024401,7389.2646802325598,7069.2501041666646,6657.870482315112,6123.4937499999996,6492.4112804878059,6037.8098026315793,6304.4372093023248,6503.5840705128212,6111.8528124999993,{"$f":"SUMPRODUCT(BT50:CE50,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":6612.5811382536367},null,{"$f":"SUM(CH19:CH30)","v":5751.1246951219528},{"$f":"SUM(CI19:CI30)","v":7119.531214953271},7590.8597965116296,7534.1571341463432,6970.1878716216215,6535.994006116206,6253.3769736842132,6587.0801829268303,6204.3768749999999,6470.5756097560989,6514.9728525641031,5994.1875000000009,{"$f":"SUMPRODUCT(CH50:CS50,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":6629.8295996900843},null,{"$f":"SUM(CV19:CV30)","v":5894.9421474358978},{"$f":"SUM(CW19:CW30)","v":7135.0488473520272},7611.4425872093016,7562.7254573170731,7089.2221527777783,6527.9402752293581,6265.4033552631599,6499.0161890243899,5897.7593124999994,6439.5747256097566,6373.7799695121957,6117.5546249999989,{"$f":"SUMPRODUCT(CV50:DG50,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":6623.9230795218318},null,{"$f":"SUM(DJ19:DJ30)","v":5874.4314102564103},{"$f":"SUM(DK19:DK30)","v":6952.4400296735903},7757.2341158536574,7531.7723780487804,7066.3108680555551,6529.3484403669718,6251.6960526315797,6431.7706395348823,6344.3898026315783,6464.5750000000007,6365.9732317073176,6103.9037500000004,{"$f":"SUMPRODUCT(DJ50:DU50,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":6643.5009641372135},null,{"$f":"SUM(DX19:DX30)","v":5895.7429487179479},{"$f":"SUM(DY19:DY30)","v":6973.8747477744819},7786.0828963414642,7408.950726744185,7093.8233680555559,6673.7495819935712,6264.5328947368425,6343.7863372093025,6042.6887171052658,6439.2460365853667,6368.864999999998,6112.2968749999982,{"$f":"SUMPRODUCT(DX50:EI50,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":6624.5822167359684},null,{"$f":"SUM(EL19:EL30)","v":5728.6423780487821},{"$f":"SUM(EM19:EM30)","v":7102.8938317757002},7754.6771036585378,7372.1367732558128,6965.0780743243258,6669.6093890675247,6111.7978125,6564.8942073170747,6333.3263157894735,6329.2470930232566,6497.7215705128192,6091.2165624999998,{"$f":"SUMPRODUCT(EL50:EW50,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":6629.3090300829881},null,{"$f":"SUM(EZ19:EZ30)","v":5755.6012195121966},{"$f":"SUM(FA19:FA30)","v":7134.4464797507808},7616.0347965116271,7566.9080487804886,7093.7421180555548,6669.4347909967837,6132.6343750000005,6488.151219512195,6040.636184210528,6312.1648255813961,6511.8430448717963,5985.3717261904767,{"$f":"SUMPRODUCT(EZ50:FK50,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":6609.2450595238106},null,{"$f":"SUM(FN19:FN30)","v":5851.8615384615396},{"$f":"SUM(FO19:FO30)","v":7099.7327725856703},7584.2208430232558,7526.2674999999999,7063.3865625000008,6510.6053211009203,6232.6559210526339,6549.1387195121961,6168.1712500000003,6445.6734756097567,6484.5722115384615,5953.455952380953,{"$f":"SUMPRODUCT(FN50:FY50,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":6626.8176533264041},null,{"$f":"SUM(GB19:GB30)","v":5896.252564102565},{"$f":"SUM(GC19:GC30)","v":7142.3397507788159},7633.1488081395337,7581.6480182926844,7111.5813194444445,6530.2294801223234,6270.2138157894751,6491.9743902439022,5891.94,6448.5975609756097,6371.6631707317083,6113.8521874999988,{"$f":"SUMPRODUCT(GB50:GM50,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":6629.6355717255719}]
["Flat Load",{"$f":"SUM(B34:B45)","v":6861.246640234408},{"$f":"SUM(C34:C45)","v":8378.8663249844649},8920.1905244903173,8539.8655242634413,8233.3915032428558,7714.6981155611029,7215.2365277777772,7562.3962367655913,7236.6449993400001,7509.3206989774199,7563.8129705064521,7202.6244442066682,{"$f":"SUMPRODUCT(B51:M51,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":7743.5102923019731},null,{"$f":"SUM(P34:P45)","v":6763.2784942580647},{"$f":"SUM(Q34:Q45)","v":8295.9048818909851},8845.7493950784956,8497.237567037635,8191.7627827857141,7596.9951946862693,7079.8522222422216,7253.8680108860226,6845.8055555555557,7338.1814517677412,7412.6438842516145,7057.7119444933351,{"$f":"SUMPRODUCT(P51:AA51,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":7596.5021677188233},null,{"$f":"SUM(AD34:AD45)","v":6813.2751344086028},{"$f":"SUM(AE34:AE45)","v":8211.9054368932048},8769.7858467741935,8492.9466397849465,7879.3211350574702,7514.643243606999,7185.7380555555555,7795.8100806451603,7420.5485833333341,7561.8254032258055,7608.7597715053744,7145.7233333333324,{"$f":"SUMPRODUCT(AD51:AO51,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":7701.4078073770497},null,{"$f":"SUM(AR34:AR45)","v":6797.5881720430098},{"$f":"SUM(AS34:AS45)","v":8199.1879889042993},8769.0583870967748,8468.5578629032243,7975.7267261904781,7483.2076850605663,7141.7594444444439,7554.2112903225807,7085.9487222222233,7479.0276881720438,7560.6550537634412,7103.5836111111121,{"$f":"SUMPRODUCT(AR51:BC51,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":7634.9207237442934},null,{"$f":"SUM(BF34:BF45)","v":6801.0041666666666},{"$f":"SUM(BG34:BG45)","v":8202.7043273231629},8767.0762634408584,8462.4266801075264,7971.8997916666667,7482.8864199192467,7150.0788888888883,7759.1627688172048,7384.5144444444459,7524.1647849462352,7575.4411693548391,7109.0498611111116,{"$f":"SUMPRODUCT(BF51:BQ51,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":7682.6592933789952},null,{"$f":"SUM(BT34:BT45)","v":6799.1600806451597},{"$f":"SUM(BU34:BU45)","v":8213.2112621359229},8785.1293548387093,8481.5543682795724,7988.7322321428564,7491.1204710632574,7148.0186111111107,7562.2124999999987,7092.5892777777799,7485.0354838709663,7569.3154973118289,7108.1865277777779,{"$f":"SUMPRODUCT(BT51:CE51,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":7643.7099189497721},null,{"$f":"SUM(CH34:CH45)","v":6802.5844086021498},{"$f":"SUM(CI34:CI45)","v":8210.8503744798891},8778.2803360215057,8476.7731182795706,7860.3477155172404,7487.2354374158786,7153.4138888888901,7760.4830645161292,7384.4211111111117,7530.1801075268813,7579.250443548387,7110.2611111111119,{"$f":"SUMPRODUCT(CH51:CS51,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":7679.254162112933},null,{"$f":"SUM(CV34:CV45)","v":6810.6389516129029},{"$f":"SUM(CW34:CW45)","v":8228.4461581137311},8802.3817876344074,8501.0890725806439,8007.9017113095242,7501.9658411843866,7160.4426666666668,7570.9369220430117,7101.426361111111,7499.0529166666674,7580.1867069892469,7116.6190000000006,{"$f":"SUMPRODUCT(CV51:DG51,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":7656.7489360730578},null,{"$f":"SUM(DJ34:DJ45)","v":6795.83198924731},{"$f":"SUM(DK34:DK45)","v":8206.4146185853006},8776.887956989247,8474.7526881720423,7983.6091666666662,7480.23207267833,7146.2538888888903,7752.2719086021498,7377.5786111111111,7524.9954301075277,7572.3806720430121,7101.594722222223,{"$f":"SUMPRODUCT(DJ51:DU51,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":7682.8068595890418},null,{"$f":"SUM(DX34:DX45)","v":6808.7678763440845},{"$f":"SUM(DY34:DY45)","v":8231.4424965325943},8809.2551612903226,8506.9949596774186,8014.0167559523816,7503.0133378196506,7158.6833333333325,7567.8590053763446,7100.4144027777802,7500.0438172043014,7580.5744892473122,7114.7172222222216,{"$f":"SUMPRODUCT(DX51:EI51,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":7657.9515399543388},null,{"$f":"SUM(EL34:EL45)","v":6781.5907258064517},{"$f":"SUM(EM34:EM45)","v":8199.0897642163673},8776.2573118279561,8475.9519489247305,7857.221709770115,7475.8386406460295,7139.1923611111115,7743.3021505376346,7369.9959722222238,7519.8709677419356,7567.1739650537629,7091.7134722222218,{"$f":"SUMPRODUCT(EL51:EW51,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":7667.8384403460841},null,{"$f":"SUM(EZ34:EZ45)","v":6804.7232526881717},{"$f":"SUM(FA34:FA45)","v":8232.3310957004142},8811.3959274193512,8509.4461021505376,8015.4436904761897,7499.8309690444139,7157.3919444444437,7565.2567204301076,7101.6519444444448,7503.5888440860217,7583.7822983870974,7114.8705555555562,{"$f":"SUMPRODUCT(EZ51:FK51,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":7658.2713915525119},null,{"$f":"SUM(FN34:FN45)","v":6779.5380376344083},{"$f":"SUM(FO34:FO45)","v":8197.699889042995},8778.7687768817177,8472.8008064516125,7985.8791071428577,7466.853606998653,7131.2561111111127,7732.5506720430112,7356.8966666666674,7511.7811827956984,7559.2891532258072,7081.1483333333344,{"$f":"SUMPRODUCT(FN51:FY51,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":7671.2168390410961},null,{"$f":"SUM(GB34:GB45)","v":6815.9368279569881},{"$f":"SUM(GC34:GC45)","v":8240.6716504854357},8828.8620833333316,8523.1705779569875,8033.0173363095237,7509.5277658142659,7167.5305555555551,7572.4227150537627,7104.4797222222223,7512.864247311828,7592.8891397849457,7119.5415277777784,{"$f":"SUMPRODUCT(GB51:GM51,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":7668.3493904109582}]
[]
["LORA Loads"]
[null,{"$f":"B48","v":"2017-10-01"},{"$f":"C48","v":"2017-11-01"},"2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","Wtd. Avg.",null,{"$f":"P48","v":"2018-10-01"},{"$f":"Q48","v":"2018-11-01"},"2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01",{"$f":"AB9","v":"1904-02-21T20:13:05.667"},null,{"$f":"AD48","v":"2019-10-01"},{"$f":"AE48","v":"2019-11-01"},"2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01",{"$f":"AP9","v":"1904-11-22T10:38:45.974"},null,{"$f":"AR48","v":"2020-10-01"},{"$f":"AS48","v":"2020-11-01"},"2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01",{"$f":"BD9","v":"1905-01-11T10:53:27.166"},null,{"$f":"BF48","v":"2021-10-01"},{"$f":"BG48","v":"2021-11-01"},"2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01",{"$f":"BR9","v":"1904-12-04T20:34:47.296"},null,{"$f":"BT48","v":"2022-10-01"},{"$f":"BU48","v":"2022-11-01"},"2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01",{"$f":"CF9","v":"1905-01-22T01:21:47.492"},null,{"$f":"CH48","v":"2023-10-01"},{"$f":"CI48","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01",{"$f":"CT9","v":"1904-12-13T07:17:06.059"},null,{"$f":"CV48","v":"2024-10-01"},{"$f":"CW48","v":"2024-11-01"},"2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"DH9","v":"1905-01-26T01:54:55.114"},null,{"$f":"DJ48","v":"2025-10-01"},{"$f":"DK48","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01",{"$f":"DV9","v":"1904-12-16T00:51:00.586"},null,{"$f":"DX48","v":"2026-10-01"},{"$f":"DY48","v":"2026-11-01"},"2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01",{"$f":"EJ9","v":"1905-01-28T15:04:23.844"},null,{"$f":"EL48","v":"2027-10-01"},{"$f":"EM48","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01",{"$f":"EX9","v":"1904-12-18T11:50:21.429"},null,{"$f":"EZ48","v":"2028-10-01"},{"$f":"FA48","v":"2028-11-01"},"2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01",{"$f":"FL9","v":"1905-01-31T00:59:24.706"},null,{"$f":"FN48","v":"2029-10-01"},{"$f":"FO48","v":"2029-11-01"},"2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01",{"$f":"FZ9","v":"1904-12-20T15:53:21.303"},null,{"$f":"GB48","v":"2030-10-01"},{"$f":"GC48","v":"2030-11-01"},"2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01",{"$f":"GN9","v":"1905-02-03T03:11:43.583"}]
["HLH Load",{"$f":"SUM(B4:B14)","v":7649.2959140000012},{"$f":"SUM(C4:C14)","v":9211.6124999999975},9950.4830000000002,9285.4437740000012,8978.5658851000007,8341.1158790999998,8063.8502500000013,8452.8730772999988,7970.100480099999,8517.6225000000013,8319.2048613000006,8204.3888016000019,{"$f":"SUMPRODUCT(B55:M55,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":8572.2526898758169},null,{"$f":"SUM(P4:P14)","v":7472.307407100001},{"$f":"SUM(Q4:Q14)","v":9221.4264999999996},9971.040500000001,9304.9952163000016,8987.9656249,8486.7876913999971,7845.0423078000003,8176.3427886999989,7869.5149999999994,8260.739663700002,8259.3039346000005,8147.9861979999996,{"$f":"SUMPRODUCT(P55:AA55,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":8490.1872942700338},null,{"$f":"SUM(AD4:AD14)","v":7484.4363425925912},{"$f":"SUM(AE4:AE14)","v":9081.9394999999986},9787.0150000000012,9234.9799519230764,8539.9344999999994,8262.332908653847,7851.1899038461534,8920.2990000000009,8171.3307692307699,8396.2290865384639,8554.1394230769238,7934.9084999999995,{"$f":"SUMPRODUCT(AD55:AO55,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":8509.4397625811689},null,{"$f":"SUM(AR4:AR14)","v":7462.8712962962964},{"$f":"SUM(AS4:AS14)","v":9289.4389322916668},9577.6051682692305,9405.8549999999996,8665.6696093749997,8084.288865740742,7803.9182692307677,8595.7325000000001,7855.0658653846158,8313.2358173076937,8509.0112980769245,7897.5254999999997,{"$f":"SUMPRODUCT(AR55:BC55,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":8442.0309486970691},null,{"$f":"SUM(BF4:BF14)","v":7630.532451923079},{"$f":"SUM(BG4:BG14)","v":9076.2149999999983},9573.0941105769216,9404.0084999999963,8660.8972135416661,8065.957847222222,7811.8557692307677,8886.7419999999984,8137.7098557692316,8538.9164999999975,8343.7844907407416,7901.5290000000005,{"$f":"SUMPRODUCT(BF55:BQ55,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":8495.4164434039085},null,{"$f":"SUM(BT4:BT14)","v":7623.592548076922},{"$f":"SUM(BU4:BU14)","v":9088.8270000000011},9593.4820913461535,9420.923499999999,8678.3438281249983,8090.9833101851864,7967.6385,8405.709615384616,7863.3896634615412,8500.3499999999985,8339.0104166666679,7905.2534999999989,{"$f":"SUMPRODUCT(BT55:CE55,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":8451.4834425895751},null,{"$f":"SUM(CH4:CH14)","v":7631.6199519230777},{"$f":"SUM(CI4:CI14)","v":9086.634},9799.4619999999995,9219.9895673076899,8519.0659999999989,8234.9660817307686,7811.1331730769216,8685.6661057692327,8328.4564999999984,8365.6374999999989,8347.8953703703719,8086.8255208333348,{"$f":"SUMPRODUCT(CH55:CS55,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":8506.487856270358},null,{"$f":"SUM(CV4:CV14)","v":7471.9755324074085},{"$f":"SUM(CW4:CW14)","v":9105.8975000000009},9826.5894999999982,9240.9526923076883,8696.911380208332,8267.6061298076929,7814.509855769229,8416.1051923076939,8064.3599999999988,8334.4107211538467,8531.3920192307705,7915.8705,{"$f":"SUMPRODUCT(CV55:DG55,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":8465.8519279315969},null,{"$f":"SUM(DJ4:DJ14)","v":7461.2879629629624},{"$f":"SUM(DK4:DK14)","v":9306.9079427083361},9580.845793269229,9218.2563942307679,8671.5828906250008,8227.6814663461537,7799.9692307692312,8887.9030000000002,8132.6012019230784,8361.0961538461543,8523.5865384615408,7899.7475000000004,{"$f":"SUMPRODUCT(DJ55:DU55,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":8496.9862337133545},null,{"$f":"SUM(DX4:DX14)","v":7468.1747685185182},{"$f":"SUM(DY4:DY14)","v":9335.0891927083321},9615.987139423074,9451.3129999999983,8704.1617968749997,8100.0064583333342,7812.1009615384601,8620.5614999999998,7873.3677884615399,8336.4420673076929,8535.9608173076922,7916.6534999999985,{"$f":"SUMPRODUCT(DX55:EI55,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":8467.4802768729642},null,{"$f":"SUM(EL4:EL14)","v":7611.8},{"$f":"SUM(EM4:EM14)","v":9078.7870000000021},9581.7340144230748,9425.2330000000002,8517.4079999999976,8056.2490509259251,7961.1080000000011,8672.4314903846171,8127.5622596153862,8543.8074999999972,8339.5562500000015,7892.1109999999999,{"$f":"SUMPRODUCT(EL55:EW55,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":8480.4539853896113},null,{"$f":"SUM(EZ4:EZ14)","v":7631.9156250000015},{"$f":"SUM(FA4:FA14)","v":9113.3834999999981},9839.4064999999991,9252.6011057692285,8706.7198697916647,8097.6393287037035,7977.1979999999994,8414.5129807692319,7877.0096153846162,8528.2134999999998,8357.9606481481496,8103.1820312499985,{"$f":"SUMPRODUCT(EZ55:FK55,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":8486.179428104575},null,{"$f":"SUM(FN4:FN14)","v":7449.5266203703704},{"$f":"SUM(FO4:FO14)","v":9078.8185000000012},9806.08,9219.1059134615371,8677.7485156249986,8218.5199278846139,7787.9254807692314,8665.625480769233,8307.8770000000004,8352.3661057692298,8335.4736111111142,8067.8791666666675,{"$f":"SUMPRODUCT(FN55:FY55,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":8489.386233713356},null,{"$f":"SUM(GB4:GB14)","v":7480.1532407407412},{"$f":"SUM(GC4:GC14)","v":9122.0830000000005},9857.1754999999976,9265.5249038461516,8724.0943489583315,8279.312716346154,7823.2620192307677,8424.3146634615387,8074.5114999999978,8351.9975961538457,8555.7788461538476,7924.0930000000008,{"$f":"SUMPRODUCT(GB55:GM55,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":8482.0649389250812}]
["LLH Load",{"$f":"SUM(B19:B29)","v":5748.3548784000022},{"$f":"SUM(C19:C29)","v":7228.8710913000004},7614.0364831999996,7537.5467684999985,7210.6589940999993,6844.5615437000006,6154.4693749999997,6433.0109756000002,6232.9690783000015,6336.8767442999997,6517.8857371000004,6057.7508928999996,{"$f":"SUMPRODUCT(B56:M56,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":6657.8548113177012},null,{"$f":"SUM(P19:P29)","v":5781.5461533999996},{"$f":"SUM(Q19:Q29)","v":7142.6069154000006},7537.2713661000007,7472.7644508999983,7130.1589933000005,6465.0267584999992,6032.7499998999992,6083.9000000000005,5566.1687500000007,6168.1076219999977,6240.3453530000006,5811.6842262000009,{"$f":"SUMPRODUCT(P56:AA56,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":6455.7066007698795},null,{"$f":"SUM(AD19:AD29)","v":5883.9749999999985},{"$f":"SUM(AE19:AE29)","v":7127.7508411214958},7586.9612500000012,7551.8312195121944,6986.600371621621,6563.4539449541307,6275.1197368421062,6488.2648255813965,6393.1624342105279,6503.5573170731723,6409.7416768292687,6159.2418749999979,{"$f":"SUMPRODUCT(AD56:AO56,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":6668.736262966805},null,{"$f":"SUM(AR19:AR29)","v":5876.4269230769232},{"$f":"SUM(AS19:AS29)","v":6956.8842433234422},7743.5844207317077,7378.6774709302317,7055.8028819444444,6648.2653376205799,6235.6473684210532,6343.1401162790708,6033.4726315789494,6421.0076219512221,6357.8617682926833,6111.15625,{"$f":"SUMPRODUCT(AR56:BC56,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":6604.6386486486481},null,{"$f":"SUM(BF19:BF29)","v":5748.9195121951225},{"$f":"SUM(BG19:BG29)","v":7114.2175077881648},7744.8097256097544,7367.5640988372097,7053.2365624999984,6672.9608360128632,6244.4894736842116,6448.0241279069778,6353.8259868421055,6344.2209302325564,6511.5811858974357,6118.4509375000007,{"$f":"SUMPRODUCT(BF56:BQ56,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":6645.1688773388769},null,{"$f":"SUM(BT19:BT29)","v":5753.5384146341457},{"$f":"SUM(BU19:BU29)","v":7122.1013084112155},7759.9014939024401,7389.2646802325598,7069.2501041666646,6657.870482315112,6123.4937499999996,6492.4112804878059,6037.8098026315793,6304.4372093023248,6503.5840705128212,6111.8528124999993,{"$f":"SUMPRODUCT(BT56:CE56,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":6612.5811382536367},null,{"$f":"SUM(CH19:CH29)","v":5751.1246951219528},{"$f":"SUM(CI19:CI29)","v":7119.531214953271},7590.8597965116296,7534.1571341463432,6970.1878716216215,6535.994006116206,6253.3769736842132,6587.0801829268303,6204.3768749999999,6470.5756097560989,6514.9728525641031,5994.1875000000009,{"$f":"SUMPRODUCT(CH56:CS56,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":6629.8295996900843},null,{"$f":"SUM(CV19:CV29)","v":5894.9421474358978},{"$f":"SUM(CW19:CW29)","v":7135.0488473520272},7611.4425872093016,7562.7254573170731,7089.2221527777783,6527.9402752293581,6265.4033552631599,6499.0161890243899,5897.7593124999994,6439.5747256097566,6373.7799695121957,6117.5546249999989,{"$f":"SUMPRODUCT(CV56:DG56,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":6623.9230795218318},null,{"$f":"SUM(DJ19:DJ29)","v":5874.4314102564103},{"$f":"SUM(DK19:DK29)","v":6952.4400296735903},7757.2341158536574,7531.7723780487804,7066.3108680555551,6529.3484403669718,6251.6960526315797,6431.7706395348823,6344.3898026315783,6464.5750000000007,6365.9732317073176,6103.9037500000004,{"$f":"SUMPRODUCT(DJ56:DU56,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":6643.5009641372135},null,{"$f":"SUM(DX19:DX29)","v":5895.7429487179479},{"$f":"SUM(DY19:DY29)","v":6973.8747477744819},7786.0828963414642,7408.950726744185,7093.8233680555559,6673.7495819935712,6264.5328947368425,6343.7863372093025,6042.6887171052658,6439.2460365853667,6368.864999999998,6112.2968749999982,{"$f":"SUMPRODUCT(DX56:EI56,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":6624.5822167359684},null,{"$f":"SUM(EL19:EL29)","v":5728.6423780487821},{"$f":"SUM(EM19:EM29)","v":7102.8938317757002},7754.6771036585378,7372.1367732558128,6965.0780743243258,6669.6093890675247,6111.7978125,6564.8942073170747,6333.3263157894735,6329.2470930232566,6497.7215705128192,6091.2165624999998,{"$f":"SUMPRODUCT(EL56:EW56,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":6629.3090300829881},null,{"$f":"SUM(EZ19:EZ29)","v":5755.6012195121966},{"$f":"SUM(FA19:FA29)","v":7134.4464797507808},7616.0347965116271,7566.9080487804886,7093.7421180555548,6669.4347909967837,6132.6343750000005,6488.151219512195,6040.636184210528,6312.1648255813961,6511.8430448717963,5985.3717261904767,{"$f":"SUMPRODUCT(EZ56:FK56,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":6609.2450595238106},null,{"$f":"SUM(FN19:FN29)","v":5851.8615384615396},{"$f":"SUM(FO19:FO29)","v":7099.7327725856703},7584.2208430232558,7526.2674999999999,7063.3865625000008,6510.6053211009203,6232.6559210526339,6549.1387195121961,6168.1712500000003,6445.6734756097567,6484.5722115384615,5953.455952380953,{"$f":"SUMPRODUCT(FN56:FY56,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":6626.8176533264041},null,{"$f":"SUM(GB19:GB29)","v":5896.252564102565},{"$f":"SUM(GC19:GC29)","v":7142.3397507788159},7633.1488081395337,7581.6480182926844,7111.5813194444445,6530.2294801223234,6270.2138157894751,6491.9743902439022,5891.94,6448.5975609756097,6371.6631707317083,6113.8521874999988,{"$f":"SUMPRODUCT(GB56:GM56,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":6629.6355717255719}]
["Flat Load",{"$f":"SUM(B34:B44)","v":6811.24664024086},{"$f":"SUM(C34:C44)","v":8328.86632497545},8870.1905244903173,8514.8655242634413,8220.8915032428558,7714.6981155611029,7215.2365277777772,7562.3962367655913,7236.6449993400001,7509.3206989774199,7563.8129705064521,7202.6244442066682,{"$f":"SUMPRODUCT(B57:M57,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":7727.819653032373},null,{"$f":"SUM(P34:P44)","v":6763.2784942580647},{"$f":"SUM(Q34:Q44)","v":8295.9048818909851},8845.7493950784956,8497.237567037635,8191.7627827857141,7596.9951946862693,7079.8522222422216,7253.8680108860226,6845.8055555555557,7338.1814517677412,7412.6438842516145,7057.7119444933351,{"$f":"SUMPRODUCT(P57:AA57,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":7596.5021677188233},null,{"$f":"SUM(AD34:AD44)","v":6813.2751344086028},{"$f":"SUM(AE34:AE44)","v":8211.9054368932048},8769.7858467741935,8492.9466397849465,7879.3211350574702,7514.643243606999,7185.7380555555555,7795.8100806451603,7420.5485833333341,7561.8254032258055,7608.7597715053744,7145.7233333333324,{"$f":"SUMPRODUCT(AD57:AO57,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":7701.4078073770497},null,{"$f":"SUM(AR34:AR44)","v":6797.5881720430098},{"$f":"SUM(AS34:AS44)","v":8199.1879889042993},8769.0583870967748,8468.5578629032243,7975.7267261904781,7483.2076850605663,7141.7594444444439,7554.2112903225807,7085.9487222222233,7479.0276881720438,7560.6550537634412,7103.5836111111121,{"$f":"SUMPRODUCT(AR57:BC57,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":7634.9207237442934},null,{"$f":"SUM(BF34:BF44)","v":6801.0041666666666},{"$f":"SUM(BG34:BG44)","v":8202.7043273231629},8767.0762634408584,8462.4266801075264,7971.8997916666667,7482.8864199192467,7150.0788888888883,7759.1627688172048,7384.5144444444459,7524.1647849462352,7575.4411693548391,7109.0498611111116,{"$f":"SUMPRODUCT(BF57:BQ57,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":7682.6592933789952},null,{"$f":"SUM(BT34:BT44)","v":6799.1600806451597},{"$f":"SUM(BU34:BU44)","v":8213.2112621359229},8785.1293548387093,8481.5543682795724,7988.7322321428564,7491.1204710632574,7148.0186111111107,7562.2124999999987,7092.5892777777799,7485.0354838709663,7569.3154973118289,7108.1865277777779,{"$f":"SUMPRODUCT(BT57:CE57,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":7643.7099189497721},null,{"$f":"SUM(CH34:CH44)","v":6802.5844086021498},{"$f":"SUM(CI34:CI44)","v":8210.8503744798891},8778.2803360215057,8476.7731182795706,7860.3477155172404,7487.2354374158786,7153.4138888888901,7760.4830645161292,7384.4211111111117,7530.1801075268813,7579.250443548387,7110.2611111111119,{"$f":"SUMPRODUCT(CH57:CS57,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":7679.254162112933},null,{"$f":"SUM(CV34:CV44)","v":6810.6389516129029},{"$f":"SUM(CW34:CW44)","v":8228.4461581137311},8802.3817876344074,8501.0890725806439,8007.9017113095242,7501.9658411843866,7160.4426666666668,7570.9369220430117,7101.426361111111,7499.0529166666674,7580.1867069892469,7116.6190000000006,{"$f":"SUMPRODUCT(CV57:DG57,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":7656.7489360730578},null,{"$f":"SUM(DJ34:DJ44)","v":6795.83198924731},{"$f":"SUM(DK34:DK44)","v":8206.4146185853006},8776.887956989247,8474.7526881720423,7983.6091666666662,7480.23207267833,7146.2538888888903,7752.2719086021498,7377.5786111111111,7524.9954301075277,7572.3806720430121,7101.594722222223,{"$f":"SUMPRODUCT(DJ57:DU57,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":7682.8068595890418},null,{"$f":"SUM(DX34:DX44)","v":6808.7678763440845},{"$f":"SUM(DY34:DY44)","v":8231.4424965325943},8809.2551612903226,8506.9949596774186,8014.0167559523816,7503.0133378196506,7158.6833333333325,7567.8590053763446,7100.4144027777802,7500.0438172043014,7580.5744892473122,7114.7172222222216,{"$f":"SUMPRODUCT(DX57:EI57,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":7657.9515399543388},null,{"$f":"SUM(EL34:EL44)","v":6781.5907258064517},{"$f":"SUM(EM34:EM44)","v":8199.0897642163673},8776.2573118279561,8475.9519489247305,7857.221709770115,7475.8386406460295,7139.1923611111115,7743.3021505376346,7369.9959722222238,7519.8709677419356,7567.1739650537629,7091.7134722222218,{"$f":"SUMPRODUCT(EL57:EW57,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":7667.8384403460841},null,{"$f":"SUM(EZ34:EZ44)","v":6804.7232526881717},{"$f":"SUM(FA34:FA44)","v":8232.3310957004142},8811.3959274193512,8509.4461021505376,8015.4436904761897,7499.8309690444139,7157.3919444444437,7565.2567204301076,7101.6519444444448,7503.5888440860217,7583.7822983870974,7114.8705555555562,{"$f":"SUMPRODUCT(EZ57:FK57,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":7658.2713915525119},null,{"$f":"SUM(FN34:FN44)","v":6779.5380376344083},{"$f":"SUM(FO34:FO44)","v":8197.699889042995},8778.7687768817177,8472.8008064516125,7985.8791071428577,7466.853606998653,7131.2561111111127,7732.5506720430112,7356.8966666666674,7511.7811827956984,7559.2891532258072,7081.1483333333344,{"$f":"SUMPRODUCT(FN57:FY57,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":7671.2168390410961},null,{"$f":"SUM(GB34:GB44)","v":6815.9368279569881},{"$f":"SUM(GC34:GC44)","v":8240.6716504854357},8828.8620833333316,8523.1705779569875,8033.0173363095237,7509.5277658142659,7167.5305555555551,7572.4227150537627,7104.4797222222223,7512.864247311828,7592.8891397849457,7119.5415277777784,{"$f":"SUMPRODUCT(GB57:GM57,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":7668.3493904109582}]

{"sheet":"SliceAdjustment","index":17,"n_rows":80,"n_cols":210,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,0,1,12]]}
["Slice Obligations",null,null,"Slice Loss",{"$f":"Losses","v":2.9700000000000001E-2}]
[]
[{"$f":"WBLocation","v":"RM_FY17_H17Q2_ID282__BP18FP_ID284_FY18-19_Final06-20-2017.xlsx"}]
["TOC"]
[]
[null,{"$f":"FedRev!B6","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!P6","v":"FY 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!AD6","v":"FY 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!AR6","v":"FY 2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!BF6","v":"FY 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!BT6","v":"FY 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!CH6","v":"FY 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!CV6","v":"FY 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!DJ6","v":"FY 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!DX6","v":"FY 2027"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!EL6","v":"FY 2028"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!EZ6","v":"FY 2029"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!FN6","v":"FY 2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!GB6","v":"FY 2031"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!GP6","v":"FY 2032"}]
["Month/Year",{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"},"Total",null,{"$f":"FedRev!P7","v":"2018-10-01"},{"$f":"FedRev!Q7","v":"2018-11-01"},{"$f":"FedRev!R7","v":"2018-12-01"},{"$f":"FedRev!S7","v":"2019-01-01"},{"$f":"FedRev!T7","v":"2019-02-01"},{"$f":"FedRev!U7","v":"2019-03-01"},{"$f":"FedRev!V7","v":"2019-04-01"},{"$f":"FedRev!W7","v":"2019-05-01"},{"$f":"FedRev!X7","v":"2019-06-01"},{"$f":"FedRev!Y7","v":"2019-07-01"},{"$f":"FedRev!Z7","v":"2019-08-01"},{"$f":"FedRev!AA7","v":"2019-09-01"},"Total",null,{"$f":"FedRev!AD7","v":"2019-10-01"},{"$f":"FedRev!AE7","v":"2019-11-01"},{"$f":"FedRev!AF7","v":"2019-12-01"},{"$f":"FedRev!AG7","v":"2020-01-01"},{"$f":"FedRev!AH7","v":"2020-02-01"},{"$f":"FedRev!AI7","v":"2020-03-01"},{"$f":"FedRev!AJ7","v":"2020-04-01"},{"$f":"FedRev!AK7","v":"2020-05-01"},{"$f":"FedRev!AL7","v":"2020-06-01"},{"$f":"FedRev!AM7","v":"2020-07-01"},{"$f":"FedRev!AN7","v":"2020-08-01"},{"$f":"FedRev!AO7","v":"2020-09-01"},"Total",null,{"$f":"FedRev!AR7","v":"2020-10-01"},{"$f":"FedRev!AS7","v":"2020-11-01"},{"$f":"FedRev!AT7","v":"2020-12-01"},{"$f":"FedRev!AU7","v":"2021-01-01"},{"$f":"FedRev!AV7","v":"2021-02-01"},{"$f":"FedRev!AW7","v":"2021-03-01"},{"$f":"FedRev!AX7","v":"2021-04-01"},{"$f":"FedRev!AY7","v":"2021-05-01"},{"$f":"FedRev!AZ7","v":"2021-06-01"},{"$f":"FedRev!BA7","v":"2021-07-01"},{"$f":"FedRev!BB7","v":"2021-08-01"},{"$f":"FedRev!BC7","v":"2021-09-01"},"Total",null,{"$f":"FedRev!BF7","v":"2021-10-01"},{"$f":"FedRev!BG7","v":"2021-11-01"},{"$f":"FedRev!BH7","v":"2021-12-01"},{"$f":"FedRev!BI7","v":"2022-01-01"},{"$f":"FedRev!BJ7","v":"2022-02-01"},{"$f":"FedRev!BK7","v":"2022-03-01"},{"$f":"FedRev!BL7","v":"2022-04-01"},{"$f":"FedRev!BM7","v":"2022-05-01"},{"$f":"FedRev!BN7","v":"2022-06-01"},{"$f":"FedRev!BO7","v":"2022-07-01"},{"$f":"FedRev!BP7","v":"2022-08-01"},{"$f":"FedRev!BQ7","v":"2022-09-01"},"Total",null,{"$f":"FedRev!BT7","v":"2022-10-01"},{"$f":"FedRev!BU7","v":"2022-11-01"},{"$f":"FedRev!BV7","v":"2022-12-01"},{"$f":"FedRev!BW7","v":"2023-01-01"},{"$f":"FedRev!BX7","v":"2023-02-01"},{"$f":"FedRev!BY7","v":"2023-03-01"},{"$f":"FedRev!BZ7","v":"2023-04-01"},{"$f":"FedRev!CA7","v":"2023-05-01"},{"$f":"FedRev!CB7","v":"2023-06-01"},{"$f":"FedRev!CC7","v":"2023-07-01"},{"$f":"FedRev!CD7","v":"2023-08-01"},{"$f":"FedRev!CE7","v":"2023-09-01"},"Total",null,{"$f":"FedRev!CH7","v":"2023-10-01"},{"$f":"FedRev!CI7","v":"2023-11-01"},{"$f":"FedRev!CJ7","v":"2023-12-01"},{"$f":"FedRev!CK7","v":"2024-01-01"},{"$f":"FedRev!CL7","v":"2024-02-01"},{"$f":"FedRev!CM7","v":"2024-03-01"},{"$f":"FedRev!CN7","v":"2024-04-01"},{"$f":"FedRev!CO7","v":"2024-05-01"},{"$f":"FedRev!CP7","v":"2024-06-01"},{"$f":"FedRev!CQ7","v":"2024-07-01"},{"$f":"FedRev!CR7","v":"2024-08-01"},{"$f":"FedRev!CS7","v":"2024-09-01"},"Total",null,{"$f":"FedRev!CV7","v":"2024-10-01"},{"$f":"FedRev!CW7","v":"2024-11-01"},{"$f":"FedRev!CX7","v":"2024-12-01"},{"$f":"FedRev!CY7","v":"2025-01-01"},{"$f":"FedRev!CZ7","v":"2025-02-01"},{"$f":"FedRev!DA7","v":"2025-03-01"},{"$f":"FedRev!DB7","v":"2025-04-01"},{"$f":"FedRev!DC7","v":"2025-05-01"},{"$f":"FedRev!DD7","v":"2025-06-01"},{"$f":"FedRev!DE7","v":"2025-07-01"},{"$f":"FedRev!DF7","v":"2025-08-01"},{"$f":"FedRev!DG7","v":"2025-09-01"},"Total",null,{"$f":"FedRev!DJ7","v":"2025-10-01"},{"$f":"FedRev!DK7","v":"2025-11-01"},{"$f":"FedRev!DL7","v":"2025-12-01"},{"$f":"FedRev!DM7","v":"2026-01-01"},{"$f":"FedRev!DN7","v":"2026-02-01"},{"$f":"FedRev!DO7","v":"2026-03-01"},{"$f":"FedRev!DP7","v":"2026-04-01"},{"$f":"FedRev!DQ7","v":"2026-05-01"},{"$f":"FedRev!DR7","v":"2026-06-01"},{"$f":"FedRev!DS7","v":"2026-07-01"},{"$f":"FedRev!DT7","v":"2026-08-01"},{"$f":"FedRev!DU7","v":"2026-09-01"},"Total",null,{"$f":"FedRev!DX7","v":"2026-10-01"},{"$f":"FedRev!DY7","v":"2026-11-01"},{"$f":"FedRev!DZ7","v":"2026-12-01"},{"$f":"FedRev!EA7","v":"2027-01-01"},{"$f":"FedRev!EB7","v":"2027-02-01"},{"$f":"FedRev!EC7","v":"2027-03-01"},{"$f":"FedRev!ED7","v":"2027-04-01"},{"$f":"FedRev!EE7","v":"2027-05-01"},{"$f":"FedRev!EF7","v":"2027-06-01"},{"$f":"FedRev!EG7","v":"2027-07-01"},{"$f":"FedRev!EH7","v":"2027-08-01"},{"$f":"FedRev!EI7","v":"2027-09-01"},"Total",null,{"$f":"FedRev!EL7","v":"2027-10-01"},{"$f":"FedRev!EM7","v":"2027-11-01"},{"$f":"FedRev!EN7","v":"2027-12-01"},{"$f":"FedRev!EO7","v":"2028-01-01"},{"$f":"FedRev!EP7","v":"2028-02-01"},{"$f":"FedRev!EQ7","v":"2028-03-01"},{"$f":"FedRev!ER7","v":"2028-04-01"},{"$f":"FedRev!ES7","v":"2028-05-01"},{"$f":"FedRev!ET7","v":"2028-06-01"},{"$f":"FedRev!EU7","v":"2028-07-01"},{"$f":"FedRev!EV7","v":"2028-08-01"},{"$f":"FedRev!EW7","v":"2028-09-01"},"Total",null,{"$f":"FedRev!EZ7","v":"2028-10-01"},{"$f":"FedRev!FA7","v":"2028-11-01"},{"$f":"FedRev!FB7","v":"2028-12-01"},{"$f":"FedRev!FC7","v":"2029-01-01"},{"$f":"FedRev!FD7","v":"2029-02-01"},{"$f":"FedRev!FE7","v":"2029-03-01"},{"$f":"FedRev!FF7","v":"2029-04-01"},{"$f":"FedRev!FG7","v":"2029-05-01"},{"$f":"FedRev!FH7","v":"2029-06-01"},{"$f":"FedRev!FI7","v":"2029-07-01"},{"$f":"FedRev!FJ7","v":"2029-08-01"},{"$f":"FedRev!FK7","v":"2029-09-01"},"Total",null,{"$f":"FedRev!FN7","v":"2029-10-01"},{"$f":"FedRev!FO7","v":"2029-11-01"},{"$f":"FedRev!FP7","v":"2029-12-01"},{"$f":"FedRev!FQ7","v":"2030-01-01"},{"$f":"FedRev!FR7","v":"2030-02-01"},{"$f":"FedRev!FS7","v":"2030-03-01"},{"$f":"FedRev!FT7","v":"2030-04-01"},{"$f":"FedRev!FU7","v":"2030-05-01"},{"$f":"FedRev!FV7","v":"2030-06-01"},{"$f":"FedRev!FW7","v":"2030-07-01"},{"$f":"FedRev!FX7","v":"2030-08-01"},{"$f":"FedRev!FY7","v":"2030-09-01"},"Total",null,{"$f":"FedRev!GB7","v":"2030-10-01"},{"$f":"FedRev!GC7","v":"2030-11-01"},{"$f":"FedRev!GD7","v":"2030-12-01"},{"$f":"FedRev!GE7","v":"2031-01-01"},{"$f":"FedRev!GF7","v":"2031-02-01"},{"$f":"FedRev!GG7","v":"2031-03-01"},{"$f":"FedRev!GH7","v":"2031-04-01"},{"$f":"FedRev!GI7","v":"2031-05-01"},{"$f":"FedRev!GJ7","v":"2031-06-01"},{"$f":"FedRev!GK7","v":"2031-07-01"},{"$f":"FedRev!GL7","v":"2031-08-01"},{"$f":"FedRev!GM7","v":"2031-09-01"},"Total",null,{"$f":"FedRev!GP7","v":"2031-10-01"},{"$f":"FedRev!GQ7","v":"2031-11-01"},{"$f":"FedRev!GR7","v":"2031-12-01"},{"$f":"FedRev!GS7","v":"2032-01-01"},{"$f":"FedRev!GT7","v":"2032-02-01"},{"$f":"FedRev!GU7","v":"2032-03-01"},{"$f":"FedRev!GV7","v":"2032-04-01"},{"$f":"FedRev!GW7","v":"2032-05-01"},{"$f":"FedRev!GX7","v":"2032-06-01"},{"$f":"FedRev!GY7","v":"2032-07-01"},{"$f":"FedRev!GZ7","v":"2032-08-01"},{"$f":"FedRev!HA7","v":"2032-09-01"},"Total"]
["1937 Hydro Gen. HLH aMW",{"$f":"SUM(LT_Resources!B4:B5,LT_Resources!B7:B9)","v":6917.5576921000011},{"$f":"SUM(LT_Resources!C4:C5,LT_Resources!C7:C9)","v":8933.69},{"$f":"SUM(LT_Resources!D4:D5,LT_Resources!D7:D9)","v":8687.0125000000007},{"$f":"SUM(LT_Resources!E4:E5,LT_Resources!E7:E9)","v":6327.6899039000009},{"$f":"SUM(LT_Resources!F4:F5,LT_Resources!F7:F9)","v":6939.2838542},{"$f":"SUM(LT_Resources!G4:G5,LT_Resources!G7:G9)","v":6967.9861110000002},{"$f":"SUM(LT_Resources!H4:H5,LT_Resources!H7:H9)","v":7237.9299999999985},{"$f":"SUM(LT_Resources!I4:I5,LT_Resources!I7:I9)","v":10885.290865299996},{"$f":"SUM(LT_Resources!J4:J5,LT_Resources!J7:J9)","v":8892.4543267999998},{"$f":"SUM(LT_Resources!K4:K5,LT_Resources!K7:K9)","v":7647.9049999999979},{"$f":"SUM(LT_Resources!L4:L5,LT_Resources!L7:L9)","v":7982.3587963999998},{"$f":"SUM(LT_Resources!M4:M5,LT_Resources!M7:M9)","v":7559.4348958999999},{"$f":"SUMPRODUCT(B8:M8,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":7917.9405637019609},null,{"$f":"SUM(LT_Resources!P4:P5,LT_Resources!P7:P9)","v":6686.8078703000001},{"$f":"SUM(LT_Resources!Q4:Q5,LT_Resources!Q7:Q9)","v":9012.9500000000007},{"$f":"SUM(LT_Resources!R4:R5,LT_Resources!R7:R9)","v":8749.8674999999985},{"$f":"SUM(LT_Resources!S4:S5,LT_Resources!S7:S9)","v":6351.3605770000013},{"$f":"SUM(LT_Resources!T4:T5,LT_Resources!T7:T9)","v":6952.0781249000001},{"$f":"SUM(LT_Resources!U4:U5,LT_Resources!U7:U9)","v":7337.8894232999992},{"$f":"SUM(LT_Resources!V4:V5,LT_Resources!V7:V9)","v":6975.7355768999996},{"$f":"SUM(LT_Resources!W4:W5,LT_Resources!W7:W9)","v":10678.627403699998},{"$f":"SUM(LT_Resources!X4:X5,LT_Resources!X7:X9)","v":9384.2899999999991},{"$f":"SUM(LT_Resources!Y4:Y5,LT_Resources!Y7:Y9)","v":7326.1177883999981},{"$f":"SUM(LT_Resources!Z4:Z5,LT_Resources!Z7:Z9)","v":7999.3518519999998},{"$f":"SUM(LT_Resources!AA4:AA5,LT_Resources!AA7:AA9)","v":7587.6041667999998},{"$f":"SUMPRODUCT(P8:AA8,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":7913.9067589729639},null,{"$f":"SUM(LT_Resources!AD4:AD5,LT_Resources!AD7:AD9)","v":6699.6712962962965},{"$f":"SUM(LT_Resources!AE4:AE5,LT_Resources!AE7:AE9)","v":8876.7799999999988},{"$f":"SUM(LT_Resources!AF4:AF5,LT_Resources!AF7:AF9)","v":8709.1224999999995},{"$f":"SUM(LT_Resources!AG4:AG5,LT_Resources!AG7:AG9)","v":6983.2812500000009},{"$f":"SUM(LT_Resources!AH4:AH5,LT_Resources!AH7:AH9)","v":6202.6274999999996},{"$f":"SUM(LT_Resources!AI4:AI5,LT_Resources!AI7:AI9)","v":6788.2139423076924},{"$f":"SUM(LT_Resources!AJ4:AJ5,LT_Resources!AJ7:AJ9)","v":6889.0528846153848},{"$f":"SUM(LT_Resources!AK4:AK5,LT_Resources!AK7:AK9)","v":11209.844999999998},{"$f":"SUM(LT_Resources!AL4:AL5,LT_Resources!AL7:AL9)","v":8696.1394230769238},{"$f":"SUM(LT_Resources!AM4:AM5,LT_Resources!AM7:AM9)","v":7293.7019230769229},{"$f":"SUM(LT_Resources!AN4:AN5,LT_Resources!AN7:AN9)","v":8158.4903846153857},{"$f":"SUM(LT_Resources!AO4:AO5,LT_Resources!AO7:AO9)","v":7207.3775000000014},{"$f":"SUMPRODUCT(AD8:AO8,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":7795.6682224025972},null,{"$f":"SUM(LT_Resources!AR4:AR5,LT_Resources!AR7:AR9)","v":6680.782407407406},{"$f":"SUM(LT_Resources!AS4:AS5,LT_Resources!AS7:AS9)","v":9249.4322916666661},{"$f":"SUM(LT_Resources!AT4:AT5,LT_Resources!AT7:AT9)","v":8383.3557692307695},{"$f":"SUM(LT_Resources!AU4:AU5,LT_Resources!AU7:AU9)","v":7248.1474999999982},{"$f":"SUM(LT_Resources!AV4:AV5,LT_Resources!AV7:AV9)","v":6247.4869791666661},{"$f":"SUM(LT_Resources!AW4:AW5,LT_Resources!AW7:AW9)","v":6604.0902777777774},{"$f":"SUM(LT_Resources!AX4:AX5,LT_Resources!AX7:AX9)","v":6879.2668269230762},{"$f":"SUM(LT_Resources!AY4:AY5,LT_Resources!AY7:AY9)","v":10884.589999999998},{"$f":"SUM(LT_Resources!AZ4:AZ5,LT_Resources!AZ7:AZ9)","v":8760.5673076923067},{"$f":"SUM(LT_Resources!BA4:BA5,LT_Resources!BA7:BA9)","v":7250.9879807692305},{"$f":"SUM(LT_Resources!BB4:BB5,LT_Resources!BB7:BB9)","v":8143.5697115384619},{"$f":"SUM(LT_Resources!BC4:BC5,LT_Resources!BC7:BC9)","v":7218.3449999999993},{"$f":"SUMPRODUCT(AR8:BC8,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":7782.5932410423457},null,{"$f":"SUM(LT_Resources!BF4:BF5,LT_Resources!BF7:BF9)","v":6943.9639423076924},{"$f":"SUM(LT_Resources!BG4:BG5,LT_Resources!BG7:BG9)","v":8859.7474999999995},{"$f":"SUM(LT_Resources!BH4:BH5,LT_Resources!BH7:BH9)","v":8352.2163461538457},{"$f":"SUM(LT_Resources!BI4:BI5,LT_Resources!BI7:BI9)","v":7238.8174999999983},{"$f":"SUM(LT_Resources!BJ4:BJ5,LT_Resources!BJ7:BJ9)","v":6217.708333333333},{"$f":"SUM(LT_Resources!BK4:BK5,LT_Resources!BK7:BK9)","v":6522.5162037037035},{"$f":"SUM(LT_Resources!BL4:BL5,LT_Resources!BL7:BL9)","v":6879.2596153846152},{"$f":"SUM(LT_Resources!BM4:BM5,LT_Resources!BM7:BM9)","v":11202.664999999999},{"$f":"SUM(LT_Resources!BN4:BN5,LT_Resources!BN7:BN9)","v":8686.3197115384628},{"$f":"SUM(LT_Resources!BO4:BO5,LT_Resources!BO7:BO9)","v":7572.1350000000011},{"$f":"SUM(LT_Resources!BP4:BP5,LT_Resources!BP7:BP9)","v":7845.6203703703695},{"$f":"SUM(LT_Resources!BQ4:BQ5,LT_Resources!BQ7:BQ9)","v":7195.3825000000006},{"$f":"SUMPRODUCT(BF8:BQ8,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":7789.2153908794789},null,{"$f":"SUM(LT_Resources!BT4:BT5,LT_Resources!BT7:BT9)","v":6924.3485576923067},{"$f":"SUM(LT_Resources!BU4:BU5,LT_Resources!BU7:BU9)","v":8862.4224999999988},{"$f":"SUM(LT_Resources!BV4:BV5,LT_Resources!BV7:BV9)","v":8361.4158653846152},{"$f":"SUM(LT_Resources!BW4:BW5,LT_Resources!BW7:BW9)","v":7224.3524999999981},{"$f":"SUM(LT_Resources!BX4:BX5,LT_Resources!BX7:BX9)","v":6226.9270833333339},{"$f":"SUM(LT_Resources!BY4:BY5,LT_Resources!BY7:BY9)","v":6589.8078703703713},{"$f":"SUM(LT_Resources!BZ4:BZ5,LT_Resources!BZ7:BZ9)","v":7144.2525000000005},{"$f":"SUM(LT_Resources!CA4:CA5,LT_Resources!CA7:CA9)","v":10459.048076923078},{"$f":"SUM(LT_Resources!CB4:CB5,LT_Resources!CB7:CB9)","v":8750.7475961538457},{"$f":"SUM(LT_Resources!CC4:CC5,LT_Resources!CC7:CC9)","v":7527.7124999999996},{"$f":"SUM(LT_Resources!CD4:CD5,LT_Resources!CD7:CD9)","v":7831.2523148148148},{"$f":"SUM(LT_Resources!CE4:CE5,LT_Resources!CE7:CE9)","v":7206.3499999999995},{"$f":"SUMPRODUCT(BT8:CE8,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":7768.1651058631924},null,{"$f":"SUM(LT_Resources!CH4:CH5,LT_Resources!CH7:CH9)","v":6943.9639423076915},{"$f":"SUM(LT_Resources!CI4:CI5,LT_Resources!CI7:CI9)","v":8859.7474999999995},{"$f":"SUM(LT_Resources!CJ4:CJ5,LT_Resources!CJ7:CJ9)","v":8686.3049999999985},{"$f":"SUM(LT_Resources!CK4:CK5,LT_Resources!CK7:CK9)","v":6960.4014423076924},{"$f":"SUM(LT_Resources!CL4:CL5,LT_Resources!CL7:CL9)","v":6182.182499999999},{"$f":"SUM(LT_Resources!CM4:CM5,LT_Resources!CM7:CM9)","v":6773.3822115384619},{"$f":"SUM(LT_Resources!CN4:CN5,LT_Resources!CN7:CN9)","v":6879.2596153846152},{"$f":"SUM(LT_Resources!CO4:CO5,LT_Resources!CO7:CO9)","v":10771.793269230771},{"$f":"SUM(LT_Resources!CP4:CP5,LT_Resources!CP7:CP9)","v":9033.7725000000028},{"$f":"SUM(LT_Resources!CQ4:CQ5,LT_Resources!CQ7:CQ9)","v":7280.899038461539},{"$f":"SUM(LT_Resources!CR4:CR5,LT_Resources!CR7:CR9)","v":7845.6203703703704},{"$f":"SUM(LT_Resources!CS4:CS5,LT_Resources!CS7:CS9)","v":7495.190104166667},{"$f":"SUMPRODUCT(CH8:CS8,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":7806.5755293159609},null,{"$f":"SUM(LT_Resources!CV4:CV5,LT_Resources!CV7:CV9)","v":6667.8912037037044},{"$f":"SUM(LT_Resources!CW4:CW5,LT_Resources!CW7:CW9)","v":8862.4225000000006},{"$f":"SUM(LT_Resources!CX4:CX5,LT_Resources!CX7:CX9)","v":8695.8724999999977},{"$f":"SUM(LT_Resources!CY4:CY5,LT_Resources!CY7:CY9)","v":6946.492788461539},{"$f":"SUM(LT_Resources!CZ4:CZ5,LT_Resources!CZ7:CZ9)","v":6226.9270833333339},{"$f":"SUM(LT_Resources!DA4:DA5,LT_Resources!DA7:DA9)","v":6843.2620192307686},{"$f":"SUM(LT_Resources!DB4:DB5,LT_Resources!DB7:DB9)","v":6869.4735576923076},{"$f":"SUM(LT_Resources!DC4:DC5,LT_Resources!DC7:DC9)","v":10459.048076923078},{"$f":"SUM(LT_Resources!DD4:DD5,LT_Resources!DD7:DD9)","v":9100.777500000002},{"$f":"SUM(LT_Resources!DE4:DE5,LT_Resources!DE7:DE9)","v":7238.1850961538457},{"$f":"SUM(LT_Resources!DF4:DF5,LT_Resources!DF7:DF9)","v":8132.4543269230771},{"$f":"SUM(LT_Resources!DG4:DG5,LT_Resources!DG7:DG9)","v":7206.35},{"$f":"SUMPRODUCT(CV8:DG8,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":7768.1651058631924},null,{"$f":"SUM(LT_Resources!DJ4:DJ5,LT_Resources!DJ7:DJ9)","v":6686.7800925925931},{"$f":"SUM(LT_Resources!DK4:DK5,LT_Resources!DK7:DK9)","v":9228.9036458333321},{"$f":"SUM(LT_Resources!DL4:DL5,LT_Resources!DL7:DL9)","v":8352.2163461538457},{"$f":"SUM(LT_Resources!DM4:DM5,LT_Resources!DM7:DM9)","v":6960.4014423076915},{"$f":"SUM(LT_Resources!DN4:DN5,LT_Resources!DN7:DN9)","v":6217.7083333333339},{"$f":"SUM(LT_Resources!DO4:DO5,LT_Resources!DO7:DO9)","v":6773.382211538461},{"$f":"SUM(LT_Resources!DP4:DP5,LT_Resources!DP7:DP9)","v":6879.2596153846162},{"$f":"SUM(LT_Resources!DQ4:DQ5,LT_Resources!DQ7:DQ9)","v":11202.664999999999},{"$f":"SUM(LT_Resources!DR4:DR5,LT_Resources!DR7:DR9)","v":8686.3197115384628},{"$f":"SUM(LT_Resources!DS4:DS5,LT_Resources!DS7:DS9)","v":7280.8990384615381},{"$f":"SUM(LT_Resources!DT4:DT5,LT_Resources!DT7:DT9)","v":8147.3750000000009},{"$f":"SUM(LT_Resources!DU4:DU5,LT_Resources!DU7:DU9)","v":7195.3825000000006},{"$f":"SUMPRODUCT(DJ8:DU8,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":7789.2153908794789},null,{"$f":"SUM(LT_Resources!DX4:DX5,LT_Resources!DX7:DX9)","v":6667.8912037037044},{"$f":"SUM(LT_Resources!DY4:DY5,LT_Resources!DY7:DY9)","v":9231.6901041666661},{"$f":"SUM(LT_Resources!DZ4:DZ5,LT_Resources!DZ7:DZ9)","v":8361.4158653846171},{"$f":"SUM(LT_Resources!EA4:EA5,LT_Resources!EA7:EA9)","v":7224.3525000000009},{"$f":"SUM(LT_Resources!EB4:EB5,LT_Resources!EB7:EB9)","v":6226.9270833333339},{"$f":"SUM(LT_Resources!EC4:EC5,LT_Resources!EC7:EC9)","v":6589.8078703703695},{"$f":"SUM(LT_Resources!ED4:ED5,LT_Resources!ED7:ED9)","v":6869.4735576923076},{"$f":"SUM(LT_Resources!EE4:EE5,LT_Resources!EE7:EE9)","v":10877.41},{"$f":"SUM(LT_Resources!EF4:EF5,LT_Resources!EF7:EF9)","v":8750.7475961538457},{"$f":"SUM(LT_Resources!EG4:EG5,LT_Resources!EG7:EG9)","v":7238.1850961538457},{"$f":"SUM(LT_Resources!EH4:EH5,LT_Resources!EH7:EH9)","v":8132.454326923078},{"$f":"SUM(LT_Resources!EI4:EI5,LT_Resources!EI7:EI9)","v":7206.3500000000013},{"$f":"SUMPRODUCT(DX8:EI8,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":7768.1651058631924},null,{"$f":"SUM(LT_Resources!EL4:EL5,LT_Resources!EL7:EL9)","v":6943.9639423076924},{"$f":"SUM(LT_Resources!EM4:EM5,LT_Resources!EM7:EM9)","v":8859.7474999999995},{"$f":"SUM(LT_Resources!EN4:EN5,LT_Resources!EN7:EN9)","v":8352.2163461538457},{"$f":"SUM(LT_Resources!EO4:EO5,LT_Resources!EO7:EO9)","v":7238.8174999999992},{"$f":"SUM(LT_Resources!EP4:EP5,LT_Resources!EP7:EP9)","v":6182.182499999999},{"$f":"SUM(LT_Resources!EQ4:EQ5,LT_Resources!EQ7:EQ9)","v":6522.5162037037035},{"$f":"SUM(LT_Resources!ER4:ER5,LT_Resources!ER7:ER9)","v":7154.4299999999994},{"$f":"SUM(LT_Resources!ES4:ES5,LT_Resources!ES7:ES9)","v":10771.793269230771},{"$f":"SUM(LT_Resources!ET4:ET5,LT_Resources!ET7:ET9)","v":8686.319711538461},{"$f":"SUM(LT_Resources!EU4:EU5,LT_Resources!EU7:EU9)","v":7572.1350000000011},{"$f":"SUM(LT_Resources!EV4:EV5,LT_Resources!EV7:EV9)","v":7845.6203703703704},{"$f":"SUM(LT_Resources!EW4:EW5,LT_Resources!EW7:EW9)","v":7195.3825000000015},{"$f":"SUMPRODUCT(EL8:EW8,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":7781.2295048701299},null,{"$f":"SUM(LT_Resources!EZ4:EZ5,LT_Resources!EZ7:EZ9)","v":6924.3485576923076},{"$f":"SUM(LT_Resources!FA4:FA5,LT_Resources!FA7:FA9)","v":8862.4224999999988},{"$f":"SUM(LT_Resources!FB4:FB5,LT_Resources!FB7:FB9)","v":8695.8724999999959},{"$f":"SUM(LT_Resources!FC4:FC5,LT_Resources!FC7:FC9)","v":6946.4927884615381},{"$f":"SUM(LT_Resources!FD4:FD5,LT_Resources!FD7:FD9)","v":6226.9270833333339},{"$f":"SUM(LT_Resources!FE4:FE5,LT_Resources!FE7:FE9)","v":6589.8078703703713},{"$f":"SUM(LT_Resources!FF4:FF5,LT_Resources!FF7:FF9)","v":7144.2524999999996},{"$f":"SUM(LT_Resources!FG4:FG5,LT_Resources!FG7:FG9)","v":10459.048076923078},{"$f":"SUM(LT_Resources!FH4:FH5,LT_Resources!FH7:FH9)","v":8750.7475961538476},{"$f":"SUM(LT_Resources!FI4:FI5,LT_Resources!FI7:FI9)","v":7527.7125000000005},{"$f":"SUM(LT_Resources!FJ4:FJ5,LT_Resources!FJ7:FJ9)","v":7831.2523148148148},{"$f":"SUM(LT_Resources!FK4:FK5,LT_Resources!FK7:FK9)","v":7506.6145833333339},{"$f":"SUMPRODUCT(EZ8:FK8,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":7793.5512663398695},null,{"$f":"SUM(LT_Resources!FN4:FN5,LT_Resources!FN7:FN9)","v":6686.7800925925931},{"$f":"SUM(LT_Resources!FO4:FO5,LT_Resources!FO7:FO9)","v":8859.7474999999995},{"$f":"SUM(LT_Resources!FP4:FP5,LT_Resources!FP7:FP9)","v":8686.3049999999985},{"$f":"SUM(LT_Resources!FQ4:FQ5,LT_Resources!FQ7:FQ9)","v":6960.4014423076915},{"$f":"SUM(LT_Resources!FR4:FR5,LT_Resources!FR7:FR9)","v":6217.708333333333},{"$f":"SUM(LT_Resources!FS4:FS5,LT_Resources!FS7:FS9)","v":6773.382211538461},{"$f":"SUM(LT_Resources!FT4:FT5,LT_Resources!FT7:FT9)","v":6879.2596153846152},{"$f":"SUM(LT_Resources!FU4:FU5,LT_Resources!FU7:FU9)","v":10771.793269230771},{"$f":"SUM(LT_Resources!FV4:FV5,LT_Resources!FV7:FV9)","v":9033.7725000000028},{"$f":"SUM(LT_Resources!FW4:FW5,LT_Resources!FW7:FW9)","v":7280.8990384615372},{"$f":"SUM(LT_Resources!FX4:FX5,LT_Resources!FX7:FX9)","v":7845.6203703703704},{"$f":"SUM(LT_Resources!FY4:FY5,LT_Resources!FY7:FY9)","v":7495.190104166667},{"$f":"SUMPRODUCT(FN8:FY8,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":7789.2153908794789},null,{"$f":"SUM(LT_Resources!GB4:GB5,LT_Resources!GB7:GB9)","v":6666.9236111111104},{"$f":"SUM(LT_Resources!GC4:GC5,LT_Resources!GC7:GC9)","v":8861.9724999999999},{"$f":"SUM(LT_Resources!GD4:GD5,LT_Resources!GD7:GD9)","v":8694.7399999999961},{"$f":"SUM(LT_Resources!GE4:GE5,LT_Resources!GE7:GE9)","v":6945.8581730769238},{"$f":"SUM(LT_Resources!GF4:GF5,LT_Resources!GF7:GF9)","v":6227.1822916666661},{"$f":"SUM(LT_Resources!GG4:GG5,LT_Resources!GG7:GG9)","v":6843.4423076923076},{"$f":"SUM(LT_Resources!GH4:GH5,LT_Resources!GH7:GH9)","v":6868.5408653846162},{"$f":"SUM(LT_Resources!GI4:GI5,LT_Resources!GI7:GI9)","v":10453.47355769231},{"$f":"SUM(LT_Resources!GJ4:GJ5,LT_Resources!GJ7:GJ9)","v":9103.0124999999989},{"$f":"SUM(LT_Resources!GK4:GK5,LT_Resources!GK7:GK9)","v":7228.4711538461534},{"$f":"SUM(LT_Resources!GL4:GL5,LT_Resources!GL7:GL9)","v":8134.6346153846162},{"$f":"SUM(LT_Resources!GM4:GM5,LT_Resources!GM7:GM9)","v":7202.1349999999984},{"$f":"SUMPRODUCT(GB8:GM8,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":7766.582247557003},null,{"$f":"SUM(LT_Resources!GP4:GP5,LT_Resources!GP7:GP9)","v":0},{"$f":"SUM(LT_Resources!GQ4:GQ5,LT_Resources!GQ7:GQ9)","v":0},{"$f":"SUM(LT_Resources!GR4:GR5,LT_Resources!GR7:GR9)","v":0},{"$f":"SUM(LT_Resources!GS4:GS5,LT_Resources!GS7:GS9)","v":0},{"$f":"SUM(LT_Resources!GT4:GT5,LT_Resources!GT7:GT9)","v":0},{"$f":"SUM(LT_Resources!GU4:GU5,LT_Resources!GU7:GU9)","v":0},{"$f":"SUM(LT_Resources!GV4:GV5,LT_Resources!GV7:GV9)","v":0},{"$f":"SUM(LT_Resources!GW4:GW5,LT_Resources!GW7:GW9)","v":0},{"$f":"SUM(LT_Resources!GX4:GX5,LT_Resources!GX7:GX9)","v":0},{"$f":"SUM(LT_Resources!GY4:GY5,LT_Resources!GY7:GY9)","v":0},{"$f":"SUM(LT_Resources!GZ4:GZ5,LT_Resources!GZ7:GZ9)","v":0},{"$f":"SUM(LT_Resources!HA4:HA5,LT_Resources!HA7:HA9)","v":0},{"$f":"SUMPRODUCT(GP8:HA8,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0}]
["1937 Hydro Gen. LLH aMW",{"$f":"SUM(LT_Resources!B34:B35,LT_Resources!B37:B39)","v":4077.4481704999994},{"$f":"SUM(LT_Resources!C34:C35,LT_Resources!C37:C39)","v":5794.323987499999},{"$f":"SUM(LT_Resources!D34:D35,LT_Resources!D37:D39)","v":5275.0494185000007},{"$f":"SUM(LT_Resources!E34:E35,LT_Resources!E37:E39)","v":4430.3140243000007},{"$f":"SUM(LT_Resources!F34:F35,LT_Resources!F37:F39)","v":4568.6875},{"$f":"SUM(LT_Resources!G34:G35,LT_Resources!G37:G39)","v":4959.2829581999995},{"$f":"SUM(LT_Resources!H34:H35,LT_Resources!H37:H39)","v":4226.2875000000004},{"$f":"SUM(LT_Resources!I34:I35,LT_Resources!I37:I39)","v":6863.7225609000006},{"$f":"SUM(LT_Resources!J34:J35,LT_Resources!J37:J39)","v":5973.236842199999},{"$f":"SUM(LT_Resources!K34:K35,LT_Resources!K37:K39)","v":4129.9651162999999},{"$f":"SUM(LT_Resources!L34:L35,LT_Resources!L37:L39)","v":4909.5641024000006},{"$f":"SUM(LT_Resources!M34:M35,LT_Resources!M37:M39)","v":4233.6190475999992},{"$f":"SUMPRODUCT(B9:M9,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":4947.6772773808743},null,{"$f":"SUM(LT_Resources!P34:P35,LT_Resources!P37:P39)","v":4251.2980770999993},{"$f":"SUM(LT_Resources!Q34:Q35,LT_Resources!Q37:Q39)","v":5695.5638628999995},{"$f":"SUM(LT_Resources!R34:R35,LT_Resources!R37:R39)","v":5201.9622092000009},{"$f":"SUM(LT_Resources!S34:S35,LT_Resources!S37:S39)","v":4407.466463400001},{"$f":"SUM(LT_Resources!T34:T35,LT_Resources!T37:T39)","v":4542.9374999000001},{"$f":"SUM(LT_Resources!U34:U35,LT_Resources!U37:U39)","v":4586.9908258000014},{"$f":"SUM(LT_Resources!V34:V35,LT_Resources!V37:V39)","v":4426.5723686000001},{"$f":"SUM(LT_Resources!W34:W35,LT_Resources!W37:W39)","v":7108.6951221000008},{"$f":"SUM(LT_Resources!X34:X35,LT_Resources!X37:X39)","v":5474.6187499999987},{"$f":"SUM(LT_Resources!Y34:Y35,LT_Resources!Y37:Y39)","v":4326.7347562000004},{"$f":"SUM(LT_Resources!Z34:Z35,LT_Resources!Z37:Z39)","v":4873.8461537000003},{"$f":"SUM(LT_Resources!AA34:AA35,LT_Resources!AA37:AA39)","v":4185.6041666000001},{"$f":"SUMPRODUCT(P9:AA9,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":4930.742463638956},null,{"$f":"SUM(LT_Resources!AD34:AD35,LT_Resources!AD37:AD39)","v":4406.2339743589746},{"$f":"SUM(LT_Resources!AE34:AE35,LT_Resources!AE37:AE39)","v":5853.2897196261665},{"$f":"SUM(LT_Resources!AF34:AF35,LT_Resources!AF37:AF39)","v":5447.4302325581393},{"$f":"SUM(LT_Resources!AG34:AG35,LT_Resources!AG37:AG39)","v":4878.1219512195112},{"$f":"SUM(LT_Resources!AH34:AH35,LT_Resources!AH37:AH39)","v":4365.0304054054059},{"$f":"SUM(LT_Resources!AI34:AI35,LT_Resources!AI37:AI39)","v":4635.6758409785934},{"$f":"SUM(LT_Resources!AJ34:AJ35,LT_Resources!AJ37:AJ39)","v":4676.0328947368416},{"$f":"SUM(LT_Resources!AK34:AK35,LT_Resources!AK37:AK39)","v":6606.5290697674409},{"$f":"SUM(LT_Resources!AL34:AL35,LT_Resources!AL37:AL39)","v":6039.355263157895},{"$f":"SUM(LT_Resources!AM34:AM35,LT_Resources!AM37:AM39)","v":4454.1920731707305},{"$f":"SUM(LT_Resources!AN34:AN35,LT_Resources!AN37:AN39)","v":4757.9695121951218},{"$f":"SUM(LT_Resources!AO34:AO35,LT_Resources!AO37:AO39)","v":4612.5312500000009},{"$f":"SUMPRODUCT(AD9:AO9,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":5073.4515041493778},null,{"$f":"SUM(LT_Resources!AR34:AR35,LT_Resources!AR37:AR39)","v":4432.375},{"$f":"SUM(LT_Resources!AS34:AS35,LT_Resources!AS37:AS39)","v":5572.2166172106836},{"$f":"SUM(LT_Resources!AT34:AT35,LT_Resources!AT37:AT39)","v":5701.4878048780483},{"$f":"SUM(LT_Resources!AU34:AU35,LT_Resources!AU37:AU39)","v":4666.0784883720926},{"$f":"SUM(LT_Resources!AV34:AV35,LT_Resources!AV37:AV39)","v":4333.3819444444443},{"$f":"SUM(LT_Resources!AW34:AW35,LT_Resources!AW37:AW39)","v":4780.067524115756},{"$f":"SUM(LT_Resources!AX34:AX35,LT_Resources!AX37:AX39)","v":4679.4572368421041},{"$f":"SUM(LT_Resources!AY34:AY35,LT_Resources!AY37:AY39)","v":6984.7441860465096},{"$f":"SUM(LT_Resources!AZ34:AZ35,LT_Resources!AZ37:AZ39)","v":5951.1875000000009},{"$f":"SUM(LT_Resources!BA34:BA35,LT_Resources!BA37:BA39)","v":4415.5396341463411},{"$f":"SUM(LT_Resources!BB34:BB35,LT_Resources!BB37:BB39)","v":4735.7499999999991},{"$f":"SUM(LT_Resources!BC34:BC35,LT_Resources!BC37:BC39)","v":4598.8187500000004},{"$f":"SUMPRODUCT(AR9:BC9,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":5087.9119022869027},null,{"$f":"SUM(LT_Resources!BF34:BF35,LT_Resources!BF37:BF39)","v":4178.3414634146347},{"$f":"SUM(LT_Resources!BG34:BG35,LT_Resources!BG37:BG39)","v":5837.4828660436124},{"$f":"SUM(LT_Resources!BH34:BH35,LT_Resources!BH37:BH39)","v":5692.1006097560985},{"$f":"SUM(LT_Resources!BI34:BI35,LT_Resources!BI37:BI39)","v":4630.7587209302319},{"$f":"SUM(LT_Resources!BJ34:BJ35,LT_Resources!BJ37:BJ39)","v":4310.7152777777783},{"$f":"SUM(LT_Resources!BK34:BK35,LT_Resources!BK37:BK39)","v":4859.4855305466235},{"$f":"SUM(LT_Resources!BL34:BL35,LT_Resources!BL37:BL39)","v":4666.0526315789475},{"$f":"SUM(LT_Resources!BM34:BM35,LT_Resources!BM37:BM39)","v":6600.3779069767434},{"$f":"SUM(LT_Resources!BN34:BN35,LT_Resources!BN37:BN39)","v":6029.4572368421077},{"$f":"SUM(LT_Resources!BO34:BO35,LT_Resources!BO37:BO39)","v":4235.4738372093025},{"$f":"SUM(LT_Resources!BP34:BP35,LT_Resources!BP37:BP39)","v":4990.9134615384619},{"$f":"SUM(LT_Resources!BQ34:BQ35,LT_Resources!BQ37:BQ39)","v":4601.2437500000005},{"$f":"SUMPRODUCT(BF9:BQ9,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":5058.6369542619541},null,{"$f":"SUM(LT_Resources!BT34:BT35,LT_Resources!BT37:BT39)","v":4203.207317073171},{"$f":"SUM(LT_Resources!BU34:BU35,LT_Resources!BU37:BU39)","v":5834.1526479750764},{"$f":"SUM(LT_Resources!BV34:BV35,LT_Resources!BV37:BV39)","v":5680.4298780487807},{"$f":"SUM(LT_Resources!BW34:BW35,LT_Resources!BW37:BW39)","v":4645.6046511627901},{"$f":"SUM(LT_Resources!BX34:BX35,LT_Resources!BX37:BX39)","v":4312.5243055555566},{"$f":"SUM(LT_Resources!BY34:BY35,LT_Resources!BY37:BY39)","v":4765.385852090033},{"$f":"SUM(LT_Resources!BZ34:BZ35,LT_Resources!BZ37:BZ39)","v":4436.0031249999993},{"$f":"SUM(LT_Resources!CA34:CA35,LT_Resources!CA37:CA39)","v":7319.0121951219498},{"$f":"SUM(LT_Resources!CB34:CB35,LT_Resources!CB37:CB39)","v":5941.2894736842127},{"$f":"SUM(LT_Resources!CC34:CC35,LT_Resources!CC37:CC39)","v":4198.6191860465124},{"$f":"SUM(LT_Resources!CD34:CD35,LT_Resources!CD37:CD39)","v":4967.5544871794873},{"$f":"SUM(LT_Resources!CE34:CE35,LT_Resources!CE37:CE39)","v":4587.53125},{"$f":"SUMPRODUCT(BT9:CE9,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":5074.1286382536382},null,{"$f":"SUM(LT_Resources!CH34:CH35,LT_Resources!CH37:CH39)","v":4178.3414634146338},{"$f":"SUM(LT_Resources!CI34:CI35,LT_Resources!CI37:CI39)","v":5837.4828660436124},{"$f":"SUM(LT_Resources!CJ34:CJ35,LT_Resources!CJ37:CJ39)","v":5427.3517441860467},{"$f":"SUM(LT_Resources!CK34:CK35,LT_Resources!CK37:CK39)","v":4856.6493902439033},{"$f":"SUM(LT_Resources!CL34:CL35,LT_Resources!CL37:CL39)","v":4344.0067567567576},{"$f":"SUM(LT_Resources!CM34:CM35,LT_Resources!CM37:CM39)","v":4621.7125382262993},{"$f":"SUM(LT_Resources!CN34:CN35,LT_Resources!CN37:CN39)","v":4666.0526315789466},{"$f":"SUM(LT_Resources!CO34:CO35,LT_Resources!CO37:CO39)","v":6922.3475609756097},{"$f":"SUM(LT_Resources!CP34:CP35,LT_Resources!CP37:CP39)","v":5727.9843749999991},{"$f":"SUM(LT_Resources!CQ34:CQ35,LT_Resources!CQ37:CQ39)","v":4442.0823170731701},{"$f":"SUM(LT_Resources!CR34:CR35,LT_Resources!CR37:CR39)","v":4990.9134615384619},{"$f":"SUM(LT_Resources!CS34:CS35,LT_Resources!CS37:CS39)","v":4382.1369047619037},{"$f":"SUMPRODUCT(CH9:CS9,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":5038.7332128099169},null,{"$f":"SUM(LT_Resources!CV34:CV35,LT_Resources!CV37:CV39)","v":4418.7564102564093},{"$f":"SUM(LT_Resources!CW34:CW35,LT_Resources!CW37:CW39)","v":5834.1526479750773},{"$f":"SUM(LT_Resources!CX34:CX35,LT_Resources!CX37:CX39)","v":5416.2238372093016},{"$f":"SUM(LT_Resources!CY34:CY35,LT_Resources!CY37:CY39)","v":4872.2195121951218},{"$f":"SUM(LT_Resources!CZ34:CZ35,LT_Resources!CZ37:CZ39)","v":4312.5243055555557},{"$f":"SUM(LT_Resources!DA34:DA35,LT_Resources!DA37:DA39)","v":4532.2171253822635},{"$f":"SUM(LT_Resources!DB34:DB35,LT_Resources!DB37:DB39)","v":4669.47697368421},{"$f":"SUM(LT_Resources!DC34:DC35,LT_Resources!DC37:DC39)","v":7319.0121951219508},{"$f":"SUM(LT_Resources!DD34:DD35,LT_Resources!DD37:DD39)","v":5644.2249999999995},{"$f":"SUM(LT_Resources!DE34:DE35,LT_Resources!DE37:DE39)","v":4403.4298780487798},{"$f":"SUM(LT_Resources!DF34:DF35,LT_Resources!DF37:DF39)","v":4725.2347560975613},{"$f":"SUM(LT_Resources!DG34:DG35,LT_Resources!DG37:DG39)","v":4587.5312500000009},{"$f":"SUMPRODUCT(CV9:DG9,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":5074.1286382536382},null,{"$f":"SUM(LT_Resources!DJ34:DJ35,LT_Resources!DJ37:DJ39)","v":4392.6153846153848},{"$f":"SUM(LT_Resources!DK34:DK35,LT_Resources!DK37:DK39)","v":5560.3323442136498},{"$f":"SUM(LT_Resources!DL34:DL35,LT_Resources!DL37:DL39)","v":5692.1006097560985},{"$f":"SUM(LT_Resources!DM34:DM35,LT_Resources!DM37:DM39)","v":4856.6493902439024},{"$f":"SUM(LT_Resources!DN34:DN35,LT_Resources!DN37:DN39)","v":4310.7152777777783},{"$f":"SUM(LT_Resources!DO34:DO35,LT_Resources!DO37:DO39)","v":4621.7125382262993},{"$f":"SUM(LT_Resources!DP34:DP35,LT_Resources!DP37:DP39)","v":4666.0526315789466},{"$f":"SUM(LT_Resources!DQ34:DQ35,LT_Resources!DQ37:DQ39)","v":6600.3779069767425},{"$f":"SUM(LT_Resources!DR34:DR35,LT_Resources!DR37:DR39)","v":6029.4572368421059},{"$f":"SUM(LT_Resources!DS34:DS35,LT_Resources!DS37:DS39)","v":4442.0823170731701},{"$f":"SUM(LT_Resources!DT34:DT35,LT_Resources!DT37:DT39)","v":4747.4542682926822},{"$f":"SUM(LT_Resources!DU34:DU35,LT_Resources!DU37:DU39)","v":4601.2437500000005},{"$f":"SUMPRODUCT(DJ9:DU9,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":5058.6369542619541},null,{"$f":"SUM(LT_Resources!DX34:DX35,LT_Resources!DX37:DX39)","v":4418.7564102564102},{"$f":"SUM(LT_Resources!DY34:DY35,LT_Resources!DY37:DY39)","v":5557.1602373887235},{"$f":"SUM(LT_Resources!DZ34:DZ35,LT_Resources!DZ37:DZ39)","v":5680.4298780487798},{"$f":"SUM(LT_Resources!EA34:EA35,LT_Resources!EA37:EA39)","v":4645.6046511627901},{"$f":"SUM(LT_Resources!EB34:EB35,LT_Resources!EB37:EB39)","v":4312.5243055555566},{"$f":"SUM(LT_Resources!EC34:EC35,LT_Resources!EC37:EC39)","v":4765.3858520900321},{"$f":"SUM(LT_Resources!ED34:ED35,LT_Resources!ED37:ED39)","v":4669.47697368421},{"$f":"SUM(LT_Resources!EE34:EE35,LT_Resources!EE37:EE39)","v":6978.5930232558121},{"$f":"SUM(LT_Resources!EF34:EF35,LT_Resources!EF37:EF39)","v":5941.2894736842109},{"$f":"SUM(LT_Resources!EG34:EG35,LT_Resources!EG37:EG39)","v":4403.4298780487788},{"$f":"SUM(LT_Resources!EH34:EH35,LT_Resources!EH37:EH39)","v":4725.2347560975613},{"$f":"SUM(LT_Resources!EI34:EI35,LT_Resources!EI37:EI39)","v":4587.53125},{"$f":"SUMPRODUCT(DX9:EI9,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":5074.1286382536382},null,{"$f":"SUM(LT_Resources!EL34:EL35,LT_Resources!EL37:EL39)","v":4178.3414634146347},{"$f":"SUM(LT_Resources!EM34:EM35,LT_Resources!EM37:EM39)","v":5837.4828660436133},{"$f":"SUM(LT_Resources!EN34:EN35,LT_Resources!EN37:EN39)","v":5692.1006097560985},{"$f":"SUM(LT_Resources!EO34:EO35,LT_Resources!EO37:EO39)","v":4630.758720930231},{"$f":"SUM(LT_Resources!EP34:EP35,LT_Resources!EP37:EP39)","v":4344.0067567567576},{"$f":"SUM(LT_Resources!EQ34:EQ35,LT_Resources!EQ37:EQ39)","v":4859.4855305466235},{"$f":"SUM(LT_Resources!ER34:ER35,LT_Resources!ER37:ER39)","v":4432.7499999999991},{"$f":"SUM(LT_Resources!ES34:ES35,LT_Resources!ES37:ES39)","v":6922.3475609756106},{"$f":"SUM(LT_Resources!ET34:ET35,LT_Resources!ET37:ET39)","v":6029.4572368421068},{"$f":"SUM(LT_Resources!EU34:EU35,LT_Resources!EU37:EU39)","v":4235.4738372093025},{"$f":"SUM(LT_Resources!EV34:EV35,LT_Resources!EV37:EV39)","v":4990.913461538461},{"$f":"SUM(LT_Resources!EW34:EW35,LT_Resources!EW37:EW39)","v":4601.2437500000005},{"$f":"SUMPRODUCT(EL9:EW9,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":5059.6408195020749},null,{"$f":"SUM(LT_Resources!EZ34:EZ35,LT_Resources!EZ37:EZ39)","v":4203.207317073171},{"$f":"SUM(LT_Resources!FA34:FA35,LT_Resources!FA37:FA39)","v":5834.1526479750764},{"$f":"SUM(LT_Resources!FB34:FB35,LT_Resources!FB37:FB39)","v":5416.2238372093016},{"$f":"SUM(LT_Resources!FC34:FC35,LT_Resources!FC37:FC39)","v":4872.2195121951218},{"$f":"SUM(LT_Resources!FD34:FD35,LT_Resources!FD37:FD39)","v":4312.5243055555566},{"$f":"SUM(LT_Resources!FE34:FE35,LT_Resources!FE37:FE39)","v":4765.3858520900321},{"$f":"SUM(LT_Resources!FF34:FF35,LT_Resources!FF37:FF39)","v":4436.0031250000002},{"$f":"SUM(LT_Resources!FG34:FG35,LT_Resources!FG37:FG39)","v":7319.0121951219526},{"$f":"SUM(LT_Resources!FH34:FH35,LT_Resources!FH37:FH39)","v":5941.2894736842109},{"$f":"SUM(LT_Resources!FI34:FI35,LT_Resources!FI37:FI39)","v":4198.6191860465124},{"$f":"SUM(LT_Resources!FJ34:FJ35,LT_Resources!FJ37:FJ39)","v":4967.5544871794873},{"$f":"SUM(LT_Resources!FK34:FK35,LT_Resources!FK37:FK39)","v":4369.0773809523798},{"$f":"SUMPRODUCT(EZ9:FK9,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":5053.117753623188},null,{"$f":"SUM(LT_Resources!FN34:FN35,LT_Resources!FN37:FN39)","v":4392.6153846153848},{"$f":"SUM(LT_Resources!FO34:FO35,LT_Resources!FO37:FO39)","v":5837.4828660436124},{"$f":"SUM(LT_Resources!FP34:FP35,LT_Resources!FP37:FP39)","v":5427.3517441860467},{"$f":"SUM(LT_Resources!FQ34:FQ35,LT_Resources!FQ37:FQ39)","v":4856.6493902439015},{"$f":"SUM(LT_Resources!FR34:FR35,LT_Resources!FR37:FR39)","v":4310.7152777777774},{"$f":"SUM(LT_Resources!FS34:FS35,LT_Resources!FS37:FS39)","v":4621.7125382262984},{"$f":"SUM(LT_Resources!FT34:FT35,LT_Resources!FT37:FT39)","v":4666.0526315789475},{"$f":"SUM(LT_Resources!FU34:FU35,LT_Resources!FU37:FU39)","v":6922.3475609756097},{"$f":"SUM(LT_Resources!FV34:FV35,LT_Resources!FV37:FV39)","v":5727.9843749999991},{"$f":"SUM(LT_Resources!FW34:FW35,LT_Resources!FW37:FW39)","v":4442.0823170731701},{"$f":"SUM(LT_Resources!FX34:FX35,LT_Resources!FX37:FX39)","v":4990.913461538461},{"$f":"SUM(LT_Resources!FY34:FY35,LT_Resources!FY37:FY39)","v":4382.1369047619037},{"$f":"SUMPRODUCT(FN9:FY9,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":5058.6369542619541},null,{"$f":"SUM(LT_Resources!GB34:GB35,LT_Resources!GB37:GB39)","v":4420.0993589743593},{"$f":"SUM(LT_Resources!GC34:GC35,LT_Resources!GC37:GC39)","v":5834.7196261682238},{"$f":"SUM(LT_Resources!GD34:GD35,LT_Resources!GD37:GD39)","v":5417.5465116279065},{"$f":"SUM(LT_Resources!GE34:GE35,LT_Resources!GE37:GE39)","v":4873.0243902439024},{"$f":"SUM(LT_Resources!GF34:GF35,LT_Resources!GF37:GF39)","v":4312.1840277777783},{"$f":"SUM(LT_Resources!GG34:GG35,LT_Resources!GG37:GG39)","v":4531.9877675840989},{"$f":"SUM(LT_Resources!GH34:GH35,LT_Resources!GH37:GH39)","v":4670.7598684210525},{"$f":"SUM(LT_Resources!GI34:GI35,LT_Resources!GI37:GI39)","v":7326.0762195121952},{"$f":"SUM(LT_Resources!GJ34:GJ35,LT_Resources!GJ37:GJ39)","v":5641.4343749999998},{"$f":"SUM(LT_Resources!GK34:GK35,LT_Resources!GK37:GK39)","v":4415.7499999999991},{"$f":"SUM(LT_Resources!GL34:GL35,LT_Resources!GL37:GL39)","v":4722.4756097560967},{"$f":"SUM(LT_Resources!GM34:GM35,LT_Resources!GM37:GM39)","v":4592.8000000000011},{"$f":"SUMPRODUCT(GB9:GM9,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":5076.151247401247},null,{"$f":"SUM(LT_Resources!GP34:GP35,LT_Resources!GP37:GP39)","v":0},{"$f":"SUM(LT_Resources!GQ34:GQ35,LT_Resources!GQ37:GQ39)","v":0},{"$f":"SUM(LT_Resources!GR34:GR35,LT_Resources!GR37:GR39)","v":0},{"$f":"SUM(LT_Resources!GS34:GS35,LT_Resources!GS37:GS39)","v":0},{"$f":"SUM(LT_Resources!GT34:GT35,LT_Resources!GT37:GT39)","v":0},{"$f":"SUM(LT_Resources!GU34:GU35,LT_Resources!GU37:GU39)","v":0},{"$f":"SUM(LT_Resources!GV34:GV35,LT_Resources!GV37:GV39)","v":0},{"$f":"SUM(LT_Resources!GW34:GW35,LT_Resources!GW37:GW39)","v":0},{"$f":"SUM(LT_Resources!GX34:GX35,LT_Resources!GX37:GX39)","v":0},{"$f":"SUM(LT_Resources!GY34:GY35,LT_Resources!GY37:GY39)","v":0},{"$f":"SUM(LT_Resources!GZ34:GZ35,LT_Resources!GZ37:GZ39)","v":0},{"$f":"SUM(LT_Resources!HA34:HA35,LT_Resources!HA37:HA39)","v":0},{"$f":"SUMPRODUCT(GP9:HA9,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["1937 Hydro Gen. Flat aMW",{"$f":"SUM(LT_Resources!B64:B65,LT_Resources!B67:B69)","v":5665.4663976311813},{"$f":"SUM(LT_Resources!C64:C65,LT_Resources!C67:C69)","v":7535.9972260575587},{"$f":"SUM(LT_Resources!D64:D65,LT_Resources!D67:D69)","v":7109.4381719946259},{"$f":"SUM(LT_Resources!E64:E65,LT_Resources!E67:E69)","v":5491.2123655817213},{"$f":"SUM(LT_Resources!F64:F65,LT_Resources!F67:F69)","v":5923.3139881142852},{"$f":"SUM(LT_Resources!G64:G65,LT_Resources!G67:G69)","v":6127.1965006086139},{"$f":"SUM(LT_Resources!H64:H65,LT_Resources!H67:H69)","v":5899.4222222222215},{"$f":"SUM(LT_Resources!I64:I65,LT_Resources!I67:I69)","v":9112.341397768816},{"$f":"SUM(LT_Resources!J64:J65,LT_Resources!J67:J69)","v":7659.8958333022219},{"$f":"SUM(LT_Resources!K64:K65,LT_Resources!K67:K69)","v":6021.3306451709668},{"$f":"SUM(LT_Resources!L64:L65,LT_Resources!L67:L69)","v":6693.7674731096768},{"$f":"SUM(LT_Resources!M64:M65,LT_Resources!M67:M69)","v":6007.3875000266662},{"$f":"SUMPRODUCT(B10:M10,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":6607.7696346671801},null,{"$f":"SUM(LT_Resources!P64:P65,LT_Resources!P67:P69)","v":5665.4650537967746},{"$f":"SUM(LT_Resources!Q64:Q65,LT_Resources!Q67:Q69)","v":7535.999999987378},{"$f":"SUM(LT_Resources!R64:R65,LT_Resources!R67:R69)","v":7109.4381719957},{"$f":"SUM(LT_Resources!S64:S65,LT_Resources!S67:S69)","v":5494.3750000365599},{"$f":"SUM(LT_Resources!T64:T65,LT_Resources!T67:T69)","v":5919.5892856142846},{"$f":"SUM(LT_Resources!U64:U65,LT_Resources!U67:U69)","v":6127.1978467421268},{"$f":"SUM(LT_Resources!V64:V65,LT_Resources!V67:V69)","v":5899.4222222844446},{"$f":"SUM(LT_Resources!W64:W65,LT_Resources!W67:W69)","v":9104.7862903064524},{"$f":"SUM(LT_Resources!X64:X65,LT_Resources!X67:X69)","v":7646.6583333333319},{"$f":"SUM(LT_Resources!Y64:Y65,LT_Resources!Y67:Y69)","v":6003.8091397956978},{"$f":"SUM(LT_Resources!Z64:Z65,LT_Resources!Z67:Z69)","v":6688.6559140032241},{"$f":"SUM(LT_Resources!AA64:AA65,LT_Resources!AA67:AA69)","v":6000.0041667066662},{"$f":"SUMPRODUCT(P10:AA10,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":6603.493949789714},null,{"$f":"SUM(LT_Resources!AD64:AD65,LT_Resources!AD67:AD69)","v":5737.9072580645161},{"$f":"SUM(LT_Resources!AE64:AE65,LT_Resources!AE67:AE69)","v":7530.6768377253811},{"$f":"SUM(LT_Resources!AF64:AF65,LT_Resources!AF67:AF69)","v":7201.0282258064517},{"$f":"SUM(LT_Resources!AG64:AG65,LT_Resources!AG67:AG69)","v":6055.2002688172033},{"$f":"SUM(LT_Resources!AH64:AH65,LT_Resources!AH67:AH69)","v":5421.1206896551721},{"$f":"SUM(LT_Resources!AI64:AI65,LT_Resources!AI67:AI69)","v":5840.8654104979814},{"$f":"SUM(LT_Resources!AJ64:AJ65,LT_Resources!AJ67:AJ69)","v":5954.666666666667},{"$f":"SUM(LT_Resources!AK64:AK65,LT_Resources!AK67:AK69)","v":9081.4301075268831},{"$f":"SUM(LT_Resources!AL64:AL65,LT_Resources!AL67:AL69)","v":7574.3861111111119},{"$f":"SUM(LT_Resources!AM64:AM65,LT_Resources!AM67:AM69)","v":6041.875},{"$f":"SUM(LT_Resources!AN64:AN65,LT_Resources!AN67:AN69)","v":6659.3360215053763},{"$f":"SUM(LT_Resources!AO64:AO65,LT_Resources!AO67:AO69)","v":6054.1125000000002},{"$f":"SUMPRODUCT(AD10:AO10,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":6600.6696265938072},null,{"$f":"SUM(LT_Resources!AR64:AR65,LT_Resources!AR67:AR69)","v":5737.9018817204296},{"$f":"SUM(LT_Resources!AS64:AS65,LT_Resources!AS67:AS69)","v":7530.6782246879329},{"$f":"SUM(LT_Resources!AT64:AT65,LT_Resources!AT67:AT69)","v":7201.0268817204305},{"$f":"SUM(LT_Resources!AU64:AU65,LT_Resources!AU67:AU69)","v":6054.2876344086017},{"$f":"SUM(LT_Resources!AV64:AV65,LT_Resources!AV67:AV69)","v":5427.1562499999991},{"$f":"SUM(LT_Resources!AW64:AW65,LT_Resources!AW67:AW69)","v":5840.6029609690449},{"$f":"SUM(LT_Resources!AX64:AX65,LT_Resources!AX67:AX69)","v":5950.4583333333321},{"$f":"SUM(LT_Resources!AY64:AY65,LT_Resources!AY67:AY69)","v":9081.4354838709696},{"$f":"SUM(LT_Resources!AZ64:AZ65,LT_Resources!AZ67:AZ69)","v":7574.384722222223},{"$f":"SUM(LT_Resources!BA64:BA65,LT_Resources!BA67:BA69)","v":6000.9516129032254},{"$f":"SUM(LT_Resources!BB64:BB65,LT_Resources!BB67:BB69)","v":6641.197580645161},{"$f":"SUM(LT_Resources!BC64:BC65,LT_Resources!BC67:BC69)","v":6054.1111111111095},{"$f":"SUMPRODUCT(AR10:BC10,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":6598.9021689497713},null,{"$f":"SUM(LT_Resources!BF64:BF65,LT_Resources!BF67:BF69)","v":5724.7110215053772},{"$f":"SUM(LT_Resources!BG64:BG65,LT_Resources!BG67:BG69)","v":7514.1900138696255},{"$f":"SUM(LT_Resources!BH64:BH65,LT_Resources!BH67:BH69)","v":7179.4771505376339},{"$f":"SUM(LT_Resources!BI64:BI65,LT_Resources!BI67:BI69)","v":6032.9408602150534},{"$f":"SUM(LT_Resources!BJ64:BJ65,LT_Resources!BJ67:BJ69)","v":5400.4255952380945},{"$f":"SUM(LT_Resources!BK64:BK65,LT_Resources!BK67:BK69)","v":5826.4158815612382},{"$f":"SUM(LT_Resources!BL64:BL65,LT_Resources!BL67:BL69)","v":5944.7944444444447},{"$f":"SUM(LT_Resources!BM64:BM65,LT_Resources!BM67:BM69)","v":9074.7258064516136},{"$f":"SUM(LT_Resources!BN64:BN65,LT_Resources!BN67:BN69)","v":7564.5333333333338},{"$f":"SUM(LT_Resources!BO64:BO65,LT_Resources!BO67:BO69)","v":6029.3776881720441},{"$f":"SUM(LT_Resources!BP64:BP65,LT_Resources!BP67:BP69)","v":6648.4852150537636},{"$f":"SUM(LT_Resources!BQ64:BQ65,LT_Resources!BQ67:BQ69)","v":6042.4319444444436},{"$f":"SUMPRODUCT(BF10:BQ10,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":6589.7558219178081},null,{"$f":"SUM(LT_Resources!BT64:BT65,LT_Resources!BT67:BT69)","v":5724.7056451612898},{"$f":"SUM(LT_Resources!BU64:BU65,LT_Resources!BU67:BU69)","v":7514.1914008321764},{"$f":"SUM(LT_Resources!BV64:BV65,LT_Resources!BV67:BV69)","v":7179.4758064516127},{"$f":"SUM(LT_Resources!BW64:BW65,LT_Resources!BW67:BW69)","v":6032.0282258064517},{"$f":"SUM(LT_Resources!BX64:BX65,LT_Resources!BX67:BX69)","v":5406.4687499999991},{"$f":"SUM(LT_Resources!BY64:BY65,LT_Resources!BY67:BY69)","v":5826.1534320323026},{"$f":"SUM(LT_Resources!BZ64:BZ65,LT_Resources!BZ67:BZ69)","v":5940.5861111111108},{"$f":"SUM(LT_Resources!CA64:CA65,LT_Resources!CA67:CA69)","v":9074.7311827957001},{"$f":"SUM(LT_Resources!CB64:CB65,LT_Resources!CB67:CB69)","v":7564.5319444444449},{"$f":"SUM(LT_Resources!CC64:CC65,LT_Resources!CC67:CC69)","v":5988.4543010752686},{"$f":"SUM(LT_Resources!CD64:CD65,LT_Resources!CD67:CD69)","v":6630.3467741935483},{"$f":"SUM(LT_Resources!CE64:CE65,LT_Resources!CE67:CE69)","v":6042.4305555555538},{"$f":"SUMPRODUCT(BT10:CE10,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":6584.757305936073},null,{"$f":"SUM(LT_Resources!CH64:CH65,LT_Resources!CH67:CH69)","v":5724.7110215053763},{"$f":"SUM(LT_Resources!CI64:CI65,LT_Resources!CI67:CI69)","v":7514.1900138696255},{"$f":"SUM(LT_Resources!CJ64:CJ65,LT_Resources!CJ67:CJ69)","v":7179.4771505376339},{"$f":"SUM(LT_Resources!CK64:CK65,LT_Resources!CK67:CK69)","v":6032.9408602150534},{"$f":"SUM(LT_Resources!CL64:CL65,LT_Resources!CL67:CL69)","v":5400.4295977011489},{"$f":"SUM(LT_Resources!CM64:CM65,LT_Resources!CM67:CM69)","v":5826.4158815612382},{"$f":"SUM(LT_Resources!CN64:CN65,LT_Resources!CN67:CN69)","v":5944.7944444444447},{"$f":"SUM(LT_Resources!CO64:CO65,LT_Resources!CO67:CO69)","v":9074.7258064516136},{"$f":"SUM(LT_Resources!CP64:CP65,LT_Resources!CP67:CP69)","v":7564.5333333333338},{"$f":"SUM(LT_Resources!CQ64:CQ65,LT_Resources!CQ67:CQ69)","v":6029.3776881720432},{"$f":"SUM(LT_Resources!CR64:CR65,LT_Resources!CR67:CR69)","v":6648.4852150537636},{"$f":"SUM(LT_Resources!CS64:CS65,LT_Resources!CS67:CS69)","v":6042.4319444444436},{"$f":"SUMPRODUCT(CH10:CS10,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":6586.50660291439},null,{"$f":"SUM(LT_Resources!CV64:CV65,LT_Resources!CV67:CV69)","v":5724.7056451612898},{"$f":"SUM(LT_Resources!CW64:CW65,LT_Resources!CW67:CW69)","v":7514.1914008321774},{"$f":"SUM(LT_Resources!CX64:CX65,LT_Resources!CX67:CX69)","v":7179.4758064516127},{"$f":"SUM(LT_Resources!CY64:CY65,LT_Resources!CY67:CY69)","v":6032.0282258064517},{"$f":"SUM(LT_Resources!CZ64:CZ65,LT_Resources!CZ67:CZ69)","v":5406.4687499999991},{"$f":"SUM(LT_Resources!DA64:DA65,LT_Resources!DA67:DA69)","v":5826.1534320323017},{"$f":"SUM(LT_Resources!DB64:DB65,LT_Resources!DB67:DB69)","v":5940.5861111111108},{"$f":"SUM(LT_Resources!DC64:DC65,LT_Resources!DC67:DC69)","v":9074.7311827957001},{"$f":"SUM(LT_Resources!DD64:DD65,LT_Resources!DD67:DD69)","v":7564.5319444444449},{"$f":"SUM(LT_Resources!DE64:DE65,LT_Resources!DE67:DE69)","v":5988.4543010752686},{"$f":"SUM(LT_Resources!DF64:DF65,LT_Resources!DF67:DF69)","v":6630.3467741935483},{"$f":"SUM(LT_Resources!DG64:DG65,LT_Resources!DG67:DG69)","v":6042.4305555555547},{"$f":"SUMPRODUCT(CV10:DG10,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":6584.757305936073},null,{"$f":"SUM(LT_Resources!DJ64:DJ65,LT_Resources!DJ67:DJ69)","v":5724.7110215053763},{"$f":"SUM(LT_Resources!DK64:DK65,LT_Resources!DK67:DK69)","v":7514.1900138696255},{"$f":"SUM(LT_Resources!DL64:DL65,LT_Resources!DL67:DL69)","v":7179.4771505376339},{"$f":"SUM(LT_Resources!DM64:DM65,LT_Resources!DM67:DM69)","v":6032.9408602150534},{"$f":"SUM(LT_Resources!DN64:DN65,LT_Resources!DN67:DN69)","v":5400.4255952380945},{"$f":"SUM(LT_Resources!DO64:DO65,LT_Resources!DO67:DO69)","v":5826.4158815612382},{"$f":"SUM(LT_Resources!DP64:DP65,LT_Resources!DP67:DP69)","v":5944.7944444444447},{"$f":"SUM(LT_Resources!DQ64:DQ65,LT_Resources!DQ67:DQ69)","v":9074.7258064516136},{"$f":"SUM(LT_Resources!DR64:DR65,LT_Resources!DR67:DR69)","v":7564.5333333333338},{"$f":"SUM(LT_Resources!DS64:DS65,LT_Resources!DS67:DS69)","v":6029.3776881720432},{"$f":"SUM(LT_Resources!DT64:DT65,LT_Resources!DT67:DT69)","v":6648.4852150537636},{"$f":"SUM(LT_Resources!DU64:DU65,LT_Resources!DU67:DU69)","v":6042.4319444444436},{"$f":"SUMPRODUCT(DJ10:DU10,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":6589.7558219178081},null,{"$f":"SUM(LT_Resources!DX64:DX65,LT_Resources!DX67:DX69)","v":5724.7056451612898},{"$f":"SUM(LT_Resources!DY64:DY65,LT_Resources!DY67:DY69)","v":7514.1914008321774},{"$f":"SUM(LT_Resources!DZ64:DZ65,LT_Resources!DZ67:DZ69)","v":7179.4758064516127},{"$f":"SUM(LT_Resources!EA64:EA65,LT_Resources!EA67:EA69)","v":6032.0282258064526},{"$f":"SUM(LT_Resources!EB64:EB65,LT_Resources!EB67:EB69)","v":5406.4687499999991},{"$f":"SUM(LT_Resources!EC64:EC65,LT_Resources!EC67:EC69)","v":5826.1534320323008},{"$f":"SUM(LT_Resources!ED64:ED65,LT_Resources!ED67:ED69)","v":5940.5861111111108},{"$f":"SUM(LT_Resources!EE64:EE65,LT_Resources!EE67:EE69)","v":9074.7311827957001},{"$f":"SUM(LT_Resources!EF64:EF65,LT_Resources!EF67:EF69)","v":7564.5319444444449},{"$f":"SUM(LT_Resources!EG64:EG65,LT_Resources!EG67:EG69)","v":5988.4543010752686},{"$f":"SUM(LT_Resources!EH64:EH65,LT_Resources!EH67:EH69)","v":6630.3467741935492},{"$f":"SUM(LT_Resources!EI64:EI65,LT_Resources!EI67:EI69)","v":6042.4305555555547},{"$f":"SUMPRODUCT(DX10:EI10,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":6584.757305936073},null,{"$f":"SUM(LT_Resources!EL64:EL65,LT_Resources!EL67:EL69)","v":5724.7110215053772},{"$f":"SUM(LT_Resources!EM64:EM65,LT_Resources!EM67:EM69)","v":7514.1900138696255},{"$f":"SUM(LT_Resources!EN64:EN65,LT_Resources!EN67:EN69)","v":7179.4771505376339},{"$f":"SUM(LT_Resources!EO64:EO65,LT_Resources!EO67:EO69)","v":6032.9408602150534},{"$f":"SUM(LT_Resources!EP64:EP65,LT_Resources!EP67:EP69)","v":5400.4295977011489},{"$f":"SUM(LT_Resources!EQ64:EQ65,LT_Resources!EQ67:EQ69)","v":5826.4158815612382},{"$f":"SUM(LT_Resources!ER64:ER65,LT_Resources!ER67:ER69)","v":5944.7944444444438},{"$f":"SUM(LT_Resources!ES64:ES65,LT_Resources!ES67:ES69)","v":9074.7258064516154},{"$f":"SUM(LT_Resources!ET64:ET65,LT_Resources!ET67:ET69)","v":7564.5333333333338},{"$f":"SUM(LT_Resources!EU64:EU65,LT_Resources!EU67:EU69)","v":6029.3776881720441},{"$f":"SUM(LT_Resources!EV64:EV65,LT_Resources!EV67:EV69)","v":6648.4852150537636},{"$f":"SUM(LT_Resources!EW64:EW65,LT_Resources!EW67:EW69)","v":6042.4319444444445},{"$f":"SUMPRODUCT(EL10:EW10,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":6586.50660291439},null,{"$f":"SUM(LT_Resources!EZ64:EZ65,LT_Resources!EZ67:EZ69)","v":5724.7056451612916},{"$f":"SUM(LT_Resources!FA64:FA65,LT_Resources!FA67:FA69)","v":7514.1914008321764},{"$f":"SUM(LT_Resources!FB64:FB65,LT_Resources!FB67:FB69)","v":7179.4758064516118},{"$f":"SUM(LT_Resources!FC64:FC65,LT_Resources!FC67:FC69)","v":6032.0282258064517},{"$f":"SUM(LT_Resources!FD64:FD65,LT_Resources!FD67:FD69)","v":5406.4687499999991},{"$f":"SUM(LT_Resources!FE64:FE65,LT_Resources!FE67:FE69)","v":5826.1534320323017},{"$f":"SUM(LT_Resources!FF64:FF65,LT_Resources!FF67:FF69)","v":5940.5861111111108},{"$f":"SUM(LT_Resources!FG64:FG65,LT_Resources!FG67:FG69)","v":9074.7311827957001},{"$f":"SUM(LT_Resources!FH64:FH65,LT_Resources!FH67:FH69)","v":7564.5319444444449},{"$f":"SUM(LT_Resources!FI64:FI65,LT_Resources!FI67:FI69)","v":5988.4543010752695},{"$f":"SUM(LT_Resources!FJ64:FJ65,LT_Resources!FJ67:FJ69)","v":6630.3467741935483},{"$f":"SUM(LT_Resources!FK64:FK65,LT_Resources!FK67:FK69)","v":6042.4305555555547},{"$f":"SUMPRODUCT(EZ10:FK10,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":6584.757305936073},null,{"$f":"SUM(LT_Resources!FN64:FN65,LT_Resources!FN67:FN69)","v":5724.7110215053763},{"$f":"SUM(LT_Resources!FO64:FO65,LT_Resources!FO67:FO69)","v":7514.1900138696255},{"$f":"SUM(LT_Resources!FP64:FP65,LT_Resources!FP67:FP69)","v":7179.4771505376339},{"$f":"SUM(LT_Resources!FQ64:FQ65,LT_Resources!FQ67:FQ69)","v":6032.9408602150525},{"$f":"SUM(LT_Resources!FR64:FR65,LT_Resources!FR67:FR69)","v":5400.4255952380945},{"$f":"SUM(LT_Resources!FS64:FS65,LT_Resources!FS67:FS69)","v":5826.4158815612373},{"$f":"SUM(LT_Resources!FT64:FT65,LT_Resources!FT67:FT69)","v":5944.7944444444447},{"$f":"SUM(LT_Resources!FU64:FU65,LT_Resources!FU67:FU69)","v":9074.7258064516154},{"$f":"SUM(LT_Resources!FV64:FV65,LT_Resources!FV67:FV69)","v":7564.5333333333338},{"$f":"SUM(LT_Resources!FW64:FW65,LT_Resources!FW67:FW69)","v":6029.3776881720432},{"$f":"SUM(LT_Resources!FX64:FX65,LT_Resources!FX67:FX69)","v":6648.4852150537636},{"$f":"SUM(LT_Resources!FY64:FY65,LT_Resources!FY67:FY69)","v":6042.4319444444436},{"$f":"SUMPRODUCT(FN10:FY10,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":6589.7558219178081},null,{"$f":"SUM(LT_Resources!GB64:GB65,LT_Resources!GB67:GB69)","v":5724.706989247311},{"$f":"SUM(LT_Resources!GC64:GC65,LT_Resources!GC67:GC69)","v":7514.194174757281},{"$f":"SUM(LT_Resources!GD64:GD65,LT_Resources!GD67:GD69)","v":7179.478494623655},{"$f":"SUM(LT_Resources!GE64:GE65,LT_Resources!GE67:GE69)","v":6032.0282258064517},{"$f":"SUM(LT_Resources!GF64:GF65,LT_Resources!GF67:GF69)","v":5406.4687499999991},{"$f":"SUM(LT_Resources!GG64:GG65,LT_Resources!GG67:GG69)","v":5826.1534320323017},{"$f":"SUM(LT_Resources!GH64:GH65,LT_Resources!GH67:GH69)","v":5940.5888888888894},{"$f":"SUM(LT_Resources!GI64:GI65,LT_Resources!GI67:GI69)","v":9074.7284946236578},{"$f":"SUM(LT_Resources!GJ64:GJ65,LT_Resources!GJ67:GJ69)","v":7564.5333333333319},{"$f":"SUM(LT_Resources!GK64:GK65,LT_Resources!GK67:GK69)","v":5988.4543010752686},{"$f":"SUM(LT_Resources!GL64:GL65,LT_Resources!GL67:GL69)","v":6630.3494623655906},{"$f":"SUM(LT_Resources!GM64:GM65,LT_Resources!GM67:GM69)","v":6042.4305555555538},{"$f":"SUMPRODUCT(GB10:GM10,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":6584.7582191780821},null,{"$f":"SUM(LT_Resources!GP64:GP65,LT_Resources!GP67:GP69)","v":0},{"$f":"SUM(LT_Resources!GQ64:GQ65,LT_Resources!GQ67:GQ69)","v":0},{"$f":"SUM(LT_Resources!GR64:GR65,LT_Resources!GR67:GR69)","v":0},{"$f":"SUM(LT_Resources!GS64:GS65,LT_Resources!GS67:GS69)","v":0},{"$f":"SUM(LT_Resources!GT64:GT65,LT_Resources!GT67:GT69)","v":0},{"$f":"SUM(LT_Resources!GU64:GU65,LT_Resources!GU67:GU69)","v":0},{"$f":"SUM(LT_Resources!GV64:GV65,LT_Resources!GV67:GV69)","v":0},{"$f":"SUM(LT_Resources!GW64:GW65,LT_Resources!GW67:GW69)","v":0},{"$f":"SUM(LT_Resources!GX64:GX65,LT_Resources!GX67:GX69)","v":0},{"$f":"SUM(LT_Resources!GY64:GY65,LT_Resources!GY67:GY69)","v":0},{"$f":"SUM(LT_Resources!GZ64:GZ65,LT_Resources!GZ67:GZ69)","v":0},{"$f":"SUM(LT_Resources!HA64:HA65,LT_Resources!HA67:HA69)","v":0},{"$f":"SUMPRODUCT(GP10:HA10,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
["Fed Hydro Gen. HLH aMW",{"$f":"DB_Inputs!B82","v":6648.2256754348646},{"$f":"DB_Inputs!C82","v":8444.901741598982},{"$f":"DB_Inputs!D82","v":8672.6649845807187},{"$f":"DB_Inputs!E82","v":7080.2020439451917},{"$f":"DB_Inputs!F82","v":7251.0930965694733},{"$f":"DB_Inputs!G82","v":6880.9225932931704},{"$f":"DB_Inputs!H82","v":5812.0165105225988},{"$f":"DB_Inputs!I82","v":12542.053639753045},{"$f":"DB_Inputs!J82","v":12495.022667456989},{"$f":"DB_Inputs!K82","v":7802.3512684485559},{"$f":"DB_Inputs!L82","v":7760.3239515944279},{"$f":"DB_Inputs!M82","v":7371.8408877916454},{"$f":"SUMPRODUCT(B11:M11,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":8243.3514367867501},null,{"$f":"DB_Inputs!P82","v":6407.7196148219928},{"$f":"DB_Inputs!Q82","v":8631.4210562482658},{"$f":"DB_Inputs!R82","v":9840.0643117087875},{"$f":"DB_Inputs!S82","v":11145.770721522571},{"$f":"DB_Inputs!T82","v":10397.135144068285},{"$f":"DB_Inputs!U82","v":11018.512815920103},{"$f":"DB_Inputs!V82","v":12837.94132560551},{"$f":"DB_Inputs!W82","v":12783.411983145827},{"$f":"DB_Inputs!X82","v":12581.159366004549},{"$f":"DB_Inputs!Y82","v":11677.392150055053},{"$f":"DB_Inputs!Z82","v":9582.710543195195},{"$f":"DB_Inputs!AA82","v":8175.4406191802937},{"$f":"SUMPRODUCT(P11:AA11,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":10422.926074384186},null,{"$f":"DB_Inputs!AD82","v":0},{"$f":"DB_Inputs!AE82","v":0},{"$f":"DB_Inputs!AF82","v":0},{"$f":"DB_Inputs!AG82","v":0},{"$f":"DB_Inputs!AH82","v":0},{"$f":"DB_Inputs!AI82","v":0},{"$f":"DB_Inputs!AJ82","v":0},{"$f":"DB_Inputs!AK82","v":0},{"$f":"DB_Inputs!AL82","v":0},{"$f":"DB_Inputs!AM82","v":0},{"$f":"DB_Inputs!AN82","v":0},{"$f":"DB_Inputs!AO82","v":0},{"$f":"SUMPRODUCT(AD11:AO11,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":0},null,{"$f":"DB_Inputs!AR82","v":0},{"$f":"DB_Inputs!AS82","v":0},{"$f":"DB_Inputs!AT82","v":0},{"$f":"DB_Inputs!AU82","v":0},{"$f":"DB_Inputs!AV82","v":0},{"$f":"DB_Inputs!AW82","v":0},{"$f":"DB_Inputs!AX82","v":0},{"$f":"DB_Inputs!AY82","v":0},{"$f":"DB_Inputs!AZ82","v":0},{"$f":"DB_Inputs!BA82","v":0},{"$f":"DB_Inputs!BB82","v":0},{"$f":"DB_Inputs!BC82","v":0},{"$f":"SUMPRODUCT(AR11:BC11,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":0},null,{"$f":"DB_Inputs!BF82","v":0},{"$f":"DB_Inputs!BG82","v":0},{"$f":"DB_Inputs!BH82","v":0},{"$f":"DB_Inputs!BI82","v":0},{"$f":"DB_Inputs!BJ82","v":0},{"$f":"DB_Inputs!BK82","v":0},{"$f":"DB_Inputs!BL82","v":0},{"$f":"DB_Inputs!BM82","v":0},{"$f":"DB_Inputs!BN82","v":0},{"$f":"DB_Inputs!BO82","v":0},{"$f":"DB_Inputs!BP82","v":0},{"$f":"DB_Inputs!BQ82","v":0},{"$f":"SUMPRODUCT(BF11:BQ11,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":0},null,{"$f":"DB_Inputs!BT82","v":0},{"$f":"DB_Inputs!BU82","v":0},{"$f":"DB_Inputs!BV82","v":0},{"$f":"DB_Inputs!BW82","v":0},{"$f":"DB_Inputs!BX82","v":0},{"$f":"DB_Inputs!BY82","v":0},{"$f":"DB_Inputs!BZ82","v":0},{"$f":"DB_Inputs!CA82","v":0},{"$f":"DB_Inputs!CB82","v":0},{"$f":"DB_Inputs!CC82","v":0},{"$f":"DB_Inputs!CD82","v":0},{"$f":"DB_Inputs!CE82","v":0},{"$f":"SUMPRODUCT(BT11:CE11,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":0},null,{"$f":"DB_Inputs!CH82","v":0},{"$f":"DB_Inputs!CI82","v":0},{"$f":"DB_Inputs!CJ82","v":0},{"$f":"DB_Inputs!CK82","v":0},{"$f":"DB_Inputs!CL82","v":0},{"$f":"DB_Inputs!CM82","v":0},{"$f":"DB_Inputs!CN82","v":0},{"$f":"DB_Inputs!CO82","v":0},{"$f":"DB_Inputs!CP82","v":0},{"$f":"DB_Inputs!CQ82","v":0},{"$f":"DB_Inputs!CR82","v":0},{"$f":"DB_Inputs!CS82","v":0},{"$f":"SUMPRODUCT(CH11:CS11,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":0},null,{"$f":"DB_Inputs!CV82","v":0},{"$f":"DB_Inputs!CW82","v":0},{"$f":"DB_Inputs!CX82","v":0},{"$f":"DB_Inputs!CY82","v":0},{"$f":"DB_Inputs!CZ82","v":0},{"$f":"DB_Inputs!DA82","v":0},{"$f":"DB_Inputs!DB82","v":0},{"$f":"DB_Inputs!DC82","v":0},{"$f":"DB_Inputs!DD82","v":0},{"$f":"DB_Inputs!DE82","v":0},{"$f":"DB_Inputs!DF82","v":0},{"$f":"DB_Inputs!DG82","v":0},{"$f":"SUMPRODUCT(CV11:DG11,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":0},null,{"$f":"DB_Inputs!DJ82","v":0},{"$f":"DB_Inputs!DK82","v":0},{"$f":"DB_Inputs!DL82","v":0},{"$f":"DB_Inputs!DM82","v":0},{"$f":"DB_Inputs!DN82","v":0},{"$f":"DB_Inputs!DO82","v":0},{"$f":"DB_Inputs!DP82","v":0},{"$f":"DB_Inputs!DQ82","v":0},{"$f":"DB_Inputs!DR82","v":0},{"$f":"DB_Inputs!DS82","v":0},{"$f":"DB_Inputs!DT82","v":0},{"$f":"DB_Inputs!DU82","v":0},{"$f":"SUMPRODUCT(DJ11:DU11,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":0},null,{"$f":"DB_Inputs!DX82","v":0},{"$f":"DB_Inputs!DY82","v":0},{"$f":"DB_Inputs!DZ82","v":0},{"$f":"DB_Inputs!EA82","v":0},{"$f":"DB_Inputs!EB82","v":0},{"$f":"DB_Inputs!EC82","v":0},{"$f":"DB_Inputs!ED82","v":0},{"$f":"DB_Inputs!EE82","v":0},{"$f":"DB_Inputs!EF82","v":0},{"$f":"DB_Inputs!EG82","v":0},{"$f":"DB_Inputs!EH82","v":0},{"$f":"DB_Inputs!EI82","v":0},{"$f":"SUMPRODUCT(DX11:EI11,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":0},null,{"$f":"DB_Inputs!EL82","v":0},{"$f":"DB_Inputs!EM82","v":0},{"$f":"DB_Inputs!EN82","v":0},{"$f":"DB_Inputs!EO82","v":0},{"$f":"DB_Inputs!EP82","v":0},{"$f":"DB_Inputs!EQ82","v":0},{"$f":"DB_Inputs!ER82","v":0},{"$f":"DB_Inputs!ES82","v":0},{"$f":"DB_Inputs!ET82","v":0},{"$f":"DB_Inputs!EU82","v":0},{"$f":"DB_Inputs!EV82","v":0},{"$f":"DB_Inputs!EW82","v":0},{"$f":"SUMPRODUCT(EL11:EW11,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":0},null,{"$f":"DB_Inputs!EZ82","v":0},{"$f":"DB_Inputs!FA82","v":0},{"$f":"DB_Inputs!FB82","v":0},{"$f":"DB_Inputs!FC82","v":0},{"$f":"DB_Inputs!FD82","v":0},{"$f":"DB_Inputs!FE82","v":0},{"$f":"DB_Inputs!FF82","v":0},{"$f":"DB_Inputs!FG82","v":0},{"$f":"DB_Inputs!FH82","v":0},{"$f":"DB_Inputs!FI82","v":0},{"$f":"DB_Inputs!FJ82","v":0},{"$f":"DB_Inputs!FK82","v":0},{"$f":"SUMPRODUCT(EZ11:FK11,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":0},null,{"$f":"DB_Inputs!FN82","v":0},{"$f":"DB_Inputs!FO82","v":0},{"$f":"DB_Inputs!FP82","v":0},{"$f":"DB_Inputs!FQ82","v":0},{"$f":"DB_Inputs!FR82","v":0},{"$f":"DB_Inputs!FS82","v":0},{"$f":"DB_Inputs!FT82","v":0},{"$f":"DB_Inputs!FU82","v":0},{"$f":"DB_Inputs!FV82","v":0},{"$f":"DB_Inputs!FW82","v":0},{"$f":"DB_Inputs!FX82","v":0},{"$f":"DB_Inputs!FY82","v":0},{"$f":"SUMPRODUCT(FN11:FY11,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":0},null,{"$f":"DB_Inputs!GB82","v":0},{"$f":"DB_Inputs!GC82","v":0},{"$f":"DB_Inputs!GD82","v":0},{"$f":"DB_Inputs!GE82","v":0},{"$f":"DB_Inputs!GF82","v":0},{"$f":"DB_Inputs!GG82","v":0},{"$f":"DB_Inputs!GH82","v":0},{"$f":"DB_Inputs!GI82","v":0},{"$f":"DB_Inputs!GJ82","v":0},{"$f":"DB_Inputs!GK82","v":0},{"$f":"DB_Inputs!GL82","v":0},{"$f":"DB_Inputs!GM82","v":0},{"$f":"SUMPRODUCT(GB11:GM11,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":0},null,{"$f":"DB_Inputs!GP82","v":0},{"$f":"DB_Inputs!GQ82","v":0},{"$f":"DB_Inputs!GR82","v":0},{"$f":"DB_Inputs!GS82","v":0},{"$f":"DB_Inputs!GT82","v":0},{"$f":"DB_Inputs!GU82","v":0},{"$f":"DB_Inputs!GV82","v":0},{"$f":"DB_Inputs!GW82","v":0},{"$f":"DB_Inputs!GX82","v":0},{"$f":"DB_Inputs!GY82","v":0},{"$f":"DB_Inputs!GZ82","v":0},{"$f":"DB_Inputs!HA82","v":0},{"$f":"SUMPRODUCT(GP11:HA11,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0}]
["Fed Hydro Gen. LLH aMW",{"$f":"DB_Inputs!B83","v":4111.5582932247298},{"$f":"DB_Inputs!C83","v":5797.7387402441163},{"$f":"DB_Inputs!D83","v":5723.7105877359099},{"$f":"DB_Inputs!E83","v":5023.9626272412224},{"$f":"DB_Inputs!F83","v":4873.7520805340018},{"$f":"DB_Inputs!G83","v":5016.060738247098},{"$f":"DB_Inputs!H83","v":3805.4962337820448},{"$f":"DB_Inputs!I83","v":9085.4541396469303},{"$f":"DB_Inputs!J83","v":9820.3803899568484},{"$f":"DB_Inputs!K83","v":4472.3963343484265},{"$f":"DB_Inputs!L83","v":4898.391006325247},{"$f":"DB_Inputs!M83","v":4333.1489122312878},{"$f":"SUMPRODUCT(B12:M12,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":5563.1575277332731},null,{"$f":"DB_Inputs!P83","v":4303.9214228528535},{"$f":"DB_Inputs!Q83","v":5938.4232617783346},{"$f":"DB_Inputs!R83","v":6175.8838172370179},{"$f":"DB_Inputs!S83","v":7087.4838349116981},{"$f":"DB_Inputs!T83","v":6781.0481677734451},{"$f":"DB_Inputs!U83","v":7356.2212739023016},{"$f":"DB_Inputs!V83","v":11355.503060631159},{"$f":"DB_Inputs!W83","v":12922.013305709796},{"$f":"DB_Inputs!X83","v":9001.8307832850987},{"$f":"DB_Inputs!Y83","v":9654.5757831970732},{"$f":"DB_Inputs!Z83","v":5754.6619931832111},{"$f":"DB_Inputs!AA83","v":4592.8071347390878},{"$f":"SUMPRODUCT(P12:AA12,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":7570.9719470416749},null,{"$f":"DB_Inputs!AD83","v":0},{"$f":"DB_Inputs!AE83","v":0},{"$f":"DB_Inputs!AF83","v":0},{"$f":"DB_Inputs!AG83","v":0},{"$f":"DB_Inputs!AH83","v":0},{"$f":"DB_Inputs!AI83","v":0},{"$f":"DB_Inputs!AJ83","v":0},{"$f":"DB_Inputs!AK83","v":0},{"$f":"DB_Inputs!AL83","v":0},{"$f":"DB_Inputs!AM83","v":0},{"$f":"DB_Inputs!AN83","v":0},{"$f":"DB_Inputs!AO83","v":0},{"$f":"SUMPRODUCT(AD12:AO12,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":0},null,{"$f":"DB_Inputs!AR83","v":0},{"$f":"DB_Inputs!AS83","v":0},{"$f":"DB_Inputs!AT83","v":0},{"$f":"DB_Inputs!AU83","v":0},{"$f":"DB_Inputs!AV83","v":0},{"$f":"DB_Inputs!AW83","v":0},{"$f":"DB_Inputs!AX83","v":0},{"$f":"DB_Inputs!AY83","v":0},{"$f":"DB_Inputs!AZ83","v":0},{"$f":"DB_Inputs!BA83","v":0},{"$f":"DB_Inputs!BB83","v":0},{"$f":"DB_Inputs!BC83","v":0},{"$f":"SUMPRODUCT(AR12:BC12,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":0},null,{"$f":"DB_Inputs!BF83","v":0},{"$f":"DB_Inputs!BG83","v":0},{"$f":"DB_Inputs!BH83","v":0},{"$f":"DB_Inputs!BI83","v":0},{"$f":"DB_Inputs!BJ83","v":0},{"$f":"DB_Inputs!BK83","v":0},{"$f":"DB_Inputs!BL83","v":0},{"$f":"DB_Inputs!BM83","v":0},{"$f":"DB_Inputs!BN83","v":0},{"$f":"DB_Inputs!BO83","v":0},{"$f":"DB_Inputs!BP83","v":0},{"$f":"DB_Inputs!BQ83","v":0},{"$f":"SUMPRODUCT(BF12:BQ12,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":0},null,{"$f":"DB_Inputs!BT83","v":0},{"$f":"DB_Inputs!BU83","v":0},{"$f":"DB_Inputs!BV83","v":0},{"$f":"DB_Inputs!BW83","v":0},{"$f":"DB_Inputs!BX83","v":0},{"$f":"DB_Inputs!BY83","v":0},{"$f":"DB_Inputs!BZ83","v":0},{"$f":"DB_Inputs!CA83","v":0},{"$f":"DB_Inputs!CB83","v":0},{"$f":"DB_Inputs!CC83","v":0},{"$f":"DB_Inputs!CD83","v":0},{"$f":"DB_Inputs!CE83","v":0},{"$f":"SUMPRODUCT(BT12:CE12,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":0},null,{"$f":"DB_Inputs!CH83","v":0},{"$f":"DB_Inputs!CI83","v":0},{"$f":"DB_Inputs!CJ83","v":0},{"$f":"DB_Inputs!CK83","v":0},{"$f":"DB_Inputs!CL83","v":0},{"$f":"DB_Inputs!CM83","v":0},{"$f":"DB_Inputs!CN83","v":0},{"$f":"DB_Inputs!CO83","v":0},{"$f":"DB_Inputs!CP83","v":0},{"$f":"DB_Inputs!CQ83","v":0},{"$f":"DB_Inputs!CR83","v":0},{"$f":"DB_Inputs!CS83","v":0},{"$f":"SUMPRODUCT(CH12:CS12,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":0},null,{"$f":"DB_Inputs!CV83","v":0},{"$f":"DB_Inputs!CW83","v":0},{"$f":"DB_Inputs!CX83","v":0},{"$f":"DB_Inputs!CY83","v":0},{"$f":"DB_Inputs!CZ83","v":0},{"$f":"DB_Inputs!DA83","v":0},{"$f":"DB_Inputs!DB83","v":0},{"$f":"DB_Inputs!DC83","v":0},{"$f":"DB_Inputs!DD83","v":0},{"$f":"DB_Inputs!DE83","v":0},{"$f":"DB_Inputs!DF83","v":0},{"$f":"DB_Inputs!DG83","v":0},{"$f":"SUMPRODUCT(CV12:DG12,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":0},null,{"$f":"DB_Inputs!DJ83","v":0},{"$f":"DB_Inputs!DK83","v":0},{"$f":"DB_Inputs!DL83","v":0},{"$f":"DB_Inputs!DM83","v":0},{"$f":"DB_Inputs!DN83","v":0},{"$f":"DB_Inputs!DO83","v":0},{"$f":"DB_Inputs!DP83","v":0},{"$f":"DB_Inputs!DQ83","v":0},{"$f":"DB_Inputs!DR83","v":0},{"$f":"DB_Inputs!DS83","v":0},{"$f":"DB_Inputs!DT83","v":0},{"$f":"DB_Inputs!DU83","v":0},{"$f":"SUMPRODUCT(DJ12:DU12,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":0},null,{"$f":"DB_Inputs!DX83","v":0},{"$f":"DB_Inputs!DY83","v":0},{"$f":"DB_Inputs!DZ83","v":0},{"$f":"DB_Inputs!EA83","v":0},{"$f":"DB_Inputs!EB83","v":0},{"$f":"DB_Inputs!EC83","v":0},{"$f":"DB_Inputs!ED83","v":0},{"$f":"DB_Inputs!EE83","v":0},{"$f":"DB_Inputs!EF83","v":0},{"$f":"DB_Inputs!EG83","v":0},{"$f":"DB_Inputs!EH83","v":0},{"$f":"DB_Inputs!EI83","v":0},{"$f":"SUMPRODUCT(DX12:EI12,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":0},null,{"$f":"DB_Inputs!EL83","v":0},{"$f":"DB_Inputs!EM83","v":0},{"$f":"DB_Inputs!EN83","v":0},{"$f":"DB_Inputs!EO83","v":0},{"$f":"DB_Inputs!EP83","v":0},{"$f":"DB_Inputs!EQ83","v":0},{"$f":"DB_Inputs!ER83","v":0},{"$f":"DB_Inputs!ES83","v":0},{"$f":"DB_Inputs!ET83","v":0},{"$f":"DB_Inputs!EU83","v":0},{"$f":"DB_Inputs!EV83","v":0},{"$f":"DB_Inputs!EW83","v":0},{"$f":"SUMPRODUCT(EL12:EW12,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":0},null,{"$f":"DB_Inputs!EZ83","v":0},{"$f":"DB_Inputs!FA83","v":0},{"$f":"DB_Inputs!FB83","v":0},{"$f":"DB_Inputs!FC83","v":0},{"$f":"DB_Inputs!FD83","v":0},{"$f":"DB_Inputs!FE83","v":0},{"$f":"DB_Inputs!FF83","v":0},{"$f":"DB_Inputs!FG83","v":0},{"$f":"DB_Inputs!FH83","v":0},{"$f":"DB_Inputs!FI83","v":0},{"$f":"DB_Inputs!FJ83","v":0},{"$f":"DB_Inputs!FK83","v":0},{"$f":"SUMPRODUCT(EZ12:FK12,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":0},null,{"$f":"DB_Inputs!FN83","v":0},{"$f":"DB_Inputs!FO83","v":0},{"$f":"DB_Inputs!FP83","v":0},{"$f":"DB_Inputs!FQ83","v":0},{"$f":"DB_Inputs!FR83","v":0},{"$f":"DB_Inputs!FS83","v":0},{"$f":"DB_Inputs!FT83","v":0},{"$f":"DB_Inputs!FU83","v":0},{"$f":"DB_Inputs!FV83","v":0},{"$f":"DB_Inputs!FW83","v":0},{"$f":"DB_Inputs!FX83","v":0},{"$f":"DB_Inputs!FY83","v":0},{"$f":"SUMPRODUCT(FN12:FY12,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":0},null,{"$f":"DB_Inputs!GB83","v":0},{"$f":"DB_Inputs!GC83","v":0},{"$f":"DB_Inputs!GD83","v":0},{"$f":"DB_Inputs!GE83","v":0},{"$f":"DB_Inputs!GF83","v":0},{"$f":"DB_Inputs!GG83","v":0},{"$f":"DB_Inputs!GH83","v":0},{"$f":"DB_Inputs!GI83","v":0},{"$f":"DB_Inputs!GJ83","v":0},{"$f":"DB_Inputs!GK83","v":0},{"$f":"DB_Inputs!GL83","v":0},{"$f":"DB_Inputs!GM83","v":0},{"$f":"SUMPRODUCT(GB12:GM12,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":0},null,{"$f":"DB_Inputs!GP83","v":0},{"$f":"DB_Inputs!GQ83","v":0},{"$f":"DB_Inputs!GR83","v":0},{"$f":"DB_Inputs!GS83","v":0},{"$f":"DB_Inputs!GT83","v":0},{"$f":"DB_Inputs!GU83","v":0},{"$f":"DB_Inputs!GV83","v":0},{"$f":"DB_Inputs!GW83","v":0},{"$f":"DB_Inputs!GX83","v":0},{"$f":"DB_Inputs!GY83","v":0},{"$f":"DB_Inputs!GZ83","v":0},{"$f":"DB_Inputs!HA83","v":0},{"$f":"SUMPRODUCT(GP12:HA12,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["Fed Hydro Gen. Flat aMW",{"$f":"DB_Inputs!B84","v":5529.9099477938371},{"$f":"DB_Inputs!C84","v":7266.3451210235153},{"$f":"DB_Inputs!D84","v":7309.1699408782806},{"$f":"DB_Inputs!E84","v":6173.6878924950552},{"$f":"DB_Inputs!F84","v":6232.2326611257004},{"$f":"DB_Inputs!G84","v":6100.3411169549081},{"$f":"DB_Inputs!H84","v":4920.2297208601294},{"$f":"DB_Inputs!I84","v":11018.176440781534},{"$f":"DB_Inputs!J84","v":11365.729261401373},{"$f":"DB_Inputs!K84","v":6262.6946860151629},{"$f":"DB_Inputs!L84","v":6560.1585229331586},{"$f":"DB_Inputs!M84","v":5953.7846325301452},{"$f":"SUMPRODUCT(B13:M13,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":7061.1289179987798},null,{"$f":"DB_Inputs!P84","v":5525.4816633510636},{"$f":"DB_Inputs!Q84","v":7432.4580992096426},{"$f":"DB_Inputs!R84","v":8145.8733303938834},{"$f":"DB_Inputs!S84","v":9356.6334919414348},{"$f":"DB_Inputs!T84","v":8847.3835827990679},{"$f":"DB_Inputs!U84","v":9406.7102126363607},{"$f":"DB_Inputs!V84","v":12212.022947060785},{"$f":"DB_Inputs!W84","v":12844.515792018114},{"$f":"DB_Inputs!X84","v":10990.346662573682},{"$f":"DB_Inputs!Y84","v":10785.612891547773},{"$f":"DB_Inputs!Z84","v":7977.3998609321052},{"$f":"DB_Inputs!AA84","v":6503.544993107731},{"$f":"SUMPRODUCT(P13:AA13,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":9170.1498778072473},null,{"$f":"DB_Inputs!AD84","v":0},{"$f":"DB_Inputs!AE84","v":0},{"$f":"DB_Inputs!AF84","v":0},{"$f":"DB_Inputs!AG84","v":0},{"$f":"DB_Inputs!AH84","v":0},{"$f":"DB_Inputs!AI84","v":0},{"$f":"DB_Inputs!AJ84","v":0},{"$f":"DB_Inputs!AK84","v":0},{"$f":"DB_Inputs!AL84","v":0},{"$f":"DB_Inputs!AM84","v":0},{"$f":"DB_Inputs!AN84","v":0},{"$f":"DB_Inputs!AO84","v":0},{"$f":"SUMPRODUCT(AD13:AO13,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":0},null,{"$f":"DB_Inputs!AR84","v":0},{"$f":"DB_Inputs!AS84","v":0},{"$f":"DB_Inputs!AT84","v":0},{"$f":"DB_Inputs!AU84","v":0},{"$f":"DB_Inputs!AV84","v":0},{"$f":"DB_Inputs!AW84","v":0},{"$f":"DB_Inputs!AX84","v":0},{"$f":"DB_Inputs!AY84","v":0},{"$f":"DB_Inputs!AZ84","v":0},{"$f":"DB_Inputs!BA84","v":0},{"$f":"DB_Inputs!BB84","v":0},{"$f":"DB_Inputs!BC84","v":0},{"$f":"SUMPRODUCT(AR13:BC13,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":0},null,{"$f":"DB_Inputs!BF84","v":0},{"$f":"DB_Inputs!BG84","v":0},{"$f":"DB_Inputs!BH84","v":0},{"$f":"DB_Inputs!BI84","v":0},{"$f":"DB_Inputs!BJ84","v":0},{"$f":"DB_Inputs!BK84","v":0},{"$f":"DB_Inputs!BL84","v":0},{"$f":"DB_Inputs!BM84","v":0},{"$f":"DB_Inputs!BN84","v":0},{"$f":"DB_Inputs!BO84","v":0},{"$f":"DB_Inputs!BP84","v":0},{"$f":"DB_Inputs!BQ84","v":0},{"$f":"SUMPRODUCT(BF13:BQ13,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":0},null,{"$f":"DB_Inputs!BT84","v":0},{"$f":"DB_Inputs!BU84","v":0},{"$f":"DB_Inputs!BV84","v":0},{"$f":"DB_Inputs!BW84","v":0},{"$f":"DB_Inputs!BX84","v":0},{"$f":"DB_Inputs!BY84","v":0},{"$f":"DB_Inputs!BZ84","v":0},{"$f":"DB_Inputs!CA84","v":0},{"$f":"DB_Inputs!CB84","v":0},{"$f":"DB_Inputs!CC84","v":0},{"$f":"DB_Inputs!CD84","v":0},{"$f":"DB_Inputs!CE84","v":0},{"$f":"SUMPRODUCT(BT13:CE13,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":0},null,{"$f":"DB_Inputs!CH84","v":0},{"$f":"DB_Inputs!CI84","v":0},{"$f":"DB_Inputs!CJ84","v":0},{"$f":"DB_Inputs!CK84","v":0},{"$f":"DB_Inputs!CL84","v":0},{"$f":"DB_Inputs!CM84","v":0},{"$f":"DB_Inputs!CN84","v":0},{"$f":"DB_Inputs!CO84","v":0},{"$f":"DB_Inputs!CP84","v":0},{"$f":"DB_Inputs!CQ84","v":0},{"$f":"DB_Inputs!CR84","v":0},{"$f":"DB_Inputs!CS84","v":0},{"$f":"SUMPRODUCT(CH13:CS13,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":0},null,{"$f":"DB_Inputs!CV84","v":0},{"$f":"DB_Inputs!CW84","v":0},{"$f":"DB_Inputs!CX84","v":0},{"$f":"DB_Inputs!CY84","v":0},{"$f":"DB_Inputs!CZ84","v":0},{"$f":"DB_Inputs!DA84","v":0},{"$f":"DB_Inputs!DB84","v":0},{"$f":"DB_Inputs!DC84","v":0},{"$f":"DB_Inputs!DD84","v":0},{"$f":"DB_Inputs!DE84","v":0},{"$f":"DB_Inputs!DF84","v":0},{"$f":"DB_Inputs!DG84","v":0},{"$f":"SUMPRODUCT(CV13:DG13,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":0},null,{"$f":"DB_Inputs!DJ84","v":0},{"$f":"DB_Inputs!DK84","v":0},{"$f":"DB_Inputs!DL84","v":0},{"$f":"DB_Inputs!DM84","v":0},{"$f":"DB_Inputs!DN84","v":0},{"$f":"DB_Inputs!DO84","v":0},{"$f":"DB_Inputs!DP84","v":0},{"$f":"DB_Inputs!DQ84","v":0},{"$f":"DB_Inputs!DR84","v":0},{"$f":"DB_Inputs!DS84","v":0},{"$f":"DB_Inputs!DT84","v":0},{"$f":"DB_Inputs!DU84","v":0},{"$f":"SUMPRODUCT(DJ13:DU13,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":0},null,{"$f":"DB_Inputs!DX84","v":0},{"$f":"DB_Inputs!DY84","v":0},{"$f":"DB_Inputs!DZ84","v":0},{"$f":"DB_Inputs!EA84","v":0},{"$f":"DB_Inputs!EB84","v":0},{"$f":"DB_Inputs!EC84","v":0},{"$f":"DB_Inputs!ED84","v":0},{"$f":"DB_Inputs!EE84","v":0},{"$f":"DB_Inputs!EF84","v":0},{"$f":"DB_Inputs!EG84","v":0},{"$f":"DB_Inputs!EH84","v":0},{"$f":"DB_Inputs!EI84","v":0},{"$f":"SUMPRODUCT(DX13:EI13,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":0},null,{"$f":"DB_Inputs!EL84","v":0},{"$f":"DB_Inputs!EM84","v":0},{"$f":"DB_Inputs!EN84","v":0},{"$f":"DB_Inputs!EO84","v":0},{"$f":"DB_Inputs!EP84","v":0},{"$f":"DB_Inputs!EQ84","v":0},{"$f":"DB_Inputs!ER84","v":0},{"$f":"DB_Inputs!ES84","v":0},{"$f":"DB_Inputs!ET84","v":0},{"$f":"DB_Inputs!EU84","v":0},{"$f":"DB_Inputs!EV84","v":0},{"$f":"DB_Inputs!EW84","v":0},{"$f":"SUMPRODUCT(EL13:EW13,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":0},null,{"$f":"DB_Inputs!EZ84","v":0},{"$f":"DB_Inputs!FA84","v":0},{"$f":"DB_Inputs!FB84","v":0},{"$f":"DB_Inputs!FC84","v":0},{"$f":"DB_Inputs!FD84","v":0},{"$f":"DB_Inputs!FE84","v":0},{"$f":"DB_Inputs!FF84","v":0},{"$f":"DB_Inputs!FG84","v":0},{"$f":"DB_Inputs!FH84","v":0},{"$f":"DB_Inputs!FI84","v":0},{"$f":"DB_Inputs!FJ84","v":0},{"$f":"DB_Inputs!FK84","v":0},{"$f":"SUMPRODUCT(EZ13:FK13,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":0},null,{"$f":"DB_Inputs!FN84","v":0},{"$f":"DB_Inputs!FO84","v":0},{"$f":"DB_Inputs!FP84","v":0},{"$f":"DB_Inputs!FQ84","v":0},{"$f":"DB_Inputs!FR84","v":0},{"$f":"DB_Inputs!FS84","v":0},{"$f":"DB_Inputs!FT84","v":0},{"$f":"DB_Inputs!FU84","v":0},{"$f":"DB_Inputs!FV84","v":0},{"$f":"DB_Inputs!FW84","v":0},{"$f":"DB_Inputs!FX84","v":0},{"$f":"DB_Inputs!FY84","v":0},{"$f":"SUMPRODUCT(FN13:FY13,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":0},null,{"$f":"DB_Inputs!GB84","v":0},{"$f":"DB_Inputs!GC84","v":0},{"$f":"DB_Inputs!GD84","v":0},{"$f":"DB_Inputs!GE84","v":0},{"$f":"DB_Inputs!GF84","v":0},{"$f":"DB_Inputs!GG84","v":0},{"$f":"DB_Inputs!GH84","v":0},{"$f":"DB_Inputs!GI84","v":0},{"$f":"DB_Inputs!GJ84","v":0},{"$f":"DB_Inputs!GK84","v":0},{"$f":"DB_Inputs!GL84","v":0},{"$f":"DB_Inputs!GM84","v":0},{"$f":"SUMPRODUCT(GB13:GM13,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":0},null,{"$f":"DB_Inputs!GP84","v":0},{"$f":"DB_Inputs!GQ84","v":0},{"$f":"DB_Inputs!GR84","v":0},{"$f":"DB_Inputs!GS84","v":0},{"$f":"DB_Inputs!GT84","v":0},{"$f":"DB_Inputs!GU84","v":0},{"$f":"DB_Inputs!GV84","v":0},{"$f":"DB_Inputs!GW84","v":0},{"$f":"DB_Inputs!GX84","v":0},{"$f":"DB_Inputs!GY84","v":0},{"$f":"DB_Inputs!GZ84","v":0},{"$f":"DB_Inputs!HA84","v":0},{"$f":"SUMPRODUCT(GP13:HA13,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
[]
["1937 Tx Loss Retun HLH aMW",{"$f":"LT_Resources!B10","v":31.269230800000003},{"$f":"LT_Resources!C10","v":39.477500000000006},{"$f":"LT_Resources!D10","v":38.297500000000007},{"$f":"LT_Resources!E10","v":28.442307699999994},{"$f":"LT_Resources!F10","v":31.174479300000002},{"$f":"LT_Resources!G10","v":31.467592599999996},{"$f":"LT_Resources!H10","v":31.817},{"$f":"LT_Resources!I10","v":46.913461699999999},{"$f":"LT_Resources!J10","v":38.646634700000007},{"$f":"LT_Resources!K10","v":33.019999999999996},{"$f":"LT_Resources!L10","v":34.768055599999997},{"$f":"LT_Resources!M10","v":33.403645900000001},{"$f":"SUMPRODUCT(B15:M15,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":34.903921613071887},null,{"$f":"LT_Resources!P10","v":30.405092600000003},{"$f":"LT_Resources!Q10","v":39.840000000000003},{"$f":"LT_Resources!R10","v":38.587499999999999},{"$f":"LT_Resources!S10","v":28.562500100000001},{"$f":"LT_Resources!T10","v":31.2552083},{"$f":"LT_Resources!U10","v":32.949519100000003},{"$f":"LT_Resources!V10","v":30.777884799999999},{"$f":"LT_Resources!W10","v":42.935096000000001},{"$f":"LT_Resources!X10","v":36.085000000000001},{"$f":"LT_Resources!Y10","v":31.278846300000005},{"$f":"LT_Resources!Z10","v":34.903009300000001},{"$f":"LT_Resources!AA10","v":33.596354300000002},{"$f":"SUMPRODUCT(P15:AA15,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":34.239963379478823},null,{"$f":"LT_Resources!AD10","v":35.38425925925926},{"$f":"LT_Resources!AE10","v":46.167499999999997},{"$f":"LT_Resources!AF10","v":45.25},{"$f":"LT_Resources!AG10","v":36.800480769230766},{"$f":"LT_Resources!AH10","v":33.150000000000006},{"$f":"LT_Resources!AI10","v":35.836538461538467},{"$f":"LT_Resources!AJ10","v":35.572836538461544},{"$f":"LT_Resources!AK10","v":56.247499999999995},{"$f":"LT_Resources!AL10","v":44.02403846153846},{"$f":"LT_Resources!AM10","v":36.661057692307686},{"$f":"LT_Resources!AN10","v":40.890144230769231},{"$f":"LT_Resources!AO10","v":37.142499999999998},{"$f":"SUMPRODUCT(AD15:AO15,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":40.190665584415576},null,{"$f":"LT_Resources!AR10","v":35.270833333333336},{"$f":"LT_Resources!AS10","v":47.828125},{"$f":"LT_Resources!AT10","v":43.77403846153846},{"$f":"LT_Resources!AU10","v":37.9375},{"$f":"LT_Resources!AV10","v":33.338541666666664},{"$f":"LT_Resources!AW10","v":35.016203703703702},{"$f":"LT_Resources!AX10","v":35.493269230769229},{"$f":"LT_Resources!AY10","v":50.947499999999998},{"$f":"LT_Resources!AZ10","v":38.896634615384613},{"$f":"LT_Resources!BA10","v":35.915865384615387},{"$f":"LT_Resources!BB10","v":40.804326923076928},{"$f":"LT_Resources!BC10","v":37.19},{"$f":"SUMPRODUCT(AR15:BC15,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":39.298412052117264},null,{"$f":"LT_Resources!BF10","v":36.480769230769234},{"$f":"LT_Resources!BG10","v":46.07},{"$f":"LT_Resources!BH10","v":43.629807692307679},{"$f":"LT_Resources!BI10","v":37.905000000000001},{"$f":"LT_Resources!BJ10","v":33.197916666666664},{"$f":"LT_Resources!BK10","v":34.629629629629626},{"$f":"LT_Resources!BL10","v":35.498076923076923},{"$f":"LT_Resources!BM10","v":56.184999999999995},{"$f":"LT_Resources!BN10","v":43.95192307692308},{"$f":"LT_Resources!BO10","v":37.992500000000007},{"$f":"LT_Resources!BP10","v":39.394675925925924},{"$f":"LT_Resources!BQ10","v":37.07},{"$f":"SUMPRODUCT(BF15:BQ15,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":40.145093648208466},null,{"$f":"LT_Resources!BT10","v":36.387019230769226},{"$f":"LT_Resources!BU10","v":46.082500000000003},{"$f":"LT_Resources!BV10","v":43.675480769230759},{"$f":"LT_Resources!BW10","v":37.825000000000003},{"$f":"LT_Resources!BX10","v":33.239583333333329},{"$f":"LT_Resources!BY10","v":34.960648148148152},{"$f":"LT_Resources!BZ10","v":36.791499999999999},{"$f":"LT_Resources!CA10","v":48.877403846153847},{"$f":"LT_Resources!CB10","v":38.850961538461533},{"$f":"LT_Resources!CC10","v":37.252499999999998},{"$f":"LT_Resources!CD10","v":39.328240740740746},{"$f":"LT_Resources!CE10","v":37.124999999999993},{"$f":"SUMPRODUCT(BT15:CE15,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":39.228094462540724},null,{"$f":"LT_Resources!CH10","v":36.4375},{"$f":"LT_Resources!CI10","v":46.007500000000007},{"$f":"LT_Resources!CJ10","v":45.067499999999995},{"$f":"LT_Resources!CK10","v":36.637019230769226},{"$f":"LT_Resources!CL10","v":33.005000000000003},{"$f":"LT_Resources!CM10","v":35.713942307692307},{"$f":"LT_Resources!CN10","v":35.460817307692309},{"$f":"LT_Resources!CO10","v":54.009615384615387},{"$f":"LT_Resources!CP10","v":45.572500000000005},{"$f":"LT_Resources!CQ10","v":36.52884615384616},{"$f":"LT_Resources!CR10","v":39.347453703703707},{"$f":"LT_Resources!CS10","v":38.476562500000007},{"$f":"SUMPRODUCT(CH15:CS15,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":40.168118892508147},null,{"$f":"LT_Resources!CV10","v":35.157407407407405},{"$f":"LT_Resources!CW10","v":46.022500000000001},{"$f":"LT_Resources!CX10","v":45.1175},{"$f":"LT_Resources!CY10","v":36.572115384615387},{"$f":"LT_Resources!CZ10","v":33.21875},{"$f":"LT_Resources!DA10","v":36.06009615384616},{"$f":"LT_Resources!DB10","v":35.406009615384612},{"$f":"LT_Resources!DC10","v":48.810096153846146},{"$f":"LT_Resources!DD10","v":40.494999999999997},{"$f":"LT_Resources!DE10","v":35.793269230769234},{"$f":"LT_Resources!DF10","v":40.728125000000006},{"$f":"LT_Resources!DG10","v":37.059999999999995},{"$f":"SUMPRODUCT(CV15:DG15,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":39.190513029315959},null,{"$f":"LT_Resources!DJ10","v":35.243055555555557},{"$f":"LT_Resources!DK10","v":47.710937499999993},{"$f":"LT_Resources!DL10","v":43.536057692307686},{"$f":"LT_Resources!DM10","v":36.637019230769226},{"$f":"LT_Resources!DN10","v":33.1796875},{"$f":"LT_Resources!DO10","v":35.713942307692307},{"$f":"LT_Resources!DP10","v":35.460817307692309},{"$f":"LT_Resources!DQ10","v":56.152500000000003},{"$f":"LT_Resources!DR10","v":43.855769230769241},{"$f":"LT_Resources!DS10","v":36.52884615384616},{"$f":"LT_Resources!DT10","v":40.806730769230768},{"$f":"LT_Resources!DU10","v":37.024999999999991},{"$f":"SUMPRODUCT(DJ15:DU15,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":40.092487785016289},null,{"$f":"LT_Resources!DX10","v":35.13194444444445},{"$f":"LT_Resources!DY10","v":47.736979166666671},{"$f":"LT_Resources!DZ10","v":43.584134615384613},{"$f":"LT_Resources!EA10","v":37.817500000000003},{"$f":"LT_Resources!EB10","v":33.236979166666657},{"$f":"LT_Resources!EC10","v":34.884259259259267},{"$f":"LT_Resources!ED10","v":35.406009615384612},{"$f":"LT_Resources!EE10","v":50.870000000000005},{"$f":"LT_Resources!EF10","v":38.774038461538467},{"$f":"LT_Resources!EG10","v":35.783653846153847},{"$f":"LT_Resources!EH10","v":40.711057692307691},{"$f":"LT_Resources!EI10","v":37.072499999999998},{"$f":"SUMPRODUCT(DX15:EI15,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":39.180924267100977},null,{"$f":"LT_Resources!EL10","v":36.432692307692307},{"$f":"LT_Resources!EM10","v":46.019999999999996},{"$f":"LT_Resources!EN10","v":43.545673076923073},{"$f":"LT_Resources!EO10","v":37.897500000000001},{"$f":"LT_Resources!EP10","v":32.9925},{"$f":"LT_Resources!EQ10","v":34.548611111111114},{"$f":"LT_Resources!ER10","v":36.833500000000001},{"$f":"LT_Resources!ES10","v":53.99759615384616},{"$f":"LT_Resources!ET10","v":43.867788461538467},{"$f":"LT_Resources!EU10","v":37.980000000000004},{"$f":"LT_Resources!EV10","v":39.32361111111112},{"$f":"LT_Resources!EW10","v":37.024999999999991},{"$f":"SUMPRODUCT(EL15:EW15,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":40.055844155844156},null,{"$f":"LT_Resources!EZ10","v":36.331730769230759},{"$f":"LT_Resources!FA10","v":46.034999999999997},{"$f":"LT_Resources!FB10","v":45.129999999999995},{"$f":"LT_Resources!FC10","v":36.574519230769234},{"$f":"LT_Resources!FD10","v":33.236979166666657},{"$f":"LT_Resources!FE10","v":34.884259259259267},{"$f":"LT_Resources!FF10","v":36.782750000000007},{"$f":"LT_Resources!FG10","v":48.793269230769219},{"$f":"LT_Resources!FH10","v":38.776442307692307},{"$f":"LT_Resources!FI10","v":37.239999999999995},{"$f":"LT_Resources!FJ10","v":39.253240740740743},{"$f":"LT_Resources!FK10","v":38.549479166666671},{"$f":"SUMPRODUCT(EZ15:FK15,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":39.302798202614376},null,{"$f":"LT_Resources!FN10","v":35.222222222222229},{"$f":"LT_Resources!FO10","v":46.019999999999996},{"$f":"LT_Resources!FP10","v":45.082499999999996},{"$f":"LT_Resources!FQ10","v":36.637019230769226},{"$f":"LT_Resources!FR10","v":33.1875},{"$f":"LT_Resources!FS10","v":35.713942307692307},{"$f":"LT_Resources!FT10","v":35.460817307692309},{"$f":"LT_Resources!FU10","v":53.99759615384616},{"$f":"LT_Resources!FV10","v":45.59},{"$f":"LT_Resources!FW10","v":36.524038461538467},{"$f":"LT_Resources!FX10","v":39.32361111111112},{"$f":"LT_Resources!FY10","v":38.492187500000007},{"$f":"SUMPRODUCT(FN15:FY15,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":40.088049674267104},null,{"$f":"LT_Resources!GB10","v":35.127314814814817},{"$f":"LT_Resources!GC10","v":46.067500000000003},{"$f":"LT_Resources!GD10","v":45.155000000000001},{"$f":"LT_Resources!GE10","v":36.603365384615387},{"$f":"LT_Resources!GF10","v":33.263020833333329},{"$f":"LT_Resources!GG10","v":36.06009615384616},{"$f":"LT_Resources!GH10","v":35.406009615384612},{"$f":"LT_Resources!GI10","v":48.783653846153847},{"$f":"LT_Resources!GJ10","v":40.50500000000001},{"$f":"LT_Resources!GK10","v":35.752403846153847},{"$f":"LT_Resources!GL10","v":40.74086538461539},{"$f":"LT_Resources!GM10","v":37.024999999999991},{"$f":"SUMPRODUCT(GB15:GM15,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":39.194035016286648},null,{"$f":"LT_Resources!GP10","v":0},{"$f":"LT_Resources!GQ10","v":24.9097222222222},{"$f":"LT_Resources!GR10","v":0},{"$f":"LT_Resources!GS10","v":0},{"$f":"LT_Resources!GT10","v":0},{"$f":"LT_Resources!GU10","v":0},{"$f":"LT_Resources!GV10","v":0},{"$f":"LT_Resources!GW10","v":0},{"$f":"LT_Resources!GX10","v":0},{"$f":"LT_Resources!GY10","v":0},{"$f":"LT_Resources!GZ10","v":0},{"$f":"LT_Resources!HA10","v":0},{"$f":"SUMPRODUCT(GP15:HA15,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":1.9410173160173143}]
["1937 Tx Loss Retun LLH aMW",{"$f":"LT_Resources!B40","v":21.501219500000001},{"$f":"LT_Resources!C40","v":28.9719628},{"$f":"LT_Resources!D40","v":26.686046399999999},{"$f":"LT_Resources!E40","v":23.140548700000004},{"$f":"LT_Resources!F40","v":23.661111099999999},{"$f":"LT_Resources!G40","v":25.290996800000006},{"$f":"LT_Resources!H40","v":21.395625000000003},{"$f":"LT_Resources!I40","v":32.673780399999998},{"$f":"LT_Resources!J40","v":28.6875},{"$f":"LT_Resources!K40","v":20.489534899999999},{"$f":"LT_Resources!L40","v":23.454166700000002},{"$f":"LT_Resources!M40","v":21.558928599999998},{"$f":"SUMPRODUCT(B16:M16,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":24.766278464906829},null,{"$f":"LT_Resources!P40","v":22.259935800000001},{"$f":"LT_Resources!Q40","v":28.5420561},{"$f":"LT_Resources!R40","v":26.363372099999999},{"$f":"LT_Resources!S40","v":23.038414600000003},{"$f":"LT_Resources!T40","v":23.538194399999998},{"$f":"LT_Resources!U40","v":23.678899200000004},{"$f":"LT_Resources!V40","v":22.354605199999998},{"$f":"LT_Resources!W40","v":30.557926899999995},{"$f":"LT_Resources!X40","v":21.814062499999999},{"$f":"LT_Resources!Y40","v":20.979573199999997},{"$f":"LT_Resources!Z40","v":23.285576900000002},{"$f":"LT_Resources!AA40","v":21.347916700000003},{"$f":"SUMPRODUCT(P16:AA16,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":24.005535346179837},null,{"$f":"LT_Resources!AD40","v":26.444551282051282},{"$f":"LT_Resources!AE40","v":34.446105919003116},{"$f":"LT_Resources!AF40","v":32.260465116279065},{"$f":"LT_Resources!AG40","v":29.52743902439024},{"$f":"LT_Resources!AH40","v":26.92635135135135},{"$f":"LT_Resources!AI40","v":27.863608562691134},{"$f":"LT_Resources!AJ40","v":27.321052631578944},{"$f":"LT_Resources!AK40","v":36.345930232558146},{"$f":"LT_Resources!AL40","v":33.488157894736837},{"$f":"LT_Resources!AM40","v":25.238414634146341},{"$f":"LT_Resources!AN40","v":26.257317073170732},{"$f":"LT_Resources!AO40","v":26.8128125},{"$f":"SUMPRODUCT(AD16:AO16,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":29.468827800829871},null,{"$f":"LT_Resources!AR40","v":26.555769230769226},{"$f":"LT_Resources!AS40","v":33.005341246290804},{"$f":"LT_Resources!AT40","v":33.523475609756098},{"$f":"LT_Resources!AU40","v":28.462209302325586},{"$f":"LT_Resources!AV40","v":26.753472222222225},{"$f":"LT_Resources!AW40","v":28.605144694533763},{"$f":"LT_Resources!AX40","v":27.303947368421049},{"$f":"LT_Resources!AY40","v":34.517441860465119},{"$f":"LT_Resources!AZ40","v":27.603289473684214},{"$f":"LT_Resources!BA40","v":24.504573170731703},{"$f":"LT_Resources!BB40","v":26.164939024390247},{"$f":"LT_Resources!BC40","v":26.736249999999998},{"$f":"SUMPRODUCT(AR16:BC16,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":28.725857588357599},null,{"$f":"LT_Resources!BF40","v":25.260365853658534},{"$f":"LT_Resources!BG40","v":34.345482866043611},{"$f":"LT_Resources!BH40","v":33.483536585365854},{"$f":"LT_Resources!BI40","v":28.295058139534888},{"$f":"LT_Resources!BJ40","v":26.651041666666668},{"$f":"LT_Resources!BK40","v":28.999035369774919},{"$f":"LT_Resources!BL40","v":27.243421052631575},{"$f":"LT_Resources!BM40","v":36.293604651162788},{"$f":"LT_Resources!BN40","v":33.411842105263155},{"$f":"LT_Resources!BO40","v":23.98168604651163},{"$f":"LT_Resources!BP40","v":27.500641025641031},{"$f":"LT_Resources!BQ40","v":26.749062500000001},{"$f":"SUMPRODUCT(BF16:BQ16,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":29.374844074844074},null,{"$f":"LT_Resources!BT40","v":25.393902439024391},{"$f":"LT_Resources!BU40","v":34.33302180685358},{"$f":"LT_Resources!BV40","v":33.421951219512195},{"$f":"LT_Resources!BW40","v":28.365406976744183},{"$f":"LT_Resources!BX40","v":26.657986111111111},{"$f":"LT_Resources!BY40","v":28.539549839228293},{"$f":"LT_Resources!BZ40","v":25.947812499999998},{"$f":"LT_Resources!CA40","v":36.329268292682926},{"$f":"LT_Resources!CB40","v":27.559539473684207},{"$f":"LT_Resources!CC40","v":23.270058139534882},{"$f":"LT_Resources!CD40","v":27.386858974358972},{"$f":"LT_Resources!CE40","v":26.678750000000001},{"$f":"SUMPRODUCT(BT16:CE16,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":28.6662422037422},null,{"$f":"LT_Resources!CH40","v":25.232317073170734},{"$f":"LT_Resources!CI40","v":34.304672897196262},{"$f":"LT_Resources!CJ40","v":32.113662790697674},{"$f":"LT_Resources!CK40","v":29.37987804878049},{"$f":"LT_Resources!CL40","v":26.778378378378378},{"$f":"LT_Resources!CM40","v":27.748318042813455},{"$f":"LT_Resources!CN40","v":27.207894736842103},{"$f":"LT_Resources!CO40","v":37.990853658536587},{"$f":"LT_Resources!CP40","v":31.738125},{"$f":"LT_Resources!CQ40","v":25.12042682926829},{"$f":"LT_Resources!CR40","v":27.459615384615383},{"$f":"LT_Resources!CS40","v":25.517857142857146},{"$f":"SUMPRODUCT(CH16:CS16,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":29.246151859504131},null,{"$f":"LT_Resources!CV40","v":26.467307692307692},{"$f":"LT_Resources!CW40","v":34.285981308411216},{"$f":"LT_Resources!CX40","v":32.066860465116285},{"$f":"LT_Resources!CY40","v":29.453658536585369},{"$f":"LT_Resources!CZ40","v":26.619097222222223},{"$f":"LT_Resources!DA40","v":27.308562691131495},{"$f":"LT_Resources!DB40","v":27.225657894736845},{"$f":"LT_Resources!DC40","v":36.289634146341456},{"$f":"LT_Resources!DD40","v":25.9140625},{"$f":"LT_Resources!DE40","v":24.405182926829269},{"$f":"LT_Resources!DF40","v":26.064024390243897},{"$f":"LT_Resources!DG40","v":26.650000000000002},{"$f":"SUMPRODUCT(CV16:DG16,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":28.613721413721411},null,{"$f":"LT_Resources!DJ40","v":26.333333333333336},{"$f":"LT_Resources!DK40","v":32.912462908011868},{"$f":"LT_Resources!DL40","v":33.434146341463418},{"$f":"LT_Resources!DM40","v":29.37987804878049},{"$f":"LT_Resources!DN40","v":26.61215277777778},{"$f":"LT_Resources!DO40","v":27.748318042813455},{"$f":"LT_Resources!DP40","v":27.207894736842103},{"$f":"LT_Resources!DQ40","v":36.244186046511622},{"$f":"LT_Resources!DR40","v":33.362171052631581},{"$f":"LT_Resources!DS40","v":25.12042682926829},{"$f":"LT_Resources!DT40","v":26.171951219512195},{"$f":"LT_Resources!DU40","v":26.717187500000001},{"$f":"SUMPRODUCT(DJ16:DU16,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":29.340748440748438},null,{"$f":"LT_Resources!DX40","v":26.467307692307692},{"$f":"LT_Resources!DY40","v":32.88842729970326},{"$f":"LT_Resources!DZ40","v":33.372560975609758},{"$f":"LT_Resources!EA40","v":28.330232558139535},{"$f":"LT_Resources!EB40","v":26.619097222222223},{"$f":"LT_Resources!EC40","v":28.510289389067523},{"$f":"LT_Resources!ED40","v":27.225657894736845},{"$f":"LT_Resources!EE40","v":34.444767441860463},{"$f":"LT_Resources!EF40","v":27.519407894736844},{"$f":"LT_Resources!EG40","v":24.405182926829269},{"$f":"LT_Resources!EH40","v":26.074695121951219},{"$f":"LT_Resources!EI40","v":26.650000000000002},{"$f":"SUMPRODUCT(DX16:EI16,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":28.623414760914759},null,{"$f":"LT_Resources!EL40","v":25.238414634146341},{"$f":"LT_Resources!EM40","v":34.301557632398755},{"$f":"LT_Resources!EN40","v":33.428048780487806},{"$f":"LT_Resources!EO40","v":28.256686046511629},{"$f":"LT_Resources!EP40","v":26.778378378378378},{"$f":"LT_Resources!EQ40","v":28.97620578778135},{"$f":"LT_Resources!ER40","v":25.894687499999996},{"$f":"LT_Resources!ES40","v":37.993902439024389},{"$f":"LT_Resources!ET40","v":33.365460526315793},{"$f":"LT_Resources!EU40","v":23.949127906976745},{"$f":"LT_Resources!EV40","v":27.469551282051281},{"$f":"LT_Resources!EW40","v":26.717187500000001},{"$f":"SUMPRODUCT(EL16:EW16,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":29.346887966804982},null,{"$f":"LT_Resources!EZ40","v":25.362804878048784},{"$f":"LT_Resources!FA40","v":34.273208722741437},{"$f":"LT_Resources!FB40","v":32.04912790697675},{"$f":"LT_Resources!FC40","v":29.453658536585369},{"$f":"LT_Resources!FD40","v":26.622569444444444},{"$f":"LT_Resources!FE40","v":28.510289389067523},{"$f":"LT_Resources!FF40","v":25.920624999999998},{"$f":"LT_Resources!FG40","v":36.295731707317074},{"$f":"LT_Resources!FH40","v":27.525986842105269},{"$f":"LT_Resources!FI40","v":23.24622093023256},{"$f":"LT_Resources!FJ40","v":27.362820512820516},{"$f":"LT_Resources!FK40","v":25.457142857142856},{"$f":"SUMPRODUCT(EZ16:FK16,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":28.518478260869564},null,{"$f":"LT_Resources!FN40","v":26.333333333333336},{"$f":"LT_Resources!FO40","v":34.301557632398755},{"$f":"LT_Resources!FP40","v":32.104941860465118},{"$f":"LT_Resources!FQ40","v":29.37987804878049},{"$f":"LT_Resources!FR40","v":26.61215277777778},{"$f":"LT_Resources!FS40","v":27.754740061162082},{"$f":"LT_Resources!FT40","v":27.211513157894739},{"$f":"LT_Resources!FU40","v":37.993902439024389},{"$f":"LT_Resources!FV40","v":31.738125},{"$f":"LT_Resources!FW40","v":25.123475609756099},{"$f":"LT_Resources!FX40","v":27.469551282051281},{"$f":"LT_Resources!FY40","v":25.517857142857146},{"$f":"SUMPRODUCT(FN16:FY16,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":29.345919958419959},null,{"$f":"LT_Resources!GB40","v":26.467628205128207},{"$f":"LT_Resources!GC40","v":34.276635514018693},{"$f":"LT_Resources!GD40","v":32.063953488372093},{"$f":"LT_Resources!GE40","v":29.45975609756098},{"$f":"LT_Resources!GF40","v":26.619097222222223},{"$f":"LT_Resources!GG40","v":27.308562691131495},{"$f":"LT_Resources!GH40","v":27.232565789473686},{"$f":"LT_Resources!GI40","v":36.323170731707322},{"$f":"LT_Resources!GJ40","v":25.898124999999997},{"$f":"LT_Resources!GK40","v":24.470426829268298},{"$f":"LT_Resources!GL40","v":26.04512195121951},{"$f":"LT_Resources!GM40","v":26.695},{"$f":"SUMPRODUCT(GB16:GM16,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":28.622998960498961},null,{"$f":"LT_Resources!GP40","v":0},{"$f":"LT_Resources!GQ40","v":0},{"$f":"LT_Resources!GR40","v":0},{"$f":"LT_Resources!GS40","v":0},{"$f":"LT_Resources!GT40","v":0},{"$f":"LT_Resources!GU40","v":0},{"$f":"LT_Resources!GV40","v":0},{"$f":"LT_Resources!GW40","v":0},{"$f":"LT_Resources!GX40","v":0},{"$f":"LT_Resources!GY40","v":0},{"$f":"LT_Resources!GZ40","v":0},{"$f":"LT_Resources!HA40","v":0},{"$f":"SUMPRODUCT(GP16:HA16,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["1937 Tx Loss Retun Flat aMW",{"$f":"LT_Resources!B70","v":26.962903237634414},{"$f":"LT_Resources!C70","v":34.800277474063805},{"$f":"LT_Resources!D70","v":32.928763389247308},{"$f":"LT_Resources!E70","v":26.10497308709677},{"$f":"LT_Resources!F70","v":27.954464357142857},{"$f":"LT_Resources!G70","v":28.882234196500676},{"$f":"LT_Resources!H70","v":27.185277777777781},{"$f":"LT_Resources!I70","v":40.635752739784941},{"$f":"LT_Resources!J70","v":34.441666715555556},{"$f":"LT_Resources!K70","v":27.226344093548384},{"$f":"LT_Resources!L70","v":30.023521545161291},{"$f":"LT_Resources!M70","v":27.876111160000001},{"$f":"SUMPRODUCT(B17:M17,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":30.432248881963478},null,{"$f":"LT_Resources!P70","v":26.98938168387097},{"$f":"LT_Resources!Q70","v":34.809986141608881},{"$f":"LT_Resources!R70","v":32.935483874193551},{"$f":"LT_Resources!S70","v":26.127150578494625},{"$f":"LT_Resources!T70","v":27.947916628571431},{"$f":"LT_Resources!U70","v":28.869448161507403},{"$f":"LT_Resources!V70","v":27.221388968888888},{"$f":"LT_Resources!W70","v":37.478494568817204},{"$f":"LT_Resources!X70","v":29.742361111111112},{"$f":"LT_Resources!Y70","v":26.738306546236561},{"$f":"LT_Resources!Z70","v":30.031182809677418},{"$f":"LT_Resources!AA70","v":27.880416753333339},{"$f":"SUMPRODUCT(P17:AA17,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":29.744292252522833},null,{"$f":"LT_Resources!AD70","v":31.635349462365593},{"$f":"LT_Resources!AE70","v":40.948959778085992},{"$f":"LT_Resources!AF70","v":39.244086021505375},{"$f":"LT_Resources!AG70","v":33.594086021505369},{"$f":"LT_Resources!AH70","v":30.503160919540232},{"$f":"LT_Resources!AI70","v":32.327590847913868},{"$f":"LT_Resources!AJ70","v":32.088750000000005},{"$f":"LT_Resources!AK70","v":47.045698924731184},{"$f":"LT_Resources!AL70","v":39.575555555555553},{"$f":"LT_Resources!AM70","v":31.625268817204297},{"$f":"LT_Resources!AN70","v":34.439112903225805},{"$f":"LT_Resources!AO70","v":32.551527777777778},{"$f":"SUMPRODUCT(AD17:AO17,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":35.48399362477231},null,{"$f":"LT_Resources!AR70","v":31.616129032258065},{"$f":"LT_Resources!AS70","v":40.8998613037448},{"$f":"LT_Resources!AT70","v":39.254973118279572},{"$f":"LT_Resources!AU70","v":33.556451612903224},{"$f":"LT_Resources!AV70","v":30.516369047619047},{"$f":"LT_Resources!AW70","v":32.332705248990578},{"$f":"LT_Resources!AX70","v":32.035555555555554},{"$f":"LT_Resources!AY70","v":43.350806451612904},{"$f":"LT_Resources!AZ70","v":34.128333333333337},{"$f":"LT_Resources!BA70","v":30.885080645161292},{"$f":"LT_Resources!BB70","v":34.35040322580646},{"$f":"LT_Resources!BC70","v":32.543888888888887},{"$f":"SUMPRODUCT(AR17:BC17,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":34.654212328767116},null,{"$f":"LT_Resources!BF70","v":31.534139784946237},{"$f":"LT_Resources!BG70","v":40.850069348127604},{"$f":"LT_Resources!BH70","v":39.156720430107512},{"$f":"LT_Resources!BI70","v":33.461693548387096},{"$f":"LT_Resources!BJ70","v":30.392113095238095},{"$f":"LT_Resources!BK70","v":32.272812920592187},{"$f":"LT_Resources!BL70","v":32.012777777777771},{"$f":"LT_Resources!BM70","v":46.987903225806441},{"$f":"LT_Resources!BN70","v":39.501666666666665},{"$f":"LT_Resources!BO70","v":31.514381720430112},{"$f":"LT_Resources!BP70","v":34.406854838709677},{"$f":"LT_Resources!BQ70","v":32.482916666666668},{"$f":"SUMPRODUCT(BF17:BQ17,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":35.41405251141552},null,{"$f":"LT_Resources!BT70","v":31.540591397849457},{"$f":"LT_Resources!BU70","v":40.851456310679616},{"$f":"LT_Resources!BV70","v":39.155107526881714},{"$f":"LT_Resources!BW70","v":33.451209677419357},{"$f":"LT_Resources!BX70","v":30.41889880952381},{"$f":"LT_Resources!BY70","v":32.27294751009422},{"$f":"LT_Resources!BZ70","v":31.972083333333334},{"$f":"LT_Resources!CA70","v":43.34543010752688},{"$f":"LT_Resources!CB70","v":34.08347222222222},{"$f":"LT_Resources!CC70","v":30.787500000000001},{"$f":"LT_Resources!CD70","v":34.320564516129032},{"$f":"LT_Resources!CE70","v":32.482222222222219},{"$f":"SUMPRODUCT(BT17:CE17,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":34.588595890410964},null,{"$f":"LT_Resources!CH70","v":31.497580645161293},{"$f":"LT_Resources!CI70","v":40.797226074895981},{"$f":"LT_Resources!CJ70","v":39.078091397849462},{"$f":"LT_Resources!CK70","v":33.43763440860215},{"$f":"LT_Resources!CL70","v":30.356896551724141},{"$f":"LT_Resources!CM70","v":32.208209959623147},{"$f":"LT_Resources!CN70","v":31.97625},{"$f":"LT_Resources!CO70","v":46.947580645161288},{"$f":"LT_Resources!CP70","v":39.423888888888897},{"$f":"LT_Resources!CQ70","v":31.499327956989248},{"$f":"LT_Resources!CR70","v":34.362231182795696},{"$f":"LT_Resources!CS70","v":32.429166666666674},{"$f":"SUMPRODUCT(CH17:CS17,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":35.353699908925314},null,{"$f":"LT_Resources!CV70","v":31.513172043010748},{"$f":"LT_Resources!CW70","v":40.797226074895981},{"$f":"LT_Resources!CX70","v":39.083333333333336},{"$f":"LT_Resources!CY70","v":33.433870967741939},{"$f":"LT_Resources!CZ70","v":30.390327380952378},{"$f":"LT_Resources!DA70","v":32.20847913862719},{"$f":"LT_Resources!DB70","v":31.952083333333334},{"$f":"LT_Resources!DC70","v":43.290322580645153},{"$f":"LT_Resources!DD70","v":34.014583333333334},{"$f":"LT_Resources!DE70","v":30.772715053763442},{"$f":"LT_Resources!DF70","v":34.263306451612905},{"$f":"LT_Resources!DG70","v":32.43333333333333},{"$f":"SUMPRODUCT(CV17:DG17,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":34.544452054794526},null,{"$f":"LT_Resources!DJ70","v":31.506720430107528},{"$f":"LT_Resources!DK70","v":40.794036061026347},{"$f":"LT_Resources!DL70","v":39.082526881720426},{"$f":"LT_Resources!DM70","v":33.43763440860215},{"$f":"LT_Resources!DN70","v":30.365029761904765},{"$f":"LT_Resources!DO70","v":32.208209959623147},{"$f":"LT_Resources!DP70","v":31.97625},{"$f":"LT_Resources!DQ70","v":46.947580645161288},{"$f":"LT_Resources!DR70","v":39.425138888888895},{"$f":"LT_Resources!DS70","v":31.499327956989248},{"$f":"LT_Resources!DT70","v":34.354838709677416},{"$f":"LT_Resources!DU70","v":32.443749999999994},{"$f":"SUMPRODUCT(DJ17:DU17,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":35.369577625570777},null,{"$f":"LT_Resources!DX70","v":31.498387096774199},{"$f":"LT_Resources!DY70","v":40.796671289875171},{"$f":"LT_Resources!DZ70","v":39.082258064516132},{"$f":"LT_Resources!EA70","v":33.43091397849463},{"$f":"LT_Resources!EB70","v":30.400744047619042},{"$f":"LT_Resources!EC70","v":32.216285329744288},{"$f":"LT_Resources!ED70","v":31.952083333333334},{"$f":"LT_Resources!EE70","v":43.2755376344086},{"$f":"LT_Resources!EF70","v":34.022083333333335},{"$f":"LT_Resources!EG70","v":30.767338709677421},{"$f":"LT_Resources!EH70","v":34.258467741935483},{"$f":"LT_Resources!EI70","v":32.44027777777778},{"$f":"SUMPRODUCT(DX17:EI17,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":34.543333333333329},null,{"$f":"LT_Resources!EL70","v":31.497580645161293},{"$f":"LT_Resources!EM70","v":40.802773925104027},{"$f":"LT_Resources!EN70","v":39.085215053763442},{"$f":"LT_Resources!EO70","v":33.439919354838715},{"$f":"LT_Resources!EP70","v":30.349712643678163},{"$f":"LT_Resources!EQ70","v":32.216150740242263},{"$f":"LT_Resources!ER70","v":31.971805555555552},{"$f":"LT_Resources!ES70","v":46.942204301075272},{"$f":"LT_Resources!ET70","v":39.433472222222228},{"$f":"LT_Resources!EU70","v":31.49260752688172},{"$f":"LT_Resources!EV70","v":34.352553763440866},{"$f":"LT_Resources!EW70","v":32.443749999999994},{"$f":"SUMPRODUCT(EL17:EW17,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":35.354826958105654},null,{"$f":"LT_Resources!EZ70","v":31.495967741935484},{"$f":"LT_Resources!FA70","v":40.798474341192787},{"$f":"LT_Resources!FB70","v":39.081854838709681},{"$f":"LT_Resources!FC70","v":33.435215053763443},{"$f":"LT_Resources!FD70","v":30.402232142857137},{"$f":"LT_Resources!FE70","v":32.216285329744288},{"$f":"LT_Resources!FF70","v":31.955138888888889},{"$f":"LT_Resources!FG70","v":43.283602150537632},{"$f":"LT_Resources!FH70","v":34.026250000000005},{"$f":"LT_Resources!FI70","v":30.769758064516125},{"$f":"LT_Resources!FJ70","v":34.266935483870974},{"$f":"LT_Resources!FK70","v":32.439722222222223},{"$f":"SUMPRODUCT(EZ17:FK17,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":34.545878995433796},null,{"$f":"LT_Resources!FN70","v":31.494623655913983},{"$f":"LT_Resources!FO70","v":40.802773925104027},{"$f":"LT_Resources!FP70","v":39.082123655913975},{"$f":"LT_Resources!FQ70","v":33.43763440860215},{"$f":"LT_Resources!FR70","v":30.369494047619053},{"$f":"LT_Resources!FS70","v":32.211036339165553},{"$f":"LT_Resources!FT70","v":31.977777777777778},{"$f":"LT_Resources!FU70","v":46.942204301075272},{"$f":"LT_Resources!FV70","v":39.433611111111112},{"$f":"LT_Resources!FW70","v":31.49798387096774},{"$f":"LT_Resources!FX70","v":34.352553763440866},{"$f":"LT_Resources!FY70","v":32.437500000000007},{"$f":"SUMPRODUCT(FN17:FY17,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":35.369360730593613},null,{"$f":"LT_Resources!GB70","v":31.495833333333334},{"$f":"LT_Resources!GC70","v":40.818030513176147},{"$f":"LT_Resources!GD70","v":39.102150537634408},{"$f":"LT_Resources!GE70","v":33.454032258064522},{"$f":"LT_Resources!GF70","v":30.415624999999999},{"$f":"LT_Resources!GG70","v":32.20847913862719},{"$f":"LT_Resources!GH70","v":31.954999999999998},{"$f":"LT_Resources!GI70","v":43.29032258064516},{"$f":"LT_Resources!GJ70","v":34.01305555555556},{"$f":"LT_Resources!GK70","v":30.778629032258067},{"$f":"LT_Resources!GL70","v":34.262096774193552},{"$f":"LT_Resources!GM70","v":32.43388888888888},{"$f":"SUMPRODUCT(GB17:GM17,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":34.550502283105025},null,{"$f":"LT_Resources!GP70","v":0},{"$f":"LT_Resources!GQ70","v":0},{"$f":"LT_Resources!GR70","v":0},{"$f":"LT_Resources!GS70","v":0},{"$f":"LT_Resources!GT70","v":0},{"$f":"LT_Resources!GU70","v":0},{"$f":"LT_Resources!GV70","v":0},{"$f":"LT_Resources!GW70","v":0},{"$f":"LT_Resources!GX70","v":0},{"$f":"LT_Resources!GY70","v":0},{"$f":"LT_Resources!GZ70","v":0},{"$f":"LT_Resources!HA70","v":0},{"$f":"SUMPRODUCT(GP17:HA17,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
["WY Tx Loss Return HLH aMW",{"$f":"DB_Inputs!B87","v":30.470642519999998},{"$f":"DB_Inputs!C87","v":38.219748010000004},{"$f":"DB_Inputs!D87","v":39.129970479999997},{"$f":"DB_Inputs!E87","v":31.915424009999999},{"$f":"DB_Inputs!F87","v":32.654451129999998},{"$f":"DB_Inputs!G87","v":31.263099610000001},{"$f":"DB_Inputs!H87","v":26.074851049999999},{"$f":"DB_Inputs!I87","v":55.129888800000003},{"$f":"DB_Inputs!J87","v":54.686726360000002},{"$f":"DB_Inputs!K87","v":33.917299989999997},{"$f":"DB_Inputs!L87","v":33.733422009999998},{"$f":"DB_Inputs!M87","v":32.385864650000002},{"$f":"SUMPRODUCT(B18:M18,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":36.688529819117655},null,{"$f":"DB_Inputs!P87","v":29.563518040000002},{"$f":"DB_Inputs!Q87","v":38.978432529999999},{"$f":"DB_Inputs!R87","v":43.820411040000003},{"$f":"DB_Inputs!S87","v":49.195817519999999},{"$f":"DB_Inputs!T87","v":46.26711281},{"$f":"DB_Inputs!U87","v":48.860515030000002},{"$f":"DB_Inputs!V87","v":56.51088206},{"$f":"DB_Inputs!W87","v":51.988048190000001},{"$f":"DB_Inputs!X87","v":49.70716212},{"$f":"DB_Inputs!Y87","v":49.700706140000001},{"$f":"DB_Inputs!Z87","v":42.267954320000001},{"$f":"DB_Inputs!AA87","v":36.082852119999998},{"$f":"SUMPRODUCT(P18:AA18,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":45.248059435602599},null,{"$f":"DB_Inputs!AD87","v":38.760587044314136},{"$f":"DB_Inputs!AE87","v":51.934151159494206},{"$f":"DB_Inputs!AF87","v":44.886906719825575},{"$f":"DB_Inputs!AG87","v":38.966481415942084},{"$f":"DB_Inputs!AH87","v":38.163053530455606},{"$f":"DB_Inputs!AI87","v":53.821174056031595},{"$f":"DB_Inputs!AJ87","v":45.998737280027527},{"$f":"DB_Inputs!AK87","v":59.146045413257866},{"$f":"DB_Inputs!AL87","v":51.273181668466073},{"$f":"DB_Inputs!AM87","v":47.379606737792137},{"$f":"DB_Inputs!AN87","v":34.92991965068272},{"$f":"DB_Inputs!AO87","v":41.188667890591475},{"$f":"SUMPRODUCT(AD18:AO18,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":45.490594445031157},null,{"$f":"DB_Inputs!AR87","v":39.943779090599826},{"$f":"DB_Inputs!AS87","v":48.475971821632541},{"$f":"DB_Inputs!AT87","v":52.533605206834743},{"$f":"DB_Inputs!AU87","v":55.573439878718673},{"$f":"DB_Inputs!AV87","v":54.78927099913016},{"$f":"DB_Inputs!AW87","v":44.426282042189349},{"$f":"DB_Inputs!AX87","v":40.019835828437856},{"$f":"DB_Inputs!AY87","v":57.315339264910641},{"$f":"DB_Inputs!AZ87","v":51.8309934986748},{"$f":"DB_Inputs!BA87","v":49.97850909603666},{"$f":"DB_Inputs!BB87","v":37.797905519876728},{"$f":"DB_Inputs!BC87","v":34.470991823065297},{"$f":"SUMPRODUCT(AR18:BC18,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":47.154833323607029},null,{"$f":"DB_Inputs!BF87","v":35.904463040362153},{"$f":"DB_Inputs!BG87","v":48.471215185776757},{"$f":"DB_Inputs!BH87","v":50.608732456294817},{"$f":"DB_Inputs!BI87","v":64.929075162470426},{"$f":"DB_Inputs!BJ87","v":62.930664284100388},{"$f":"DB_Inputs!BK87","v":61.64724174635225},{"$f":"DB_Inputs!BL87","v":62.087357407066378},{"$f":"DB_Inputs!BM87","v":73.789953379612612},{"$f":"DB_Inputs!BN87","v":65.844958134871305},{"$f":"DB_Inputs!BO87","v":53.741340557512686},{"$f":"DB_Inputs!BP87","v":41.028986005277268},{"$f":"DB_Inputs!BQ87","v":31.619217514210749},{"$f":"SUMPRODUCT(BF18:BQ18,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":54.306017668095926},null,{"$f":"DB_Inputs!BT87","v":35.688007797846304},{"$f":"DB_Inputs!BU87","v":48.666549447648286},{"$f":"DB_Inputs!BV87","v":50.111028706496732},{"$f":"DB_Inputs!BW87","v":63.659049910114902},{"$f":"DB_Inputs!BX87","v":48.178607032566504},{"$f":"DB_Inputs!BY87","v":66.737649451561325},{"$f":"DB_Inputs!BZ87","v":55.042654590188057},{"$f":"DB_Inputs!CA87","v":61.581125507944435},{"$f":"DB_Inputs!CB87","v":45.699830967922352},{"$f":"DB_Inputs!CC87","v":56.33409274268071},{"$f":"DB_Inputs!CD87","v":38.545177042476524},{"$f":"DB_Inputs!CE87","v":30.917420566847277},{"$f":"SUMPRODUCT(BT18:CE18,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":50.112367697208647},null,{"$f":"DB_Inputs!CH87","v":38.200701348301749},{"$f":"DB_Inputs!CI87","v":51.004118091821383},{"$f":"DB_Inputs!CJ87","v":41.904900022835058},{"$f":"DB_Inputs!CK87","v":51.262027841930234},{"$f":"DB_Inputs!CL87","v":43.91387566231117},{"$f":"DB_Inputs!CM87","v":45.599140158049899},{"$f":"DB_Inputs!CN87","v":39.552127411401628},{"$f":"DB_Inputs!CO87","v":72.025308833037684},{"$f":"DB_Inputs!CP87","v":70.527509415211597},{"$f":"DB_Inputs!CQ87","v":60.01800846764533},{"$f":"DB_Inputs!CR87","v":41.800847426260347},{"$f":"DB_Inputs!CS87","v":33.913026160290279},{"$f":"SUMPRODUCT(CH18:CS18,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":49.183666950260609},null,{"$f":"DB_Inputs!CV87","v":37.920756560590277},{"$f":"DB_Inputs!CW87","v":43.603742793414114},{"$f":"DB_Inputs!CX87","v":41.785639869649685},{"$f":"DB_Inputs!CY87","v":43.600474645109109},{"$f":"DB_Inputs!CZ87","v":40.982784751792792},{"$f":"DB_Inputs!DA87","v":38.287722519613943},{"$f":"DB_Inputs!DB87","v":36.581525677062345},{"$f":"DB_Inputs!DC87","v":42.790303844179853},{"$f":"DB_Inputs!DD87","v":42.470422020795475},{"$f":"DB_Inputs!DE87","v":35.760124556125618},{"$f":"DB_Inputs!DF87","v":38.47708537328058},{"$f":"DB_Inputs!DG87","v":35.892381659128553},{"$f":"SUMPRODUCT(CV18:DG18,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":39.818176129489629},null,{"$f":"DB_Inputs!DJ87","v":38.262739217700968},{"$f":"DB_Inputs!DK87","v":45.412505723934039},{"$f":"DB_Inputs!DL87","v":43.36189798167964},{"$f":"DB_Inputs!DM87","v":33.986049917876826},{"$f":"DB_Inputs!DN87","v":41.006433131660899},{"$f":"DB_Inputs!DO87","v":39.366948365746616},{"$f":"DB_Inputs!DP87","v":44.020482539235381},{"$f":"DB_Inputs!DQ87","v":47.185262086012635},{"$f":"DB_Inputs!DR87","v":35.377258006882315},{"$f":"DB_Inputs!DS87","v":47.007827136220158},{"$f":"DB_Inputs!DT87","v":40.355312582994706},{"$f":"DB_Inputs!DU87","v":36.070144538631418},{"$f":"SUMPRODUCT(DJ18:DU18,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":40.908481585748639},null,{"$f":"DB_Inputs!DX87","v":36.541459408436808},{"$f":"DB_Inputs!DY87","v":44.990670129026419},{"$f":"DB_Inputs!DZ87","v":43.453923929987297},{"$f":"DB_Inputs!EA87","v":33.481122116395952},{"$f":"DB_Inputs!EB87","v":33.363503962694288},{"$f":"DB_Inputs!EC87","v":36.208671576952916},{"$f":"DB_Inputs!ED87","v":25.980812324609186},{"$f":"DB_Inputs!EE87","v":48.809717224608157},{"$f":"DB_Inputs!EF87","v":31.635107915255162},{"$f":"DB_Inputs!EG87","v":47.717008446083575},{"$f":"DB_Inputs!EH87","v":37.360563207258465},{"$f":"DB_Inputs!EI87","v":31.105628342834621},{"$f":"SUMPRODUCT(DX18:EI18,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":37.522795499367497},null,{"$f":"DB_Inputs!EL87","v":35.04492018130896},{"$f":"DB_Inputs!EM87","v":42.690569770750052},{"$f":"DB_Inputs!EN87","v":40.962796713161168},{"$f":"DB_Inputs!EO87","v":30.890252596345935},{"$f":"DB_Inputs!EP87","v":31.132146811310719},{"$f":"DB_Inputs!EQ87","v":48.513948599673512},{"$f":"DB_Inputs!ER87","v":60.488333873264871},{"$f":"DB_Inputs!ES87","v":74.052678222134702},{"$f":"DB_Inputs!ET87","v":66.737586989022404},{"$f":"DB_Inputs!EU87","v":54.487916708365191},{"$f":"DB_Inputs!EV87","v":45.018350783780996},{"$f":"DB_Inputs!EW87","v":35.639415582178515},{"$f":"SUMPRODUCT(EL18:EW18,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":47.225115265113523},null,{"$f":"DB_Inputs!EZ87","v":37.252837751251164},{"$f":"DB_Inputs!FA87","v":45.904815080058434},{"$f":"DB_Inputs!FB87","v":46.378212286045063},{"$f":"DB_Inputs!FC87","v":62.676136769616939},{"$f":"DB_Inputs!FD87","v":58.666039835055642},{"$f":"DB_Inputs!FE87","v":53.171001926721878},{"$f":"DB_Inputs!FF87","v":46.259770216127627},{"$f":"DB_Inputs!FG87","v":56.879798959855577},{"$f":"DB_Inputs!FH87","v":65.225349551271051},{"$f":"DB_Inputs!FI87","v":57.416733676324839},{"$f":"DB_Inputs!FJ87","v":53.270100972116246},{"$f":"DB_Inputs!FK87","v":35.294353118728061},{"$f":"SUMPRODUCT(EZ18:FK18,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":51.636714671422226},null,{"$f":"DB_Inputs!FN87","v":42.025509020551311},{"$f":"DB_Inputs!FO87","v":61.398595311068988},{"$f":"DB_Inputs!FP87","v":68.112832380801578},{"$f":"DB_Inputs!FQ87","v":75.710776988158329},{"$f":"DB_Inputs!FR87","v":69.51289206320547},{"$f":"DB_Inputs!FS87","v":67.192438956295447},{"$f":"DB_Inputs!FT87","v":61.634345108746565},{"$f":"DB_Inputs!FU87","v":62.809181792214062},{"$f":"DB_Inputs!FV87","v":54.478594431138077},{"$f":"DB_Inputs!FW87","v":49.51472817383096},{"$f":"DB_Inputs!FX87","v":38.171147668818094},{"$f":"DB_Inputs!FY87","v":32.955724706015587},{"$f":"SUMPRODUCT(FN18:FY18,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":56.881776327849771},null,{"$f":"DB_Inputs!GB87","v":38.401171945138358},{"$f":"DB_Inputs!GC87","v":41.182798191716408},{"$f":"DB_Inputs!GD87","v":41.525850901415588},{"$f":"DB_Inputs!GE87","v":58.496266980570859},{"$f":"DB_Inputs!GF87","v":59.399721256863415},{"$f":"DB_Inputs!GG87","v":53.650869482977456},{"$f":"DB_Inputs!GH87","v":42.286944776628658},{"$f":"DB_Inputs!GI87","v":50.706458565752811},{"$f":"DB_Inputs!GJ87","v":46.697038550368767},{"$f":"DB_Inputs!GK87","v":58.410412772883227},{"$f":"DB_Inputs!GL87","v":43.892805308864908},{"$f":"DB_Inputs!GM87","v":31.875413871868101},{"$f":"SUMPRODUCT(GB18:GM18,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":47.192150474421183},null,{"$f":"DB_Inputs!GP87","v":35.201751224048749},{"$f":"DB_Inputs!GQ87","v":43.392513971188372},{"$f":"DB_Inputs!GR87","v":42.4906238839081},{"$f":"DB_Inputs!GS87","v":35.417331454609538},{"$f":"DB_Inputs!GT87","v":39.050053068954334},{"$f":"DB_Inputs!GU87","v":39.886698333980846},{"$f":"DB_Inputs!GV87","v":49.99555943665424},{"$f":"DB_Inputs!GW87","v":71.763809290949112},{"$f":"DB_Inputs!GX87","v":65.641060597599804},{"$f":"DB_Inputs!GY87","v":47.941921294614566},{"$f":"DB_Inputs!GZ87","v":38.351963111623888},{"$f":"DB_Inputs!HA87","v":33.417132253070626},{"$f":"SUMPRODUCT(GP18:HA18,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":45.166666363262927}]
["WY Tx Loss Return LLH aMW",{"$f":"DB_Inputs!B88","v":21.274809659999999},{"$f":"DB_Inputs!C88","v":28.054828830000002},{"$f":"DB_Inputs!D88","v":27.656653710000001},{"$f":"DB_Inputs!E88","v":25.356625709999999},{"$f":"DB_Inputs!F88","v":24.801967139999999},{"$f":"DB_Inputs!G88","v":25.396833919999999},{"$f":"DB_Inputs!H88","v":19.432412079999999},{"$f":"DB_Inputs!I88","v":40.53657776},{"$f":"DB_Inputs!J88","v":43.867036759999998},{"$f":"DB_Inputs!K88","v":21.75412983},{"$f":"DB_Inputs!L88","v":23.299961509999999},{"$f":"DB_Inputs!M88","v":21.498696720000002},{"$f":"SUMPRODUCT(B19:M19,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":26.832945371105069},null,{"$f":"DB_Inputs!P88","v":22.093449740000001},{"$f":"DB_Inputs!Q88","v":28.682227449999999},{"$f":"DB_Inputs!R88","v":29.828037770000002},{"$f":"DB_Inputs!S88","v":33.964840330000001},{"$f":"DB_Inputs!T88","v":32.415698280000001},{"$f":"DB_Inputs!U88","v":34.893822800000002},{"$f":"DB_Inputs!V88","v":50.237304399999999},{"$f":"DB_Inputs!W88","v":54.798973879999998},{"$f":"DB_Inputs!X88","v":36.495743789999999},{"$f":"DB_Inputs!Y88","v":43.227415999999998},{"$f":"DB_Inputs!Z88","v":26.417823519999999},{"$f":"DB_Inputs!AA88","v":22.78340485},{"$f":"SUMPRODUCT(P19:AA19,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":34.627984540168924},null,{"$f":"DB_Inputs!AD88","v":26.924100165837022},{"$f":"DB_Inputs!AE88","v":36.993599651551342},{"$f":"DB_Inputs!AF88","v":32.824351134568481},{"$f":"DB_Inputs!AG88","v":28.570434435815464},{"$f":"DB_Inputs!AH88","v":29.436886788884578},{"$f":"DB_Inputs!AI88","v":42.946762035205964},{"$f":"DB_Inputs!AJ88","v":30.712934028849077},{"$f":"DB_Inputs!AK88","v":40.69144837860248},{"$f":"DB_Inputs!AL88","v":41.61634714832595},{"$f":"DB_Inputs!AM88","v":27.171049201547419},{"$f":"DB_Inputs!AN88","v":26.901187483899964},{"$f":"DB_Inputs!AO88","v":29.281073534863147},{"$f":"SUMPRODUCT(AD19:AO19,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":32.880303574749419},null,{"$f":"DB_Inputs!AR88","v":29.13491673668268},{"$f":"DB_Inputs!AS88","v":36.82190415599247},{"$f":"DB_Inputs!AT88","v":36.50533599664859},{"$f":"DB_Inputs!AU88","v":38.656904648046073},{"$f":"DB_Inputs!AV88","v":36.229464979901529},{"$f":"DB_Inputs!AW88","v":33.982510871326269},{"$f":"DB_Inputs!AX88","v":29.540595535200747},{"$f":"DB_Inputs!AY88","v":41.507810353591047},{"$f":"DB_Inputs!AZ88","v":34.056726410918216},{"$f":"DB_Inputs!BA88","v":29.743538589476422},{"$f":"DB_Inputs!BB88","v":28.207521897511878},{"$f":"DB_Inputs!BC88","v":25.799100343497919},{"$f":"SUMPRODUCT(AR19:BC19,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":33.432791191877371},null,{"$f":"DB_Inputs!BF88","v":27.414839652114498},{"$f":"DB_Inputs!BG88","v":36.315034915780885},{"$f":"DB_Inputs!BH88","v":36.252102060114709},{"$f":"DB_Inputs!BI88","v":39.509680171583234},{"$f":"DB_Inputs!BJ88","v":43.217742574737123},{"$f":"DB_Inputs!BK88","v":45.978752131629442},{"$f":"DB_Inputs!BL88","v":57.532994935703584},{"$f":"DB_Inputs!BM88","v":57.308598167635232},{"$f":"DB_Inputs!BN88","v":66.499286702009059},{"$f":"DB_Inputs!BO88","v":37.361637518200936},{"$f":"DB_Inputs!BP88","v":26.525824734792533},{"$f":"DB_Inputs!BQ88","v":25.554906566620424},{"$f":"SUMPRODUCT(BF19:BQ19,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":41.476953470745485},null,{"$f":"DB_Inputs!BT88","v":27.321461313892133},{"$f":"DB_Inputs!BU88","v":35.240337974982431},{"$f":"DB_Inputs!BV88","v":37.613993847102641},{"$f":"DB_Inputs!BW88","v":45.715885772352365},{"$f":"DB_Inputs!BX88","v":34.009116602770639},{"$f":"DB_Inputs!BY88","v":57.038018106965019},{"$f":"DB_Inputs!BZ88","v":42.030436846012073},{"$f":"DB_Inputs!CA88","v":45.789989978999941},{"$f":"DB_Inputs!CB88","v":33.351735904983158},{"$f":"DB_Inputs!CC88","v":36.09764625478234},{"$f":"DB_Inputs!CD88","v":25.714017365222762},{"$f":"DB_Inputs!CE88","v":25.575378556017778},{"$f":"SUMPRODUCT(BT19:CE19,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":37.188919123648645},null,{"$f":"DB_Inputs!CH88","v":26.68364804014001},{"$f":"DB_Inputs!CI88","v":37.643889509341321},{"$f":"DB_Inputs!CJ88","v":33.860478081373181},{"$f":"DB_Inputs!CK88","v":32.464443580078509},{"$f":"DB_Inputs!CL88","v":32.974762272328675},{"$f":"DB_Inputs!CM88","v":37.47735160520827},{"$f":"DB_Inputs!CN88","v":31.694116026222428},{"$f":"DB_Inputs!CO88","v":52.199476418176481},{"$f":"DB_Inputs!CP88","v":73.749849107854502},{"$f":"DB_Inputs!CQ88","v":37.698092307800074},{"$f":"DB_Inputs!CR88","v":28.183418022317063},{"$f":"DB_Inputs!CS88","v":25.979695900689034},{"$f":"SUMPRODUCT(CH19:CS19,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":37.5494990768685},null,{"$f":"DB_Inputs!CV88","v":26.667598006114009},{"$f":"DB_Inputs!CW88","v":33.778771477725023},{"$f":"DB_Inputs!CX88","v":33.301087705117283},{"$f":"DB_Inputs!CY88","v":31.634411334940559},{"$f":"DB_Inputs!CZ88","v":31.42018670680762},{"$f":"DB_Inputs!DA88","v":32.293644784503876},{"$f":"DB_Inputs!DB88","v":27.406912650157135},{"$f":"DB_Inputs!DC88","v":30.611144940761069},{"$f":"DB_Inputs!DD88","v":33.941061397326457},{"$f":"DB_Inputs!DE88","v":24.334020298635256},{"$f":"DB_Inputs!DF88","v":28.282066414634766},{"$f":"DB_Inputs!DG88","v":27.570716483844592},{"$f":"SUMPRODUCT(CV19:DG19,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":30.124213949302547},null,{"$f":"DB_Inputs!DJ88","v":26.897279496425448},{"$f":"DB_Inputs!DK88","v":33.603114552467225},{"$f":"DB_Inputs!DL88","v":31.836586399746562},{"$f":"DB_Inputs!DM88","v":26.153234203959471},{"$f":"DB_Inputs!DN88","v":32.239164203442449},{"$f":"DB_Inputs!DO88","v":30.560692423062495},{"$f":"DB_Inputs!DP88","v":34.210238255439002},{"$f":"DB_Inputs!DQ88","v":32.276276528923177},{"$f":"DB_Inputs!DR88","v":26.245809095028022},{"$f":"DB_Inputs!DS88","v":27.644938292999907},{"$f":"DB_Inputs!DT88","v":28.696706121151948},{"$f":"DB_Inputs!DU88","v":25.997292863314925},{"$f":"SUMPRODUCT(DJ19:DU19,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":29.702691861384817},null,{"$f":"DB_Inputs!DX88","v":27.615989980809125},{"$f":"DB_Inputs!DY88","v":34.727505558379761},{"$f":"DB_Inputs!DZ88","v":32.299482144773471},{"$f":"DB_Inputs!EA88","v":28.172413141566928},{"$f":"DB_Inputs!EB88","v":27.936635196711627},{"$f":"DB_Inputs!EC88","v":29.124122064619037},{"$f":"DB_Inputs!ED88","v":24.175957210934442},{"$f":"DB_Inputs!EE88","v":34.435010056178378},{"$f":"DB_Inputs!EF88","v":21.242266125237546},{"$f":"DB_Inputs!EG88","v":28.060585502984125},{"$f":"DB_Inputs!EH88","v":26.131814739899411},{"$f":"DB_Inputs!EI88","v":25.330374775382975},{"$f":"SUMPRODUCT(DX19:EI19,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":28.389257269082794},null,{"$f":"DB_Inputs!EL88","v":27.309685836797225},{"$f":"DB_Inputs!EM88","v":30.656096191486817},{"$f":"DB_Inputs!EN88","v":33.418595379374885},{"$f":"DB_Inputs!EO88","v":26.383016745380871},{"$f":"DB_Inputs!EP88","v":26.80290461608298},{"$f":"DB_Inputs!EQ88","v":40.787382494731482},{"$f":"DB_Inputs!ER88","v":54.773044370195926},{"$f":"DB_Inputs!ES88","v":55.672941774884343},{"$f":"DB_Inputs!ET88","v":60.378385464316317},{"$f":"DB_Inputs!EU88","v":40.249598167796229},{"$f":"DB_Inputs!EV88","v":28.108185629092663},{"$f":"DB_Inputs!EW88","v":27.198659530273328},{"$f":"SUMPRODUCT(EL19:EW19,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":37.581973966926348},null,{"$f":"DB_Inputs!EZ88","v":28.251508320927716},{"$f":"DB_Inputs!FA88","v":33.877672561109307},{"$f":"DB_Inputs!FB88","v":36.623516779870279},{"$f":"DB_Inputs!FC88","v":48.959815417657545},{"$f":"DB_Inputs!FD88","v":43.926689722356691},{"$f":"DB_Inputs!FE88","v":43.535954744871233},{"$f":"DB_Inputs!FF88","v":37.144159389222118},{"$f":"DB_Inputs!FG88","v":42.538266133140333},{"$f":"DB_Inputs!FH88","v":64.454252742929228},{"$f":"DB_Inputs!FI88","v":61.44050379772311},{"$f":"DB_Inputs!FJ88","v":36.452029182614389},{"$f":"DB_Inputs!FK88","v":27.231613601458697},{"$f":"SUMPRODUCT(EZ19:FK19,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":41.946239422333136},null,{"$f":"DB_Inputs!FN88","v":28.962037753163326},{"$f":"DB_Inputs!FO88","v":51.479051514233802},{"$f":"DB_Inputs!FP88","v":64.822643502878748},{"$f":"DB_Inputs!FQ88","v":65.713922823296713},{"$f":"DB_Inputs!FR88","v":61.076326834807503},{"$f":"DB_Inputs!FS88","v":60.865967883744169},{"$f":"DB_Inputs!FT88","v":55.169291862128148},{"$f":"DB_Inputs!FU88","v":51.332041060764759},{"$f":"DB_Inputs!FV88","v":53.190125514976614},{"$f":"DB_Inputs!FW88","v":30.259233235775667},{"$f":"DB_Inputs!FX88","v":26.545748866046253},{"$f":"DB_Inputs!FY88","v":25.607983036404924},{"$f":"SUMPRODUCT(FN19:FY19,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":47.907494750280605},null,{"$f":"DB_Inputs!GB88","v":26.915876211281844},{"$f":"DB_Inputs!GC88","v":32.957794322118978},{"$f":"DB_Inputs!GD88","v":32.040059484803841},{"$f":"DB_Inputs!GE88","v":50.133091677486668},{"$f":"DB_Inputs!GF88","v":40.919210174701455},{"$f":"DB_Inputs!GG88","v":43.407700495239276},{"$f":"DB_Inputs!GH88","v":32.751584030429939},{"$f":"DB_Inputs!GI88","v":39.375122150220008},{"$f":"DB_Inputs!GJ88","v":37.671684947812125},{"$f":"DB_Inputs!GK88","v":36.480675890871609},{"$f":"DB_Inputs!GL88","v":32.263848445785477},{"$f":"DB_Inputs!GM88","v":24.215221807767801},{"$f":"SUMPRODUCT(GB19:GM19,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":35.770588938486881},null,{"$f":"DB_Inputs!GP88","v":27.540614384132912},{"$f":"DB_Inputs!GQ88","v":33.034990959967367},{"$f":"DB_Inputs!GR88","v":31.635014995916112},{"$f":"DB_Inputs!GS88","v":27.739846040100147},{"$f":"DB_Inputs!GT88","v":30.251985790005246},{"$f":"DB_Inputs!GU88","v":32.085427622784046},{"$f":"DB_Inputs!GV88","v":40.629918359345751},{"$f":"DB_Inputs!GW88","v":55.45366111068828},{"$f":"DB_Inputs!GX88","v":55.587756938304402},{"$f":"DB_Inputs!GY88","v":28.381997662667906},{"$f":"DB_Inputs!GZ88","v":27.595528623835669},{"$f":"DB_Inputs!HA88","v":25.06294666556661},{"$f":"SUMPRODUCT(GP19:HA19,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":34.575884306497976}]
["WY Tx Loss Return Flat aMW",{"$f":"DB_Inputs!B89","v":26.416565667741935},{"$f":"DB_Inputs!C89","v":33.694173728751736},{"$f":"DB_Inputs!D89","v":33.825103586344085},{"$f":"DB_Inputs!E89","v":29.023910780967743},{"$f":"DB_Inputs!F89","v":29.289100848571426},{"$f":"DB_Inputs!G89","v":28.807637120646028},{"$f":"DB_Inputs!H89","v":23.122655952222217},{"$f":"DB_Inputs!I89","v":48.696278556559143},{"$f":"DB_Inputs!J89","v":50.118412973333335},{"$f":"DB_Inputs!K89","v":28.293468625698925},{"$f":"DB_Inputs!L89","v":29.358099864838707},{"$f":"DB_Inputs!M89","v":27.305186282666668},{"$f":"SUMPRODUCT(B20:M20,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":32.34127202150114},null,{"$f":"DB_Inputs!P89","v":26.430908752903228},{"$f":"DB_Inputs!Q89","v":34.394407799514561},{"$f":"DB_Inputs!R89","v":37.350819097956986},{"$f":"DB_Inputs!S89","v":42.481085640537636},{"$f":"DB_Inputs!T89","v":40.330792297142857},{"$f":"DB_Inputs!U89","v":42.713666632678333},{"$f":"DB_Inputs!V89","v":53.862038159111115},{"$f":"DB_Inputs!W89","v":53.227273494193547},{"$f":"DB_Inputs!X89","v":43.835420640000002},{"$f":"DB_Inputs!Y89","v":46.846890056774185},{"$f":"DB_Inputs!Z89","v":35.621125274838711},{"$f":"DB_Inputs!AA89","v":29.876443393999999},{"$f":"SUMPRODUCT(P20:AA20,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":40.582985440439501},null,{"$f":"DB_Inputs!AD89","v":33.796898998501149},{"$f":"DB_Inputs!AE89","v":45.282393830715201},{"$f":"DB_Inputs!AF89","v":39.309596072878747},{"$f":"DB_Inputs!AG89","v":34.383277908574435},{"$f":"DB_Inputs!AH89","v":34.451925146109311},{"$f":"DB_Inputs!AI89","v":49.035261901509415},{"$f":"DB_Inputs!AJ89","v":39.544731462863297},{"$f":"DB_Inputs!AK89","v":50.613274741320438},{"$f":"DB_Inputs!AL89","v":47.195851537740239},{"$f":"DB_Inputs!AM89","v":38.470457716436933},{"$f":"DB_Inputs!AN89","v":31.390371061025807},{"$f":"DB_Inputs!AO89","v":35.896403732489993},{"$f":"SUMPRODUCT(AD20:AO20,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":39.954929418186161},null,{"$f":"DB_Inputs!AR89","v":35.411030361537797},{"$f":"DB_Inputs!AS89","v":43.028786241437395},{"$f":"DB_Inputs!AT89","v":45.46737899589246},{"$f":"DB_Inputs!AU89","v":47.751816062386176},{"$f":"DB_Inputs!AV89","v":46.835068419460747},{"$f":"DB_Inputs!AW89","v":40.054797743214358},{"$f":"DB_Inputs!AX89","v":35.595267704626629},{"$f":"DB_Inputs!AY89","v":50.00648181128976},{"$f":"DB_Inputs!AZ89","v":44.326302950510907},{"$f":"DB_Inputs!BA89","v":41.057715646907958},{"$f":"DB_Inputs!BB89","v":33.569886933672869},{"$f":"DB_Inputs!BC89","v":30.616817832146463},{"$f":"SUMPRODUCT(AR20:BC20,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":41.127160021906604},null,{"$f":"DB_Inputs!BF89","v":32.161725847693837},{"$f":"DB_Inputs!BG89","v":43.059101639773047},{"$f":"DB_Inputs!BH89","v":44.279465292387457},{"$f":"DB_Inputs!BI89","v":53.176021564533343},{"$f":"DB_Inputs!BJ89","v":54.482269265801854},{"$f":"DB_Inputs!BK89","v":55.088829538843775},{"$f":"DB_Inputs!BL89","v":60.164404363602088},{"$f":"DB_Inputs!BM89","v":66.16954182998866},{"$f":"DB_Inputs!BN89","v":66.121230196551693},{"$f":"DB_Inputs!BO89","v":46.167929474820156},{"$f":"DB_Inputs!BP89","v":34.947015149912701},{"$f":"DB_Inputs!BQ89","v":28.923968204170606},{"$f":"SUMPRODUCT(BF20:BQ20,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":48.670602253552026},null,{"$f":"DB_Inputs!BT89","v":31.999530315672956},{"$f":"DB_Inputs!BU89","v":42.688998986170148},{"$f":"DB_Inputs!BV89","v":44.601583230849876},{"$f":"DB_Inputs!BW89","v":55.362748212009635},{"$f":"DB_Inputs!BX89","v":42.105968276939706},{"$f":"DB_Inputs!BY89","v":62.677642253486695},{"$f":"DB_Inputs!BZ89","v":49.259446703887626},{"$f":"DB_Inputs!CA89","v":54.619442102710835},{"$f":"DB_Inputs!CB89","v":40.486190830236914},{"$f":"DB_Inputs!CC89","v":46.977456194512648},{"$f":"DB_Inputs!CD89","v":33.164368145563657},{"$f":"DB_Inputs!CE89","v":28.543179673145278},{"$f":"SUMPRODUCT(BT20:CE20,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":44.435492113754435},null,{"$f":"DB_Inputs!CH89","v":33.12329075007991},{"$f":"DB_Inputs!CI89","v":45.055944201424573},{"$f":"DB_Inputs!CJ89","v":38.1854361144172},{"$f":"DB_Inputs!CK89","v":42.974920801759041},{"$f":"DB_Inputs!CL89","v":39.261609048180681},{"$f":"DB_Inputs!CM89","v":42.024678708818122},{"$f":"DB_Inputs!CN89","v":36.23430038210374},{"$f":"DB_Inputs!CO89","v":63.284888091002102},{"$f":"DB_Inputs!CP89","v":71.959660389719559},{"$f":"DB_Inputs!CQ89","v":50.178045429433979},{"$f":"DB_Inputs!CR89","v":36.090312514929295},{"$f":"DB_Inputs!CS89","v":30.210805372476361},{"$f":"SUMPRODUCT(CH20:CS20,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":44.055308798419276},null,{"$f":"DB_Inputs!CV89","v":33.201690070003451},{"$f":"DB_Inputs!CW89","v":39.229518393502609},{"$f":"DB_Inputs!CX89","v":37.862674890349759},{"$f":"DB_Inputs!CY89","v":38.325113400841254},{"$f":"DB_Inputs!CZ89","v":36.884528446799152},{"$f":"DB_Inputs!DA89","v":35.649682924215575},{"$f":"DB_Inputs!DB89","v":32.707800176813485},{"$f":"DB_Inputs!DC89","v":37.420997230844691},{"$f":"DB_Inputs!DD89","v":38.679595077031465},{"$f":"DB_Inputs!DE89","v":30.722809775941695},{"$f":"DB_Inputs!DF89","v":33.982507122694791},{"$f":"DB_Inputs!DG89","v":32.193863803446796},{"$f":"SUMPRODUCT(CV20:DG20,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":35.55991511700563},null,{"$f":"DB_Inputs!DJ89","v":33.496578689424133},{"$f":"DB_Inputs!DK89","v":39.892720946147193},{"$f":"DB_Inputs!DL89","v":38.28084663910699},{"$f":"DB_Inputs!DM89","v":30.532873097762721},{"$f":"DB_Inputs!DN89","v":37.24903216242442},{"$f":"DB_Inputs!DO89","v":35.49124756728402},{"$f":"DB_Inputs!DP89","v":39.878379397188027},{"$f":"DB_Inputs!DQ89","v":40.291860161766969},{"$f":"DB_Inputs!DR89","v":31.521757355210504},{"$f":"DB_Inputs!DS89","v":38.471499796735962},{"$f":"DB_Inputs!DT89","v":35.215496830999513},{"$f":"DB_Inputs!DU89","v":31.593321571824088},{"$f":"SUMPRODUCT(DJ20:DU20,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":35.986120985365993},null,{"$f":"DB_Inputs!DX89","v":32.798520616205842},{"$f":"DB_Inputs!DY89","v":40.193601529431518},{"$f":"DB_Inputs!DZ89","v":38.536374325753243},{"$f":"DB_Inputs!EA89","v":31.026557751690056},{"$f":"DB_Inputs!EB89","v":31.037703062987433},{"$f":"DB_Inputs!EC89","v":33.243267945276152},{"$f":"DB_Inputs!ED89","v":25.21876238772429},{"$f":"DB_Inputs!EE89","v":42.163347243506216},{"$f":"DB_Inputs!EF89","v":27.247019159469946},{"$f":"DB_Inputs!EG89","v":39.051273600201014},{"$f":"DB_Inputs!EH89","v":32.410254743153935},{"$f":"DB_Inputs!EI89","v":28.538848979522779},{"$f":"SUMPRODUCT(DX20:EI20,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":33.510711582685367},null,{"$f":"DB_Inputs!EL89","v":31.634763104696258},{"$f":"DB_Inputs!EM89","v":37.332641866528832},{"$f":"DB_Inputs!EN89","v":37.636858490739257},{"$f":"DB_Inputs!EO89","v":28.806261826544883},{"$f":"DB_Inputs!EP89","v":29.29097484322536},{"$f":"DB_Inputs!EQ89","v":45.279813931252285},{"$f":"DB_Inputs!ER89","v":57.948205205234231},{"$f":"DB_Inputs!ES89","v":65.949783659368407},{"$f":"DB_Inputs!ET89","v":64.052590789702052},{"$f":"DB_Inputs!EU89","v":47.904608135844057},{"$f":"DB_Inputs!EV89","v":37.926991202782666},{"$f":"DB_Inputs!EW89","v":31.887968447998436},{"$f":"SUMPRODUCT(EL20:EW20,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":42.991969449333723},null,{"$f":"DB_Inputs!EZ89","v":33.284509722828993},{"$f":"DB_Inputs!FA89","v":40.550151073702445},{"$f":"DB_Inputs!FB89","v":41.867976729426616},{"$f":"DB_Inputs!FC89","v":56.629156388645598},{"$f":"DB_Inputs!FD89","v":52.349175501041806},{"$f":"DB_Inputs!FE89","v":49.13802793808722},{"$f":"DB_Inputs!FF89","v":42.208387626391847},{"$f":"DB_Inputs!FG89","v":50.557187713669293},{"$f":"DB_Inputs!FH89","v":64.899775343304498},{"$f":"DB_Inputs!FI89","v":59.277186528154147},{"$f":"DB_Inputs!FJ89","v":46.217361189421922},{"$f":"DB_Inputs!FK89","v":31.531741344002359},{"$f":"SUMPRODUCT(EZ20:FK20,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":47.362285862919919},null,{"$f":"DB_Inputs!FN89","v":36.547279134227317},{"$f":"DB_Inputs!FO89","v":56.982265825931542},{"$f":"DB_Inputs!FP89","v":66.591562254450153},{"$f":"DB_Inputs!FQ89","v":71.303561711176329},{"$f":"DB_Inputs!FR89","v":65.897221251034921},{"$f":"DB_Inputs!FS89","v":64.40811050309992},{"$f":"DB_Inputs!FT89","v":58.904655960174345},{"$f":"DB_Inputs!FU89","v":57.749367061145009},{"$f":"DB_Inputs!FV89","v":53.905941579510767},{"$f":"DB_Inputs!FW89","v":41.025746534473249},{"$f":"DB_Inputs!FX89","v":33.295980428946031},{"$f":"DB_Inputs!FY89","v":29.526778593530612},{"$f":"SUMPRODUCT(FN20:FY20,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":52.939648986470068},null,{"$f":"DB_Inputs!GB89","v":33.584757605134008},{"$f":"DB_Inputs!GC89","v":37.520903265030178},{"$f":"DB_Inputs!GD89","v":37.139947343197257},{"$f":"DB_Inputs!GE89","v":54.809275717920841},{"$f":"DB_Inputs!GF89","v":51.479502221651146},{"$f":"DB_Inputs!GG89","v":49.142772229962127},{"$f":"DB_Inputs!GH89","v":38.260903572678089},{"$f":"DB_Inputs!GI89","v":45.710923156754482},{"$f":"DB_Inputs!GJ89","v":42.685770282565819},{"$f":"DB_Inputs!GK89","v":48.742464255007135},{"$f":"DB_Inputs!GL89","v":38.766060885356772},{"$f":"DB_Inputs!GM89","v":28.4708840656013},{"$f":"SUMPRODUCT(GB20:GM20,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":42.175007918453694},null,{"$f":"DB_Inputs!GP89","v":31.989016420213073},{"$f":"DB_Inputs!GQ89","v":38.551341634459554},{"$f":"DB_Inputs!GR89","v":37.704817815008411},{"$f":"DB_Inputs!GS89","v":32.0326335836968},{"$f":"DB_Inputs!GT89","v":35.106091874942678},{"$f":"DB_Inputs!GU89","v":36.621294308163613},{"$f":"DB_Inputs!GV89","v":46.041177648457321},{"$f":"DB_Inputs!GW89","v":64.222557981796243},{"$f":"DB_Inputs!GX89","v":61.396332385897303},{"$f":"DB_Inputs!GY89","v":39.318729155799367},{"$f":"DB_Inputs!GZ89","v":33.609879090125858},{"$f":"DB_Inputs!HA89","v":29.704160880846622},{"$f":"SUMPRODUCT(GP20:HA20,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":40.517525241805082}]
[]
["LORA Wind HLH",{"$f":"SUM(LT_Resources!B19:B22,LT_Resources!B24)","v":33.999999900000006},{"$f":"SUM(LT_Resources!C19:C22,LT_Resources!C24)","v":40.53},{"$f":"SUM(LT_Resources!D19:D22,LT_Resources!D24)","v":36.405000000000001},{"$f":"SUM(LT_Resources!E19:E22,LT_Resources!E24)","v":19.274038399999998},{"$f":"SUM(LT_Resources!F19:F22,LT_Resources!F24)","v":37.1171875},{"$f":"SUM(LT_Resources!G19:G22,LT_Resources!G24)","v":40.050925899999996},{"$f":"SUM(LT_Resources!H19:H22,LT_Resources!H24)","v":70.127499999999998},{"$f":"SUM(LT_Resources!I19:I22,LT_Resources!I24)","v":63.199519199999997},{"$f":"SUM(LT_Resources!J19:J22,LT_Resources!J24)","v":61.983173100000002},{"$f":"SUM(LT_Resources!K19:K22,LT_Resources!K24)","v":62.957499999999996},{"$f":"SUM(LT_Resources!L19:L22,LT_Resources!L24)","v":37.881944400000002},{"$f":"SUM(LT_Resources!M19:M22,LT_Resources!M24)","v":49.2265625},{"$f":"SUMPRODUCT(B22:M22,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":45.969975469607846},null,{"$f":"SUM(LT_Resources!P19:P22,LT_Resources!P24)","v":32.740740800000005},{"$f":"SUM(LT_Resources!Q19:Q22,LT_Resources!Q24)","v":40.53},{"$f":"SUM(LT_Resources!R19:R22,LT_Resources!R24)","v":36.405000000000001},{"$f":"SUM(LT_Resources!S19:S22,LT_Resources!S24)","v":19.274038399999998},{"$f":"SUM(LT_Resources!T19:T22,LT_Resources!T24)","v":37.1171875},{"$f":"SUM(LT_Resources!U19:U22,LT_Resources!U24)","v":41.591346200000004},{"$f":"SUM(LT_Resources!V19:V22,LT_Resources!V24)","v":67.430288399999995},{"$f":"SUM(LT_Resources!W19:W22,LT_Resources!W24)","v":63.199519199999997},{"$f":"SUM(LT_Resources!X19:X22,LT_Resources!X24)","v":64.462499999999991},{"$f":"SUM(LT_Resources!Y19:Y22,LT_Resources!Y24)","v":60.536057600000007},{"$f":"SUM(LT_Resources!Z19:Z22,LT_Resources!Z24)","v":37.881944400000002},{"$f":"SUM(LT_Resources!AA19:AA22,LT_Resources!AA24)","v":49.2265625},{"$f":"SUMPRODUCT(P22:AA22,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":45.820236140716609},null,{"$f":"SUM(LT_Resources!AD19:AD22,LT_Resources!AD24)","v":32.74074074074074},{"$f":"SUM(LT_Resources!AE19:AE22,LT_Resources!AE24)","v":40.53},{"$f":"SUM(LT_Resources!AF19:AF22,LT_Resources!AF24)","v":36.405000000000001},{"$f":"SUM(LT_Resources!AG19:AG22,LT_Resources!AG24)","v":19.27403846153846},{"$f":"SUM(LT_Resources!AH19:AH22,LT_Resources!AH24)","v":36.909999999999997},{"$f":"SUM(LT_Resources!AI19:AI22,LT_Resources!AI24)","v":41.591346153846146},{"$f":"SUM(LT_Resources!AJ19:AJ22,LT_Resources!AJ24)","v":67.430288461538467},{"$f":"SUM(LT_Resources!AK19:AK22,LT_Resources!AK24)","v":65.727499999999992},{"$f":"SUM(LT_Resources!AL19:AL22,LT_Resources!AL24)","v":61.98317307692308},{"$f":"SUM(LT_Resources!AM19:AM22,LT_Resources!AM24)","v":60.536057692307693},{"$f":"SUM(LT_Resources!AN19:AN22,LT_Resources!AN24)","v":39.338942307692307},{"$f":"SUM(LT_Resources!AO19:AO22,LT_Resources!AO24)","v":47.2575},{"$f":"SUMPRODUCT(AD22:AO22,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":45.775162337662337},null,{"$f":"SUM(LT_Resources!AR19:AR22,LT_Resources!AR24)","v":29.935185185185183},{"$f":"SUM(LT_Resources!AS19:AS22,LT_Resources!AS24)","v":38.598958333333329},{"$f":"SUM(LT_Resources!AT19:AT22,LT_Resources!AT24)","v":32.004807692307693},{"$f":"SUM(LT_Resources!AU19:AU22,LT_Resources!AU24)","v":18.327500000000001},{"$f":"SUM(LT_Resources!AV19:AV22,LT_Resources!AV24)","v":33.934895833333329},{"$f":"SUM(LT_Resources!AW19:AW22,LT_Resources!AW24)","v":36.618055555555557},{"$f":"SUM(LT_Resources!AX19:AX22,LT_Resources!AX24)","v":61.649038461538467},{"$f":"SUM(LT_Resources!AY19:AY22,LT_Resources!AY24)","v":60.094999999999999},{"$f":"SUM(LT_Resources!AZ19:AZ22,LT_Resources!AZ24)","v":56.67067307692308},{"$f":"SUM(LT_Resources!BA19:BA22,LT_Resources!BA24)","v":55.346153846153847},{"$f":"SUM(LT_Resources!BB19:BB22,LT_Resources!BB24)","v":35.96634615384616},{"$f":"SUM(LT_Resources!BC19:BC22,LT_Resources!BC24)","v":43.207499999999996},{"$f":"SUMPRODUCT(AR22:BC22,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":41.892711726384363},null,{"$f":"SUM(LT_Resources!BF19:BF22,LT_Resources!BF24)","v":31.08653846153846},{"$f":"SUM(LT_Resources!BG19:BG22,LT_Resources!BG24)","v":37.055000000000007},{"$f":"SUM(LT_Resources!BH19:BH22,LT_Resources!BH24)","v":32.004807692307693},{"$f":"SUM(LT_Resources!BI19:BI22,LT_Resources!BI24)","v":18.327500000000001},{"$f":"SUM(LT_Resources!BJ19:BJ22,LT_Resources!BJ24)","v":33.934895833333329},{"$f":"SUM(LT_Resources!BK19:BK22,LT_Resources!BK24)","v":36.618055555555557},{"$f":"SUM(LT_Resources!BL19:BL22,LT_Resources!BL24)","v":61.649038461538467},{"$f":"SUM(LT_Resources!BM19:BM22,LT_Resources!BM24)","v":60.094999999999999},{"$f":"SUM(LT_Resources!BN19:BN22,LT_Resources!BN24)","v":56.67067307692308},{"$f":"SUM(LT_Resources!BO19:BO22,LT_Resources!BO24)","v":57.56},{"$f":"SUM(LT_Resources!BP19:BP22,LT_Resources!BP24)","v":34.63425925925926},{"$f":"SUM(LT_Resources!BQ19:BQ22,LT_Resources!BQ24)","v":43.207499999999996},{"$f":"SUMPRODUCT(BF22:BQ22,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":41.892711726384363},null,{"$f":"SUM(LT_Resources!BT19:BT22,LT_Resources!BT24)","v":31.08653846153846},{"$f":"SUM(LT_Resources!BU19:BU22,LT_Resources!BU24)","v":37.055000000000007},{"$f":"SUM(LT_Resources!BV19:BV22,LT_Resources!BV24)","v":32.004807692307693},{"$f":"SUM(LT_Resources!BW19:BW22,LT_Resources!BW24)","v":18.327500000000001},{"$f":"SUM(LT_Resources!BX19:BX22,LT_Resources!BX24)","v":33.934895833333329},{"$f":"SUM(LT_Resources!BY19:BY22,LT_Resources!BY24)","v":36.618055555555557},{"$f":"SUM(LT_Resources!BZ19:BZ22,LT_Resources!BZ24)","v":64.114999999999995},{"$f":"SUM(LT_Resources!CA19:CA22,LT_Resources!CA24)","v":57.783653846153847},{"$f":"SUM(LT_Resources!CB19:CB22,LT_Resources!CB24)","v":56.67067307692308},{"$f":"SUM(LT_Resources!CC19:CC22,LT_Resources!CC24)","v":57.56},{"$f":"SUM(LT_Resources!CD19:CD22,LT_Resources!CD24)","v":34.63425925925926},{"$f":"SUM(LT_Resources!CE19:CE22,LT_Resources!CE24)","v":43.207499999999996},{"$f":"SUMPRODUCT(BT22:CE22,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":41.892711726384363},null,{"$f":"SUM(LT_Resources!CH19:CH22,LT_Resources!CH24)","v":31.08653846153846},{"$f":"SUM(LT_Resources!CI19:CI22,LT_Resources!CI24)","v":37.055000000000007},{"$f":"SUM(LT_Resources!CJ19:CJ22,LT_Resources!CJ24)","v":33.285000000000004},{"$f":"SUM(LT_Resources!CK19:CK22,LT_Resources!CK24)","v":17.622596153846153},{"$f":"SUM(LT_Resources!CL19:CL22,LT_Resources!CL24)","v":33.744999999999997},{"$f":"SUM(LT_Resources!CM19:CM22,LT_Resources!CM24)","v":38.026442307692307},{"$f":"SUM(LT_Resources!CN19:CN22,LT_Resources!CN24)","v":61.649038461538467},{"$f":"SUM(LT_Resources!CO19:CO22,LT_Resources!CO24)","v":57.783653846153847},{"$f":"SUM(LT_Resources!CP19:CP22,LT_Resources!CP24)","v":58.9375},{"$f":"SUM(LT_Resources!CQ19:CQ22,LT_Resources!CQ24)","v":55.346153846153847},{"$f":"SUM(LT_Resources!CR19:CR22,LT_Resources!CR24)","v":34.63425925925926},{"$f":"SUM(LT_Resources!CS19:CS22,LT_Resources!CS24)","v":45.0078125},{"$f":"SUMPRODUCT(CH22:CS22,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":41.987785016286644},null,{"$f":"SUM(LT_Resources!CV19:CV22,LT_Resources!CV24)","v":29.935185185185183},{"$f":"SUM(LT_Resources!CW19:CW22,LT_Resources!CW24)","v":37.055000000000007},{"$f":"SUM(LT_Resources!CX19:CX22,LT_Resources!CX24)","v":33.285000000000004},{"$f":"SUM(LT_Resources!CY19:CY22,LT_Resources!CY24)","v":17.622596153846153},{"$f":"SUM(LT_Resources!CZ19:CZ22,LT_Resources!CZ24)","v":33.934895833333329},{"$f":"SUM(LT_Resources!DA19:DA22,LT_Resources!DA24)","v":38.026442307692307},{"$f":"SUM(LT_Resources!DB19:DB22,LT_Resources!DB24)","v":61.649038461538467},{"$f":"SUM(LT_Resources!DC19:DC22,LT_Resources!DC24)","v":57.783653846153847},{"$f":"SUM(LT_Resources!DD19:DD22,LT_Resources!DD24)","v":58.9375},{"$f":"SUM(LT_Resources!DE19:DE22,LT_Resources!DE24)","v":55.346153846153847},{"$f":"SUM(LT_Resources!DF19:DF22,LT_Resources!DF24)","v":35.96634615384616},{"$f":"SUM(LT_Resources!DG19:DG22,LT_Resources!DG24)","v":43.207499999999996},{"$f":"SUMPRODUCT(CV22:DG22,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":41.892711726384363},null,{"$f":"SUM(LT_Resources!DJ19:DJ22,LT_Resources!DJ24)","v":29.935185185185183},{"$f":"SUM(LT_Resources!DK19:DK22,LT_Resources!DK24)","v":38.598958333333329},{"$f":"SUM(LT_Resources!DL19:DL22,LT_Resources!DL24)","v":32.004807692307693},{"$f":"SUM(LT_Resources!DM19:DM22,LT_Resources!DM24)","v":17.622596153846153},{"$f":"SUM(LT_Resources!DN19:DN22,LT_Resources!DN24)","v":33.934895833333329},{"$f":"SUM(LT_Resources!DO19:DO22,LT_Resources!DO24)","v":38.026442307692307},{"$f":"SUM(LT_Resources!DP19:DP22,LT_Resources!DP24)","v":61.649038461538467},{"$f":"SUM(LT_Resources!DQ19:DQ22,LT_Resources!DQ24)","v":60.094999999999999},{"$f":"SUM(LT_Resources!DR19:DR22,LT_Resources!DR24)","v":56.67067307692308},{"$f":"SUM(LT_Resources!DS19:DS22,LT_Resources!DS24)","v":55.346153846153847},{"$f":"SUM(LT_Resources!DT19:DT22,LT_Resources!DT24)","v":35.96634615384616},{"$f":"SUM(LT_Resources!DU19:DU22,LT_Resources!DU24)","v":43.207499999999996},{"$f":"SUMPRODUCT(DJ22:DU22,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":41.892711726384363},null,{"$f":"SUM(LT_Resources!DX19:DX22,LT_Resources!DX24)","v":29.935185185185183},{"$f":"SUM(LT_Resources!DY19:DY22,LT_Resources!DY24)","v":38.598958333333329},{"$f":"SUM(LT_Resources!DZ19:DZ22,LT_Resources!DZ24)","v":32.004807692307693},{"$f":"SUM(LT_Resources!EA19:EA22,LT_Resources!EA24)","v":18.327500000000001},{"$f":"SUM(LT_Resources!EB19:EB22,LT_Resources!EB24)","v":33.934895833333329},{"$f":"SUM(LT_Resources!EC19:EC22,LT_Resources!EC24)","v":36.618055555555557},{"$f":"SUM(LT_Resources!ED19:ED22,LT_Resources!ED24)","v":61.649038461538467},{"$f":"SUM(LT_Resources!EE19:EE22,LT_Resources!EE24)","v":60.094999999999999},{"$f":"SUM(LT_Resources!EF19:EF22,LT_Resources!EF24)","v":56.67067307692308},{"$f":"SUM(LT_Resources!EG19:EG22,LT_Resources!EG24)","v":55.346153846153847},{"$f":"SUM(LT_Resources!EH19:EH22,LT_Resources!EH24)","v":35.96634615384616},{"$f":"SUM(LT_Resources!EI19:EI22,LT_Resources!EI24)","v":43.207499999999996},{"$f":"SUMPRODUCT(DX22:EI22,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":41.892711726384363},null,{"$f":"SUM(LT_Resources!EL19:EL22,LT_Resources!EL24)","v":31.08653846153846},{"$f":"SUM(LT_Resources!EM19:EM22,LT_Resources!EM24)","v":37.055000000000007},{"$f":"SUM(LT_Resources!EN19:EN22,LT_Resources!EN24)","v":32.004807692307693},{"$f":"SUM(LT_Resources!EO19:EO22,LT_Resources!EO24)","v":18.327500000000001},{"$f":"SUM(LT_Resources!EP19:EP22,LT_Resources!EP24)","v":33.744999999999997},{"$f":"SUM(LT_Resources!EQ19:EQ22,LT_Resources!EQ24)","v":36.618055555555557},{"$f":"SUM(LT_Resources!ER19:ER22,LT_Resources!ER24)","v":64.114999999999995},{"$f":"SUM(LT_Resources!ES19:ES22,LT_Resources!ES24)","v":57.783653846153847},{"$f":"SUM(LT_Resources!ET19:ET22,LT_Resources!ET24)","v":56.67067307692308},{"$f":"SUM(LT_Resources!EU19:EU22,LT_Resources!EU24)","v":57.56},{"$f":"SUM(LT_Resources!EV19:EV22,LT_Resources!EV24)","v":34.63425925925926},{"$f":"SUM(LT_Resources!EW19:EW22,LT_Resources!EW24)","v":43.207499999999996},{"$f":"SUMPRODUCT(EL22:EW22,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":41.851461038961041},null,{"$f":"SUM(LT_Resources!EZ19:EZ22,LT_Resources!EZ24)","v":31.08653846153846},{"$f":"SUM(LT_Resources!FA19:FA22,LT_Resources!FA24)","v":37.055000000000007},{"$f":"SUM(LT_Resources!FB19:FB22,LT_Resources!FB24)","v":33.285000000000004},{"$f":"SUM(LT_Resources!FC19:FC22,LT_Resources!FC24)","v":17.622596153846153},{"$f":"SUM(LT_Resources!FD19:FD22,LT_Resources!FD24)","v":33.934895833333329},{"$f":"SUM(LT_Resources!FE19:FE22,LT_Resources!FE24)","v":36.618055555555557},{"$f":"SUM(LT_Resources!FF19:FF22,LT_Resources!FF24)","v":64.114999999999995},{"$f":"SUM(LT_Resources!FG19:FG22,LT_Resources!FG24)","v":57.783653846153847},{"$f":"SUM(LT_Resources!FH19:FH22,LT_Resources!FH24)","v":56.67067307692308},{"$f":"SUM(LT_Resources!FI19:FI22,LT_Resources!FI24)","v":57.56},{"$f":"SUM(LT_Resources!FJ19:FJ22,LT_Resources!FJ24)","v":34.63425925925926},{"$f":"SUM(LT_Resources!FK19:FK22,LT_Resources!FK24)","v":45.0078125},{"$f":"SUMPRODUCT(EZ22:FK22,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":42.029616013071895},null,{"$f":"SUM(LT_Resources!FN19:FN22,LT_Resources!FN24)","v":29.935185185185183},{"$f":"SUM(LT_Resources!FO19:FO22,LT_Resources!FO24)","v":37.055000000000007},{"$f":"SUM(LT_Resources!FP19:FP22,LT_Resources!FP24)","v":33.285000000000004},{"$f":"SUM(LT_Resources!FQ19:FQ22,LT_Resources!FQ24)","v":17.622596153846153},{"$f":"SUM(LT_Resources!FR19:FR22,LT_Resources!FR24)","v":33.934895833333329},{"$f":"SUM(LT_Resources!FS19:FS22,LT_Resources!FS24)","v":38.026442307692307},{"$f":"SUM(LT_Resources!FT19:FT22,LT_Resources!FT24)","v":61.649038461538467},{"$f":"SUM(LT_Resources!FU19:FU22,LT_Resources!FU24)","v":57.783653846153847},{"$f":"SUM(LT_Resources!FV19:FV22,LT_Resources!FV24)","v":58.9375},{"$f":"SUM(LT_Resources!FW19:FW22,LT_Resources!FW24)","v":55.346153846153847},{"$f":"SUM(LT_Resources!FX19:FX22,LT_Resources!FX24)","v":34.63425925925926},{"$f":"SUM(LT_Resources!FY19:FY22,LT_Resources!FY24)","v":45.0078125},{"$f":"SUMPRODUCT(FN22:FY22,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":41.892711726384363},null,{"$f":"SUM(LT_Resources!GB19:GB22,LT_Resources!GB24)","v":29.935185185185183},{"$f":"SUM(LT_Resources!GC19:GC22,LT_Resources!GC24)","v":37.055000000000007},{"$f":"SUM(LT_Resources!GD19:GD22,LT_Resources!GD24)","v":33.285000000000004},{"$f":"SUM(LT_Resources!GE19:GE22,LT_Resources!GE24)","v":17.622596153846153},{"$f":"SUM(LT_Resources!GF19:GF22,LT_Resources!GF24)","v":33.934895833333329},{"$f":"SUM(LT_Resources!GG19:GG22,LT_Resources!GG24)","v":38.026442307692307},{"$f":"SUM(LT_Resources!GH19:GH22,LT_Resources!GH24)","v":61.649038461538467},{"$f":"SUM(LT_Resources!GI19:GI22,LT_Resources!GI24)","v":57.783653846153847},{"$f":"SUM(LT_Resources!GJ19:GJ22,LT_Resources!GJ24)","v":58.9375},{"$f":"SUM(LT_Resources!GK19:GK22,LT_Resources!GK24)","v":55.346153846153847},{"$f":"SUM(LT_Resources!GL19:GL22,LT_Resources!GL24)","v":35.96634615384616},{"$f":"SUM(LT_Resources!GM19:GM22,LT_Resources!GM24)","v":43.207499999999996},{"$f":"SUMPRODUCT(GB22:GM22,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":41.892711726384363},null,{"$f":"SUM(LT_Resources!GP19:GP22,LT_Resources!GP24)","v":0},{"$f":"SUM(LT_Resources!GQ19:GQ22,LT_Resources!GQ24)","v":13.88744212962963},{"$f":"SUM(LT_Resources!GR19:GR22,LT_Resources!GR24)","v":0},{"$f":"SUM(LT_Resources!GS19:GS22,LT_Resources!GS24)","v":0},{"$f":"SUM(LT_Resources!GT19:GT22,LT_Resources!GT24)","v":0},{"$f":"SUM(LT_Resources!GU19:GU22,LT_Resources!GU24)","v":0},{"$f":"SUM(LT_Resources!GV19:GV22,LT_Resources!GV24)","v":0},{"$f":"SUM(LT_Resources!GW19:GW22,LT_Resources!GW24)","v":0},{"$f":"SUM(LT_Resources!GX19:GX22,LT_Resources!GX24)","v":0},{"$f":"SUM(LT_Resources!GY19:GY22,LT_Resources!GY24)","v":0},{"$f":"SUM(LT_Resources!GZ19:GZ22,LT_Resources!GZ24)","v":0},{"$f":"SUM(LT_Resources!HA19:HA22,LT_Resources!HA24)","v":0},{"$f":"SUMPRODUCT(GP22:HA22,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":1.0821383477633477}]
["LORA Wind LLH",{"$f":"SUM(LT_Resources!B49:B52,LT_Resources!B54)","v":37.030487899999997},{"$f":"SUM(LT_Resources!C49:C52,LT_Resources!C54)","v":63.242990599999999},{"$f":"SUM(LT_Resources!D49:D52,LT_Resources!D54)","v":41.162790799999996},{"$f":"SUM(LT_Resources!E49:E52,LT_Resources!E54)","v":22.384146300000001},{"$f":"SUM(LT_Resources!F49:F52,LT_Resources!F54)","v":30.204861100000002},{"$f":"SUM(LT_Resources!G49:G52,LT_Resources!G54)","v":38.1832797},{"$f":"SUM(LT_Resources!H49:H52,LT_Resources!H54)","v":57.840625000000003},{"$f":"SUM(LT_Resources!I49:I52,LT_Resources!I54)","v":63.2378049},{"$f":"SUM(LT_Resources!J49:J52,LT_Resources!J54)","v":63.210526400000006},{"$f":"SUM(LT_Resources!K49:K52,LT_Resources!K54)","v":58.933139600000004},{"$f":"SUM(LT_Resources!L49:L52,LT_Resources!L54)","v":42.198717899999998},{"$f":"SUM(LT_Resources!M49:M52,LT_Resources!M54)","v":37.979166599999999},{"$f":"SUMPRODUCT(B23:M23,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":46.374223611930638},null,{"$f":"SUM(LT_Resources!P49:P52,LT_Resources!P54)","v":38.929487199999997},{"$f":"SUM(LT_Resources!Q49:Q52,LT_Resources!Q54)","v":63.242990599999999},{"$f":"SUM(LT_Resources!R49:R52,LT_Resources!R54)","v":41.162790799999996},{"$f":"SUM(LT_Resources!S49:S52,LT_Resources!S54)","v":22.384146300000001},{"$f":"SUM(LT_Resources!T49:T52,LT_Resources!T54)","v":30.204861100000002},{"$f":"SUM(LT_Resources!U49:U52,LT_Resources!U54)","v":36.314984700000004},{"$f":"SUM(LT_Resources!V49:V52,LT_Resources!V54)","v":60.884868299999994},{"$f":"SUM(LT_Resources!W49:W52,LT_Resources!W54)","v":63.2378049},{"$f":"SUM(LT_Resources!X49:X52,LT_Resources!X54)","v":60.05},{"$f":"SUM(LT_Resources!Y49:Y52,LT_Resources!Y54)","v":61.807926899999998},{"$f":"SUM(LT_Resources!Z49:Z52,LT_Resources!Z54)","v":42.198717899999998},{"$f":"SUM(LT_Resources!AA49:AA52,LT_Resources!AA54)","v":37.979166599999999},{"$f":"SUMPRODUCT(P23:AA23,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":46.56704780673077},null,{"$f":"SUM(LT_Resources!AD49:AD52,LT_Resources!AD54)","v":38.929487179487182},{"$f":"SUM(LT_Resources!AE49:AE52,LT_Resources!AE54)","v":63.242990654205613},{"$f":"SUM(LT_Resources!AF49:AF52,LT_Resources!AF54)","v":41.162790697674424},{"$f":"SUM(LT_Resources!AG49:AG52,LT_Resources!AG54)","v":22.384146341463413},{"$f":"SUM(LT_Resources!AH49:AH52,LT_Resources!AH54)","v":30.435810810810807},{"$f":"SUM(LT_Resources!AI49:AI52,LT_Resources!AI54)","v":36.314984709480122},{"$f":"SUM(LT_Resources!AJ49:AJ52,LT_Resources!AJ54)","v":60.88486842105263},{"$f":"SUM(LT_Resources!AK49:AK52,LT_Resources!AK54)","v":60.29651162790698},{"$f":"SUM(LT_Resources!AL49:AL52,LT_Resources!AL54)","v":63.210526315789473},{"$f":"SUM(LT_Resources!AM49:AM52,LT_Resources!AM54)","v":61.807926829268297},{"$f":"SUM(LT_Resources!AN49:AN52,LT_Resources!AN54)","v":40.140243902439025},{"$f":"SUM(LT_Resources!AO49:AO52,LT_Resources!AO54)","v":39.878124999999997},{"$f":"SUMPRODUCT(AD23:AO23,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":46.550829875518673},null,{"$f":"SUM(LT_Resources!AR49:AR52,LT_Resources!AR54)","v":35.592948717948715},{"$f":"SUM(LT_Resources!AS49:AS52,LT_Resources!AS54)","v":55.077151335311569},{"$f":"SUM(LT_Resources!AT49:AT52,LT_Resources!AT54)","v":39.469512195121951},{"$f":"SUM(LT_Resources!AU49:AU52,LT_Resources!AU54)","v":19.51453488372093},{"$f":"SUM(LT_Resources!AV49:AV52,LT_Resources!AV54)","v":27.614583333333332},{"$f":"SUM(LT_Resources!AW49:AW52,LT_Resources!AW54)","v":34.909967845659168},{"$f":"SUM(LT_Resources!AX49:AX52,LT_Resources!AX54)","v":55.664473684210527},{"$f":"SUM(LT_Resources!AY49:AY52,LT_Resources!AY54)","v":55.127906976744185},{"$f":"SUM(LT_Resources!AZ49:AZ52,LT_Resources!AZ54)","v":57.79276315789474},{"$f":"SUM(LT_Resources!BA49:BA52,LT_Resources!BA54)","v":56.509146341463421},{"$f":"SUM(LT_Resources!BB49:BB52,LT_Resources!BB54)","v":36.698170731707322},{"$f":"SUM(LT_Resources!BC49:BC52,LT_Resources!BC54)","v":36.459375000000001},{"$f":"SUMPRODUCT(AR23:BC23,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":42.575103950103951},null,{"$f":"SUM(LT_Resources!BF49:BF52,LT_Resources!BF54)","v":33.856707317073173},{"$f":"SUM(LT_Resources!BG49:BG52,LT_Resources!BG54)","v":57.822429906542055},{"$f":"SUM(LT_Resources!BH49:BH52,LT_Resources!BH54)","v":39.469512195121951},{"$f":"SUM(LT_Resources!BI49:BI52,LT_Resources!BI54)","v":19.51453488372093},{"$f":"SUM(LT_Resources!BJ49:BJ52,LT_Resources!BJ54)","v":27.614583333333332},{"$f":"SUM(LT_Resources!BK49:BK52,LT_Resources!BK54)","v":34.909967845659168},{"$f":"SUM(LT_Resources!BL49:BL52,LT_Resources!BL54)","v":55.664473684210527},{"$f":"SUM(LT_Resources!BM49:BM52,LT_Resources!BM54)","v":55.127906976744185},{"$f":"SUM(LT_Resources!BN49:BN52,LT_Resources!BN54)","v":57.79276315789474},{"$f":"SUM(LT_Resources!BO49:BO52,LT_Resources!BO54)","v":53.880813953488371},{"$f":"SUM(LT_Resources!BP49:BP52,LT_Resources!BP54)","v":38.580128205128204},{"$f":"SUM(LT_Resources!BQ49:BQ52,LT_Resources!BQ54)","v":36.459375000000001},{"$f":"SUMPRODUCT(BF23:BQ23,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":42.575103950103951},null,{"$f":"SUM(LT_Resources!BT49:BT52,LT_Resources!BT54)","v":33.856707317073173},{"$f":"SUM(LT_Resources!BU49:BU52,LT_Resources!BU54)","v":57.822429906542055},{"$f":"SUM(LT_Resources!BV49:BV52,LT_Resources!BV54)","v":39.469512195121951},{"$f":"SUM(LT_Resources!BW49:BW52,LT_Resources!BW54)","v":19.51453488372093},{"$f":"SUM(LT_Resources!BX49:BX52,LT_Resources!BX54)","v":27.614583333333332},{"$f":"SUM(LT_Resources!BY49:BY52,LT_Resources!BY54)","v":34.909967845659168},{"$f":"SUM(LT_Resources!BZ49:BZ52,LT_Resources!BZ54)","v":52.881250000000001},{"$f":"SUM(LT_Resources!CA49:CA52,LT_Resources!CA54)","v":57.817073170731703},{"$f":"SUM(LT_Resources!CB49:CB52,LT_Resources!CB54)","v":57.79276315789474},{"$f":"SUM(LT_Resources!CC49:CC52,LT_Resources!CC54)","v":53.880813953488371},{"$f":"SUM(LT_Resources!CD49:CD52,LT_Resources!CD54)","v":38.580128205128204},{"$f":"SUM(LT_Resources!CE49:CE52,LT_Resources!CE54)","v":36.459375000000001},{"$f":"SUMPRODUCT(BT23:CE23,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":42.575103950103951},null,{"$f":"SUM(LT_Resources!CH49:CH52,LT_Resources!CH54)","v":33.856707317073173},{"$f":"SUM(LT_Resources!CI49:CI52,LT_Resources!CI54)","v":57.822429906542055},{"$f":"SUM(LT_Resources!CJ49:CJ52,LT_Resources!CJ54)","v":37.633720930232556},{"$f":"SUM(LT_Resources!CK49:CK52,LT_Resources!CK54)","v":20.466463414634145},{"$f":"SUM(LT_Resources!CL49:CL52,LT_Resources!CL54)","v":27.827702702702702},{"$f":"SUM(LT_Resources!CM49:CM52,LT_Resources!CM54)","v":33.201834862385326},{"$f":"SUM(LT_Resources!CN49:CN52,LT_Resources!CN54)","v":55.664473684210527},{"$f":"SUM(LT_Resources!CO49:CO52,LT_Resources!CO54)","v":57.817073170731703},{"$f":"SUM(LT_Resources!CP49:CP52,LT_Resources!CP54)","v":54.903125000000003},{"$f":"SUM(LT_Resources!CQ49:CQ52,LT_Resources!CQ54)","v":56.509146341463421},{"$f":"SUM(LT_Resources!CR49:CR52,LT_Resources!CR54)","v":38.580128205128204},{"$f":"SUM(LT_Resources!CS49:CS52,LT_Resources!CS54)","v":34.723214285714285},{"$f":"SUMPRODUCT(CH23:CS23,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":42.384555785123965},null,{"$f":"SUM(LT_Resources!CV49:CV52,LT_Resources!CV54)","v":35.592948717948715},{"$f":"SUM(LT_Resources!CW49:CW52,LT_Resources!CW54)","v":57.822429906542055},{"$f":"SUM(LT_Resources!CX49:CX52,LT_Resources!CX54)","v":37.633720930232556},{"$f":"SUM(LT_Resources!CY49:CY52,LT_Resources!CY54)","v":20.466463414634145},{"$f":"SUM(LT_Resources!CZ49:CZ52,LT_Resources!CZ54)","v":27.614583333333332},{"$f":"SUM(LT_Resources!DA49:DA52,LT_Resources!DA54)","v":33.201834862385326},{"$f":"SUM(LT_Resources!DB49:DB52,LT_Resources!DB54)","v":55.664473684210527},{"$f":"SUM(LT_Resources!DC49:DC52,LT_Resources!DC54)","v":57.817073170731703},{"$f":"SUM(LT_Resources!DD49:DD52,LT_Resources!DD54)","v":54.903125000000003},{"$f":"SUM(LT_Resources!DE49:DE52,LT_Resources!DE54)","v":56.509146341463421},{"$f":"SUM(LT_Resources!DF49:DF52,LT_Resources!DF54)","v":36.698170731707322},{"$f":"SUM(LT_Resources!DG49:DG52,LT_Resources!DG54)","v":36.459375000000001},{"$f":"SUMPRODUCT(CV23:DG23,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":42.575103950103951},null,{"$f":"SUM(LT_Resources!DJ49:DJ52,LT_Resources!DJ54)","v":35.592948717948715},{"$f":"SUM(LT_Resources!DK49:DK52,LT_Resources!DK54)","v":55.077151335311569},{"$f":"SUM(LT_Resources!DL49:DL52,LT_Resources!DL54)","v":39.469512195121951},{"$f":"SUM(LT_Resources!DM49:DM52,LT_Resources!DM54)","v":20.466463414634145},{"$f":"SUM(LT_Resources!DN49:DN52,LT_Resources!DN54)","v":27.614583333333332},{"$f":"SUM(LT_Resources!DO49:DO52,LT_Resources!DO54)","v":33.201834862385326},{"$f":"SUM(LT_Resources!DP49:DP52,LT_Resources!DP54)","v":55.664473684210527},{"$f":"SUM(LT_Resources!DQ49:DQ52,LT_Resources!DQ54)","v":55.127906976744185},{"$f":"SUM(LT_Resources!DR49:DR52,LT_Resources!DR54)","v":57.79276315789474},{"$f":"SUM(LT_Resources!DS49:DS52,LT_Resources!DS54)","v":56.509146341463421},{"$f":"SUM(LT_Resources!DT49:DT52,LT_Resources!DT54)","v":36.698170731707322},{"$f":"SUM(LT_Resources!DU49:DU52,LT_Resources!DU54)","v":36.459375000000001},{"$f":"SUMPRODUCT(DJ23:DU23,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":42.575103950103951},null,{"$f":"SUM(LT_Resources!DX49:DX52,LT_Resources!DX54)","v":35.592948717948715},{"$f":"SUM(LT_Resources!DY49:DY52,LT_Resources!DY54)","v":55.077151335311569},{"$f":"SUM(LT_Resources!DZ49:DZ52,LT_Resources!DZ54)","v":39.469512195121951},{"$f":"SUM(LT_Resources!EA49:EA52,LT_Resources!EA54)","v":19.51453488372093},{"$f":"SUM(LT_Resources!EB49:EB52,LT_Resources!EB54)","v":27.614583333333332},{"$f":"SUM(LT_Resources!EC49:EC52,LT_Resources!EC54)","v":34.909967845659168},{"$f":"SUM(LT_Resources!ED49:ED52,LT_Resources!ED54)","v":55.664473684210527},{"$f":"SUM(LT_Resources!EE49:EE52,LT_Resources!EE54)","v":55.127906976744185},{"$f":"SUM(LT_Resources!EF49:EF52,LT_Resources!EF54)","v":57.79276315789474},{"$f":"SUM(LT_Resources!EG49:EG52,LT_Resources!EG54)","v":56.509146341463421},{"$f":"SUM(LT_Resources!EH49:EH52,LT_Resources!EH54)","v":36.698170731707322},{"$f":"SUM(LT_Resources!EI49:EI52,LT_Resources!EI54)","v":36.459375000000001},{"$f":"SUMPRODUCT(DX23:EI23,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":42.575103950103951},null,{"$f":"SUM(LT_Resources!EL49:EL52,LT_Resources!EL54)","v":33.856707317073173},{"$f":"SUM(LT_Resources!EM49:EM52,LT_Resources!EM54)","v":57.822429906542055},{"$f":"SUM(LT_Resources!EN49:EN52,LT_Resources!EN54)","v":39.469512195121951},{"$f":"SUM(LT_Resources!EO49:EO52,LT_Resources!EO54)","v":19.51453488372093},{"$f":"SUM(LT_Resources!EP49:EP52,LT_Resources!EP54)","v":27.827702702702702},{"$f":"SUM(LT_Resources!EQ49:EQ52,LT_Resources!EQ54)","v":34.909967845659168},{"$f":"SUM(LT_Resources!ER49:ER52,LT_Resources!ER54)","v":52.881250000000001},{"$f":"SUM(LT_Resources!ES49:ES52,LT_Resources!ES54)","v":57.817073170731703},{"$f":"SUM(LT_Resources!ET49:ET52,LT_Resources!ET54)","v":57.79276315789474},{"$f":"SUM(LT_Resources!EU49:EU52,LT_Resources!EU54)","v":53.880813953488371},{"$f":"SUM(LT_Resources!EV49:EV52,LT_Resources!EV54)","v":38.580128205128204},{"$f":"SUM(LT_Resources!EW49:EW52,LT_Resources!EW54)","v":36.459375000000001},{"$f":"SUMPRODUCT(EL23:EW23,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":42.560425311203318},null,{"$f":"SUM(LT_Resources!EZ49:EZ52,LT_Resources!EZ54)","v":33.856707317073173},{"$f":"SUM(LT_Resources!FA49:FA52,LT_Resources!FA54)","v":57.822429906542055},{"$f":"SUM(LT_Resources!FB49:FB52,LT_Resources!FB54)","v":37.633720930232556},{"$f":"SUM(LT_Resources!FC49:FC52,LT_Resources!FC54)","v":20.466463414634145},{"$f":"SUM(LT_Resources!FD49:FD52,LT_Resources!FD54)","v":27.614583333333332},{"$f":"SUM(LT_Resources!FE49:FE52,LT_Resources!FE54)","v":34.909967845659168},{"$f":"SUM(LT_Resources!FF49:FF52,LT_Resources!FF54)","v":52.881250000000001},{"$f":"SUM(LT_Resources!FG49:FG52,LT_Resources!FG54)","v":57.817073170731703},{"$f":"SUM(LT_Resources!FH49:FH52,LT_Resources!FH54)","v":57.79276315789474},{"$f":"SUM(LT_Resources!FI49:FI52,LT_Resources!FI54)","v":53.880813953488371},{"$f":"SUM(LT_Resources!FJ49:FJ52,LT_Resources!FJ54)","v":38.580128205128204},{"$f":"SUM(LT_Resources!FK49:FK52,LT_Resources!FK54)","v":34.723214285714285},{"$f":"SUMPRODUCT(EZ23:FK23,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":42.398809523809526},null,{"$f":"SUM(LT_Resources!FN49:FN52,LT_Resources!FN54)","v":35.592948717948715},{"$f":"SUM(LT_Resources!FO49:FO52,LT_Resources!FO54)","v":57.822429906542055},{"$f":"SUM(LT_Resources!FP49:FP52,LT_Resources!FP54)","v":37.633720930232556},{"$f":"SUM(LT_Resources!FQ49:FQ52,LT_Resources!FQ54)","v":20.466463414634145},{"$f":"SUM(LT_Resources!FR49:FR52,LT_Resources!FR54)","v":27.614583333333332},{"$f":"SUM(LT_Resources!FS49:FS52,LT_Resources!FS54)","v":33.201834862385326},{"$f":"SUM(LT_Resources!FT49:FT52,LT_Resources!FT54)","v":55.664473684210527},{"$f":"SUM(LT_Resources!FU49:FU52,LT_Resources!FU54)","v":57.817073170731703},{"$f":"SUM(LT_Resources!FV49:FV52,LT_Resources!FV54)","v":54.903125000000003},{"$f":"SUM(LT_Resources!FW49:FW52,LT_Resources!FW54)","v":56.509146341463421},{"$f":"SUM(LT_Resources!FX49:FX52,LT_Resources!FX54)","v":38.580128205128204},{"$f":"SUM(LT_Resources!FY49:FY52,LT_Resources!FY54)","v":34.723214285714285},{"$f":"SUMPRODUCT(FN23:FY23,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":42.575103950103951},null,{"$f":"SUM(LT_Resources!GB49:GB52,LT_Resources!GB54)","v":35.592948717948715},{"$f":"SUM(LT_Resources!GC49:GC52,LT_Resources!GC54)","v":57.822429906542055},{"$f":"SUM(LT_Resources!GD49:GD52,LT_Resources!GD54)","v":37.633720930232556},{"$f":"SUM(LT_Resources!GE49:GE52,LT_Resources!GE54)","v":20.466463414634145},{"$f":"SUM(LT_Resources!GF49:GF52,LT_Resources!GF54)","v":27.614583333333332},{"$f":"SUM(LT_Resources!GG49:GG52,LT_Resources!GG54)","v":33.201834862385326},{"$f":"SUM(LT_Resources!GH49:GH52,LT_Resources!GH54)","v":55.664473684210527},{"$f":"SUM(LT_Resources!GI49:GI52,LT_Resources!GI54)","v":57.817073170731703},{"$f":"SUM(LT_Resources!GJ49:GJ52,LT_Resources!GJ54)","v":54.903125000000003},{"$f":"SUM(LT_Resources!GK49:GK52,LT_Resources!GK54)","v":56.509146341463421},{"$f":"SUM(LT_Resources!GL49:GL52,LT_Resources!GL54)","v":36.698170731707322},{"$f":"SUM(LT_Resources!GM49:GM52,LT_Resources!GM54)","v":36.459375000000001},{"$f":"SUMPRODUCT(GB23:GM23,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":42.575103950103951},null,{"$f":"SUM(LT_Resources!GP49:GP52,LT_Resources!GP54)","v":0},{"$f":"SUM(LT_Resources!GQ49:GQ52,LT_Resources!GQ54)","v":0},{"$f":"SUM(LT_Resources!GR49:GR52,LT_Resources!GR54)","v":0},{"$f":"SUM(LT_Resources!GS49:GS52,LT_Resources!GS54)","v":0},{"$f":"SUM(LT_Resources!GT49:GT52,LT_Resources!GT54)","v":0},{"$f":"SUM(LT_Resources!GU49:GU52,LT_Resources!GU54)","v":0},{"$f":"SUM(LT_Resources!GV49:GV52,LT_Resources!GV54)","v":0},{"$f":"SUM(LT_Resources!GW49:GW52,LT_Resources!GW54)","v":0},{"$f":"SUM(LT_Resources!GX49:GX52,LT_Resources!GX54)","v":0},{"$f":"SUM(LT_Resources!GY49:GY52,LT_Resources!GY54)","v":0},{"$f":"SUM(LT_Resources!GZ49:GZ52,LT_Resources!GZ54)","v":0},{"$f":"SUM(LT_Resources!HA49:HA52,LT_Resources!HA54)","v":0},{"$f":"SUMPRODUCT(GP23:HA23,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["LORA Wind Flat",{"$f":"SUM(LT_Resources!B79:B82,LT_Resources!B84)","v":35.336021491397844},{"$f":"SUM(LT_Resources!C79:C82,LT_Resources!C84)","v":50.642163637447986},{"$f":"SUM(LT_Resources!D79:D82,LT_Resources!D84)","v":38.604838756989253},{"$f":"SUM(LT_Resources!E79:E82,LT_Resources!E84)","v":20.645161237634408},{"$f":"SUM(LT_Resources!F79:F82,LT_Resources!F84)","v":34.154761899999997},{"$f":"SUM(LT_Resources!G79:G82,LT_Resources!G84)","v":39.269178971063262},{"$f":"SUM(LT_Resources!H79:H82,LT_Resources!H84)","v":64.666666666666671},{"$f":"SUM(LT_Resources!I79:I82,LT_Resources!I84)","v":63.216397841935489},{"$f":"SUM(LT_Resources!J79:J82,LT_Resources!J84)","v":62.501388937777776},{"$f":"SUM(LT_Resources!K79:K82,LT_Resources!K84)","v":61.09677422365592},{"$f":"SUM(LT_Resources!L79:L82,LT_Resources!L84)","v":39.692204254838707},{"$f":"SUM(LT_Resources!M79:M82,LT_Resources!M84)","v":43.977777746666668},{"$f":"SUMPRODUCT(B24:M24,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":46.148287663892688},null,{"$f":"SUM(LT_Resources!P79:P82,LT_Resources!P84)","v":35.336021548387095},{"$f":"SUM(LT_Resources!Q79:Q82,LT_Resources!Q84)","v":50.642163637447986},{"$f":"SUM(LT_Resources!R79:R82,LT_Resources!R84)","v":38.604838756989253},{"$f":"SUM(LT_Resources!S79:S82,LT_Resources!S84)","v":20.645161237634408},{"$f":"SUM(LT_Resources!T79:T82,LT_Resources!T84)","v":34.154761899999997},{"$f":"SUM(LT_Resources!U79:U82,LT_Resources!U84)","v":39.269179025706599},{"$f":"SUM(LT_Resources!V79:V82,LT_Resources!V84)","v":64.666666579999998},{"$f":"SUM(LT_Resources!W79:W82,LT_Resources!W84)","v":63.216397841935489},{"$f":"SUM(LT_Resources!X79:X82,LT_Resources!X84)","v":62.501388888888883},{"$f":"SUM(LT_Resources!Y79:Y82,LT_Resources!Y84)","v":61.096774173118277},{"$f":"SUM(LT_Resources!Z79:Z82,LT_Resources!Z84)","v":39.692204254838707},{"$f":"SUM(LT_Resources!AA79:AA82,LT_Resources!AA84)","v":43.977777746666668},{"$f":"SUMPRODUCT(P24:AA24,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":46.148287657933786},null,{"$f":"SUM(LT_Resources!AD79:AD82,LT_Resources!AD84)","v":35.336021505376344},{"$f":"SUM(LT_Resources!AE79:AE82,LT_Resources!AE84)","v":50.642163661581137},{"$f":"SUM(LT_Resources!AF79:AF82,LT_Resources!AF84)","v":38.604838709677423},{"$f":"SUM(LT_Resources!AG79:AG82,LT_Resources!AG84)","v":20.64516129032258},{"$f":"SUM(LT_Resources!AH79:AH82,LT_Resources!AH84)","v":34.156609195402304},{"$f":"SUM(LT_Resources!AI79:AI82,LT_Resources!AI84)","v":39.269179004037682},{"$f":"SUM(LT_Resources!AJ79:AJ82,LT_Resources!AJ84)","v":64.666666666666671},{"$f":"SUM(LT_Resources!AK79:AK82,LT_Resources!AK84)","v":63.216397849462368},{"$f":"SUM(LT_Resources!AL79:AL82,LT_Resources!AL84)","v":62.501388888888883},{"$f":"SUM(LT_Resources!AM79:AM82,LT_Resources!AM84)","v":61.096774193548384},{"$f":"SUM(LT_Resources!AN79:AN82,LT_Resources!AN84)","v":39.692204301075265},{"$f":"SUM(LT_Resources!AO79:AO82,LT_Resources!AO84)","v":43.977777777777774},{"$f":"SUMPRODUCT(AD24:AO24,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":46.115664845173043},null,{"$f":"SUM(LT_Resources!AR79:AR82,LT_Resources!AR84)","v":32.307795698924728},{"$f":"SUM(LT_Resources!AS79:AS82,LT_Resources!AS84)","v":46.300970873786412},{"$f":"SUM(LT_Resources!AT79:AT82,LT_Resources!AT84)","v":35.295698924731184},{"$f":"SUM(LT_Resources!AU79:AU82,LT_Resources!AU84)","v":18.876344086021504},{"$f":"SUM(LT_Resources!AV79:AV82,LT_Resources!AV84)","v":31.226190476190474},{"$f":"SUM(LT_Resources!AW79:AW82,LT_Resources!AW84)","v":35.903095558546433},{"$f":"SUM(LT_Resources!AX79:AX82,LT_Resources!AX84)","v":59.12222222222222},{"$f":"SUM(LT_Resources!AY79:AY82,LT_Resources!AY84)","v":57.798387096774192},{"$f":"SUM(LT_Resources!AZ79:AZ82,LT_Resources!AZ84)","v":57.144444444444446},{"$f":"SUM(LT_Resources!BA79:BA82,LT_Resources!BA84)","v":55.858870967741936},{"$f":"SUM(LT_Resources!BB79:BB82,LT_Resources!BB84)","v":36.288978494623656},{"$f":"SUM(LT_Resources!BC79:BC82,LT_Resources!BC84)","v":40.208333333333329},{"$f":"SUMPRODUCT(AR24:BC24,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":42.192465753424656},null,{"$f":"SUM(LT_Resources!BF79:BF82,LT_Resources!BF84)","v":32.307795698924728},{"$f":"SUM(LT_Resources!BG79:BG82,LT_Resources!BG84)","v":46.300970873786412},{"$f":"SUM(LT_Resources!BH79:BH82,LT_Resources!BH84)","v":35.295698924731184},{"$f":"SUM(LT_Resources!BI79:BI82,LT_Resources!BI84)","v":18.876344086021504},{"$f":"SUM(LT_Resources!BJ79:BJ82,LT_Resources!BJ84)","v":31.226190476190474},{"$f":"SUM(LT_Resources!BK79:BK82,LT_Resources!BK84)","v":35.903095558546433},{"$f":"SUM(LT_Resources!BL79:BL82,LT_Resources!BL84)","v":59.12222222222222},{"$f":"SUM(LT_Resources!BM79:BM82,LT_Resources!BM84)","v":57.798387096774192},{"$f":"SUM(LT_Resources!BN79:BN82,LT_Resources!BN84)","v":57.144444444444446},{"$f":"SUM(LT_Resources!BO79:BO82,LT_Resources!BO84)","v":55.858870967741936},{"$f":"SUM(LT_Resources!BP79:BP82,LT_Resources!BP84)","v":36.288978494623656},{"$f":"SUM(LT_Resources!BQ79:BQ82,LT_Resources!BQ84)","v":40.208333333333329},{"$f":"SUMPRODUCT(BF24:BQ24,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":42.192465753424656},null,{"$f":"SUM(LT_Resources!BT79:BT82,LT_Resources!BT84)","v":32.307795698924728},{"$f":"SUM(LT_Resources!BU79:BU82,LT_Resources!BU84)","v":46.300970873786412},{"$f":"SUM(LT_Resources!BV79:BV82,LT_Resources!BV84)","v":35.295698924731184},{"$f":"SUM(LT_Resources!BW79:BW82,LT_Resources!BW84)","v":18.876344086021504},{"$f":"SUM(LT_Resources!BX79:BX82,LT_Resources!BX84)","v":31.226190476190474},{"$f":"SUM(LT_Resources!BY79:BY82,LT_Resources!BY84)","v":35.903095558546433},{"$f":"SUM(LT_Resources!BZ79:BZ82,LT_Resources!BZ84)","v":59.12222222222222},{"$f":"SUM(LT_Resources!CA79:CA82,LT_Resources!CA84)","v":57.798387096774192},{"$f":"SUM(LT_Resources!CB79:CB82,LT_Resources!CB84)","v":57.144444444444446},{"$f":"SUM(LT_Resources!CC79:CC82,LT_Resources!CC84)","v":55.858870967741936},{"$f":"SUM(LT_Resources!CD79:CD82,LT_Resources!CD84)","v":36.288978494623656},{"$f":"SUM(LT_Resources!CE79:CE82,LT_Resources!CE84)","v":40.208333333333329},{"$f":"SUMPRODUCT(BT24:CE24,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":42.192465753424656},null,{"$f":"SUM(LT_Resources!CH79:CH82,LT_Resources!CH84)","v":32.307795698924728},{"$f":"SUM(LT_Resources!CI79:CI82,LT_Resources!CI84)","v":46.300970873786412},{"$f":"SUM(LT_Resources!CJ79:CJ82,LT_Resources!CJ84)","v":35.295698924731184},{"$f":"SUM(LT_Resources!CK79:CK82,LT_Resources!CK84)","v":18.876344086021504},{"$f":"SUM(LT_Resources!CL79:CL82,LT_Resources!CL84)","v":31.228448275862071},{"$f":"SUM(LT_Resources!CM79:CM82,LT_Resources!CM84)","v":35.903095558546433},{"$f":"SUM(LT_Resources!CN79:CN82,LT_Resources!CN84)","v":59.12222222222222},{"$f":"SUM(LT_Resources!CO79:CO82,LT_Resources!CO84)","v":57.798387096774192},{"$f":"SUM(LT_Resources!CP79:CP82,LT_Resources!CP84)","v":57.144444444444446},{"$f":"SUM(LT_Resources!CQ79:CQ82,LT_Resources!CQ84)","v":55.858870967741936},{"$f":"SUM(LT_Resources!CR79:CR82,LT_Resources!CR84)","v":36.288978494623656},{"$f":"SUM(LT_Resources!CS79:CS82,LT_Resources!CS84)","v":40.208333333333329},{"$f":"SUMPRODUCT(CH24:CS24,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":42.162682149362475},null,{"$f":"SUM(LT_Resources!CV79:CV82,LT_Resources!CV84)","v":32.307795698924728},{"$f":"SUM(LT_Resources!CW79:CW82,LT_Resources!CW84)","v":46.300970873786412},{"$f":"SUM(LT_Resources!CX79:CX82,LT_Resources!CX84)","v":35.295698924731184},{"$f":"SUM(LT_Resources!CY79:CY82,LT_Resources!CY84)","v":18.876344086021504},{"$f":"SUM(LT_Resources!CZ79:CZ82,LT_Resources!CZ84)","v":31.226190476190474},{"$f":"SUM(LT_Resources!DA79:DA82,LT_Resources!DA84)","v":35.903095558546433},{"$f":"SUM(LT_Resources!DB79:DB82,LT_Resources!DB84)","v":59.12222222222222},{"$f":"SUM(LT_Resources!DC79:DC82,LT_Resources!DC84)","v":57.798387096774192},{"$f":"SUM(LT_Resources!DD79:DD82,LT_Resources!DD84)","v":57.144444444444446},{"$f":"SUM(LT_Resources!DE79:DE82,LT_Resources!DE84)","v":55.858870967741936},{"$f":"SUM(LT_Resources!DF79:DF82,LT_Resources!DF84)","v":36.288978494623656},{"$f":"SUM(LT_Resources!DG79:DG82,LT_Resources!DG84)","v":40.208333333333329},{"$f":"SUMPRODUCT(CV24:DG24,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":42.192465753424656},null,{"$f":"SUM(LT_Resources!DJ79:DJ82,LT_Resources!DJ84)","v":32.307795698924728},{"$f":"SUM(LT_Resources!DK79:DK82,LT_Resources!DK84)","v":46.300970873786412},{"$f":"SUM(LT_Resources!DL79:DL82,LT_Resources!DL84)","v":35.295698924731184},{"$f":"SUM(LT_Resources!DM79:DM82,LT_Resources!DM84)","v":18.876344086021504},{"$f":"SUM(LT_Resources!DN79:DN82,LT_Resources!DN84)","v":31.226190476190474},{"$f":"SUM(LT_Resources!DO79:DO82,LT_Resources!DO84)","v":35.903095558546433},{"$f":"SUM(LT_Resources!DP79:DP82,LT_Resources!DP84)","v":59.12222222222222},{"$f":"SUM(LT_Resources!DQ79:DQ82,LT_Resources!DQ84)","v":57.798387096774192},{"$f":"SUM(LT_Resources!DR79:DR82,LT_Resources!DR84)","v":57.144444444444446},{"$f":"SUM(LT_Resources!DS79:DS82,LT_Resources!DS84)","v":55.858870967741936},{"$f":"SUM(LT_Resources!DT79:DT82,LT_Resources!DT84)","v":36.288978494623656},{"$f":"SUM(LT_Resources!DU79:DU82,LT_Resources!DU84)","v":40.208333333333329},{"$f":"SUMPRODUCT(DJ24:DU24,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":42.192465753424656},null,{"$f":"SUM(LT_Resources!DX79:DX82,LT_Resources!DX84)","v":32.307795698924728},{"$f":"SUM(LT_Resources!DY79:DY82,LT_Resources!DY84)","v":46.300970873786412},{"$f":"SUM(LT_Resources!DZ79:DZ82,LT_Resources!DZ84)","v":35.295698924731184},{"$f":"SUM(LT_Resources!EA79:EA82,LT_Resources!EA84)","v":18.876344086021504},{"$f":"SUM(LT_Resources!EB79:EB82,LT_Resources!EB84)","v":31.226190476190474},{"$f":"SUM(LT_Resources!EC79:EC82,LT_Resources!EC84)","v":35.903095558546433},{"$f":"SUM(LT_Resources!ED79:ED82,LT_Resources!ED84)","v":59.12222222222222},{"$f":"SUM(LT_Resources!EE79:EE82,LT_Resources!EE84)","v":57.798387096774192},{"$f":"SUM(LT_Resources!EF79:EF82,LT_Resources!EF84)","v":57.144444444444446},{"$f":"SUM(LT_Resources!EG79:EG82,LT_Resources!EG84)","v":55.858870967741936},{"$f":"SUM(LT_Resources!EH79:EH82,LT_Resources!EH84)","v":36.288978494623656},{"$f":"SUM(LT_Resources!EI79:EI82,LT_Resources!EI84)","v":40.208333333333329},{"$f":"SUMPRODUCT(DX24:EI24,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":42.192465753424656},null,{"$f":"SUM(LT_Resources!EL79:EL82,LT_Resources!EL84)","v":32.307795698924728},{"$f":"SUM(LT_Resources!EM79:EM82,LT_Resources!EM84)","v":46.300970873786412},{"$f":"SUM(LT_Resources!EN79:EN82,LT_Resources!EN84)","v":35.295698924731184},{"$f":"SUM(LT_Resources!EO79:EO82,LT_Resources!EO84)","v":18.876344086021504},{"$f":"SUM(LT_Resources!EP79:EP82,LT_Resources!EP84)","v":31.228448275862071},{"$f":"SUM(LT_Resources!EQ79:EQ82,LT_Resources!EQ84)","v":35.903095558546433},{"$f":"SUM(LT_Resources!ER79:ER82,LT_Resources!ER84)","v":59.12222222222222},{"$f":"SUM(LT_Resources!ES79:ES82,LT_Resources!ES84)","v":57.798387096774192},{"$f":"SUM(LT_Resources!ET79:ET82,LT_Resources!ET84)","v":57.144444444444446},{"$f":"SUM(LT_Resources!EU79:EU82,LT_Resources!EU84)","v":55.858870967741936},{"$f":"SUM(LT_Resources!EV79:EV82,LT_Resources!EV84)","v":36.288978494623656},{"$f":"SUM(LT_Resources!EW79:EW82,LT_Resources!EW84)","v":40.208333333333329},{"$f":"SUMPRODUCT(EL24:EW24,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":42.162682149362475},null,{"$f":"SUM(LT_Resources!EZ79:EZ82,LT_Resources!EZ84)","v":32.307795698924728},{"$f":"SUM(LT_Resources!FA79:FA82,LT_Resources!FA84)","v":46.300970873786412},{"$f":"SUM(LT_Resources!FB79:FB82,LT_Resources!FB84)","v":35.295698924731184},{"$f":"SUM(LT_Resources!FC79:FC82,LT_Resources!FC84)","v":18.876344086021504},{"$f":"SUM(LT_Resources!FD79:FD82,LT_Resources!FD84)","v":31.226190476190474},{"$f":"SUM(LT_Resources!FE79:FE82,LT_Resources!FE84)","v":35.903095558546433},{"$f":"SUM(LT_Resources!FF79:FF82,LT_Resources!FF84)","v":59.12222222222222},{"$f":"SUM(LT_Resources!FG79:FG82,LT_Resources!FG84)","v":57.798387096774192},{"$f":"SUM(LT_Resources!FH79:FH82,LT_Resources!FH84)","v":57.144444444444446},{"$f":"SUM(LT_Resources!FI79:FI82,LT_Resources!FI84)","v":55.858870967741936},{"$f":"SUM(LT_Resources!FJ79:FJ82,LT_Resources!FJ84)","v":36.288978494623656},{"$f":"SUM(LT_Resources!FK79:FK82,LT_Resources!FK84)","v":40.208333333333329},{"$f":"SUMPRODUCT(EZ24:FK24,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":42.192465753424656},null,{"$f":"SUM(LT_Resources!FN79:FN82,LT_Resources!FN84)","v":32.307795698924728},{"$f":"SUM(LT_Resources!FO79:FO82,LT_Resources!FO84)","v":46.300970873786412},{"$f":"SUM(LT_Resources!FP79:FP82,LT_Resources!FP84)","v":35.295698924731184},{"$f":"SUM(LT_Resources!FQ79:FQ82,LT_Resources!FQ84)","v":18.876344086021504},{"$f":"SUM(LT_Resources!FR79:FR82,LT_Resources!FR84)","v":31.226190476190474},{"$f":"SUM(LT_Resources!FS79:FS82,LT_Resources!FS84)","v":35.903095558546433},{"$f":"SUM(LT_Resources!FT79:FT82,LT_Resources!FT84)","v":59.12222222222222},{"$f":"SUM(LT_Resources!FU79:FU82,LT_Resources!FU84)","v":57.798387096774192},{"$f":"SUM(LT_Resources!FV79:FV82,LT_Resources!FV84)","v":57.144444444444446},{"$f":"SUM(LT_Resources!FW79:FW82,LT_Resources!FW84)","v":55.858870967741936},{"$f":"SUM(LT_Resources!FX79:FX82,LT_Resources!FX84)","v":36.288978494623656},{"$f":"SUM(LT_Resources!FY79:FY82,LT_Resources!FY84)","v":40.208333333333329},{"$f":"SUMPRODUCT(FN24:FY24,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":42.192465753424656},null,{"$f":"SUM(LT_Resources!GB79:GB82,LT_Resources!GB84)","v":32.307795698924728},{"$f":"SUM(LT_Resources!GC79:GC82,LT_Resources!GC84)","v":46.300970873786412},{"$f":"SUM(LT_Resources!GD79:GD82,LT_Resources!GD84)","v":35.295698924731184},{"$f":"SUM(LT_Resources!GE79:GE82,LT_Resources!GE84)","v":18.876344086021504},{"$f":"SUM(LT_Resources!GF79:GF82,LT_Resources!GF84)","v":31.226190476190474},{"$f":"SUM(LT_Resources!GG79:GG82,LT_Resources!GG84)","v":35.903095558546433},{"$f":"SUM(LT_Resources!GH79:GH82,LT_Resources!GH84)","v":59.12222222222222},{"$f":"SUM(LT_Resources!GI79:GI82,LT_Resources!GI84)","v":57.798387096774192},{"$f":"SUM(LT_Resources!GJ79:GJ82,LT_Resources!GJ84)","v":57.144444444444446},{"$f":"SUM(LT_Resources!GK79:GK82,LT_Resources!GK84)","v":55.858870967741936},{"$f":"SUM(LT_Resources!GL79:GL82,LT_Resources!GL84)","v":36.288978494623656},{"$f":"SUM(LT_Resources!GM79:GM82,LT_Resources!GM84)","v":40.208333333333329},{"$f":"SUMPRODUCT(GB24:GM24,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":42.192465753424656},null,{"$f":"SUM(LT_Resources!GP79:GP82,LT_Resources!GP84)","v":0},{"$f":"SUM(LT_Resources!GQ79:GQ82,LT_Resources!GQ84)","v":0},{"$f":"SUM(LT_Resources!GR79:GR82,LT_Resources!GR84)","v":0},{"$f":"SUM(LT_Resources!GS79:GS82,LT_Resources!GS84)","v":0},{"$f":"SUM(LT_Resources!GT79:GT82,LT_Resources!GT84)","v":0},{"$f":"SUM(LT_Resources!GU79:GU82,LT_Resources!GU84)","v":0},{"$f":"SUM(LT_Resources!GV79:GV82,LT_Resources!GV84)","v":0},{"$f":"SUM(LT_Resources!GW79:GW82,LT_Resources!GW84)","v":0},{"$f":"SUM(LT_Resources!GX79:GX82,LT_Resources!GX84)","v":0},{"$f":"SUM(LT_Resources!GY79:GY82,LT_Resources!GY84)","v":0},{"$f":"SUM(LT_Resources!GZ79:GZ82,LT_Resources!GZ84)","v":0},{"$f":"SUM(LT_Resources!HA79:HA82,LT_Resources!HA84)","v":0},{"$f":"SUMPRODUCT(GP24:HA24,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
["Risk Wind HLH",{"$f":"DB_Inputs!B101","v":11.991663535660543},{"$f":"DB_Inputs!C101","v":46.65621414900842},{"$f":"DB_Inputs!D101","v":30.382331189181571},{"$f":"DB_Inputs!E101","v":23.128358267036596},{"$f":"DB_Inputs!F101","v":32.903103170887945},{"$f":"DB_Inputs!G101","v":64.206114741638771},{"$f":"DB_Inputs!H101","v":70.015638034229383},{"$f":"DB_Inputs!I101","v":64.033142103103529},{"$f":"DB_Inputs!J101","v":84.266018142149207},{"$f":"DB_Inputs!K101","v":59.403944336861883},{"$f":"DB_Inputs!L101","v":27.133617959314329},{"$f":"DB_Inputs!M101","v":38.743017544319649},{"$f":"SUMPRODUCT(B25:M25,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":46.130822242057},null,{"$f":"DB_Inputs!P101","v":11.547528552513844},{"$f":"DB_Inputs!Q101","v":46.656211924115325},{"$f":"DB_Inputs!R101","v":30.382331736131142},{"$f":"DB_Inputs!S101","v":23.129226166146314},{"$f":"DB_Inputs!T101","v":32.904578261997422},{"$f":"DB_Inputs!U101","v":66.678017659228516},{"$f":"DB_Inputs!V101","v":67.325080111641924},{"$f":"DB_Inputs!W101","v":64.03709348781058},{"$f":"DB_Inputs!X101","v":87.454845049796901},{"$f":"DB_Inputs!Y101","v":56.747736851644866},{"$f":"DB_Inputs!Z101","v":27.148252643449236},{"$f":"DB_Inputs!AA101","v":38.743022928397195},{"$f":"SUMPRODUCT(P25:AA25,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":45.936512214331707},null,{"$f":" IF(StudyType > 0,DB_Inputs!AD101,#REF!)","v":45.910009246069848},{"$f":" IF(StudyType > 0,DB_Inputs!AE101,#REF!)","v":26.351595252586101},{"$f":" IF(StudyType > 0,DB_Inputs!AF101,#REF!)","v":39.737294444679826},{"$f":" IF(StudyType > 0,DB_Inputs!AG101,#REF!)","v":19.087148393597005},{"$f":" IF(StudyType > 0,DB_Inputs!AH101,#REF!)","v":26.148752862632332},{"$f":" IF(StudyType > 0,DB_Inputs!AI101,#REF!)","v":63.179307913276631},{"$f":" IF(StudyType > 0,DB_Inputs!AJ101,#REF!)","v":57.575428936278975},{"$f":" IF(StudyType > 0,DB_Inputs!AK101,#REF!)","v":58.18574369533826},{"$f":" IF(StudyType > 0,DB_Inputs!AL101,#REF!)","v":49.070435405337228},{"$f":" IF(StudyType > 0,DB_Inputs!AM101,#REF!)","v":38.011684917220535},{"$f":" IF(StudyType > 0,DB_Inputs!AN101,#REF!)","v":43.294670271037091},{"$f":" IF(StudyType > 0,DB_Inputs!AO101,#REF!)","v":63.149218224690024},{"$f":"SUMPRODUCT(AD25:AO25,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":44.170684848693135},null,{"$f":" IF(StudyType > 0,DB_Inputs!AR101,#REF!)","v":41.203038816124611},{"$f":" IF(StudyType > 0,DB_Inputs!AS101,#REF!)","v":30.773316843217692},{"$f":" IF(StudyType > 0,DB_Inputs!AT101,#REF!)","v":32.589613247851872},{"$f":" IF(StudyType > 0,DB_Inputs!AU101,#REF!)","v":16.386650197151056},{"$f":" IF(StudyType > 0,DB_Inputs!AV101,#REF!)","v":31.03294585319162},{"$f":" IF(StudyType > 0,DB_Inputs!AW101,#REF!)","v":42.302759986401504},{"$f":" IF(StudyType > 0,DB_Inputs!AX101,#REF!)","v":50.747964062278029},{"$f":" IF(StudyType > 0,DB_Inputs!AY101,#REF!)","v":60.000392543291753},{"$f":" IF(StudyType > 0,DB_Inputs!AZ101,#REF!)","v":41.287039856299288},{"$f":" IF(StudyType > 0,DB_Inputs!BA101,#REF!)","v":34.987611511121351},{"$f":" IF(StudyType > 0,DB_Inputs!BB101,#REF!)","v":44.499940475746826},{"$f":" IF(StudyType > 0,DB_Inputs!BC101,#REF!)","v":65.606174517521382},{"$f":"SUMPRODUCT(AR25:BC25,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":41.025256357709658},null,{"$f":" IF(StudyType > 0,DB_Inputs!BF101,#REF!)","v":48.680955906990604},{"$f":" IF(StudyType > 0,DB_Inputs!BG101,#REF!)","v":30.912574187082512},{"$f":" IF(StudyType > 0,DB_Inputs!BH101,#REF!)","v":45.844954897997887},{"$f":" IF(StudyType > 0,DB_Inputs!BI101,#REF!)","v":17.390644143246789},{"$f":" IF(StudyType > 0,DB_Inputs!BJ101,#REF!)","v":30.000056378076085},{"$f":" IF(StudyType > 0,DB_Inputs!BK101,#REF!)","v":41.243282751279125},{"$f":" IF(StudyType > 0,DB_Inputs!BL101,#REF!)","v":63.850634579942913},{"$f":" IF(StudyType > 0,DB_Inputs!BM101,#REF!)","v":64.859872323865034},{"$f":" IF(StudyType > 0,DB_Inputs!BN101,#REF!)","v":44.337866193807706},{"$f":" IF(StudyType > 0,DB_Inputs!BO101,#REF!)","v":35.575850409679006},{"$f":" IF(StudyType > 0,DB_Inputs!BP101,#REF!)","v":45.789538186400208},{"$f":" IF(StudyType > 0,DB_Inputs!BQ101,#REF!)","v":60.810927747256017},{"$f":"SUMPRODUCT(BF25:BQ25,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":44.231950943702344},null,{"$f":" IF(StudyType > 0,DB_Inputs!BT101,#REF!)","v":53.282154216525406},{"$f":" IF(StudyType > 0,DB_Inputs!BU101,#REF!)","v":31.530118135656078},{"$f":" IF(StudyType > 0,DB_Inputs!BV101,#REF!)","v":48.374592249637651},{"$f":" IF(StudyType > 0,DB_Inputs!BW101,#REF!)","v":17.941743965159411},{"$f":" IF(StudyType > 0,DB_Inputs!BX101,#REF!)","v":26.825775967565701},{"$f":" IF(StudyType > 0,DB_Inputs!BY101,#REF!)","v":51.405045331513875},{"$f":" IF(StudyType > 0,DB_Inputs!BZ101,#REF!)","v":42.895369467805189},{"$f":" IF(StudyType > 0,DB_Inputs!CA101,#REF!)","v":57.016410120071349},{"$f":" IF(StudyType > 0,DB_Inputs!CB101,#REF!)","v":52.932621752404252},{"$f":" IF(StudyType > 0,DB_Inputs!CC101,#REF!)","v":35.09541894655716},{"$f":" IF(StudyType > 0,DB_Inputs!CD101,#REF!)","v":29.364474072513008},{"$f":" IF(StudyType > 0,DB_Inputs!CE101,#REF!)","v":66.930931713660783},{"$f":"SUMPRODUCT(BT25:CE25,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":42.95174410311359},null,{"$f":" IF(StudyType > 0,DB_Inputs!CH101,#REF!)","v":41.860578281570632},{"$f":" IF(StudyType > 0,DB_Inputs!CI101,#REF!)","v":26.122354386798616},{"$f":" IF(StudyType > 0,DB_Inputs!CJ101,#REF!)","v":33.194452609922472},{"$f":" IF(StudyType > 0,DB_Inputs!CK101,#REF!)","v":15.888063927745595},{"$f":" IF(StudyType > 0,DB_Inputs!CL101,#REF!)","v":24.724429158940392},{"$f":" IF(StudyType > 0,DB_Inputs!CM101,#REF!)","v":66.315083128848329},{"$f":" IF(StudyType > 0,DB_Inputs!CN101,#REF!)","v":53.913111678925333},{"$f":" IF(StudyType > 0,DB_Inputs!CO101,#REF!)","v":61.797620078513297},{"$f":" IF(StudyType > 0,DB_Inputs!CP101,#REF!)","v":45.017207791123916},{"$f":" IF(StudyType > 0,DB_Inputs!CQ101,#REF!)","v":32.302378099634112},{"$f":" IF(StudyType > 0,DB_Inputs!CR101,#REF!)","v":43.363848880620779},{"$f":" IF(StudyType > 0,DB_Inputs!CS101,#REF!)","v":53.745444010912088},{"$f":"SUMPRODUCT(CH25:CS25,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":41.567340031871197},null,{"$f":" IF(StudyType > 0,DB_Inputs!CV101,#REF!)","v":39.581040286894414},{"$f":" IF(StudyType > 0,DB_Inputs!CW101,#REF!)","v":24.015495271105895},{"$f":" IF(StudyType > 0,DB_Inputs!CX101,#REF!)","v":43.940978789025856},{"$f":" IF(StudyType > 0,DB_Inputs!CY101,#REF!)","v":22.695028040211522},{"$f":" IF(StudyType > 0,DB_Inputs!CZ101,#REF!)","v":26.921331527645112},{"$f":" IF(StudyType > 0,DB_Inputs!DA101,#REF!)","v":45.8825480519914},{"$f":" IF(StudyType > 0,DB_Inputs!DB101,#REF!)","v":45.981100311820605},{"$f":" IF(StudyType > 0,DB_Inputs!DC101,#REF!)","v":62.731335372089511},{"$f":" IF(StudyType > 0,DB_Inputs!DD101,#REF!)","v":54.316288901510752},{"$f":" IF(StudyType > 0,DB_Inputs!DE101,#REF!)","v":41.609870738616841},{"$f":" IF(StudyType > 0,DB_Inputs!DF101,#REF!)","v":38.560513168998504},{"$f":" IF(StudyType > 0,DB_Inputs!DG101,#REF!)","v":70.403951584066206},{"$f":"SUMPRODUCT(CV25:DG25,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":43.08041757599117},null,{"$f":" IF(StudyType > 0,DB_Inputs!DJ101,#REF!)","v":45.910407877210432},{"$f":" IF(StudyType > 0,DB_Inputs!DK101,#REF!)","v":27.449096047045792},{"$f":" IF(StudyType > 0,DB_Inputs!DL101,#REF!)","v":38.209595234119561},{"$f":" IF(StudyType > 0,DB_Inputs!DM101,#REF!)","v":19.087041266026581},{"$f":" IF(StudyType > 0,DB_Inputs!DN101,#REF!)","v":26.297181384585866},{"$f":" IF(StudyType > 0,DB_Inputs!DO101,#REF!)","v":43.92978921664772},{"$f":" IF(StudyType > 0,DB_Inputs!DP101,#REF!)","v":50.747964062278029},{"$f":" IF(StudyType > 0,DB_Inputs!DQ101,#REF!)","v":60.000392543291753},{"$f":" IF(StudyType > 0,DB_Inputs!DR101,#REF!)","v":41.287039856299288},{"$f":" IF(StudyType > 0,DB_Inputs!DS101,#REF!)","v":34.987611511121351},{"$f":" IF(StudyType > 0,DB_Inputs!DT101,#REF!)","v":44.499940475746826},{"$f":" IF(StudyType > 0,DB_Inputs!DU101,#REF!)","v":65.606174517521382},{"$f":"SUMPRODUCT(DJ25:DU25,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":41.567196644112023},null,{"$f":" IF(StudyType > 0,DB_Inputs!DX101,#REF!)","v":46.877957540065026},{"$f":" IF(StudyType > 0,DB_Inputs!DY101,#REF!)","v":32.200598111544274},{"$f":" IF(StudyType > 0,DB_Inputs!DZ101,#REF!)","v":45.844954897997887},{"$f":" IF(StudyType > 0,DB_Inputs!EA101,#REF!)","v":17.390644143246789},{"$f":" IF(StudyType > 0,DB_Inputs!EB101,#REF!)","v":30.000056378076085},{"$f":" IF(StudyType > 0,DB_Inputs!EC101,#REF!)","v":53.887242549225761},{"$f":" IF(StudyType > 0,DB_Inputs!ED101,#REF!)","v":52.9564533747916},{"$f":" IF(StudyType > 0,DB_Inputs!EE101,#REF!)","v":65.863068078779008},{"$f":" IF(StudyType > 0,DB_Inputs!EF101,#REF!)","v":58.136540398263179},{"$f":" IF(StudyType > 0,DB_Inputs!EG101,#REF!)","v":34.095802461934937},{"$f":" IF(StudyType > 0,DB_Inputs!EH101,#REF!)","v":38.381005501191851},{"$f":" IF(StudyType > 0,DB_Inputs!EI101,#REF!)","v":66.83729069747551},{"$f":"SUMPRODUCT(DX25:EI25,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":45.376335034651269},null,{"$f":" IF(StudyType > 0,DB_Inputs!EL101,#REF!)","v":40.410059907409803},{"$f":" IF(StudyType > 0,DB_Inputs!EM101,#REF!)","v":29.645534070312905},{"$f":" IF(StudyType > 0,DB_Inputs!EN101,#REF!)","v":32.065987124522429},{"$f":" IF(StudyType > 0,DB_Inputs!EO101,#REF!)","v":14.10950459231527},{"$f":" IF(StudyType > 0,DB_Inputs!EP101,#REF!)","v":32.96924082165377},{"$f":" IF(StudyType > 0,DB_Inputs!EQ101,#REF!)","v":41.243282751279125},{"$f":" IF(StudyType > 0,DB_Inputs!ER101,#REF!)","v":66.404659963140631},{"$f":" IF(StudyType > 0,DB_Inputs!ES101,#REF!)","v":62.365261849870222},{"$f":" IF(StudyType > 0,DB_Inputs!ET101,#REF!)","v":44.337866193807706},{"$f":" IF(StudyType > 0,DB_Inputs!EU101,#REF!)","v":35.575850409679006},{"$f":" IF(StudyType > 0,DB_Inputs!EV101,#REF!)","v":45.789538186400208},{"$f":" IF(StudyType > 0,DB_Inputs!EW101,#REF!)","v":60.810927747256017},{"$f":"SUMPRODUCT(EL25:EW25,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":42.196226160364112},null,{"$f":" IF(StudyType > 0,DB_Inputs!EZ101,#REF!)","v":40.410059907409803},{"$f":" IF(StudyType > 0,DB_Inputs!FA101,#REF!)","v":29.645534070312905},{"$f":" IF(StudyType > 0,DB_Inputs!FB101,#REF!)","v":33.348626609503334},{"$f":" IF(StudyType > 0,DB_Inputs!FC101,#REF!)","v":13.566831338764681},{"$f":" IF(StudyType > 0,DB_Inputs!FD101,#REF!)","v":33.157168410789353},{"$f":" IF(StudyType > 0,DB_Inputs!FE101,#REF!)","v":41.243282751279125},{"$f":" IF(StudyType > 0,DB_Inputs!FF101,#REF!)","v":66.404659963140631},{"$f":" IF(StudyType > 0,DB_Inputs!FG101,#REF!)","v":62.365261849870222},{"$f":" IF(StudyType > 0,DB_Inputs!FH101,#REF!)","v":44.337866193807706},{"$f":" IF(StudyType > 0,DB_Inputs!FI101,#REF!)","v":35.575850409679006},{"$f":" IF(StudyType > 0,DB_Inputs!FJ101,#REF!)","v":45.789538186400208},{"$f":" IF(StudyType > 0,DB_Inputs!FK101,#REF!)","v":63.344716403391686},{"$f":"SUMPRODUCT(EZ25:FK25,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":42.379015289901133},null,{"$f":" IF(StudyType > 0,DB_Inputs!FN101,#REF!)","v":38.913391021950183},{"$f":" IF(StudyType > 0,DB_Inputs!FO101,#REF!)","v":29.645534070312905},{"$f":" IF(StudyType > 0,DB_Inputs!FP101,#REF!)","v":33.348626609503334},{"$f":" IF(StudyType > 0,DB_Inputs!FQ101,#REF!)","v":13.566831338764681},{"$f":" IF(StudyType > 0,DB_Inputs!FR101,#REF!)","v":33.157168410789353},{"$f":" IF(StudyType > 0,DB_Inputs!FS101,#REF!)","v":42.829562857097557},{"$f":" IF(StudyType > 0,DB_Inputs!FT101,#REF!)","v":63.850634579942913},{"$f":" IF(StudyType > 0,DB_Inputs!FU101,#REF!)","v":62.365261849870222},{"$f":" IF(StudyType > 0,DB_Inputs!FV101,#REF!)","v":46.111380841560006},{"$f":" IF(StudyType > 0,DB_Inputs!FW101,#REF!)","v":34.207548470845197},{"$f":" IF(StudyType > 0,DB_Inputs!FX101,#REF!)","v":45.789538186400208},{"$f":" IF(StudyType > 0,DB_Inputs!FY101,#REF!)","v":63.344716403391686},{"$f":"SUMPRODUCT(FN25:FY25,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":42.240972894820025},null,{"$f":" IF(StudyType > 0,DB_Inputs!GB101,#REF!)","v":38.913391021950183},{"$f":" IF(StudyType > 0,DB_Inputs!GC101,#REF!)","v":29.645534070312905},{"$f":" IF(StudyType > 0,DB_Inputs!GD101,#REF!)","v":33.348626609503334},{"$f":" IF(StudyType > 0,DB_Inputs!GE101,#REF!)","v":13.566831338764681},{"$f":" IF(StudyType > 0,DB_Inputs!GF101,#REF!)","v":33.157168410789353},{"$f":" IF(StudyType > 0,DB_Inputs!GG101,#REF!)","v":42.829562857097557},{"$f":" IF(StudyType > 0,DB_Inputs!GH101,#REF!)","v":63.850634579942913},{"$f":" IF(StudyType > 0,DB_Inputs!GI101,#REF!)","v":62.365261849870222},{"$f":" IF(StudyType > 0,DB_Inputs!GJ101,#REF!)","v":46.111380841560006},{"$f":" IF(StudyType > 0,DB_Inputs!GK101,#REF!)","v":34.207548470845197},{"$f":" IF(StudyType > 0,DB_Inputs!GL101,#REF!)","v":47.550674270492536},{"$f":" IF(StudyType > 0,DB_Inputs!GM101,#REF!)","v":60.810927747256017},{"$f":"SUMPRODUCT(GB25:GM25,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":42.240972894820025},null,{"$f":" IF(StudyType > 0,DB_Inputs!GP101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":" IF(StudyType > 0,DB_Inputs!GQ101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":" IF(StudyType > 0,DB_Inputs!GR101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":" IF(StudyType > 0,DB_Inputs!GS101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":" IF(StudyType > 0,DB_Inputs!GT101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":" IF(StudyType > 0,DB_Inputs!GU101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":" IF(StudyType > 0,DB_Inputs!GV101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":" IF(StudyType > 0,DB_Inputs!GW101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":" IF(StudyType > 0,DB_Inputs!GX101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":" IF(StudyType > 0,DB_Inputs!GY101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":" IF(StudyType > 0,DB_Inputs!GZ101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":" IF(StudyType > 0,DB_Inputs!HA101,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP25:HA25,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["Risk Wind LLH",{"$f":"DB_Inputs!B102","v":13.060504493064677},{"$f":"DB_Inputs!C102","v":72.802331923447454},{"$f":"DB_Inputs!D102","v":34.353015870253991},{"$f":"DB_Inputs!E102","v":26.860409032295056},{"$f":"DB_Inputs!F102","v":26.775564852149408},{"$f":"DB_Inputs!G102","v":61.21206894820596},{"$f":"DB_Inputs!H102","v":57.748362107213275},{"$f":"DB_Inputs!I102","v":64.071932804356507},{"$f":"DB_Inputs!J102","v":85.934602860743212},{"$f":"DB_Inputs!K102","v":55.60673381876525},{"$f":"DB_Inputs!L102","v":30.225583929410934},{"$f":"DB_Inputs!M102","v":29.890925613634685},{"$f":"SUMPRODUCT(B26:M26,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":46.390010479564936},null,{"$f":"DB_Inputs!P102","v":13.730274697288525},{"$f":"DB_Inputs!Q102","v":72.802328451725444},{"$f":"DB_Inputs!R102","v":34.353016488684723},{"$f":"DB_Inputs!S102","v":26.861416977814432},{"$f":"DB_Inputs!T102","v":26.776765237336772},{"$f":"DB_Inputs!U102","v":58.219110761103792},{"$f":"DB_Inputs!V102","v":60.789872520911061},{"$f":"DB_Inputs!W102","v":64.075886582776846},{"$f":"DB_Inputs!X102","v":81.468504095253891},{"$f":"DB_Inputs!Y102","v":57.94001311157237},{"$f":"DB_Inputs!Z102","v":30.2418862844549},{"$f":"DB_Inputs!AA102","v":29.890929767546066},{"$f":"SUMPRODUCT(P26:AA26,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":46.53867249632345},null,{"$f":"IF(StudyType > 0,DB_Inputs!AD102,#REF!)","v":54.588047671476673},{"$f":"IF(StudyType > 0,DB_Inputs!AE102,#REF!)","v":41.119015353632165},{"$f":"IF(StudyType > 0,DB_Inputs!AF102,#REF!)","v":44.930584648213596},{"$f":"IF(StudyType > 0,DB_Inputs!AG102,#REF!)","v":22.167099216704603},{"$f":"IF(StudyType > 0,DB_Inputs!AH102,#REF!)","v":21.562137498394083},{"$f":"IF(StudyType > 0,DB_Inputs!AI102,#REF!)","v":55.164254418199654},{"$f":"IF(StudyType > 0,DB_Inputs!AJ102,#REF!)","v":51.986614547415101},{"$f":"IF(StudyType > 0,DB_Inputs!AK102,#REF!)","v":53.377922046394282},{"$f":"IF(StudyType > 0,DB_Inputs!AL102,#REF!)","v":50.042098436408267},{"$f":"IF(StudyType > 0,DB_Inputs!AM102,#REF!)","v":38.81031453951632},{"$f":"IF(StudyType > 0,DB_Inputs!AN102,#REF!)","v":44.176546760264188},{"$f":"IF(StudyType > 0,DB_Inputs!AO102,#REF!)","v":53.288312289403102},{"$f":"SUMPRODUCT(AD26:AO26,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":44.354095624568487},null,{"$f":"IF(StudyType > 0,DB_Inputs!AR102,#REF!)","v":48.990431778980877},{"$f":"IF(StudyType > 0,DB_Inputs!AS102,#REF!)","v":43.91068313881685},{"$f":"IF(StudyType > 0,DB_Inputs!AT102,#REF!)","v":40.190716028878271},{"$f":"IF(StudyType > 0,DB_Inputs!AU102,#REF!)","v":17.447980188221887},{"$f":"IF(StudyType > 0,DB_Inputs!AV102,#REF!)","v":25.253116247965934},{"$f":"IF(StudyType > 0,DB_Inputs!AW102,#REF!)","v":40.329503260144044},{"$f":"IF(StudyType > 0,DB_Inputs!AX102,#REF!)","v":45.82161831825335},{"$f":"IF(StudyType > 0,DB_Inputs!AY102,#REF!)","v":55.041119206168958},{"$f":"IF(StudyType > 0,DB_Inputs!AZ102,#REF!)","v":42.104531080244186},{"$f":"IF(StudyType > 0,DB_Inputs!BA102,#REF!)","v":35.722808571595479},{"$f":"IF(StudyType > 0,DB_Inputs!BB102,#REF!)","v":45.405402209730241},{"$f":"IF(StudyType > 0,DB_Inputs!BC102,#REF!)","v":55.359836117566523},{"$f":"SUMPRODUCT(AR26:BC26,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":41.338836560895061},null,{"$f":"IF(StudyType > 0,DB_Inputs!BF102,#REF!)","v":53.018990136116869},{"$f":"IF(StudyType > 0,DB_Inputs!BG102,#REF!)","v":48.237488980255279},{"$f":"IF(StudyType > 0,DB_Inputs!BH102,#REF!)","v":56.537693456169364},{"$f":"IF(StudyType > 0,DB_Inputs!BI102,#REF!)","v":18.517000779362512},{"$f":"IF(StudyType > 0,DB_Inputs!BJ102,#REF!)","v":24.412600555070135},{"$f":"IF(StudyType > 0,DB_Inputs!BK102,#REF!)","v":39.319446454827997},{"$f":"IF(StudyType > 0,DB_Inputs!BL102,#REF!)","v":57.652350417643127},{"$f":"IF(StudyType > 0,DB_Inputs!BM102,#REF!)","v":59.49894347272712},{"$f":"IF(StudyType > 0,DB_Inputs!BN102,#REF!)","v":45.215764358172009},{"$f":"IF(StudyType > 0,DB_Inputs!BO102,#REF!)","v":33.30187243156788},{"$f":"IF(StudyType > 0,DB_Inputs!BP102,#REF!)","v":51.006324127248462},{"$f":"IF(StudyType > 0,DB_Inputs!BQ102,#REF!)","v":51.313508507437639},{"$f":"SUMPRODUCT(BF26:BQ26,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":44.848631670829285},null,{"$f":"IF(StudyType > 0,DB_Inputs!BT102,#REF!)","v":58.030208244767685},{"$f":"IF(StudyType > 0,DB_Inputs!BU102,#REF!)","v":49.2011346874636},{"$f":"IF(StudyType > 0,DB_Inputs!BV102,#REF!)","v":59.657335769276557},{"$f":"IF(StudyType > 0,DB_Inputs!BW102,#REF!)","v":19.10379421540814},{"$f":"IF(StudyType > 0,DB_Inputs!BX102,#REF!)","v":21.829524085647058},{"$f":"IF(StudyType > 0,DB_Inputs!BY102,#REF!)","v":49.007202933131687},{"$f":"IF(StudyType > 0,DB_Inputs!BZ102,#REF!)","v":35.379564168593518},{"$f":"IF(StudyType > 0,DB_Inputs!CA102,#REF!)","v":57.049385707270112},{"$f":"IF(StudyType > 0,DB_Inputs!CB102,#REF!)","v":53.980697707803195},{"$f":"IF(StudyType > 0,DB_Inputs!CC102,#REF!)","v":32.852149737303279},{"$f":"IF(StudyType > 0,DB_Inputs!CD102,#REF!)","v":32.709958250105934},{"$f":"IF(StudyType > 0,DB_Inputs!CE102,#REF!)","v":56.477693420071759},{"$f":"SUMPRODUCT(BT26:CE26,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":43.793717894347218},null,{"$f":"IF(StudyType > 0,DB_Inputs!CH102,#REF!)","v":45.590838258047306},{"$f":"IF(StudyType > 0,DB_Inputs!CI102,#REF!)","v":40.762596289961252},{"$f":"IF(StudyType > 0,DB_Inputs!CJ102,#REF!)","v":37.53134342657809},{"$f":"IF(StudyType > 0,DB_Inputs!CK102,#REF!)","v":18.452019002637385},{"$f":"IF(StudyType > 0,DB_Inputs!CL102,#REF!)","v":20.388918776975171},{"$f":"IF(StudyType > 0,DB_Inputs!CM102,#REF!)","v":57.901352461888905},{"$f":"IF(StudyType > 0,DB_Inputs!CN102,#REF!)","v":48.679510032548691},{"$f":"IF(StudyType > 0,DB_Inputs!CO102,#REF!)","v":61.833360890768645},{"$f":"IF(StudyType > 0,DB_Inputs!CP102,#REF!)","v":41.935701149642441},{"$f":"IF(StudyType > 0,DB_Inputs!CQ102,#REF!)","v":32.981150167788172},{"$f":"IF(StudyType > 0,DB_Inputs!CR102,#REF!)","v":48.30427689412452},{"$f":"IF(StudyType > 0,DB_Inputs!CS102,#REF!)","v":41.464236220584134},{"$f":"SUMPRODUCT(CH26:CS26,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":41.3973573730417},null,{"$f":"IF(StudyType > 0,DB_Inputs!CV102,#REF!)","v":47.061874794471223},{"$f":"IF(StudyType > 0,DB_Inputs!CW102,#REF!)","v":37.474950532570837},{"$f":"IF(StudyType > 0,DB_Inputs!CX102,#REF!)","v":49.681914770841722},{"$f":"IF(StudyType > 0,DB_Inputs!CY102,#REF!)","v":26.357464985527134},{"$f":"IF(StudyType > 0,DB_Inputs!CZ102,#REF!)","v":21.907282596819037},{"$f":"IF(StudyType > 0,DB_Inputs!DA102,#REF!)","v":40.061196657871783},{"$f":"IF(StudyType > 0,DB_Inputs!DB102,#REF!)","v":41.517496657716869},{"$f":"IF(StudyType > 0,DB_Inputs!DC102,#REF!)","v":62.767616200982474},{"$f":"IF(StudyType > 0,DB_Inputs!DD102,#REF!)","v":50.598243887096643},{"$f":"IF(StudyType > 0,DB_Inputs!DE102,#REF!)","v":42.484221782671831},{"$f":"IF(StudyType > 0,DB_Inputs!DF102,#REF!)","v":39.345122513281133},{"$f":"IF(StudyType > 0,DB_Inputs!DG102,#REF!)","v":59.408298843610787},{"$f":"SUMPRODUCT(CV26:DG26,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":43.427524856815957},null,{"$f":"IF(StudyType > 0,DB_Inputs!DJ102,#REF!)","v":54.587495720666638},{"$f":"IF(StudyType > 0,DB_Inputs!DK102,#REF!)","v":39.167326847135847},{"$f":"IF(StudyType > 0,DB_Inputs!DL102,#REF!)","v":47.121485608120949},{"$f":"IF(StudyType > 0,DB_Inputs!DM102,#REF!)","v":22.167235085818309},{"$f":"IF(StudyType > 0,DB_Inputs!DN102,#REF!)","v":21.399379280342924},{"$f":"IF(StudyType > 0,DB_Inputs!DO102,#REF!)","v":38.356194232124757},{"$f":"IF(StudyType > 0,DB_Inputs!DP102,#REF!)","v":45.82161831825335},{"$f":"IF(StudyType > 0,DB_Inputs!DQ102,#REF!)","v":55.041119206168958},{"$f":"IF(StudyType > 0,DB_Inputs!DR102,#REF!)","v":42.104531080244186},{"$f":"IF(StudyType > 0,DB_Inputs!DS102,#REF!)","v":35.722808571595479},{"$f":"IF(StudyType > 0,DB_Inputs!DT102,#REF!)","v":45.405402209730241},{"$f":"IF(StudyType > 0,DB_Inputs!DU102,#REF!)","v":55.359836117566523},{"$f":"SUMPRODUCT(DJ26:DU26,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":42.009298353573264},null,{"$f":"IF(StudyType > 0,DB_Inputs!DX102,#REF!)","v":55.737912707199776},{"$f":"IF(StudyType > 0,DB_Inputs!DY102,#REF!)","v":45.947281788314392},{"$f":"IF(StudyType > 0,DB_Inputs!DZ102,#REF!)","v":56.537693456169364},{"$f":"IF(StudyType > 0,DB_Inputs!EA102,#REF!)","v":18.517000779362512},{"$f":"IF(StudyType > 0,DB_Inputs!EB102,#REF!)","v":24.412600555070135},{"$f":"IF(StudyType > 0,DB_Inputs!EC102,#REF!)","v":51.373615451279711},{"$f":"IF(StudyType > 0,DB_Inputs!ED102,#REF!)","v":47.815719090724734},{"$f":"IF(StudyType > 0,DB_Inputs!EE102,#REF!)","v":60.419221070802884},{"$f":"IF(StudyType > 0,DB_Inputs!EF102,#REF!)","v":59.287654930366088},{"$f":"IF(StudyType > 0,DB_Inputs!EG102,#REF!)","v":34.812259878199349},{"$f":"IF(StudyType > 0,DB_Inputs!EH102,#REF!)","v":39.161962316450442},{"$f":"IF(StudyType > 0,DB_Inputs!EI102,#REF!)","v":56.398677209356492},{"$f":"SUMPRODUCT(DX26:EI26,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":45.855368282704724},null,{"$f":"IF(StudyType > 0,DB_Inputs!EL102,#REF!)","v":44.011061979232586},{"$f":"IF(StudyType > 0,DB_Inputs!EM102,#REF!)","v":46.260337763396898},{"$f":"IF(StudyType > 0,DB_Inputs!EN102,#REF!)","v":39.544960932983628},{"$f":"IF(StudyType > 0,DB_Inputs!EO102,#REF!)","v":15.023348495908165},{"$f":"IF(StudyType > 0,DB_Inputs!EP102,#REF!)","v":27.187975460625012},{"$f":"IF(StudyType > 0,DB_Inputs!EQ102,#REF!)","v":39.319446454827997},{"$f":"IF(StudyType > 0,DB_Inputs!ER102,#REF!)","v":54.769732896760985},{"$f":"IF(StudyType > 0,DB_Inputs!ES102,#REF!)","v":62.401330959201616},{"$f":"IF(StudyType > 0,DB_Inputs!ET102,#REF!)","v":45.215764358172009},{"$f":"IF(StudyType > 0,DB_Inputs!EU102,#REF!)","v":33.30187243156788},{"$f":"IF(StudyType > 0,DB_Inputs!EV102,#REF!)","v":51.006324127248462},{"$f":"IF(StudyType > 0,DB_Inputs!EW102,#REF!)","v":51.313508507437639},{"$f":"SUMPRODUCT(EL26:EW26,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":42.331340201414186},null,{"$f":"IF(StudyType > 0,DB_Inputs!EZ102,#REF!)","v":44.011061979232586},{"$f":"IF(StudyType > 0,DB_Inputs!FA102,#REF!)","v":46.260337763396898},{"$f":"IF(StudyType > 0,DB_Inputs!FB102,#REF!)","v":37.705660424472754},{"$f":"IF(StudyType > 0,DB_Inputs!FC102,#REF!)","v":15.756194764001251},{"$f":"IF(StudyType > 0,DB_Inputs!FD102,#REF!)","v":26.981706225770122},{"$f":"IF(StudyType > 0,DB_Inputs!FE102,#REF!)","v":39.319446454827997},{"$f":"IF(StudyType > 0,DB_Inputs!FF102,#REF!)","v":54.769732896760985},{"$f":"IF(StudyType > 0,DB_Inputs!FG102,#REF!)","v":62.401330959201616},{"$f":"IF(StudyType > 0,DB_Inputs!FH102,#REF!)","v":45.215764358172009},{"$f":"IF(StudyType > 0,DB_Inputs!FI102,#REF!)","v":33.30187243156788},{"$f":"IF(StudyType > 0,DB_Inputs!FJ102,#REF!)","v":51.006324127248462},{"$f":"IF(StudyType > 0,DB_Inputs!FK102,#REF!)","v":48.870008102321563},{"$f":"SUMPRODUCT(EZ26:FK26,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":42.172033766389724},null,{"$f":"IF(StudyType > 0,DB_Inputs!FN102,#REF!)","v":46.268039516629123},{"$f":"IF(StudyType > 0,DB_Inputs!FO102,#REF!)","v":46.260337763396898},{"$f":"IF(StudyType > 0,DB_Inputs!FP102,#REF!)","v":37.705660424472754},{"$f":"IF(StudyType > 0,DB_Inputs!FQ102,#REF!)","v":15.756194764001251},{"$f":"IF(StudyType > 0,DB_Inputs!FR102,#REF!)","v":26.981706225770122},{"$f":"IF(StudyType > 0,DB_Inputs!FS102,#REF!)","v":37.39555916651836},{"$f":"IF(StudyType > 0,DB_Inputs!FT102,#REF!)","v":57.652350417643127},{"$f":"IF(StudyType > 0,DB_Inputs!FU102,#REF!)","v":62.401330959201616},{"$f":"IF(StudyType > 0,DB_Inputs!FV102,#REF!)","v":42.954976140263419},{"$f":"IF(StudyType > 0,DB_Inputs!FW102,#REF!)","v":34.926354013595585},{"$f":"IF(StudyType > 0,DB_Inputs!FX102,#REF!)","v":51.006324127248462},{"$f":"IF(StudyType > 0,DB_Inputs!FY102,#REF!)","v":48.870008102321563},{"$f":"SUMPRODUCT(FN26:FY26,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":42.347385258141856},null,{"$f":"IF(StudyType > 0,DB_Inputs!GB102,#REF!)","v":46.268039516629123},{"$f":"IF(StudyType > 0,DB_Inputs!GC102,#REF!)","v":46.260337763396898},{"$f":"IF(StudyType > 0,DB_Inputs!GD102,#REF!)","v":37.705660424472754},{"$f":"IF(StudyType > 0,DB_Inputs!GE102,#REF!)","v":15.756194764001251},{"$f":"IF(StudyType > 0,DB_Inputs!GF102,#REF!)","v":26.981706225770122},{"$f":"IF(StudyType > 0,DB_Inputs!GG102,#REF!)","v":37.39555916651836},{"$f":"IF(StudyType > 0,DB_Inputs!GH102,#REF!)","v":57.652350417643127},{"$f":"IF(StudyType > 0,DB_Inputs!GI102,#REF!)","v":62.401330959201616},{"$f":"IF(StudyType > 0,DB_Inputs!GJ102,#REF!)","v":42.954976140263419},{"$f":"IF(StudyType > 0,DB_Inputs!GK102,#REF!)","v":34.926354013595585},{"$f":"IF(StudyType > 0,DB_Inputs!GL102,#REF!)","v":48.518210755187539},{"$f":"IF(StudyType > 0,DB_Inputs!GM102,#REF!)","v":51.313508507437639},{"$f":"SUMPRODUCT(GB26:GM26,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":42.347385258141856},null,{"$f":"IF(StudyType > 0,DB_Inputs!GP102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0,DB_Inputs!GQ102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0,DB_Inputs!GR102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0,DB_Inputs!GS102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0,DB_Inputs!GT102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0,DB_Inputs!GU102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0,DB_Inputs!GV102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0,DB_Inputs!GW102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0,DB_Inputs!GX102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0,DB_Inputs!GY102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0,DB_Inputs!GZ102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"IF(StudyType > 0,DB_Inputs!HA102,#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP26:HA26,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["Risk Wind Flat",{"$f":"DB_Inputs!B103","v":12.462872989999999},{"$f":"DB_Inputs!C103","v":58.296857430000003},{"$f":"DB_Inputs!D103","v":32.218239160000003},{"$f":"DB_Inputs!E103","v":24.773670970000001},{"$f":"DB_Inputs!F103","v":30.27701532},{"$f":"DB_Inputs!G103","v":62.952886960000001},{"$f":"DB_Inputs!H103","v":64.5635154},{"$f":"DB_Inputs!I103","v":64.050243379999998},{"$f":"DB_Inputs!J103","v":84.970531690000001},{"$f":"DB_Inputs!K103","v":57.648244849999998},{"$f":"DB_Inputs!L103","v":28.430248850000002},{"$f":"DB_Inputs!M103","v":34.612041310000002},{"$f":"SUMPRODUCT(B27:M27,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":46.245149108464609},null,{"$f":"DB_Inputs!P103","v":12.46287371},{"$f":"DB_Inputs!Q103","v":58.29685465},{"$f":"DB_Inputs!R103","v":32.218239740000001},{"$f":"DB_Inputs!S103","v":24.77460061},{"$f":"DB_Inputs!T103","v":30.27837268},{"$f":"DB_Inputs!U103","v":62.955187840000001},{"$f":"DB_Inputs!V103","v":64.565770240000006},{"$f":"DB_Inputs!W103","v":64.054195820000004},{"$f":"DB_Inputs!X103","v":84.794249070000006},{"$f":"DB_Inputs!Y103","v":57.273364020000002},{"$f":"DB_Inputs!Z103","v":28.44558288},{"$f":"DB_Inputs!AA103","v":34.612046120000002},{"$f":"SUMPRODUCT(P27:AA27,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":46.201022803955475},null,{"$f":" IF(StudyType > 0, DB_Inputs!AD103,#REF!)","v":49.549186650272709},{"$f":" IF(StudyType > 0, DB_Inputs!AE103,#REF!)","v":32.926271885645441},{"$f":" IF(StudyType > 0, DB_Inputs!AF103,#REF!)","v":42.138493140937378},{"$f":" IF(StudyType > 0, DB_Inputs!AG103,#REF!)","v":20.444976175827236},{"$f":" IF(StudyType > 0, DB_Inputs!AH103,#REF!)","v":24.198123339910317},{"$f":" IF(StudyType > 0, DB_Inputs!AI103,#REF!)","v":59.651821381795912},{"$f":" IF(StudyType > 0, DB_Inputs!AJ103,#REF!)","v":55.21570730542534},{"$f":" IF(StudyType > 0, DB_Inputs!AK103,#REF!)","v":55.962772395288894},{"$f":" IF(StudyType > 0, DB_Inputs!AL103,#REF!)","v":49.480693129567221},{"$f":" IF(StudyType > 0, DB_Inputs!AM103,#REF!)","v":38.363768944254161},{"$f":" IF(StudyType > 0, DB_Inputs!AN103,#REF!)","v":43.683454529728607},{"$f":" IF(StudyType > 0, DB_Inputs!AO103,#REF!)","v":58.766593364562503},{"$f":"SUMPRODUCT(AD27:AO27,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":44.251198504405266},null,{"$f":" IF(StudyType > 0, DB_Inputs!AR103,#REF!)","v":44.468719736032078},{"$f":" IF(StudyType > 0, DB_Inputs!AS103,#REF!)","v":36.913805666542125},{"$f":" IF(StudyType > 0, DB_Inputs!AT103,#REF!)","v":35.940637054540929},{"$f":" IF(StudyType > 0, DB_Inputs!AU103,#REF!)","v":16.877372666140797},{"$f":" IF(StudyType > 0, DB_Inputs!AV103,#REF!)","v":28.555876022380613},{"$f":" IF(StudyType > 0, DB_Inputs!AW103,#REF!)","v":41.476807305558879},{"$f":" IF(StudyType > 0, DB_Inputs!AX103,#REF!)","v":48.667951414800946},{"$f":" IF(StudyType > 0, DB_Inputs!AY103,#REF!)","v":57.707395193869388},{"$f":" IF(StudyType > 0, DB_Inputs!AZ103,#REF!)","v":41.632202817520465},{"$f":" IF(StudyType > 0, DB_Inputs!BA103,#REF!)","v":35.31173064530887},{"$f":" IF(StudyType > 0, DB_Inputs!BB103,#REF!)","v":44.899122530513708},{"$f":" IF(StudyType > 0, DB_Inputs!BC103,#REF!)","v":61.052246339763663},{"$f":"SUMPRODUCT(AR27:BC27,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":41.16300254741941},null,{"$f":" IF(StudyType > 0, DB_Inputs!BF103,#REF!)","v":50.593422610153794},{"$f":" IF(StudyType > 0, DB_Inputs!BG103,#REF!)","v":38.625885766289805},{"$f":" IF(StudyType > 0, DB_Inputs!BH103,#REF!)","v":50.558957918267033},{"$f":" IF(StudyType > 0, DB_Inputs!BI103,#REF!)","v":17.91143269542933},{"$f":" IF(StudyType > 0, DB_Inputs!BJ103,#REF!)","v":27.605432453930678},{"$f":" IF(StudyType > 0, DB_Inputs!BK103,#REF!)","v":40.438016145362162},{"$f":" IF(StudyType > 0, DB_Inputs!BL103,#REF!)","v":61.233581266971896},{"$f":" IF(StudyType > 0, DB_Inputs!BM103,#REF!)","v":62.381163285166856},{"$f":" IF(StudyType > 0, DB_Inputs!BN103,#REF!)","v":44.70853430765041},{"$f":" IF(StudyType > 0, DB_Inputs!BO103,#REF!)","v":34.52444123700397},{"$f":" IF(StudyType > 0, DB_Inputs!BP103,#REF!)","v":47.977222613207537},{"$f":" IF(StudyType > 0, DB_Inputs!BQ103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(BF27:BQ27,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":44.502839920641208},null,{"$f":" IF(StudyType > 0, DB_Inputs!BT103,#REF!)","v":55.375382336503186},{"$f":" IF(StudyType > 0, DB_Inputs!BU103,#REF!)","v":39.39751940213349},{"$f":" IF(StudyType > 0, DB_Inputs!BV103,#REF!)","v":53.348704984102113},{"$f":" IF(StudyType > 0, DB_Inputs!BW103,#REF!)","v":18.479036016349685},{"$f":" IF(StudyType > 0, DB_Inputs!BX103,#REF!)","v":24.684525161029139},{"$f":" IF(StudyType > 0, DB_Inputs!BY103,#REF!)","v":50.401372402985125},{"$f":" IF(StudyType > 0, DB_Inputs!BZ103,#REF!)","v":39.555011557044445},{"$f":" IF(StudyType > 0, DB_Inputs!CA103,#REF!)","v":57.030947744535318},{"$f":" IF(StudyType > 0, DB_Inputs!CB103,#REF!)","v":53.37514271135047},{"$f":" IF(StudyType > 0, DB_Inputs!CC103,#REF!)","v":34.058208451955906},{"$f":" IF(StudyType > 0, DB_Inputs!CD103,#REF!)","v":30.767419050213267},{"$f":" IF(StudyType > 0, DB_Inputs!CE103,#REF!)","v":62.285048027621215},{"$f":"SUMPRODUCT(BT27:CE27,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":43.321597430586998},null,{"$f":" IF(StudyType > 0, DB_Inputs!CH103,#REF!)","v":43.505101497006585},{"$f":" IF(StudyType > 0, DB_Inputs!CI103,#REF!)","v":32.640409381133161},{"$f":" IF(StudyType > 0, DB_Inputs!CJ103,#REF!)","v":35.199681697193348},{"$f":" IF(StudyType > 0, DB_Inputs!CK103,#REF!)","v":17.018409713450577},{"$f":" IF(StudyType > 0, DB_Inputs!CL103,#REF!)","v":22.880591410288517},{"$f":" IF(StudyType > 0, DB_Inputs!CM103,#REF!)","v":62.61213571552971},{"$f":" IF(StudyType > 0, DB_Inputs!CN103,#REF!)","v":51.70336876156631},{"$f":" IF(StudyType > 0, DB_Inputs!CO103,#REF!)","v":61.813376780690383},{"$f":" IF(StudyType > 0, DB_Inputs!CP103,#REF!)","v":43.647649283798813},{"$f":" IF(StudyType > 0, DB_Inputs!CQ103,#REF!)","v":32.601621699573002},{"$f":" IF(StudyType > 0, DB_Inputs!CR103,#REF!)","v":45.435641273380412},{"$f":" IF(StudyType > 0, DB_Inputs!CS103,#REF!)","v":48.014213708759044},{"$f":"SUMPRODUCT(CH27:CS27,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":41.49241142816129},null,{"$f":" IF(StudyType > 0, DB_Inputs!CV103,#REF!)","v":42.718164435233078},{"$f":" IF(StudyType > 0, DB_Inputs!CW103,#REF!)","v":30.007846365322603},{"$f":" IF(StudyType > 0, DB_Inputs!CX103,#REF!)","v":46.595390049435345},{"$f":" IF(StudyType > 0, DB_Inputs!CY103,#REF!)","v":24.30965077954421},{"$f":" IF(StudyType > 0, DB_Inputs!CZ103,#REF!)","v":24.772453414433937},{"$f":" IF(StudyType > 0, DB_Inputs!DA103,#REF!)","v":43.320526644350601},{"$f":" IF(StudyType > 0, DB_Inputs!DB103,#REF!)","v":44.096467657865695},{"$f":" IF(StudyType > 0, DB_Inputs!DC103,#REF!)","v":62.747330146117591},{"$f":" IF(StudyType > 0, DB_Inputs!DD103,#REF!)","v":52.663824450660037},{"$f":" IF(StudyType > 0, DB_Inputs!DE103,#REF!)","v":41.995337327931409},{"$f":" IF(StudyType > 0, DB_Inputs!DF103,#REF!)","v":38.906416213252136},{"$f":" IF(StudyType > 0, DB_Inputs!DG103,#REF!)","v":65.516994810530463},{"$f":"SUMPRODUCT(CV27:DG27,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":43.232891185193644},null,{"$f":" IF(StudyType > 0, DB_Inputs!DJ103,#REF!)","v":49.549186650272709},{"$f":" IF(StudyType > 0, DB_Inputs!DK103,#REF!)","v":32.926271885645441},{"$f":" IF(StudyType > 0, DB_Inputs!DL103,#REF!)","v":42.138493140937378},{"$f":" IF(StudyType > 0, DB_Inputs!DM103,#REF!)","v":20.444976175827236},{"$f":" IF(StudyType > 0, DB_Inputs!DN103,#REF!)","v":24.198123339910317},{"$f":" IF(StudyType > 0, DB_Inputs!DO103,#REF!)","v":41.476807305558879},{"$f":" IF(StudyType > 0, DB_Inputs!DP103,#REF!)","v":48.667951414800946},{"$f":" IF(StudyType > 0, DB_Inputs!DQ103,#REF!)","v":57.707395193869388},{"$f":" IF(StudyType > 0, DB_Inputs!DR103,#REF!)","v":41.632202817520465},{"$f":" IF(StudyType > 0, DB_Inputs!DS103,#REF!)","v":35.31173064530887},{"$f":" IF(StudyType > 0, DB_Inputs!DT103,#REF!)","v":44.899122530513708},{"$f":" IF(StudyType > 0, DB_Inputs!DU103,#REF!)","v":61.052246339763663},{"$f":"SUMPRODUCT(DJ27:DU27,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":41.76139839959226},null,{"$f":" IF(StudyType > 0, DB_Inputs!DX103,#REF!)","v":50.593422610153794},{"$f":" IF(StudyType > 0, DB_Inputs!DY103,#REF!)","v":38.625885766289805},{"$f":" IF(StudyType > 0, DB_Inputs!DZ103,#REF!)","v":50.558957918267033},{"$f":" IF(StudyType > 0, DB_Inputs!EA103,#REF!)","v":17.91143269542933},{"$f":" IF(StudyType > 0, DB_Inputs!EB103,#REF!)","v":27.605432453930678},{"$f":" IF(StudyType > 0, DB_Inputs!EC103,#REF!)","v":52.835105230973781},{"$f":" IF(StudyType > 0, DB_Inputs!ED103,#REF!)","v":50.785921121518925},{"$f":" IF(StudyType > 0, DB_Inputs!EE103,#REF!)","v":63.346020537456717},{"$f":" IF(StudyType > 0, DB_Inputs!EF103,#REF!)","v":58.622566534039962},{"$f":" IF(StudyType > 0, DB_Inputs!EG103,#REF!)","v":34.411660032546131},{"$f":" IF(StudyType > 0, DB_Inputs!EH103,#REF!)","v":38.725298290714456},{"$f":" IF(StudyType > 0, DB_Inputs!EI103,#REF!)","v":62.19790692497817},{"$f":"SUMPRODUCT(DX27:EI27,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":45.586759685166072},null,{"$f":" IF(StudyType > 0, DB_Inputs!EL103,#REF!)","v":41.997598455202642},{"$f":" IF(StudyType > 0, DB_Inputs!EM103,#REF!)","v":37.042693550867639},{"$f":" IF(StudyType > 0, DB_Inputs!EN103,#REF!)","v":35.3631691261021},{"$f":" IF(StudyType > 0, DB_Inputs!EO103,#REF!)","v":14.532034569245319},{"$f":" IF(StudyType > 0, DB_Inputs!EP103,#REF!)","v":30.510541760066825},{"$f":" IF(StudyType > 0, DB_Inputs!EQ103,#REF!)","v":40.438016145362162},{"$f":" IF(StudyType > 0, DB_Inputs!ER103,#REF!)","v":61.233581266971896},{"$f":" IF(StudyType > 0, DB_Inputs!ES103,#REF!)","v":62.381163285166856},{"$f":" IF(StudyType > 0, DB_Inputs!ET103,#REF!)","v":44.70853430765041},{"$f":" IF(StudyType > 0, DB_Inputs!EU103,#REF!)","v":34.52444123700397},{"$f":" IF(StudyType > 0, DB_Inputs!EV103,#REF!)","v":47.977222613207537},{"$f":" IF(StudyType > 0, DB_Inputs!EW103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(EL27:EW27,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":42.255538517182082},null,{"$f":" IF(StudyType > 0, DB_Inputs!EZ103,#REF!)","v":41.997598455202642},{"$f":" IF(StudyType > 0, DB_Inputs!FA103,#REF!)","v":37.042693550867639},{"$f":" IF(StudyType > 0, DB_Inputs!FB103,#REF!)","v":35.3631691261021},{"$f":" IF(StudyType > 0, DB_Inputs!FC103,#REF!)","v":14.532034569245319},{"$f":" IF(StudyType > 0, DB_Inputs!FD103,#REF!)","v":30.510541760066825},{"$f":" IF(StudyType > 0, DB_Inputs!FE103,#REF!)","v":40.438016145362162},{"$f":" IF(StudyType > 0, DB_Inputs!FF103,#REF!)","v":61.233581266971896},{"$f":" IF(StudyType > 0, DB_Inputs!FG103,#REF!)","v":62.381163285166856},{"$f":" IF(StudyType > 0, DB_Inputs!FH103,#REF!)","v":44.70853430765041},{"$f":" IF(StudyType > 0, DB_Inputs!FI103,#REF!)","v":34.52444123700397},{"$f":" IF(StudyType > 0, DB_Inputs!FJ103,#REF!)","v":47.977222613207537},{"$f":" IF(StudyType > 0, DB_Inputs!FK103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(EZ27:FK27,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":42.287716590489246},null,{"$f":" IF(StudyType > 0, DB_Inputs!FN103,#REF!)","v":41.997598455202642},{"$f":" IF(StudyType > 0, DB_Inputs!FO103,#REF!)","v":37.042693550867639},{"$f":" IF(StudyType > 0, DB_Inputs!FP103,#REF!)","v":35.3631691261021},{"$f":" IF(StudyType > 0, DB_Inputs!FQ103,#REF!)","v":14.532034569245319},{"$f":" IF(StudyType > 0, DB_Inputs!FR103,#REF!)","v":30.510541760066825},{"$f":" IF(StudyType > 0, DB_Inputs!FS103,#REF!)","v":40.438016145362162},{"$f":" IF(StudyType > 0, DB_Inputs!FT103,#REF!)","v":61.233581266971896},{"$f":" IF(StudyType > 0, DB_Inputs!FU103,#REF!)","v":62.381163285166856},{"$f":" IF(StudyType > 0, DB_Inputs!FV103,#REF!)","v":44.70853430765041},{"$f":" IF(StudyType > 0, DB_Inputs!FW103,#REF!)","v":34.52444123700397},{"$f":" IF(StudyType > 0, DB_Inputs!FX103,#REF!)","v":47.977222613207537},{"$f":" IF(StudyType > 0, DB_Inputs!FY103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(FN27:FY27,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":42.287716590489246},null,{"$f":" IF(StudyType > 0, DB_Inputs!GB103,#REF!)","v":41.997598455202642},{"$f":" IF(StudyType > 0, DB_Inputs!GC103,#REF!)","v":37.042693550867639},{"$f":" IF(StudyType > 0, DB_Inputs!GD103,#REF!)","v":35.3631691261021},{"$f":" IF(StudyType > 0, DB_Inputs!GE103,#REF!)","v":14.532034569245319},{"$f":" IF(StudyType > 0, DB_Inputs!GF103,#REF!)","v":30.510541760066825},{"$f":" IF(StudyType > 0, DB_Inputs!GG103,#REF!)","v":40.438016145362162},{"$f":" IF(StudyType > 0, DB_Inputs!GH103,#REF!)","v":61.233581266971896},{"$f":" IF(StudyType > 0, DB_Inputs!GI103,#REF!)","v":62.381163285166856},{"$f":" IF(StudyType > 0, DB_Inputs!GJ103,#REF!)","v":44.70853430765041},{"$f":" IF(StudyType > 0, DB_Inputs!GK103,#REF!)","v":34.52444123700397},{"$f":" IF(StudyType > 0, DB_Inputs!GL103,#REF!)","v":47.977222613207537},{"$f":" IF(StudyType > 0, DB_Inputs!GM103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(GB27:GM27,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":42.287716590489246},null,{"$f":" IF(StudyType > 0, DB_Inputs!GP103,#REF!)","v":41.997598455202642},{"$f":" IF(StudyType > 0, DB_Inputs!GQ103,#REF!)","v":37.042693550867639},{"$f":" IF(StudyType > 0, DB_Inputs!GR103,#REF!)","v":35.3631691261021},{"$f":" IF(StudyType > 0, DB_Inputs!GS103,#REF!)","v":14.532034569245319},{"$f":" IF(StudyType > 0, DB_Inputs!GT103,#REF!)","v":30.510541760066825},{"$f":" IF(StudyType > 0, DB_Inputs!GU103,#REF!)","v":40.438016145362162},{"$f":" IF(StudyType > 0, DB_Inputs!GV103,#REF!)","v":61.233581266971896},{"$f":" IF(StudyType > 0, DB_Inputs!GW103,#REF!)","v":62.381163285166856},{"$f":" IF(StudyType > 0, DB_Inputs!GX103,#REF!)","v":44.70853430765041},{"$f":" IF(StudyType > 0, DB_Inputs!GY103,#REF!)","v":34.52444123700397},{"$f":" IF(StudyType > 0, DB_Inputs!GZ103,#REF!)","v":47.977222613207537},{"$f":" IF(StudyType > 0, DB_Inputs!HA103,#REF!)","v":56.589852529558961},{"$f":"SUMPRODUCT(GP27:HA27,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":42.255538517182082}]
[]
["LORA CGS HLH",{"$f":"LT_Resources!B15","v":1100},{"$f":"LT_Resources!C15","v":1100},{"$f":"LT_Resources!D15","v":1100},{"$f":"LT_Resources!E15","v":1100},{"$f":"LT_Resources!F15","v":1100},{"$f":"LT_Resources!G15","v":1100},{"$f":"LT_Resources!H15","v":1100},{"$f":"LT_Resources!I15","v":1100},{"$f":"LT_Resources!J15","v":1100},{"$f":"LT_Resources!K15","v":1100},{"$f":"LT_Resources!L15","v":1100},{"$f":"LT_Resources!M15","v":1100},{"$f":"SUMPRODUCT(B29:M29,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":1100},null,{"$f":"LT_Resources!P15","v":1100},{"$f":"LT_Resources!Q15","v":1100},{"$f":"LT_Resources!R15","v":1100},{"$f":"LT_Resources!S15","v":1100},{"$f":"LT_Resources!T15","v":1100},{"$f":"LT_Resources!U15","v":1100},{"$f":"LT_Resources!V15","v":1100},{"$f":"LT_Resources!W15","v":354.83894229999999},{"$f":"LT_Resources!X15","v":0},{"$f":"LT_Resources!Y15","v":993.54807689999996},{"$f":"LT_Resources!Z15","v":1100},{"$f":"LT_Resources!AA15","v":1100},{"$f":"SUMPRODUCT(P29:AA29,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":938.29987784755701},null,{"$f":"LT_Resources!AD15","v":1100},{"$f":"LT_Resources!AE15","v":1100},{"$f":"LT_Resources!AF15","v":1100},{"$f":"LT_Resources!AG15","v":1100},{"$f":"LT_Resources!AH15","v":1100},{"$f":"LT_Resources!AI15","v":1100},{"$f":"LT_Resources!AJ15","v":1100},{"$f":"LT_Resources!AK15","v":1100},{"$f":"LT_Resources!AL15","v":1100},{"$f":"LT_Resources!AM15","v":1100},{"$f":"LT_Resources!AN15","v":1100},{"$f":"LT_Resources!AO15","v":1100},{"$f":"SUMPRODUCT(AD29:AO29,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":1100},null,{"$f":"LT_Resources!AR15","v":1100},{"$f":"LT_Resources!AS15","v":1100},{"$f":"LT_Resources!AT15","v":1100},{"$f":"LT_Resources!AU15","v":1100},{"$f":"LT_Resources!AV15","v":1100},{"$f":"LT_Resources!AW15","v":1100},{"$f":"LT_Resources!AX15","v":1100},{"$f":"LT_Resources!AY15","v":354.83749999999998},{"$f":"LT_Resources!AZ15","v":0},{"$f":"LT_Resources!BA15","v":993.54807692307691},{"$f":"LT_Resources!BB15","v":1100},{"$f":"LT_Resources!BC15","v":1100},{"$f":"SUMPRODUCT(AR29:BC29,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":937.14393322475576},null,{"$f":"LT_Resources!BF15","v":1100},{"$f":"LT_Resources!BG15","v":1100},{"$f":"LT_Resources!BH15","v":1100},{"$f":"LT_Resources!BI15","v":1100},{"$f":"LT_Resources!BJ15","v":1100},{"$f":"LT_Resources!BK15","v":1100},{"$f":"LT_Resources!BL15","v":1100},{"$f":"LT_Resources!BM15","v":1100},{"$f":"LT_Resources!BN15","v":1100},{"$f":"LT_Resources!BO15","v":1100},{"$f":"LT_Resources!BP15","v":1100},{"$f":"LT_Resources!BQ15","v":1100},{"$f":"SUMPRODUCT(BF29:BQ29,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":1100},null,{"$f":"LT_Resources!BT15","v":1100},{"$f":"LT_Resources!BU15","v":1100},{"$f":"LT_Resources!BV15","v":1100},{"$f":"LT_Resources!BW15","v":1100},{"$f":"LT_Resources!BX15","v":1100},{"$f":"LT_Resources!BY15","v":1100},{"$f":"LT_Resources!BZ15","v":1100},{"$f":"LT_Resources!CA15","v":354.83894230769232},{"$f":"LT_Resources!CB15","v":0},{"$f":"LT_Resources!CC15","v":993.54750000000001},{"$f":"LT_Resources!CD15","v":1100},{"$f":"LT_Resources!CE15","v":1100},{"$f":"SUMPRODUCT(BT29:CE29,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":935.06351791530949},null,{"$f":"LT_Resources!CH15","v":1100},{"$f":"LT_Resources!CI15","v":1100},{"$f":"LT_Resources!CJ15","v":1100},{"$f":"LT_Resources!CK15","v":1100},{"$f":"LT_Resources!CL15","v":1100},{"$f":"LT_Resources!CM15","v":1100},{"$f":"LT_Resources!CN15","v":1100},{"$f":"LT_Resources!CO15","v":1100},{"$f":"LT_Resources!CP15","v":1100},{"$f":"LT_Resources!CQ15","v":1100},{"$f":"LT_Resources!CR15","v":1100},{"$f":"LT_Resources!CS15","v":1100},{"$f":"SUMPRODUCT(CH29:CS29,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":1100},null,{"$f":"LT_Resources!CV15","v":1100},{"$f":"LT_Resources!CW15","v":1100},{"$f":"LT_Resources!CX15","v":1100},{"$f":"LT_Resources!CY15","v":1100},{"$f":"LT_Resources!CZ15","v":1100},{"$f":"LT_Resources!DA15","v":1100},{"$f":"LT_Resources!DB15","v":1100},{"$f":"LT_Resources!DC15","v":354.83894230769232},{"$f":"LT_Resources!DD15","v":0},{"$f":"LT_Resources!DE15","v":993.54807692307691},{"$f":"LT_Resources!DF15","v":1100},{"$f":"LT_Resources!DG15","v":1100},{"$f":"SUMPRODUCT(CV29:DG29,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":938.29987785016283},null,{"$f":"LT_Resources!DJ15","v":1100},{"$f":"LT_Resources!DK15","v":1100},{"$f":"LT_Resources!DL15","v":1100},{"$f":"LT_Resources!DM15","v":1100},{"$f":"LT_Resources!DN15","v":1100},{"$f":"LT_Resources!DO15","v":1100},{"$f":"LT_Resources!DP15","v":1100},{"$f":"LT_Resources!DQ15","v":1100},{"$f":"LT_Resources!DR15","v":1100},{"$f":"LT_Resources!DS15","v":1100},{"$f":"LT_Resources!DT15","v":1100},{"$f":"LT_Resources!DU15","v":1100},{"$f":"SUMPRODUCT(DJ29:DU29,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":1100},null,{"$f":"LT_Resources!DX15","v":1100},{"$f":"LT_Resources!DY15","v":1100},{"$f":"LT_Resources!DZ15","v":1100},{"$f":"LT_Resources!EA15","v":1100},{"$f":"LT_Resources!EB15","v":1100},{"$f":"LT_Resources!EC15","v":1100},{"$f":"LT_Resources!ED15","v":1100},{"$f":"LT_Resources!EE15","v":354.84},{"$f":"LT_Resources!EF15","v":0},{"$f":"LT_Resources!EG15","v":993.54807692307691},{"$f":"LT_Resources!EH15","v":1100},{"$f":"LT_Resources!EI15","v":1100},{"$f":"SUMPRODUCT(DX29:EI29,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":937.14413680781763},null,{"$f":"LT_Resources!EL15","v":1100},{"$f":"LT_Resources!EM15","v":1100},{"$f":"LT_Resources!EN15","v":1100},{"$f":"LT_Resources!EO15","v":1100},{"$f":"LT_Resources!EP15","v":1100},{"$f":"LT_Resources!EQ15","v":1100},{"$f":"LT_Resources!ER15","v":1100},{"$f":"LT_Resources!ES15","v":1100},{"$f":"LT_Resources!ET15","v":1100},{"$f":"LT_Resources!EU15","v":1100},{"$f":"LT_Resources!EV15","v":1100},{"$f":"LT_Resources!EW15","v":1100},{"$f":"SUMPRODUCT(EL29:EW29,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":1100},null,{"$f":"LT_Resources!EZ15","v":1100},{"$f":"LT_Resources!FA15","v":1100},{"$f":"LT_Resources!FB15","v":1100},{"$f":"LT_Resources!FC15","v":1100},{"$f":"LT_Resources!FD15","v":1100},{"$f":"LT_Resources!FE15","v":1100},{"$f":"LT_Resources!FF15","v":1100},{"$f":"LT_Resources!FG15","v":354.83894230769232},{"$f":"LT_Resources!FH15","v":0},{"$f":"LT_Resources!FI15","v":993.54750000000001},{"$f":"LT_Resources!FJ15","v":1100},{"$f":"LT_Resources!FK15","v":1100},{"$f":"SUMPRODUCT(EZ29:FK29,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":934.52450980392155},null,{"$f":"LT_Resources!FN15","v":1100},{"$f":"LT_Resources!FO15","v":1100},{"$f":"LT_Resources!FP15","v":1100},{"$f":"LT_Resources!FQ15","v":1100},{"$f":"LT_Resources!FR15","v":1100},{"$f":"LT_Resources!FS15","v":1100},{"$f":"LT_Resources!FT15","v":1100},{"$f":"LT_Resources!FU15","v":1100},{"$f":"LT_Resources!FV15","v":1100},{"$f":"LT_Resources!FW15","v":1100},{"$f":"LT_Resources!FX15","v":1100},{"$f":"LT_Resources!FY15","v":1100},{"$f":"SUMPRODUCT(FN29:FY29,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":1100},null,{"$f":"LT_Resources!GB15","v":1100},{"$f":"LT_Resources!GC15","v":1100},{"$f":"LT_Resources!GD15","v":1100},{"$f":"LT_Resources!GE15","v":1100},{"$f":"LT_Resources!GF15","v":1100},{"$f":"LT_Resources!GG15","v":1100},{"$f":"LT_Resources!GH15","v":1100},{"$f":"LT_Resources!GI15","v":354.83894230769232},{"$f":"LT_Resources!GJ15","v":0},{"$f":"LT_Resources!GK15","v":993.54807692307691},{"$f":"LT_Resources!GL15","v":1100},{"$f":"LT_Resources!GM15","v":1100},{"$f":"SUMPRODUCT(GB29:GM29,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":938.29987785016283},null,{"$f":"LT_Resources!GP15","v":0},{"$f":"LT_Resources!GQ15","v":4.8004807692307701},{"$f":"LT_Resources!GR15","v":0},{"$f":"LT_Resources!GS15","v":0},{"$f":"LT_Resources!GT15","v":0},{"$f":"LT_Resources!GU15","v":0},{"$f":"LT_Resources!GV15","v":0},{"$f":"LT_Resources!GW15","v":0},{"$f":"LT_Resources!GX15","v":0},{"$f":"LT_Resources!GY15","v":0},{"$f":"LT_Resources!GZ15","v":0},{"$f":"LT_Resources!HA15","v":0},{"$f":"SUMPRODUCT(GP29:HA29,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0.3740634365634366}]
["LORA CGS LLH",{"$f":"LT_Resources!B45","v":1100},{"$f":"LT_Resources!C45","v":1100},{"$f":"LT_Resources!D45","v":1100},{"$f":"LT_Resources!E45","v":1100},{"$f":"LT_Resources!F45","v":1100},{"$f":"LT_Resources!G45","v":1100},{"$f":"LT_Resources!H45","v":1100},{"$f":"LT_Resources!I45","v":1100},{"$f":"LT_Resources!J45","v":1100},{"$f":"LT_Resources!K45","v":1100},{"$f":"LT_Resources!L45","v":1100},{"$f":"LT_Resources!M45","v":1100},{"$f":"SUMPRODUCT(B30:M30,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":1100},null,{"$f":"LT_Resources!P45","v":1100},{"$f":"LT_Resources!Q45","v":1100},{"$f":"LT_Resources!R45","v":1100},{"$f":"LT_Resources!S45","v":1100},{"$f":"LT_Resources!T45","v":1100},{"$f":"LT_Resources!U45","v":1100},{"$f":"LT_Resources!V45","v":1100},{"$f":"LT_Resources!W45","v":354.83841460000002},{"$f":"LT_Resources!X45","v":0},{"$f":"LT_Resources!Y45","v":993.54878050000002},{"$f":"LT_Resources!Z45","v":1100},{"$f":"LT_Resources!AA45","v":1100},{"$f":"SUMPRODUCT(P30:AA30,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":935.93321205634095},null,{"$f":"LT_Resources!AD45","v":1100},{"$f":"LT_Resources!AE45","v":1100},{"$f":"LT_Resources!AF45","v":1100},{"$f":"LT_Resources!AG45","v":1100},{"$f":"LT_Resources!AH45","v":1100},{"$f":"LT_Resources!AI45","v":1100},{"$f":"LT_Resources!AJ45","v":1100},{"$f":"LT_Resources!AK45","v":1100},{"$f":"LT_Resources!AL45","v":1100},{"$f":"LT_Resources!AM45","v":1100},{"$f":"LT_Resources!AN45","v":1100},{"$f":"LT_Resources!AO45","v":1100},{"$f":"SUMPRODUCT(AD30:AO30,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":1100},null,{"$f":"LT_Resources!AR45","v":1100},{"$f":"LT_Resources!AS45","v":1100},{"$f":"LT_Resources!AT45","v":1100},{"$f":"LT_Resources!AU45","v":1100},{"$f":"LT_Resources!AV45","v":1100},{"$f":"LT_Resources!AW45","v":1100},{"$f":"LT_Resources!AX45","v":1100},{"$f":"LT_Resources!AY45","v":354.84011627906978},{"$f":"LT_Resources!AZ45","v":0},{"$f":"LT_Resources!BA45","v":993.54878048780483},{"$f":"LT_Resources!BB45","v":1100},{"$f":"LT_Resources!BC45","v":1100},{"$f":"SUMPRODUCT(AR30:BC30,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":937.40878378378375},null,{"$f":"LT_Resources!BF45","v":1100},{"$f":"LT_Resources!BG45","v":1100},{"$f":"LT_Resources!BH45","v":1100},{"$f":"LT_Resources!BI45","v":1100},{"$f":"LT_Resources!BJ45","v":1100},{"$f":"LT_Resources!BK45","v":1100},{"$f":"LT_Resources!BL45","v":1100},{"$f":"LT_Resources!BM45","v":1100},{"$f":"LT_Resources!BN45","v":1100},{"$f":"LT_Resources!BO45","v":1100},{"$f":"LT_Resources!BP45","v":1100},{"$f":"LT_Resources!BQ45","v":1100},{"$f":"SUMPRODUCT(BF30:BQ30,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":1100},null,{"$f":"LT_Resources!BT45","v":1100},{"$f":"LT_Resources!BU45","v":1100},{"$f":"LT_Resources!BV45","v":1100},{"$f":"LT_Resources!BW45","v":1100},{"$f":"LT_Resources!BX45","v":1100},{"$f":"LT_Resources!BY45","v":1100},{"$f":"LT_Resources!BZ45","v":1100},{"$f":"LT_Resources!CA45","v":354.83841463414632},{"$f":"LT_Resources!CB45","v":0},{"$f":"LT_Resources!CC45","v":993.54941860465112},{"$f":"LT_Resources!CD45","v":1100},{"$f":"LT_Resources!CE45","v":1100},{"$f":"SUMPRODUCT(BT30:CE30,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":940.06444906444904},null,{"$f":"LT_Resources!CH45","v":1100},{"$f":"LT_Resources!CI45","v":1100},{"$f":"LT_Resources!CJ45","v":1100},{"$f":"LT_Resources!CK45","v":1100},{"$f":"LT_Resources!CL45","v":1100},{"$f":"LT_Resources!CM45","v":1100},{"$f":"LT_Resources!CN45","v":1100},{"$f":"LT_Resources!CO45","v":1100},{"$f":"LT_Resources!CP45","v":1100},{"$f":"LT_Resources!CQ45","v":1100},{"$f":"LT_Resources!CR45","v":1100},{"$f":"LT_Resources!CS45","v":1100},{"$f":"SUMPRODUCT(CH30:CS30,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":1100},null,{"$f":"LT_Resources!CV45","v":1100},{"$f":"LT_Resources!CW45","v":1100},{"$f":"LT_Resources!CX45","v":1100},{"$f":"LT_Resources!CY45","v":1100},{"$f":"LT_Resources!CZ45","v":1100},{"$f":"LT_Resources!DA45","v":1100},{"$f":"LT_Resources!DB45","v":1100},{"$f":"LT_Resources!DC45","v":354.83841463414632},{"$f":"LT_Resources!DD45","v":0},{"$f":"LT_Resources!DE45","v":993.54878048780483},{"$f":"LT_Resources!DF45","v":1100},{"$f":"LT_Resources!DG45","v":1100},{"$f":"SUMPRODUCT(CV30:DG30,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":935.93321205821201},null,{"$f":"LT_Resources!DJ45","v":1100},{"$f":"LT_Resources!DK45","v":1100},{"$f":"LT_Resources!DL45","v":1100},{"$f":"LT_Resources!DM45","v":1100},{"$f":"LT_Resources!DN45","v":1100},{"$f":"LT_Resources!DO45","v":1100},{"$f":"LT_Resources!DP45","v":1100},{"$f":"LT_Resources!DQ45","v":1100},{"$f":"LT_Resources!DR45","v":1100},{"$f":"LT_Resources!DS45","v":1100},{"$f":"LT_Resources!DT45","v":1100},{"$f":"LT_Resources!DU45","v":1100},{"$f":"SUMPRODUCT(DJ30:DU30,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":1100},null,{"$f":"LT_Resources!DX45","v":1100},{"$f":"LT_Resources!DY45","v":1100},{"$f":"LT_Resources!DZ45","v":1100},{"$f":"LT_Resources!EA45","v":1100},{"$f":"LT_Resources!EB45","v":1100},{"$f":"LT_Resources!EC45","v":1100},{"$f":"LT_Resources!ED45","v":1100},{"$f":"LT_Resources!EE45","v":354.84011627906978},{"$f":"LT_Resources!EF45","v":0},{"$f":"LT_Resources!EG45","v":993.54878048780483},{"$f":"LT_Resources!EH45","v":1100},{"$f":"LT_Resources!EI45","v":1100},{"$f":"SUMPRODUCT(DX30:EI30,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":937.40878378378375},null,{"$f":"LT_Resources!EL45","v":1100},{"$f":"LT_Resources!EM45","v":1100},{"$f":"LT_Resources!EN45","v":1100},{"$f":"LT_Resources!EO45","v":1100},{"$f":"LT_Resources!EP45","v":1100},{"$f":"LT_Resources!EQ45","v":1100},{"$f":"LT_Resources!ER45","v":1100},{"$f":"LT_Resources!ES45","v":1100},{"$f":"LT_Resources!ET45","v":1100},{"$f":"LT_Resources!EU45","v":1100},{"$f":"LT_Resources!EV45","v":1100},{"$f":"LT_Resources!EW45","v":1100},{"$f":"SUMPRODUCT(EL30:EW30,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":1100},null,{"$f":"LT_Resources!EZ45","v":1100},{"$f":"LT_Resources!FA45","v":1100},{"$f":"LT_Resources!FB45","v":1100},{"$f":"LT_Resources!FC45","v":1100},{"$f":"LT_Resources!FD45","v":1100},{"$f":"LT_Resources!FE45","v":1100},{"$f":"LT_Resources!FF45","v":1100},{"$f":"LT_Resources!FG45","v":354.83841463414632},{"$f":"LT_Resources!FH45","v":0},{"$f":"LT_Resources!FI45","v":993.54941860465112},{"$f":"LT_Resources!FJ45","v":1100},{"$f":"LT_Resources!FK45","v":1100},{"$f":"SUMPRODUCT(EZ30:FK30,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":940.72670807453414},null,{"$f":"LT_Resources!FN45","v":1100},{"$f":"LT_Resources!FO45","v":1100},{"$f":"LT_Resources!FP45","v":1100},{"$f":"LT_Resources!FQ45","v":1100},{"$f":"LT_Resources!FR45","v":1100},{"$f":"LT_Resources!FS45","v":1100},{"$f":"LT_Resources!FT45","v":1100},{"$f":"LT_Resources!FU45","v":1100},{"$f":"LT_Resources!FV45","v":1100},{"$f":"LT_Resources!FW45","v":1100},{"$f":"LT_Resources!FX45","v":1100},{"$f":"LT_Resources!FY45","v":1100},{"$f":"SUMPRODUCT(FN30:FY30,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":1100},null,{"$f":"LT_Resources!GB45","v":1100},{"$f":"LT_Resources!GC45","v":1100},{"$f":"LT_Resources!GD45","v":1100},{"$f":"LT_Resources!GE45","v":1100},{"$f":"LT_Resources!GF45","v":1100},{"$f":"LT_Resources!GG45","v":1100},{"$f":"LT_Resources!GH45","v":1100},{"$f":"LT_Resources!GI45","v":354.83841463414632},{"$f":"LT_Resources!GJ45","v":0},{"$f":"LT_Resources!GK45","v":993.54878048780483},{"$f":"LT_Resources!GL45","v":1100},{"$f":"LT_Resources!GM45","v":1100},{"$f":"SUMPRODUCT(GB30:GM30,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":935.93321205821201},null,{"$f":"LT_Resources!GP45","v":0},{"$f":"LT_Resources!GQ45","v":0},{"$f":"LT_Resources!GR45","v":0},{"$f":"LT_Resources!GS45","v":0},{"$f":"LT_Resources!GT45","v":0},{"$f":"LT_Resources!GU45","v":0},{"$f":"LT_Resources!GV45","v":0},{"$f":"LT_Resources!GW45","v":0},{"$f":"LT_Resources!GX45","v":0},{"$f":"LT_Resources!GY45","v":0},{"$f":"LT_Resources!GZ45","v":0},{"$f":"LT_Resources!HA45","v":0},{"$f":"SUMPRODUCT(GP30:HA30,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["LORA CGS Flat",{"$f":"LT_Resources!B75","v":1100},{"$f":"LT_Resources!C75","v":1100},{"$f":"LT_Resources!D75","v":1100},{"$f":"LT_Resources!E75","v":1100},{"$f":"LT_Resources!F75","v":1100},{"$f":"LT_Resources!G75","v":1100},{"$f":"LT_Resources!H75","v":1100},{"$f":"LT_Resources!I75","v":1100},{"$f":"LT_Resources!J75","v":1100},{"$f":"LT_Resources!K75","v":1100},{"$f":"LT_Resources!L75","v":1100},{"$f":"LT_Resources!M75","v":1100},{"$f":"SUMPRODUCT(B31:M31,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":1100},null,{"$f":"LT_Resources!P75","v":1100},{"$f":"LT_Resources!Q75","v":1100},{"$f":"LT_Resources!R75","v":1100},{"$f":"LT_Resources!S75","v":1100},{"$f":"LT_Resources!T75","v":1100},{"$f":"LT_Resources!U75","v":1100},{"$f":"LT_Resources!V75","v":1100},{"$f":"LT_Resources!W75","v":354.83870965806454},{"$f":"LT_Resources!X75","v":0},{"$f":"LT_Resources!Y75","v":993.54838708924729},{"$f":"LT_Resources!Z75","v":1100},{"$f":"LT_Resources!AA75","v":1100},{"$f":"SUMPRODUCT(P31:AA31,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":937.26027397031964},null,{"$f":"LT_Resources!AD75","v":1100},{"$f":"LT_Resources!AE75","v":1100},{"$f":"LT_Resources!AF75","v":1100},{"$f":"LT_Resources!AG75","v":1100},{"$f":"LT_Resources!AH75","v":1100},{"$f":"LT_Resources!AI75","v":1100},{"$f":"LT_Resources!AJ75","v":1100},{"$f":"LT_Resources!AK75","v":1100},{"$f":"LT_Resources!AL75","v":1100},{"$f":"LT_Resources!AM75","v":1100},{"$f":"LT_Resources!AN75","v":1100},{"$f":"LT_Resources!AO75","v":1100},{"$f":"SUMPRODUCT(AD31:AO31,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":1100},null,{"$f":"LT_Resources!AR75","v":1100},{"$f":"LT_Resources!AS75","v":1100},{"$f":"LT_Resources!AT75","v":1100},{"$f":"LT_Resources!AU75","v":1100},{"$f":"LT_Resources!AV75","v":1100},{"$f":"LT_Resources!AW75","v":1100},{"$f":"LT_Resources!AX75","v":1100},{"$f":"LT_Resources!AY75","v":354.83870967741933},{"$f":"LT_Resources!AZ75","v":0},{"$f":"LT_Resources!BA75","v":993.54838709677415},{"$f":"LT_Resources!BB75","v":1100},{"$f":"LT_Resources!BC75","v":1100},{"$f":"SUMPRODUCT(AR31:BC31,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":937.2602739726027},null,{"$f":"LT_Resources!BF75","v":1100},{"$f":"LT_Resources!BG75","v":1100},{"$f":"LT_Resources!BH75","v":1100},{"$f":"LT_Resources!BI75","v":1100},{"$f":"LT_Resources!BJ75","v":1100},{"$f":"LT_Resources!BK75","v":1100},{"$f":"LT_Resources!BL75","v":1100},{"$f":"LT_Resources!BM75","v":1100},{"$f":"LT_Resources!BN75","v":1100},{"$f":"LT_Resources!BO75","v":1100},{"$f":"LT_Resources!BP75","v":1100},{"$f":"LT_Resources!BQ75","v":1100},{"$f":"SUMPRODUCT(BF31:BQ31,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":1100},null,{"$f":"LT_Resources!BT75","v":1100},{"$f":"LT_Resources!BU75","v":1100},{"$f":"LT_Resources!BV75","v":1100},{"$f":"LT_Resources!BW75","v":1100},{"$f":"LT_Resources!BX75","v":1100},{"$f":"LT_Resources!BY75","v":1100},{"$f":"LT_Resources!BZ75","v":1100},{"$f":"LT_Resources!CA75","v":354.83870967741933},{"$f":"LT_Resources!CB75","v":0},{"$f":"LT_Resources!CC75","v":993.54838709677415},{"$f":"LT_Resources!CD75","v":1100},{"$f":"LT_Resources!CE75","v":1100},{"$f":"SUMPRODUCT(BT31:CE31,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":937.2602739726027},null,{"$f":"LT_Resources!CH75","v":1100},{"$f":"LT_Resources!CI75","v":1100},{"$f":"LT_Resources!CJ75","v":1100},{"$f":"LT_Resources!CK75","v":1100},{"$f":"LT_Resources!CL75","v":1100},{"$f":"LT_Resources!CM75","v":1100},{"$f":"LT_Resources!CN75","v":1100},{"$f":"LT_Resources!CO75","v":1100},{"$f":"LT_Resources!CP75","v":1100},{"$f":"LT_Resources!CQ75","v":1100},{"$f":"LT_Resources!CR75","v":1100},{"$f":"LT_Resources!CS75","v":1100},{"$f":"SUMPRODUCT(CH31:CS31,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":1100},null,{"$f":"LT_Resources!CV75","v":1100},{"$f":"LT_Resources!CW75","v":1100},{"$f":"LT_Resources!CX75","v":1100},{"$f":"LT_Resources!CY75","v":1100},{"$f":"LT_Resources!CZ75","v":1100},{"$f":"LT_Resources!DA75","v":1100},{"$f":"LT_Resources!DB75","v":1100},{"$f":"LT_Resources!DC75","v":354.83870967741933},{"$f":"LT_Resources!DD75","v":0},{"$f":"LT_Resources!DE75","v":993.54838709677415},{"$f":"LT_Resources!DF75","v":1100},{"$f":"LT_Resources!DG75","v":1100},{"$f":"SUMPRODUCT(CV31:DG31,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":937.2602739726027},null,{"$f":"LT_Resources!DJ75","v":1100},{"$f":"LT_Resources!DK75","v":1100},{"$f":"LT_Resources!DL75","v":1100},{"$f":"LT_Resources!DM75","v":1100},{"$f":"LT_Resources!DN75","v":1100},{"$f":"LT_Resources!DO75","v":1100},{"$f":"LT_Resources!DP75","v":1100},{"$f":"LT_Resources!DQ75","v":1100},{"$f":"LT_Resources!DR75","v":1100},{"$f":"LT_Resources!DS75","v":1100},{"$f":"LT_Resources!DT75","v":1100},{"$f":"LT_Resources!DU75","v":1100},{"$f":"SUMPRODUCT(DJ31:DU31,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":1100},null,{"$f":"LT_Resources!DX75","v":1100},{"$f":"LT_Resources!DY75","v":1100},{"$f":"LT_Resources!DZ75","v":1100},{"$f":"LT_Resources!EA75","v":1100},{"$f":"LT_Resources!EB75","v":1100},{"$f":"LT_Resources!EC75","v":1100},{"$f":"LT_Resources!ED75","v":1100},{"$f":"LT_Resources!EE75","v":354.84005376344084},{"$f":"LT_Resources!EF75","v":0},{"$f":"LT_Resources!EG75","v":993.54838709677415},{"$f":"LT_Resources!EH75","v":1100},{"$f":"LT_Resources!EI75","v":1100},{"$f":"SUMPRODUCT(DX31:EI31,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":937.26038812785384},null,{"$f":"LT_Resources!EL75","v":1100},{"$f":"LT_Resources!EM75","v":1100},{"$f":"LT_Resources!EN75","v":1100},{"$f":"LT_Resources!EO75","v":1100},{"$f":"LT_Resources!EP75","v":1100},{"$f":"LT_Resources!EQ75","v":1100},{"$f":"LT_Resources!ER75","v":1100},{"$f":"LT_Resources!ES75","v":1100},{"$f":"LT_Resources!ET75","v":1100},{"$f":"LT_Resources!EU75","v":1100},{"$f":"LT_Resources!EV75","v":1100},{"$f":"LT_Resources!EW75","v":1100},{"$f":"SUMPRODUCT(EL31:EW31,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":1100},null,{"$f":"LT_Resources!EZ75","v":1100},{"$f":"LT_Resources!FA75","v":1100},{"$f":"LT_Resources!FB75","v":1100},{"$f":"LT_Resources!FC75","v":1100},{"$f":"LT_Resources!FD75","v":1100},{"$f":"LT_Resources!FE75","v":1100},{"$f":"LT_Resources!FF75","v":1100},{"$f":"LT_Resources!FG75","v":354.83870967741933},{"$f":"LT_Resources!FH75","v":0},{"$f":"LT_Resources!FI75","v":993.54838709677415},{"$f":"LT_Resources!FJ75","v":1100},{"$f":"LT_Resources!FK75","v":1100},{"$f":"SUMPRODUCT(EZ31:FK31,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":937.2602739726027},null,{"$f":"LT_Resources!FN75","v":1100},{"$f":"LT_Resources!FO75","v":1100},{"$f":"LT_Resources!FP75","v":1100},{"$f":"LT_Resources!FQ75","v":1100},{"$f":"LT_Resources!FR75","v":1100},{"$f":"LT_Resources!FS75","v":1100},{"$f":"LT_Resources!FT75","v":1100},{"$f":"LT_Resources!FU75","v":1100},{"$f":"LT_Resources!FV75","v":1100},{"$f":"LT_Resources!FW75","v":1100},{"$f":"LT_Resources!FX75","v":1100},{"$f":"LT_Resources!FY75","v":1100},{"$f":"SUMPRODUCT(FN31:FY31,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1100},null,{"$f":"LT_Resources!GB75","v":1100},{"$f":"LT_Resources!GC75","v":1100},{"$f":"LT_Resources!GD75","v":1100},{"$f":"LT_Resources!GE75","v":1100},{"$f":"LT_Resources!GF75","v":1100},{"$f":"LT_Resources!GG75","v":1100},{"$f":"LT_Resources!GH75","v":1100},{"$f":"LT_Resources!GI75","v":354.83870967741933},{"$f":"LT_Resources!GJ75","v":0},{"$f":"LT_Resources!GK75","v":993.54838709677415},{"$f":"LT_Resources!GL75","v":1100},{"$f":"LT_Resources!GM75","v":1100},{"$f":"SUMPRODUCT(GB31:GM31,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":937.2602739726027},null,{"$f":"LT_Resources!GP75","v":0},{"$f":"LT_Resources!GQ75","v":0},{"$f":"LT_Resources!GR75","v":0},{"$f":"LT_Resources!GS75","v":0},{"$f":"LT_Resources!GT75","v":0},{"$f":"LT_Resources!GU75","v":0},{"$f":"LT_Resources!GV75","v":0},{"$f":"LT_Resources!GW75","v":0},{"$f":"LT_Resources!GX75","v":0},{"$f":"LT_Resources!GY75","v":0},{"$f":"LT_Resources!GZ75","v":0},{"$f":"LT_Resources!HA75","v":0},{"$f":"SUMPRODUCT(GP31:HA31,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
["Risk CGS HLH",{"$f":"IF(StudyType > 0,DB_Inputs!B94,#REF!)","v":1139.512744588855},{"$f":"IF(StudyType > 0,DB_Inputs!C94,#REF!)","v":1139.81179790944},{"$f":"IF(StudyType > 0,DB_Inputs!D94,#REF!)","v":1149.0091723263299},{"$f":"IF(StudyType > 0,DB_Inputs!E94,#REF!)","v":1154.9263579106325},{"$f":"IF(StudyType > 0,DB_Inputs!F94,#REF!)","v":1159.4040546075651},{"$f":"IF(StudyType > 0,DB_Inputs!G94,#REF!)","v":1165.269579174515},{"$f":"IF(StudyType > 0,DB_Inputs!H94,#REF!)","v":260.39491917766759},{"$f":"IF(StudyType > 0,DB_Inputs!I94,#REF!)","v":1192.0953332822},{"$f":"IF(StudyType > 0,DB_Inputs!J94,#REF!)","v":1216.5995259332674},{"$f":"IF(StudyType > 0,DB_Inputs!K94,#REF!)","v":1168.23666332021},{"$f":"IF(StudyType > 0,DB_Inputs!L94,#REF!)","v":1151.97764658809},{"$f":"IF(StudyType > 0,DB_Inputs!M94,#REF!)","v":1054.6353816449675},{"$f":"SUMPRODUCT(B32:M32,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":1081.4392757796768},null,{"$f":"IF(StudyType > 0,DB_Inputs!P94,#REF!)","v":1113.72999836534},{"$f":"IF(StudyType > 0,DB_Inputs!Q94,#REF!)","v":1160.4360825848576},{"$f":"IF(StudyType > 0,DB_Inputs!R94,#REF!)","v":1137.2809389936949},{"$f":"IF(StudyType > 0,DB_Inputs!S94,#REF!)","v":1054.2999735528249},{"$f":"IF(StudyType > 0,DB_Inputs!T94,#REF!)","v":1061.3737683384099},{"$f":"IF(StudyType > 0,DB_Inputs!U94,#REF!)","v":1163.2499130323549},{"$f":"IF(StudyType > 0,DB_Inputs!V94,#REF!)","v":1169.6308383140874},{"$f":"IF(StudyType > 0,DB_Inputs!W94,#REF!)","v":345.40033835408923},{"$f":"IF(StudyType > 0,DB_Inputs!X94,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!Y94,#REF!)","v":1043.7523746775341},{"$f":"IF(StudyType > 0,DB_Inputs!Z94,#REF!)","v":1116.590047648235},{"$f":"IF(StudyType > 0,DB_Inputs!AA94,#REF!)","v":1142.0255591702426},{"$f":"SUMPRODUCT(P32:AA32,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":960.02547240469426},null,{"$f":"IF(StudyType > 0,DB_Inputs!AD94,#REF!)","v":1115.3552703873984},{"$f":"IF(StudyType > 0,DB_Inputs!AE94,#REF!)","v":1074.8100266015495},{"$f":"IF(StudyType > 0,DB_Inputs!AF94,#REF!)","v":1109.0817454069656},{"$f":"IF(StudyType > 0,DB_Inputs!AG94,#REF!)","v":1063.2806054015709},{"$f":"IF(StudyType > 0,DB_Inputs!AH94,#REF!)","v":1095.6979814845886},{"$f":"IF(StudyType > 0,DB_Inputs!AI94,#REF!)","v":1109.5788452219895},{"$f":"IF(StudyType > 0,DB_Inputs!AJ94,#REF!)","v":1085.201483266816},{"$f":"IF(StudyType > 0,DB_Inputs!AK94,#REF!)","v":1046.2096397048513},{"$f":"IF(StudyType > 0,DB_Inputs!AL94,#REF!)","v":1083.8547159978232},{"$f":"IF(StudyType > 0,DB_Inputs!AM94,#REF!)","v":1109.2393179638489},{"$f":"IF(StudyType > 0,DB_Inputs!AN94,#REF!)","v":1069.95164318099},{"$f":"IF(StudyType > 0,DB_Inputs!AO94,#REF!)","v":1115.6761650849771},{"$f":"SUMPRODUCT(AD32:AO32,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":1089.9358868324416},null,{"$f":"IF(StudyType > 0,DB_Inputs!AR94,#REF!)","v":1106.4988684571874},{"$f":"IF(StudyType > 0,DB_Inputs!AS94,#REF!)","v":1110.5339961374439},{"$f":"IF(StudyType > 0,DB_Inputs!AT94,#REF!)","v":1100.586199985682},{"$f":"IF(StudyType > 0,DB_Inputs!AU94,#REF!)","v":1091.720757637589},{"$f":"IF(StudyType > 0,DB_Inputs!AV94,#REF!)","v":1117.0104073204282},{"$f":"IF(StudyType > 0,DB_Inputs!AW94,#REF!)","v":1114.1251744292363},{"$f":"IF(StudyType > 0,DB_Inputs!AX94,#REF!)","v":1094.2214212304748},{"$f":"IF(StudyType > 0,DB_Inputs!AY94,#REF!)","v":369.1783029337376},{"$f":"IF(StudyType > 0,DB_Inputs!AZ94,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!BA94,#REF!)","v":344.06979013373234},{"$f":"IF(StudyType > 0,DB_Inputs!BB94,#REF!)","v":1102.3636596625806},{"$f":"IF(StudyType > 0,DB_Inputs!BC94,#REF!)","v":1097.6490108612229},{"$f":"SUMPRODUCT(AR32:BC32,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":886.16900479824221},null,{"$f":"IF(StudyType > 0,DB_Inputs!BF94,#REF!)","v":1115.8803182743607},{"$f":"IF(StudyType > 0,DB_Inputs!BG94,#REF!)","v":1053.5173706097505},{"$f":"IF(StudyType > 0,DB_Inputs!BH94,#REF!)","v":1038.6741255548864},{"$f":"IF(StudyType > 0,DB_Inputs!BI94,#REF!)","v":1100.5825118116002},{"$f":"IF(StudyType > 0,DB_Inputs!BJ94,#REF!)","v":1102.4089134459653},{"$f":"IF(StudyType > 0,DB_Inputs!BK94,#REF!)","v":1113.0846257496103},{"$f":"IF(StudyType > 0,DB_Inputs!BL94,#REF!)","v":1037.9806540195941},{"$f":"IF(StudyType > 0,DB_Inputs!BM94,#REF!)","v":1087.8643776086403},{"$f":"IF(StudyType > 0,DB_Inputs!BN94,#REF!)","v":1111.8341529789325},{"$f":"IF(StudyType > 0,DB_Inputs!BO94,#REF!)","v":1113.804820740168},{"$f":"IF(StudyType > 0,DB_Inputs!BP94,#REF!)","v":1114.9543341196265},{"$f":"IF(StudyType > 0,DB_Inputs!BQ94,#REF!)","v":1087.802829484182},{"$f":"SUMPRODUCT(BF32:BQ32,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":1089.9601437037563},null,{"$f":"IF(StudyType > 0,DB_Inputs!BT94,#REF!)","v":1116.2422777369818},{"$f":"IF(StudyType > 0,DB_Inputs!BU94,#REF!)","v":1094.0677225409729},{"$f":"IF(StudyType > 0,DB_Inputs!BV94,#REF!)","v":1038.3683968080329},{"$f":"IF(StudyType > 0,DB_Inputs!BW94,#REF!)","v":1070.1661189661158},{"$f":"IF(StudyType > 0,DB_Inputs!BX94,#REF!)","v":1114.0006068712453},{"$f":"IF(StudyType > 0,DB_Inputs!BY94,#REF!)","v":1083.6837182467891},{"$f":"IF(StudyType > 0,DB_Inputs!BZ94,#REF!)","v":1117.8156466881351},{"$f":"IF(StudyType > 0,DB_Inputs!CA94,#REF!)","v":404.61289171222319},{"$f":"IF(StudyType > 0,DB_Inputs!CB94,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!CC94,#REF!)","v":1053.2564889046573},{"$f":"IF(StudyType > 0,DB_Inputs!CD94,#REF!)","v":905.77846144366924},{"$f":"IF(StudyType > 0,DB_Inputs!CE94,#REF!)","v":1083.9628673648133},{"$f":"SUMPRODUCT(BT32:CE32,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":920.10758062168657},null,{"$f":"IF(StudyType > 0,DB_Inputs!CH94,#REF!)","v":1053.1347418859511},{"$f":"IF(StudyType > 0,DB_Inputs!CI94,#REF!)","v":1086.7850792551367},{"$f":"IF(StudyType > 0,DB_Inputs!CJ94,#REF!)","v":1038.3722808001937},{"$f":"IF(StudyType > 0,DB_Inputs!CK94,#REF!)","v":1119.260037488265},{"$f":"IF(StudyType > 0,DB_Inputs!CL94,#REF!)","v":1109.6436282240779},{"$f":"IF(StudyType > 0,DB_Inputs!CM94,#REF!)","v":888.91763941773684},{"$f":"IF(StudyType > 0,DB_Inputs!CN94,#REF!)","v":1117.6234981777247},{"$f":"IF(StudyType > 0,DB_Inputs!CO94,#REF!)","v":1099.8255912084576},{"$f":"IF(StudyType > 0,DB_Inputs!CP94,#REF!)","v":1110.3959830896879},{"$f":"IF(StudyType > 0,DB_Inputs!CQ94,#REF!)","v":1118.4328583459389},{"$f":"IF(StudyType > 0,DB_Inputs!CR94,#REF!)","v":762.45212073042103},{"$f":"IF(StudyType > 0,DB_Inputs!CS94,#REF!)","v":1056.8563763450031},{"$f":"SUMPRODUCT(CH32:CS32,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":1045.3020785206995},null,{"$f":"IF(StudyType > 0,DB_Inputs!CV94,#REF!)","v":1077.0775826975671},{"$f":"IF(StudyType > 0,DB_Inputs!CW94,#REF!)","v":1092.3348750734447},{"$f":"IF(StudyType > 0,DB_Inputs!CX94,#REF!)","v":1089.4698035792119},{"$f":"IF(StudyType > 0,DB_Inputs!CY94,#REF!)","v":1070.0208087713452},{"$f":"IF(StudyType > 0,DB_Inputs!CZ94,#REF!)","v":1107.6713826168907},{"$f":"IF(StudyType > 0,DB_Inputs!DA94,#REF!)","v":1068.6644548495344},{"$f":"IF(StudyType > 0,DB_Inputs!DB94,#REF!)","v":1009.1205756725781},{"$f":"IF(StudyType > 0,DB_Inputs!DC94,#REF!)","v":250.7215385205987},{"$f":"IF(StudyType > 0,DB_Inputs!DD94,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!DE94,#REF!)","v":920.83857987878025},{"$f":"IF(StudyType > 0,DB_Inputs!DF94,#REF!)","v":1113.1081766325422},{"$f":"IF(StudyType > 0,DB_Inputs!DG94,#REF!)","v":1092.6214920374296},{"$f":"SUMPRODUCT(CV32:DG32,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":908.04622044088489},null,{"$f":"IF(StudyType > 0,DB_Inputs!DJ94,#REF!)","v":1058.8094737222143},{"$f":"IF(StudyType > 0,DB_Inputs!DK94,#REF!)","v":1112.9769910951661},{"$f":"IF(StudyType > 0,DB_Inputs!DL94,#REF!)","v":1112.5455120751531},{"$f":"IF(StudyType > 0,DB_Inputs!DM94,#REF!)","v":1118.3723223013158},{"$f":"IF(StudyType > 0,DB_Inputs!DN94,#REF!)","v":1029.9945111052616},{"$f":"IF(StudyType > 0,DB_Inputs!DO94,#REF!)","v":1070.0180590063271},{"$f":"IF(StudyType > 0,DB_Inputs!DP94,#REF!)","v":1110.5947443825232},{"$f":"IF(StudyType > 0,DB_Inputs!DQ94,#REF!)","v":1117.3412203965042},{"$f":"IF(StudyType > 0,DB_Inputs!DR94,#REF!)","v":1118.4711440031222},{"$f":"IF(StudyType > 0,DB_Inputs!DS94,#REF!)","v":1107.5351149641008},{"$f":"IF(StudyType > 0,DB_Inputs!DT94,#REF!)","v":1095.8392347809336},{"$f":"IF(StudyType > 0,DB_Inputs!DU94,#REF!)","v":1066.4659078876944},{"$f":"SUMPRODUCT(DJ32:DU32,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":1093.42713182334},null,{"$f":"IF(StudyType > 0,DB_Inputs!DX94,#REF!)","v":1113.4757025805272},{"$f":"IF(StudyType > 0,DB_Inputs!DY94,#REF!)","v":896.96723849916248},{"$f":"IF(StudyType > 0,DB_Inputs!DZ94,#REF!)","v":1115.6751634480556},{"$f":"IF(StudyType > 0,DB_Inputs!EA94,#REF!)","v":1100.1828696468929},{"$f":"IF(StudyType > 0,DB_Inputs!EB94,#REF!)","v":1101.6683676101079},{"$f":"IF(StudyType > 0,DB_Inputs!EC94,#REF!)","v":1061.5036237786971},{"$f":"IF(StudyType > 0,DB_Inputs!ED94,#REF!)","v":1115.0158322953484},{"$f":"IF(StudyType > 0,DB_Inputs!EE94,#REF!)","v":272.42840383096831},{"$f":"IF(StudyType > 0,DB_Inputs!EF94,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!EG94,#REF!)","v":1065.7490233898145},{"$f":"IF(StudyType > 0,DB_Inputs!EH94,#REF!)","v":1090.3163685172817},{"$f":"IF(StudyType > 0,DB_Inputs!EI94,#REF!)","v":1100.927850882734},{"$f":"SUMPRODUCT(DX32:EI32,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":920.47505063924893},null,{"$f":"IF(StudyType > 0,DB_Inputs!EL94,#REF!)","v":1115.3554169334088},{"$f":"IF(StudyType > 0,DB_Inputs!EM94,#REF!)","v":1074.8621629589341},{"$f":"IF(StudyType > 0,DB_Inputs!EN94,#REF!)","v":1109.0547536005779},{"$f":"IF(StudyType > 0,DB_Inputs!EO94,#REF!)","v":1065.687195083138},{"$f":"IF(StudyType > 0,DB_Inputs!EP94,#REF!)","v":1095.7628793161618},{"$f":"IF(StudyType > 0,DB_Inputs!EQ94,#REF!)","v":1109.6391750998539},{"$f":"IF(StudyType > 0,DB_Inputs!ER94,#REF!)","v":1085.4593426906004},{"$f":"IF(StudyType > 0,DB_Inputs!ES94,#REF!)","v":1046.3704299700103},{"$f":"IF(StudyType > 0,DB_Inputs!ET94,#REF!)","v":1090.0534045490049},{"$f":"IF(StudyType > 0,DB_Inputs!EU94,#REF!)","v":1113.9260037137201},{"$f":"IF(StudyType > 0,DB_Inputs!EV94,#REF!)","v":1071.9672319574486},{"$f":"IF(StudyType > 0,DB_Inputs!EW94,#REF!)","v":1115.6765454799786},{"$f":"SUMPRODUCT(EL32:EW32,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":1091.1344491980146},null,{"$f":"IF(StudyType > 0,DB_Inputs!EZ94,#REF!)","v":1106.4988981977626},{"$f":"IF(StudyType > 0,DB_Inputs!FA94,#REF!)","v":1110.5429576469767},{"$f":"IF(StudyType > 0,DB_Inputs!FB94,#REF!)","v":1100.5967047618476},{"$f":"IF(StudyType > 0,DB_Inputs!FC94,#REF!)","v":1091.1749379185642},{"$f":"IF(StudyType > 0,DB_Inputs!FD94,#REF!)","v":1117.0068051251944},{"$f":"IF(StudyType > 0,DB_Inputs!FE94,#REF!)","v":1114.1231157959501},{"$f":"IF(StudyType > 0,DB_Inputs!FF94,#REF!)","v":1094.3182915655977},{"$f":"IF(StudyType > 0,DB_Inputs!FG94,#REF!)","v":370.98978806443199},{"$f":"IF(StudyType > 0,DB_Inputs!FH94,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!FI94,#REF!)","v":343.73744318676313},{"$f":"IF(StudyType > 0,DB_Inputs!FJ94,#REF!)","v":1102.3796725318393},{"$f":"IF(StudyType > 0,DB_Inputs!FK94,#REF!)","v":1097.6477473048456},{"$f":"SUMPRODUCT(EZ32:FK32,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":885.66151536242035},null,{"$f":"IF(StudyType > 0,DB_Inputs!FN94,#REF!)","v":1115.8797205875446},{"$f":"IF(StudyType > 0,DB_Inputs!FO94,#REF!)","v":1053.5559727950952},{"$f":"IF(StudyType > 0,DB_Inputs!FP94,#REF!)","v":1038.4575618694862},{"$f":"IF(StudyType > 0,DB_Inputs!FQ94,#REF!)","v":1100.4631684434137},{"$f":"IF(StudyType > 0,DB_Inputs!FR94,#REF!)","v":1102.3719231323475},{"$f":"IF(StudyType > 0,DB_Inputs!FS94,#REF!)","v":1113.0631464068724},{"$f":"IF(StudyType > 0,DB_Inputs!FT94,#REF!)","v":1038.1360284458281},{"$f":"IF(StudyType > 0,DB_Inputs!FU94,#REF!)","v":1087.6711042462209},{"$f":"IF(StudyType > 0,DB_Inputs!FV94,#REF!)","v":1111.6734632903347},{"$f":"IF(StudyType > 0,DB_Inputs!FW94,#REF!)","v":1113.7078102551695},{"$f":"IF(StudyType > 0,DB_Inputs!FX94,#REF!)","v":1114.945567492882},{"$f":"IF(StudyType > 0,DB_Inputs!FY94,#REF!)","v":1087.8036945149461},{"$f":"SUMPRODUCT(FN32:FY32,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":1090.1229487078651},null,{"$f":"IF(StudyType > 0,DB_Inputs!GB94,#REF!)","v":1116.2424615833415},{"$f":"IF(StudyType > 0,DB_Inputs!GC94,#REF!)","v":1094.0772992635971},{"$f":"IF(StudyType > 0,DB_Inputs!GD94,#REF!)","v":1038.432178188943},{"$f":"IF(StudyType > 0,DB_Inputs!GE94,#REF!)","v":1068.2905332678381},{"$f":"IF(StudyType > 0,DB_Inputs!GF94,#REF!)","v":1113.9458482354389},{"$f":"IF(StudyType > 0,DB_Inputs!GG94,#REF!)","v":1083.1040517580373},{"$f":"IF(StudyType > 0,DB_Inputs!GH94,#REF!)","v":1117.7883871402969},{"$f":"IF(StudyType > 0,DB_Inputs!GI94,#REF!)","v":401.84389125492203},{"$f":"IF(StudyType > 0,DB_Inputs!GJ94,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!GK94,#REF!)","v":1049.4847798409214},{"$f":"IF(StudyType > 0,DB_Inputs!GL94,#REF!)","v":905.04564682140858},{"$f":"IF(StudyType > 0,DB_Inputs!GM94,#REF!)","v":1083.9611792441435},{"$f":"SUMPRODUCT(GB32:GM32,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":923.61401556998987},null,{"$f":"IF(StudyType > 0,DB_Inputs!GP94,#REF!)","v":1053.1407616992249},{"$f":"IF(StudyType > 0,DB_Inputs!GQ94,#REF!)","v":1086.6570098996247},{"$f":"IF(StudyType > 0,DB_Inputs!GR94,#REF!)","v":1037.2591709484307},{"$f":"IF(StudyType > 0,DB_Inputs!GS94,#REF!)","v":1100.3135358555053},{"$f":"IF(StudyType > 0,DB_Inputs!GT94,#REF!)","v":1102.292094882434},{"$f":"IF(StudyType > 0,DB_Inputs!GU94,#REF!)","v":1113.0457020610806},{"$f":"IF(StudyType > 0,DB_Inputs!GV94,#REF!)","v":1037.7848406389942},{"$f":"IF(StudyType > 0,DB_Inputs!GW94,#REF!)","v":1085.9660731512206},{"$f":"IF(StudyType > 0,DB_Inputs!GX94,#REF!)","v":1111.4270605334434},{"$f":"IF(StudyType > 0,DB_Inputs!GY94,#REF!)","v":1113.6609914605217},{"$f":"IF(StudyType > 0,DB_Inputs!GZ94,#REF!)","v":1114.943786300164},{"$f":"IF(StudyType > 0,DB_Inputs!HA94,#REF!)","v":1087.8057601875362},{"$f":"SUMPRODUCT(GP32:HA32,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":1086.903353567955}]
["Risk CGS LLH",{"$f":" IF(StudyType > 0, DB_Inputs!B95,#REF!)","v":1139.512744588855},{"$f":" IF(StudyType > 0, DB_Inputs!C95,#REF!)","v":1139.81179790944},{"$f":" IF(StudyType > 0, DB_Inputs!D95,#REF!)","v":1149.0091723263299},{"$f":" IF(StudyType > 0, DB_Inputs!E95,#REF!)","v":1154.9263579106325},{"$f":" IF(StudyType > 0, DB_Inputs!F95,#REF!)","v":1159.4040546075651},{"$f":" IF(StudyType > 0, DB_Inputs!G95,#REF!)","v":1165.269579174515},{"$f":" IF(StudyType > 0, DB_Inputs!H95,#REF!)","v":260.39491917766759},{"$f":" IF(StudyType > 0, DB_Inputs!I95,#REF!)","v":1192.0953332822},{"$f":" IF(StudyType > 0, DB_Inputs!J95,#REF!)","v":1216.5995259332674},{"$f":" IF(StudyType > 0, DB_Inputs!K95,#REF!)","v":1168.23666332021},{"$f":" IF(StudyType > 0, DB_Inputs!L95,#REF!)","v":1151.97764658809},{"$f":" IF(StudyType > 0, DB_Inputs!M95,#REF!)","v":1054.6353816449675},{"$f":"SUMPRODUCT(B33:M33,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":1079.1536750431537},null,{"$f":" IF(StudyType > 0, DB_Inputs!P95,#REF!)","v":1113.72999836534},{"$f":" IF(StudyType > 0, DB_Inputs!Q95,#REF!)","v":1160.4360825848576},{"$f":" IF(StudyType > 0, DB_Inputs!R95,#REF!)","v":1137.2809389936949},{"$f":" IF(StudyType > 0, DB_Inputs!S95,#REF!)","v":1054.2999735528249},{"$f":" IF(StudyType > 0, DB_Inputs!T95,#REF!)","v":1061.3737683384099},{"$f":" IF(StudyType > 0, DB_Inputs!U95,#REF!)","v":1163.2499130323549},{"$f":" IF(StudyType > 0, DB_Inputs!V95,#REF!)","v":1169.6308383140874},{"$f":" IF(StudyType > 0, DB_Inputs!W95,#REF!)","v":345.40033835408923},{"$f":" IF(StudyType > 0, DB_Inputs!X95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!Y95,#REF!)","v":1043.7523746775341},{"$f":" IF(StudyType > 0, DB_Inputs!Z95,#REF!)","v":1116.590047648235},{"$f":" IF(StudyType > 0, DB_Inputs!AA95,#REF!)","v":1142.0255591702426},{"$f":"SUMPRODUCT(P33:AA33,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":957.99991960790828},null,{"$f":" IF(StudyType > 0, DB_Inputs!AD95,#REF!)","v":1115.3552703873984},{"$f":" IF(StudyType > 0, DB_Inputs!AE95,#REF!)","v":1074.8100266015495},{"$f":" IF(StudyType > 0, DB_Inputs!AF95,#REF!)","v":1109.0817454069656},{"$f":" IF(StudyType > 0, DB_Inputs!AG95,#REF!)","v":1063.2806054015709},{"$f":" IF(StudyType > 0, DB_Inputs!AH95,#REF!)","v":1095.6979814845886},{"$f":" IF(StudyType > 0, DB_Inputs!AI95,#REF!)","v":1109.5788452219895},{"$f":" IF(StudyType > 0, DB_Inputs!AJ95,#REF!)","v":1085.201483266816},{"$f":" IF(StudyType > 0, DB_Inputs!AK95,#REF!)","v":1046.2096397048513},{"$f":" IF(StudyType > 0, DB_Inputs!AL95,#REF!)","v":1083.8547159978232},{"$f":" IF(StudyType > 0, DB_Inputs!AM95,#REF!)","v":1109.2393179638489},{"$f":" IF(StudyType > 0, DB_Inputs!AN95,#REF!)","v":1069.95164318099},{"$f":" IF(StudyType > 0, DB_Inputs!AO95,#REF!)","v":1115.6761650849771},{"$f":"SUMPRODUCT(AD33:AO33,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":1089.6068764305821},null,{"$f":" IF(StudyType > 0, DB_Inputs!AR95,#REF!)","v":1106.4988684571874},{"$f":" IF(StudyType > 0, DB_Inputs!AS95,#REF!)","v":1110.5339961374439},{"$f":" IF(StudyType > 0, DB_Inputs!AT95,#REF!)","v":1100.586199985682},{"$f":" IF(StudyType > 0, DB_Inputs!AU95,#REF!)","v":1091.720757637589},{"$f":" IF(StudyType > 0, DB_Inputs!AV95,#REF!)","v":1117.0104073204282},{"$f":" IF(StudyType > 0, DB_Inputs!AW95,#REF!)","v":1114.1251744292363},{"$f":" IF(StudyType > 0, DB_Inputs!AX95,#REF!)","v":1094.2214212304748},{"$f":" IF(StudyType > 0, DB_Inputs!AY95,#REF!)","v":369.1783029337376},{"$f":" IF(StudyType > 0, DB_Inputs!AZ95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!BA95,#REF!)","v":344.06979013373234},{"$f":" IF(StudyType > 0, DB_Inputs!BB95,#REF!)","v":1102.3636596625806},{"$f":" IF(StudyType > 0, DB_Inputs!BC95,#REF!)","v":1097.6490108612229},{"$f":"SUMPRODUCT(AR33:BC33,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":886.05307892604571},null,{"$f":" IF(StudyType > 0, DB_Inputs!BF95,#REF!)","v":1115.8803182743607},{"$f":" IF(StudyType > 0, DB_Inputs!BG95,#REF!)","v":1053.5173706097505},{"$f":" IF(StudyType > 0, DB_Inputs!BH95,#REF!)","v":1038.6741255548864},{"$f":" IF(StudyType > 0, DB_Inputs!BI95,#REF!)","v":1100.5825118116002},{"$f":" IF(StudyType > 0, DB_Inputs!BJ95,#REF!)","v":1102.4089134459653},{"$f":" IF(StudyType > 0, DB_Inputs!BK95,#REF!)","v":1113.0846257496103},{"$f":" IF(StudyType > 0, DB_Inputs!BL95,#REF!)","v":1037.9806540195941},{"$f":" IF(StudyType > 0, DB_Inputs!BM95,#REF!)","v":1087.8643776086403},{"$f":" IF(StudyType > 0, DB_Inputs!BN95,#REF!)","v":1111.8341529789325},{"$f":" IF(StudyType > 0, DB_Inputs!BO95,#REF!)","v":1113.804820740168},{"$f":" IF(StudyType > 0, DB_Inputs!BP95,#REF!)","v":1114.9543341196265},{"$f":" IF(StudyType > 0, DB_Inputs!BQ95,#REF!)","v":1087.802829484182},{"$f":"SUMPRODUCT(BF33:BQ33,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":1089.9212490970071},null,{"$f":" IF(StudyType > 0, DB_Inputs!BT95,#REF!)","v":1116.2422777369818},{"$f":" IF(StudyType > 0, DB_Inputs!BU95,#REF!)","v":1094.0677225409729},{"$f":" IF(StudyType > 0, DB_Inputs!BV95,#REF!)","v":1038.3683968080329},{"$f":" IF(StudyType > 0, DB_Inputs!BW95,#REF!)","v":1070.1661189661158},{"$f":" IF(StudyType > 0, DB_Inputs!BX95,#REF!)","v":1114.0006068712453},{"$f":" IF(StudyType > 0, DB_Inputs!BY95,#REF!)","v":1083.6837182467891},{"$f":" IF(StudyType > 0, DB_Inputs!BZ95,#REF!)","v":1117.8156466881351},{"$f":" IF(StudyType > 0, DB_Inputs!CA95,#REF!)","v":404.61289171222319},{"$f":" IF(StudyType > 0, DB_Inputs!CB95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!CC95,#REF!)","v":1053.2564889046573},{"$f":" IF(StudyType > 0, DB_Inputs!CD95,#REF!)","v":905.77846144366924},{"$f":" IF(StudyType > 0, DB_Inputs!CE95,#REF!)","v":1083.9628673648133},{"$f":"SUMPRODUCT(BT33:CE33,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":926.74331117375539},null,{"$f":" IF(StudyType > 0, DB_Inputs!CH95,#REF!)","v":1053.1347418859511},{"$f":" IF(StudyType > 0, DB_Inputs!CI95,#REF!)","v":1086.7850792551367},{"$f":" IF(StudyType > 0, DB_Inputs!CJ95,#REF!)","v":1038.3722808001937},{"$f":" IF(StudyType > 0, DB_Inputs!CK95,#REF!)","v":1119.260037488265},{"$f":" IF(StudyType > 0, DB_Inputs!CL95,#REF!)","v":1109.6436282240779},{"$f":" IF(StudyType > 0, DB_Inputs!CM95,#REF!)","v":888.91763941773684},{"$f":" IF(StudyType > 0, DB_Inputs!CN95,#REF!)","v":1117.6234981777247},{"$f":" IF(StudyType > 0, DB_Inputs!CO95,#REF!)","v":1099.8255912084576},{"$f":" IF(StudyType > 0, DB_Inputs!CP95,#REF!)","v":1110.3959830896879},{"$f":" IF(StudyType > 0, DB_Inputs!CQ95,#REF!)","v":1118.4328583459389},{"$f":" IF(StudyType > 0, DB_Inputs!CR95,#REF!)","v":762.45212073042103},{"$f":" IF(StudyType > 0, DB_Inputs!CS95,#REF!)","v":1056.8563763450031},{"$f":"SUMPRODUCT(CH33:CS33,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":1046.8481348975254},null,{"$f":" IF(StudyType > 0, DB_Inputs!CV95,#REF!)","v":1077.0775826975671},{"$f":" IF(StudyType > 0, DB_Inputs!CW95,#REF!)","v":1092.3348750734447},{"$f":" IF(StudyType > 0, DB_Inputs!CX95,#REF!)","v":1089.4698035792119},{"$f":" IF(StudyType > 0, DB_Inputs!CY95,#REF!)","v":1070.0208087713452},{"$f":" IF(StudyType > 0, DB_Inputs!CZ95,#REF!)","v":1107.6713826168907},{"$f":" IF(StudyType > 0, DB_Inputs!DA95,#REF!)","v":1068.6644548495344},{"$f":" IF(StudyType > 0, DB_Inputs!DB95,#REF!)","v":1009.1205756725781},{"$f":" IF(StudyType > 0, DB_Inputs!DC95,#REF!)","v":250.7215385205987},{"$f":" IF(StudyType > 0, DB_Inputs!DD95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!DE95,#REF!)","v":920.83857987878025},{"$f":" IF(StudyType > 0, DB_Inputs!DF95,#REF!)","v":1113.1081766325422},{"$f":" IF(StudyType > 0, DB_Inputs!DG95,#REF!)","v":1092.6214920374296},{"$f":"SUMPRODUCT(CV33:DG33,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":906.1012231197609},null,{"$f":" IF(StudyType > 0, DB_Inputs!DJ95,#REF!)","v":1058.8094737222143},{"$f":" IF(StudyType > 0, DB_Inputs!DK95,#REF!)","v":1112.9769910951661},{"$f":" IF(StudyType > 0, DB_Inputs!DL95,#REF!)","v":1112.5455120751531},{"$f":" IF(StudyType > 0, DB_Inputs!DM95,#REF!)","v":1118.3723223013158},{"$f":" IF(StudyType > 0, DB_Inputs!DN95,#REF!)","v":1029.9945111052616},{"$f":" IF(StudyType > 0, DB_Inputs!DO95,#REF!)","v":1070.0180590063271},{"$f":" IF(StudyType > 0, DB_Inputs!DP95,#REF!)","v":1110.5947443825232},{"$f":" IF(StudyType > 0, DB_Inputs!DQ95,#REF!)","v":1117.3412203965042},{"$f":" IF(StudyType > 0, DB_Inputs!DR95,#REF!)","v":1118.4711440031222},{"$f":" IF(StudyType > 0, DB_Inputs!DS95,#REF!)","v":1107.5351149641008},{"$f":" IF(StudyType > 0, DB_Inputs!DT95,#REF!)","v":1095.8392347809336},{"$f":" IF(StudyType > 0, DB_Inputs!DU95,#REF!)","v":1066.4659078876944},{"$f":"SUMPRODUCT(DJ33:DU33,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":1093.9902450871452},null,{"$f":" IF(StudyType > 0, DB_Inputs!DX95,#REF!)","v":1113.4757025805272},{"$f":" IF(StudyType > 0, DB_Inputs!DY95,#REF!)","v":896.96723849916248},{"$f":" IF(StudyType > 0, DB_Inputs!DZ95,#REF!)","v":1115.6751634480556},{"$f":" IF(StudyType > 0, DB_Inputs!EA95,#REF!)","v":1100.1828696468929},{"$f":" IF(StudyType > 0, DB_Inputs!EB95,#REF!)","v":1101.6683676101079},{"$f":" IF(StudyType > 0, DB_Inputs!EC95,#REF!)","v":1061.5036237786971},{"$f":" IF(StudyType > 0, DB_Inputs!ED95,#REF!)","v":1115.0158322953484},{"$f":" IF(StudyType > 0, DB_Inputs!EE95,#REF!)","v":272.42840383096831},{"$f":" IF(StudyType > 0, DB_Inputs!EF95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!EG95,#REF!)","v":1065.7490233898145},{"$f":" IF(StudyType > 0, DB_Inputs!EH95,#REF!)","v":1090.3163685172817},{"$f":" IF(StudyType > 0, DB_Inputs!EI95,#REF!)","v":1100.927850882734},{"$f":"SUMPRODUCT(DX33:EI33,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":918.31117489068686},null,{"$f":" IF(StudyType > 0, DB_Inputs!EL95,#REF!)","v":1115.3554169334088},{"$f":" IF(StudyType > 0, DB_Inputs!EM95,#REF!)","v":1074.8621629589341},{"$f":" IF(StudyType > 0, DB_Inputs!EN95,#REF!)","v":1109.0547536005779},{"$f":" IF(StudyType > 0, DB_Inputs!EO95,#REF!)","v":1065.687195083138},{"$f":" IF(StudyType > 0, DB_Inputs!EP95,#REF!)","v":1095.7628793161618},{"$f":" IF(StudyType > 0, DB_Inputs!EQ95,#REF!)","v":1109.6391750998539},{"$f":" IF(StudyType > 0, DB_Inputs!ER95,#REF!)","v":1085.4593426906004},{"$f":" IF(StudyType > 0, DB_Inputs!ES95,#REF!)","v":1046.3704299700103},{"$f":" IF(StudyType > 0, DB_Inputs!ET95,#REF!)","v":1090.0534045490049},{"$f":" IF(StudyType > 0, DB_Inputs!EU95,#REF!)","v":1113.9260037137201},{"$f":" IF(StudyType > 0, DB_Inputs!EV95,#REF!)","v":1071.9672319574486},{"$f":" IF(StudyType > 0, DB_Inputs!EW95,#REF!)","v":1115.6765454799786},{"$f":"SUMPRODUCT(EL33:EW33,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":1091.0972051252836},null,{"$f":" IF(StudyType > 0, DB_Inputs!EZ95,#REF!)","v":1106.4988981977626},{"$f":" IF(StudyType > 0, DB_Inputs!FA95,#REF!)","v":1110.5429576469767},{"$f":" IF(StudyType > 0, DB_Inputs!FB95,#REF!)","v":1100.5967047618476},{"$f":" IF(StudyType > 0, DB_Inputs!FC95,#REF!)","v":1091.1749379185642},{"$f":" IF(StudyType > 0, DB_Inputs!FD95,#REF!)","v":1117.0068051251944},{"$f":" IF(StudyType > 0, DB_Inputs!FE95,#REF!)","v":1114.1231157959501},{"$f":" IF(StudyType > 0, DB_Inputs!FF95,#REF!)","v":1094.3182915655977},{"$f":" IF(StudyType > 0, DB_Inputs!FG95,#REF!)","v":370.98978806443199},{"$f":" IF(StudyType > 0, DB_Inputs!FH95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!FI95,#REF!)","v":343.73744318676313},{"$f":" IF(StudyType > 0, DB_Inputs!FJ95,#REF!)","v":1102.3796725318393},{"$f":" IF(StudyType > 0, DB_Inputs!FK95,#REF!)","v":1097.6477473048456},{"$f":"SUMPRODUCT(EZ33:FK33,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":886.89987270813674},null,{"$f":" IF(StudyType > 0, DB_Inputs!FN95,#REF!)","v":1115.8797205875446},{"$f":" IF(StudyType > 0, DB_Inputs!FO95,#REF!)","v":1053.5559727950952},{"$f":" IF(StudyType > 0, DB_Inputs!FP95,#REF!)","v":1038.4575618694862},{"$f":" IF(StudyType > 0, DB_Inputs!FQ95,#REF!)","v":1100.4631684434137},{"$f":" IF(StudyType > 0, DB_Inputs!FR95,#REF!)","v":1102.3719231323475},{"$f":" IF(StudyType > 0, DB_Inputs!FS95,#REF!)","v":1113.0631464068724},{"$f":" IF(StudyType > 0, DB_Inputs!FT95,#REF!)","v":1038.1360284458281},{"$f":" IF(StudyType > 0, DB_Inputs!FU95,#REF!)","v":1087.6711042462209},{"$f":" IF(StudyType > 0, DB_Inputs!FV95,#REF!)","v":1111.6734632903347},{"$f":" IF(StudyType > 0, DB_Inputs!FW95,#REF!)","v":1113.7078102551695},{"$f":" IF(StudyType > 0, DB_Inputs!FX95,#REF!)","v":1114.945567492882},{"$f":" IF(StudyType > 0, DB_Inputs!FY95,#REF!)","v":1087.8036945149461},{"$f":"SUMPRODUCT(FN33:FY33,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":1089.5863374823132},null,{"$f":" IF(StudyType > 0, DB_Inputs!GB95,#REF!)","v":1116.2424615833415},{"$f":" IF(StudyType > 0, DB_Inputs!GC95,#REF!)","v":1094.0772992635971},{"$f":" IF(StudyType > 0, DB_Inputs!GD95,#REF!)","v":1038.432178188943},{"$f":" IF(StudyType > 0, DB_Inputs!GE95,#REF!)","v":1068.2905332678381},{"$f":" IF(StudyType > 0, DB_Inputs!GF95,#REF!)","v":1113.9458482354389},{"$f":" IF(StudyType > 0, DB_Inputs!GG95,#REF!)","v":1083.1040517580373},{"$f":" IF(StudyType > 0, DB_Inputs!GH95,#REF!)","v":1117.7883871402969},{"$f":" IF(StudyType > 0, DB_Inputs!GI95,#REF!)","v":401.84389125492203},{"$f":" IF(StudyType > 0, DB_Inputs!GJ95,#REF!)","v":0},{"$f":" IF(StudyType > 0, DB_Inputs!GK95,#REF!)","v":1049.4847798409214},{"$f":" IF(StudyType > 0, DB_Inputs!GL95,#REF!)","v":905.04564682140858},{"$f":" IF(StudyType > 0, DB_Inputs!GM95,#REF!)","v":1083.9611792441435},{"$f":"SUMPRODUCT(GB33:GM33,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":920.3856231363784},null,{"$f":" IF(StudyType > 0, DB_Inputs!GP95,#REF!)","v":1053.1407616992249},{"$f":" IF(StudyType > 0, DB_Inputs!GQ95,#REF!)","v":1086.6570098996247},{"$f":" IF(StudyType > 0, DB_Inputs!GR95,#REF!)","v":1037.2591709484307},{"$f":" IF(StudyType > 0, DB_Inputs!GS95,#REF!)","v":1100.3135358555053},{"$f":" IF(StudyType > 0, DB_Inputs!GT95,#REF!)","v":1102.292094882434},{"$f":" IF(StudyType > 0, DB_Inputs!GU95,#REF!)","v":1113.0457020610806},{"$f":" IF(StudyType > 0, DB_Inputs!GV95,#REF!)","v":1037.7848406389942},{"$f":" IF(StudyType > 0, DB_Inputs!GW95,#REF!)","v":1085.9660731512206},{"$f":" IF(StudyType > 0, DB_Inputs!GX95,#REF!)","v":1111.4270605334434},{"$f":" IF(StudyType > 0, DB_Inputs!GY95,#REF!)","v":1113.6609914605217},{"$f":" IF(StudyType > 0, DB_Inputs!GZ95,#REF!)","v":1114.943786300164},{"$f":" IF(StudyType > 0, DB_Inputs!HA95,#REF!)","v":1087.8057601875362},{"$f":"SUMPRODUCT(GP33:HA33,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":1087.1349798361762}]
["Risk CGS Flat",{"$f":"IF(StudyType > 0,DB_Inputs!B96,#REF!)","v":1139.512744588855},{"$f":"IF(StudyType > 0,DB_Inputs!C96,#REF!)","v":1139.81179790944},{"$f":"IF(StudyType > 0,DB_Inputs!D96,#REF!)","v":1149.0091723263299},{"$f":"IF(StudyType > 0,DB_Inputs!E96,#REF!)","v":1154.9263579106325},{"$f":"IF(StudyType > 0,DB_Inputs!F96,#REF!)","v":1159.4040546075651},{"$f":"IF(StudyType > 0,DB_Inputs!G96,#REF!)","v":1165.269579174515},{"$f":"IF(StudyType > 0,DB_Inputs!H96,#REF!)","v":260.39491917766759},{"$f":"IF(StudyType > 0,DB_Inputs!I96,#REF!)","v":1192.0953332822},{"$f":"IF(StudyType > 0,DB_Inputs!J96,#REF!)","v":1216.5995259332674},{"$f":"IF(StudyType > 0,DB_Inputs!K96,#REF!)","v":1168.23666332021},{"$f":"IF(StudyType > 0,DB_Inputs!L96,#REF!)","v":1151.97764658809},{"$f":"IF(StudyType > 0,DB_Inputs!M96,#REF!)","v":1054.6353816449675},{"$f":"SUMPRODUCT(B34:M34,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":1080.4311066876762},null,{"$f":"IF(StudyType > 0,DB_Inputs!P96,#REF!)","v":1113.72999836534},{"$f":"IF(StudyType > 0,DB_Inputs!Q96,#REF!)","v":1160.4360825848576},{"$f":"IF(StudyType > 0,DB_Inputs!R96,#REF!)","v":1137.2809389936949},{"$f":"IF(StudyType > 0,DB_Inputs!S96,#REF!)","v":1054.2999735528249},{"$f":"IF(StudyType > 0,DB_Inputs!T96,#REF!)","v":1061.3737683384099},{"$f":"IF(StudyType > 0,DB_Inputs!U96,#REF!)","v":1163.2499130323549},{"$f":"IF(StudyType > 0,DB_Inputs!V96,#REF!)","v":1169.6308383140874},{"$f":"IF(StudyType > 0,DB_Inputs!W96,#REF!)","v":345.40033835408923},{"$f":"IF(StudyType > 0,DB_Inputs!X96,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!Y96,#REF!)","v":1043.7523746775341},{"$f":"IF(StudyType > 0,DB_Inputs!Z96,#REF!)","v":1116.590047648235},{"$f":"IF(StudyType > 0,DB_Inputs!AA96,#REF!)","v":1142.0255591702426},{"$f":"SUMPRODUCT(P34:AA34,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":959.13570903003313},null,{"$f":"IF(StudyType > 0,DB_Inputs!AD96,#REF!)","v":1115.3552703873984},{"$f":"IF(StudyType > 0,DB_Inputs!AE96,#REF!)","v":1074.8100266015495},{"$f":"IF(StudyType > 0,DB_Inputs!AF96,#REF!)","v":1109.0817454069656},{"$f":"IF(StudyType > 0,DB_Inputs!AG96,#REF!)","v":1063.2806054015709},{"$f":"IF(StudyType > 0,DB_Inputs!AH96,#REF!)","v":1095.6979814845886},{"$f":"IF(StudyType > 0,DB_Inputs!AI96,#REF!)","v":1109.5788452219895},{"$f":"IF(StudyType > 0,DB_Inputs!AJ96,#REF!)","v":1085.201483266816},{"$f":"IF(StudyType > 0,DB_Inputs!AK96,#REF!)","v":1046.2096397048513},{"$f":"IF(StudyType > 0,DB_Inputs!AL96,#REF!)","v":1083.8547159978232},{"$f":"IF(StudyType > 0,DB_Inputs!AM96,#REF!)","v":1109.2393179638489},{"$f":"IF(StudyType > 0,DB_Inputs!AN96,#REF!)","v":1069.95164318099},{"$f":"IF(StudyType > 0,DB_Inputs!AO96,#REF!)","v":1115.6761650849771},{"$f":"SUMPRODUCT(AD34:AO34,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":1089.7914578582192},null,{"$f":"IF(StudyType > 0,DB_Inputs!AR96,#REF!)","v":1106.4988684571874},{"$f":"IF(StudyType > 0,DB_Inputs!AS96,#REF!)","v":1110.5339961374439},{"$f":"IF(StudyType > 0,DB_Inputs!AT96,#REF!)","v":1100.586199985682},{"$f":"IF(StudyType > 0,DB_Inputs!AU96,#REF!)","v":1091.720757637589},{"$f":"IF(StudyType > 0,DB_Inputs!AV96,#REF!)","v":1117.0104073204282},{"$f":"IF(StudyType > 0,DB_Inputs!AW96,#REF!)","v":1114.1251744292363},{"$f":"IF(StudyType > 0,DB_Inputs!AX96,#REF!)","v":1094.2214212304748},{"$f":"IF(StudyType > 0,DB_Inputs!AY96,#REF!)","v":369.1783029337376},{"$f":"IF(StudyType > 0,DB_Inputs!AZ96,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!BA96,#REF!)","v":344.06979013373234},{"$f":"IF(StudyType > 0,DB_Inputs!BB96,#REF!)","v":1102.3636596625806},{"$f":"IF(StudyType > 0,DB_Inputs!BC96,#REF!)","v":1097.6490108612229},{"$f":"SUMPRODUCT(AR34:BC34,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":886.11808210917661},null,{"$f":"IF(StudyType > 0,DB_Inputs!BF96,#REF!)","v":1115.8803182743607},{"$f":"IF(StudyType > 0,DB_Inputs!BG96,#REF!)","v":1053.5173706097505},{"$f":"IF(StudyType > 0,DB_Inputs!BH96,#REF!)","v":1038.6741255548864},{"$f":"IF(StudyType > 0,DB_Inputs!BI96,#REF!)","v":1100.5825118116002},{"$f":"IF(StudyType > 0,DB_Inputs!BJ96,#REF!)","v":1102.4089134459653},{"$f":"IF(StudyType > 0,DB_Inputs!BK96,#REF!)","v":1113.0846257496103},{"$f":"IF(StudyType > 0,DB_Inputs!BL96,#REF!)","v":1037.9806540195941},{"$f":"IF(StudyType > 0,DB_Inputs!BM96,#REF!)","v":1087.8643776086403},{"$f":"IF(StudyType > 0,DB_Inputs!BN96,#REF!)","v":1111.8341529789325},{"$f":"IF(StudyType > 0,DB_Inputs!BO96,#REF!)","v":1113.804820740168},{"$f":"IF(StudyType > 0,DB_Inputs!BP96,#REF!)","v":1114.9543341196265},{"$f":"IF(StudyType > 0,DB_Inputs!BQ96,#REF!)","v":1087.802829484182},{"$f":"SUMPRODUCT(BF34:BQ34,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":1089.9430584929378},null,{"$f":"IF(StudyType > 0,DB_Inputs!BT96,#REF!)","v":1116.2422777369818},{"$f":"IF(StudyType > 0,DB_Inputs!BU96,#REF!)","v":1094.0677225409729},{"$f":"IF(StudyType > 0,DB_Inputs!BV96,#REF!)","v":1038.3683968080329},{"$f":"IF(StudyType > 0,DB_Inputs!BW96,#REF!)","v":1070.1661189661158},{"$f":"IF(StudyType > 0,DB_Inputs!BX96,#REF!)","v":1114.0006068712453},{"$f":"IF(StudyType > 0,DB_Inputs!BY96,#REF!)","v":1083.6837182467891},{"$f":"IF(StudyType > 0,DB_Inputs!BZ96,#REF!)","v":1117.8156466881351},{"$f":"IF(StudyType > 0,DB_Inputs!CA96,#REF!)","v":404.61289171222319},{"$f":"IF(StudyType > 0,DB_Inputs!CB96,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!CC96,#REF!)","v":1053.2564889046573},{"$f":"IF(StudyType > 0,DB_Inputs!CD96,#REF!)","v":905.77846144366924},{"$f":"IF(StudyType > 0,DB_Inputs!CE96,#REF!)","v":1083.9628673648133},{"$f":"SUMPRODUCT(BT34:CE34,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":923.02245404227574},null,{"$f":"IF(StudyType > 0,DB_Inputs!CH96,#REF!)","v":1053.1347418859511},{"$f":"IF(StudyType > 0,DB_Inputs!CI96,#REF!)","v":1086.7850792551367},{"$f":"IF(StudyType > 0,DB_Inputs!CJ96,#REF!)","v":1038.3722808001937},{"$f":"IF(StudyType > 0,DB_Inputs!CK96,#REF!)","v":1119.260037488265},{"$f":"IF(StudyType > 0,DB_Inputs!CL96,#REF!)","v":1109.6436282240779},{"$f":"IF(StudyType > 0,DB_Inputs!CM96,#REF!)","v":888.91763941773684},{"$f":"IF(StudyType > 0,DB_Inputs!CN96,#REF!)","v":1117.6234981777247},{"$f":"IF(StudyType > 0,DB_Inputs!CO96,#REF!)","v":1099.8255912084576},{"$f":"IF(StudyType > 0,DB_Inputs!CP96,#REF!)","v":1110.3959830896879},{"$f":"IF(StudyType > 0,DB_Inputs!CQ96,#REF!)","v":1118.4328583459389},{"$f":"IF(StudyType > 0,DB_Inputs!CR96,#REF!)","v":762.45212073042103},{"$f":"IF(StudyType > 0,DB_Inputs!CS96,#REF!)","v":1056.8563763450031},{"$f":"SUMPRODUCT(CH34:CS34,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":1045.9835824245099},null,{"$f":"IF(StudyType > 0,DB_Inputs!CV96,#REF!)","v":1077.0775826975671},{"$f":"IF(StudyType > 0,DB_Inputs!CW96,#REF!)","v":1092.3348750734447},{"$f":"IF(StudyType > 0,DB_Inputs!CX96,#REF!)","v":1089.4698035792119},{"$f":"IF(StudyType > 0,DB_Inputs!CY96,#REF!)","v":1070.0208087713452},{"$f":"IF(StudyType > 0,DB_Inputs!CZ96,#REF!)","v":1107.6713826168907},{"$f":"IF(StudyType > 0,DB_Inputs!DA96,#REF!)","v":1068.6644548495344},{"$f":"IF(StudyType > 0,DB_Inputs!DB96,#REF!)","v":1009.1205756725781},{"$f":"IF(StudyType > 0,DB_Inputs!DC96,#REF!)","v":250.7215385205987},{"$f":"IF(StudyType > 0,DB_Inputs!DD96,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!DE96,#REF!)","v":920.83857987878025},{"$f":"IF(StudyType > 0,DB_Inputs!DF96,#REF!)","v":1113.1081766325422},{"$f":"IF(StudyType > 0,DB_Inputs!DG96,#REF!)","v":1092.6214920374296},{"$f":"SUMPRODUCT(CV34:DG34,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":907.19184262219949},null,{"$f":"IF(StudyType > 0,DB_Inputs!DJ96,#REF!)","v":1058.8094737222143},{"$f":"IF(StudyType > 0,DB_Inputs!DK96,#REF!)","v":1112.9769910951661},{"$f":"IF(StudyType > 0,DB_Inputs!DL96,#REF!)","v":1112.5455120751531},{"$f":"IF(StudyType > 0,DB_Inputs!DM96,#REF!)","v":1118.3723223013158},{"$f":"IF(StudyType > 0,DB_Inputs!DN96,#REF!)","v":1029.9945111052616},{"$f":"IF(StudyType > 0,DB_Inputs!DO96,#REF!)","v":1070.0180590063271},{"$f":"IF(StudyType > 0,DB_Inputs!DP96,#REF!)","v":1110.5947443825232},{"$f":"IF(StudyType > 0,DB_Inputs!DQ96,#REF!)","v":1117.3412203965042},{"$f":"IF(StudyType > 0,DB_Inputs!DR96,#REF!)","v":1118.4711440031222},{"$f":"IF(StudyType > 0,DB_Inputs!DS96,#REF!)","v":1107.5351149641008},{"$f":"IF(StudyType > 0,DB_Inputs!DT96,#REF!)","v":1095.8392347809336},{"$f":"IF(StudyType > 0,DB_Inputs!DU96,#REF!)","v":1066.4659078876944},{"$f":"SUMPRODUCT(DJ34:DU34,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":1093.6744902524638},null,{"$f":"IF(StudyType > 0,DB_Inputs!DX96,#REF!)","v":1113.4757025805272},{"$f":"IF(StudyType > 0,DB_Inputs!DY96,#REF!)","v":896.96723849916248},{"$f":"IF(StudyType > 0,DB_Inputs!DZ96,#REF!)","v":1115.6751634480556},{"$f":"IF(StudyType > 0,DB_Inputs!EA96,#REF!)","v":1100.1828696468929},{"$f":"IF(StudyType > 0,DB_Inputs!EB96,#REF!)","v":1101.6683676101079},{"$f":"IF(StudyType > 0,DB_Inputs!EC96,#REF!)","v":1061.5036237786971},{"$f":"IF(StudyType > 0,DB_Inputs!ED96,#REF!)","v":1115.0158322953484},{"$f":"IF(StudyType > 0,DB_Inputs!EE96,#REF!)","v":272.42840383096831},{"$f":"IF(StudyType > 0,DB_Inputs!EF96,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!EG96,#REF!)","v":1065.7490233898145},{"$f":"IF(StudyType > 0,DB_Inputs!EH96,#REF!)","v":1090.3163685172817},{"$f":"IF(StudyType > 0,DB_Inputs!EI96,#REF!)","v":1100.927850882734},{"$f":"SUMPRODUCT(DX34:EI34,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":919.52452622367059},null,{"$f":"IF(StudyType > 0,DB_Inputs!EL96,#REF!)","v":1115.3554169334088},{"$f":"IF(StudyType > 0,DB_Inputs!EM96,#REF!)","v":1074.8621629589341},{"$f":"IF(StudyType > 0,DB_Inputs!EN96,#REF!)","v":1109.0547536005779},{"$f":"IF(StudyType > 0,DB_Inputs!EO96,#REF!)","v":1065.687195083138},{"$f":"IF(StudyType > 0,DB_Inputs!EP96,#REF!)","v":1095.7628793161618},{"$f":"IF(StudyType > 0,DB_Inputs!EQ96,#REF!)","v":1109.6391750998539},{"$f":"IF(StudyType > 0,DB_Inputs!ER96,#REF!)","v":1085.4593426906004},{"$f":"IF(StudyType > 0,DB_Inputs!ES96,#REF!)","v":1046.3704299700103},{"$f":"IF(StudyType > 0,DB_Inputs!ET96,#REF!)","v":1090.0534045490049},{"$f":"IF(StudyType > 0,DB_Inputs!EU96,#REF!)","v":1113.9260037137201},{"$f":"IF(StudyType > 0,DB_Inputs!EV96,#REF!)","v":1071.9672319574486},{"$f":"IF(StudyType > 0,DB_Inputs!EW96,#REF!)","v":1115.6765454799786},{"$f":"SUMPRODUCT(EL34:EW34,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":1091.118099796324},null,{"$f":"IF(StudyType > 0,DB_Inputs!EZ96,#REF!)","v":1106.4988981977626},{"$f":"IF(StudyType > 0,DB_Inputs!FA96,#REF!)","v":1110.5429576469767},{"$f":"IF(StudyType > 0,DB_Inputs!FB96,#REF!)","v":1100.5967047618476},{"$f":"IF(StudyType > 0,DB_Inputs!FC96,#REF!)","v":1091.1749379185642},{"$f":"IF(StudyType > 0,DB_Inputs!FD96,#REF!)","v":1117.0068051251944},{"$f":"IF(StudyType > 0,DB_Inputs!FE96,#REF!)","v":1114.1231157959501},{"$f":"IF(StudyType > 0,DB_Inputs!FF96,#REF!)","v":1094.3182915655977},{"$f":"IF(StudyType > 0,DB_Inputs!FG96,#REF!)","v":370.98978806443199},{"$f":"IF(StudyType > 0,DB_Inputs!FH96,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!FI96,#REF!)","v":343.73744318676313},{"$f":"IF(StudyType > 0,DB_Inputs!FJ96,#REF!)","v":1102.3796725318393},{"$f":"IF(StudyType > 0,DB_Inputs!FK96,#REF!)","v":1097.6477473048456},{"$f":"SUMPRODUCT(EZ34:FK34,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":886.20774969847594},null,{"$f":"IF(StudyType > 0,DB_Inputs!FN96,#REF!)","v":1115.8797205875446},{"$f":"IF(StudyType > 0,DB_Inputs!FO96,#REF!)","v":1053.5559727950952},{"$f":"IF(StudyType > 0,DB_Inputs!FP96,#REF!)","v":1038.4575618694862},{"$f":"IF(StudyType > 0,DB_Inputs!FQ96,#REF!)","v":1100.4631684434137},{"$f":"IF(StudyType > 0,DB_Inputs!FR96,#REF!)","v":1102.3719231323475},{"$f":"IF(StudyType > 0,DB_Inputs!FS96,#REF!)","v":1113.0631464068724},{"$f":"IF(StudyType > 0,DB_Inputs!FT96,#REF!)","v":1038.1360284458281},{"$f":"IF(StudyType > 0,DB_Inputs!FU96,#REF!)","v":1087.6711042462209},{"$f":"IF(StudyType > 0,DB_Inputs!FV96,#REF!)","v":1111.6734632903347},{"$f":"IF(StudyType > 0,DB_Inputs!FW96,#REF!)","v":1113.7078102551695},{"$f":"IF(StudyType > 0,DB_Inputs!FX96,#REF!)","v":1114.945567492882},{"$f":"IF(StudyType > 0,DB_Inputs!FY96,#REF!)","v":1087.8036945149461},{"$f":"SUMPRODUCT(FN34:FY34,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1089.8872318133533},null,{"$f":"IF(StudyType > 0,DB_Inputs!GB96,#REF!)","v":1116.2424615833415},{"$f":"IF(StudyType > 0,DB_Inputs!GC96,#REF!)","v":1094.0772992635971},{"$f":"IF(StudyType > 0,DB_Inputs!GD96,#REF!)","v":1038.432178188943},{"$f":"IF(StudyType > 0,DB_Inputs!GE96,#REF!)","v":1068.2905332678381},{"$f":"IF(StudyType > 0,DB_Inputs!GF96,#REF!)","v":1113.9458482354389},{"$f":"IF(StudyType > 0,DB_Inputs!GG96,#REF!)","v":1083.1040517580373},{"$f":"IF(StudyType > 0,DB_Inputs!GH96,#REF!)","v":1117.7883871402969},{"$f":"IF(StudyType > 0,DB_Inputs!GI96,#REF!)","v":401.84389125492203},{"$f":"IF(StudyType > 0,DB_Inputs!GJ96,#REF!)","v":0},{"$f":"IF(StudyType > 0,DB_Inputs!GK96,#REF!)","v":1049.4847798409214},{"$f":"IF(StudyType > 0,DB_Inputs!GL96,#REF!)","v":905.04564682140858},{"$f":"IF(StudyType > 0,DB_Inputs!GM96,#REF!)","v":1083.9611792441435},{"$f":"SUMPRODUCT(GB34:GM34,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":922.19588154207463},null,{"$f":"IF(StudyType > 0,DB_Inputs!GP96,#REF!)","v":1053.1407616992249},{"$f":"IF(StudyType > 0,DB_Inputs!GQ96,#REF!)","v":1086.6570098996247},{"$f":"IF(StudyType > 0,DB_Inputs!GR96,#REF!)","v":1037.2591709484307},{"$f":"IF(StudyType > 0,DB_Inputs!GS96,#REF!)","v":1100.3135358555053},{"$f":"IF(StudyType > 0,DB_Inputs!GT96,#REF!)","v":1102.292094882434},{"$f":"IF(StudyType > 0,DB_Inputs!GU96,#REF!)","v":1113.0457020610806},{"$f":"IF(StudyType > 0,DB_Inputs!GV96,#REF!)","v":1037.7848406389942},{"$f":"IF(StudyType > 0,DB_Inputs!GW96,#REF!)","v":1085.9660731512206},{"$f":"IF(StudyType > 0,DB_Inputs!GX96,#REF!)","v":1111.4270605334434},{"$f":"IF(StudyType > 0,DB_Inputs!GY96,#REF!)","v":1113.6609914605217},{"$f":"IF(StudyType > 0,DB_Inputs!GZ96,#REF!)","v":1114.943786300164},{"$f":"IF(StudyType > 0,DB_Inputs!HA96,#REF!)","v":1087.8057601875362},{"$f":"SUMPRODUCT(GP34:HA34,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":1087.0050328587406}]
["DELTAS",{"$f":"SUM(B11,B18)","v":6678.6963179548648}]
["Hydro Delta HLH",{"$f":"B11-B8","v":-269.33201666513651},{"$f":"C11-C8","v":-488.78825840101854},-14.34751541928199,752.51214004519079,311.8092423694734,-87.063517706829771,-1425.9134894773997,1656.7627744530491,3602.5683406569897,154.44626844855793,-222.03484480557199,-187.5940081083545,325.41087308478927,null,{"$f":"P11-P8","v":-279.08825547800734},{"$f":"Q11-Q8","v":-381.52894375173491},1090.196811708789,4794.4101445225697,3445.0570191682846,3680.6233926201039,5862.2057487055108,2104.7845794458281,3196.8693660045501,4351.2743616550551,1583.3586911951952,587.83645238029385,2509.0193154112221,null,{"$f":"AD11-AD8","v":-6699.6712962962965},{"$f":"AE11-AE8","v":-8876.7799999999988},-8709.1224999999995,-6983.2812500000009,-6202.6274999999996,-6788.2139423076924,-6889.0528846153848,-11209.844999999998,-8696.1394230769238,-7293.7019230769229,-8158.4903846153857,-7207.3775000000014,-7795.6682224025972,null,{"$f":"AR11-AR8","v":-6680.782407407406},{"$f":"AS11-AS8","v":-9249.4322916666661},-8383.3557692307695,-7248.1474999999982,-6247.4869791666661,-6604.0902777777774,-6879.2668269230762,-10884.589999999998,-8760.5673076923067,-7250.9879807692305,-8143.5697115384619,-7218.3449999999993,-7782.5932410423457,null,{"$f":"BF11-BF8","v":-6943.9639423076924},{"$f":"BG11-BG8","v":-8859.7474999999995},-8352.2163461538457,-7238.8174999999983,-6217.708333333333,-6522.5162037037035,-6879.2596153846152,-11202.664999999999,-8686.3197115384628,-7572.1350000000011,-7845.6203703703695,-7195.3825000000006,-7789.2153908794789,null,{"$f":"BT11-BT8","v":-6924.3485576923067},{"$f":"BU11-BU8","v":-8862.4224999999988},-8361.4158653846152,-7224.3524999999981,-6226.9270833333339,-6589.8078703703713,-7144.2525000000005,-10459.048076923078,-8750.7475961538457,-7527.7124999999996,-7831.2523148148148,-7206.3499999999995,-7768.1651058631924,null,{"$f":"CH11-CH8","v":-6943.9639423076915},{"$f":"CI11-CI8","v":-8859.7474999999995},-8686.3049999999985,-6960.4014423076924,-6182.182499999999,-6773.3822115384619,-6879.2596153846152,-10771.793269230771,-9033.7725000000028,-7280.899038461539,-7845.6203703703704,-7495.190104166667,-7806.5755293159609,null,{"$f":"CV11-CV8","v":-6667.8912037037044},{"$f":"CW11-CW8","v":-8862.4225000000006},-8695.8724999999977,-6946.492788461539,-6226.9270833333339,-6843.2620192307686,-6869.4735576923076,-10459.048076923078,-9100.777500000002,-7238.1850961538457,-8132.4543269230771,-7206.35,-7768.1651058631924,null,{"$f":"DJ11-DJ8","v":-6686.7800925925931},{"$f":"DK11-DK8","v":-9228.9036458333321},-8352.2163461538457,-6960.4014423076915,-6217.7083333333339,-6773.382211538461,-6879.2596153846162,-11202.664999999999,-8686.3197115384628,-7280.8990384615381,-8147.3750000000009,-7195.3825000000006,-7789.2153908794789,null,{"$f":"DX11-DX8","v":-6667.8912037037044},{"$f":"DY11-DY8","v":-9231.6901041666661},-8361.4158653846171,-7224.3525000000009,-6226.9270833333339,-6589.8078703703695,-6869.4735576923076,-10877.41,-8750.7475961538457,-7238.1850961538457,-8132.454326923078,-7206.3500000000013,-7768.1651058631924,null,{"$f":"EL11-EL8","v":-6943.9639423076924},{"$f":"EM11-EM8","v":-8859.7474999999995},-8352.2163461538457,-7238.8174999999992,-6182.182499999999,-6522.5162037037035,-7154.4299999999994,-10771.793269230771,-8686.319711538461,-7572.1350000000011,-7845.6203703703704,-7195.3825000000015,-7781.2295048701299,null,{"$f":"EZ11-EZ8","v":-6924.3485576923076},{"$f":"FA11-FA8","v":-8862.4224999999988},-8695.8724999999959,-6946.4927884615381,-6226.9270833333339,-6589.8078703703713,-7144.2524999999996,-10459.048076923078,-8750.7475961538476,-7527.7125000000005,-7831.2523148148148,-7506.6145833333339,-7793.5512663398695,null,{"$f":"FN11-FN8","v":-6686.7800925925931},{"$f":"FO11-FO8","v":-8859.7474999999995},-8686.3049999999985,-6960.4014423076915,-6217.708333333333,-6773.382211538461,-6879.2596153846152,-10771.793269230771,-9033.7725000000028,-7280.8990384615372,-7845.6203703703704,-7495.190104166667,-7789.2153908794789,null,{"$f":"GB11-GB8","v":-6666.9236111111104},{"$f":"GC11-GC8","v":-8861.9724999999999},-8694.7399999999961,-6945.8581730769238,-6227.1822916666661,-6843.4423076923076,-6868.5408653846162,-10453.47355769231,-9103.0124999999989,-7228.4711538461534,-8134.6346153846162,-7202.1349999999984,-7766.582247557003,null,{"$f":"GP11-GP8","v":0},{"$f":"GQ11-GQ8","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Hydro Delta LLH",{"$f":"B12-B9","v":34.110122724730445},{"$f":"C12-C9","v":3.4147527441173224},448.66116923590926,593.64860294122172,305.06458053400183,56.777780047098531,-420.79126621795558,2221.7315787469297,3847.1435477568493,342.43121804842667,-11.17309607475363,99.529864631288547,615.4802503523988,null,{"$f":"P12-P9","v":52.62334575285422},{"$f":"Q12-Q9","v":242.85939887833501},973.92160803701699,2680.0173715116971,2238.110667873445,2769.2304481023002,6928.9306920311592,5813.3181836097947,3527.2120332851,5327.8410269970727,880.81583948321077,407.20296813908772,2640.2294834027189,null,{"$f":"AD12-AD9","v":-4406.2339743589746},{"$f":"AE12-AE9","v":-5853.2897196261665},-5447.4302325581393,-4878.1219512195112,-4365.0304054054059,-4635.6758409785934,-4676.0328947368416,-6606.5290697674409,-6039.355263157895,-4454.1920731707305,-4757.9695121951218,-4612.5312500000009,-5073.4515041493778,null,{"$f":"AR12-AR9","v":-4432.375},{"$f":"AS12-AS9","v":-5572.2166172106836},-5701.4878048780483,-4666.0784883720926,-4333.3819444444443,-4780.067524115756,-4679.4572368421041,-6984.7441860465096,-5951.1875000000009,-4415.5396341463411,-4735.7499999999991,-4598.8187500000004,-5087.9119022869027,null,{"$f":"BF12-BF9","v":-4178.3414634146347},{"$f":"BG12-BG9","v":-5837.4828660436124},-5692.1006097560985,-4630.7587209302319,-4310.7152777777783,-4859.4855305466235,-4666.0526315789475,-6600.3779069767434,-6029.4572368421077,-4235.4738372093025,-4990.9134615384619,-4601.2437500000005,-5058.6369542619541,null,{"$f":"BT12-BT9","v":-4203.207317073171},{"$f":"BU12-BU9","v":-5834.1526479750764},-5680.4298780487807,-4645.6046511627901,-4312.5243055555566,-4765.385852090033,-4436.0031249999993,-7319.0121951219498,-5941.2894736842127,-4198.6191860465124,-4967.5544871794873,-4587.53125,-5074.1286382536382,null,{"$f":"CH12-CH9","v":-4178.3414634146338},{"$f":"CI12-CI9","v":-5837.4828660436124},-5427.3517441860467,-4856.6493902439033,-4344.0067567567576,-4621.7125382262993,-4666.0526315789466,-6922.3475609756097,-5727.9843749999991,-4442.0823170731701,-4990.9134615384619,-4382.1369047619037,-5038.7332128099169,null,{"$f":"CV12-CV9","v":-4418.7564102564093},{"$f":"CW12-CW9","v":-5834.1526479750773},-5416.2238372093016,-4872.2195121951218,-4312.5243055555557,-4532.2171253822635,-4669.47697368421,-7319.0121951219508,-5644.2249999999995,-4403.4298780487798,-4725.2347560975613,-4587.5312500000009,-5074.1286382536382,null,{"$f":"DJ12-DJ9","v":-4392.6153846153848},{"$f":"DK12-DK9","v":-5560.3323442136498},-5692.1006097560985,-4856.6493902439024,-4310.7152777777783,-4621.7125382262993,-4666.0526315789466,-6600.3779069767425,-6029.4572368421059,-4442.0823170731701,-4747.4542682926822,-4601.2437500000005,-5058.6369542619541,null,{"$f":"DX12-DX9","v":-4418.7564102564102},{"$f":"DY12-DY9","v":-5557.1602373887235},-5680.4298780487798,-4645.6046511627901,-4312.5243055555566,-4765.3858520900321,-4669.47697368421,-6978.5930232558121,-5941.2894736842109,-4403.4298780487788,-4725.2347560975613,-4587.53125,-5074.1286382536382,null,{"$f":"EL12-EL9","v":-4178.3414634146347},{"$f":"EM12-EM9","v":-5837.4828660436133},-5692.1006097560985,-4630.758720930231,-4344.0067567567576,-4859.4855305466235,-4432.7499999999991,-6922.3475609756106,-6029.4572368421068,-4235.4738372093025,-4990.913461538461,-4601.2437500000005,-5059.6408195020749,null,{"$f":"EZ12-EZ9","v":-4203.207317073171},{"$f":"FA12-FA9","v":-5834.1526479750764},-5416.2238372093016,-4872.2195121951218,-4312.5243055555566,-4765.3858520900321,-4436.0031250000002,-7319.0121951219526,-5941.2894736842109,-4198.6191860465124,-4967.5544871794873,-4369.0773809523798,-5053.117753623188,null,{"$f":"FN12-FN9","v":-4392.6153846153848},{"$f":"FO12-FO9","v":-5837.4828660436124},-5427.3517441860467,-4856.6493902439015,-4310.7152777777774,-4621.7125382262984,-4666.0526315789475,-6922.3475609756097,-5727.9843749999991,-4442.0823170731701,-4990.913461538461,-4382.1369047619037,-5058.6369542619541,null,{"$f":"GB12-GB9","v":-4420.0993589743593},{"$f":"GC12-GC9","v":-5834.7196261682238},-5417.5465116279065,-4873.0243902439024,-4312.1840277777783,-4531.9877675840989,-4670.7598684210525,-7326.0762195121952,-5641.4343749999998,-4415.7499999999991,-4722.4756097560967,-4592.8000000000011,-5076.151247401247,null,{"$f":"GP12-GP9","v":0},{"$f":"GQ12-GQ9","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Hydro Delta Flat",{"$f":"B13-B10","v":-135.55644983734419},{"$f":"C13-C10","v":-269.65210503404342},199.73176888365469,682.47552691333385,308.91867301141519,-26.855383653705758,-979.19250136209212,1905.8350430127175,3705.8334280991512,241.3640408441961,-133.60895017651819,-53.602867496520958,453.35928333159973,null,{"$f":"P13-P10","v":-139.98339044571094},{"$f":"Q13-Q10","v":-103.54190077773546},1036.4351583981834,3862.258491904875,2927.7942971847833,3279.5123658942339,6312.60072477634,3739.7295017116612,3343.68832924035,4781.8037517520752,1288.7439469288811,503.54082640106481,2566.6559280175334,null,{"$f":"AD13-AD10","v":-5737.9072580645161},{"$f":"AE13-AE10","v":-7530.6768377253811},-7201.0282258064517,-6055.2002688172033,-5421.1206896551721,-5840.8654104979814,-5954.666666666667,-9081.4301075268831,-7574.3861111111119,-6041.875,-6659.3360215053763,-6054.1125000000002,-6600.6696265938072,null,{"$f":"AR13-AR10","v":-5737.9018817204296},{"$f":"AS13-AS10","v":-7530.6782246879329},-7201.0268817204305,-6054.2876344086017,-5427.1562499999991,-5840.6029609690449,-5950.4583333333321,-9081.4354838709696,-7574.384722222223,-6000.9516129032254,-6641.197580645161,-6054.1111111111095,-6598.9021689497713,null,{"$f":"BF13-BF10","v":-5724.7110215053772},{"$f":"BG13-BG10","v":-7514.1900138696255},-7179.4771505376339,-6032.9408602150534,-5400.4255952380945,-5826.4158815612382,-5944.7944444444447,-9074.7258064516136,-7564.5333333333338,-6029.3776881720441,-6648.4852150537636,-6042.4319444444436,-6589.7558219178081,null,{"$f":"BT13-BT10","v":-5724.7056451612898},{"$f":"BU13-BU10","v":-7514.1914008321764},-7179.4758064516127,-6032.0282258064517,-5406.4687499999991,-5826.1534320323026,-5940.5861111111108,-9074.7311827957001,-7564.5319444444449,-5988.4543010752686,-6630.3467741935483,-6042.4305555555538,-6584.757305936073,null,{"$f":"CH13-CH10","v":-5724.7110215053763},{"$f":"CI13-CI10","v":-7514.1900138696255},-7179.4771505376339,-6032.9408602150534,-5400.4295977011489,-5826.4158815612382,-5944.7944444444447,-9074.7258064516136,-7564.5333333333338,-6029.3776881720432,-6648.4852150537636,-6042.4319444444436,-6586.50660291439,null,{"$f":"CV13-CV10","v":-5724.7056451612898},{"$f":"CW13-CW10","v":-7514.1914008321774},-7179.4758064516127,-6032.0282258064517,-5406.4687499999991,-5826.1534320323017,-5940.5861111111108,-9074.7311827957001,-7564.5319444444449,-5988.4543010752686,-6630.3467741935483,-6042.4305555555547,-6584.757305936073,null,{"$f":"DJ13-DJ10","v":-5724.7110215053763},{"$f":"DK13-DK10","v":-7514.1900138696255},-7179.4771505376339,-6032.9408602150534,-5400.4255952380945,-5826.4158815612382,-5944.7944444444447,-9074.7258064516136,-7564.5333333333338,-6029.3776881720432,-6648.4852150537636,-6042.4319444444436,-6589.7558219178081,null,{"$f":"DX13-DX10","v":-5724.7056451612898},{"$f":"DY13-DY10","v":-7514.1914008321774},-7179.4758064516127,-6032.0282258064526,-5406.4687499999991,-5826.1534320323008,-5940.5861111111108,-9074.7311827957001,-7564.5319444444449,-5988.4543010752686,-6630.3467741935492,-6042.4305555555547,-6584.757305936073,null,{"$f":"EL13-EL10","v":-5724.7110215053772},{"$f":"EM13-EM10","v":-7514.1900138696255},-7179.4771505376339,-6032.9408602150534,-5400.4295977011489,-5826.4158815612382,-5944.7944444444438,-9074.7258064516154,-7564.5333333333338,-6029.3776881720441,-6648.4852150537636,-6042.4319444444445,-6586.50660291439,null,{"$f":"EZ13-EZ10","v":-5724.7056451612916},{"$f":"FA13-FA10","v":-7514.1914008321764},-7179.4758064516118,-6032.0282258064517,-5406.4687499999991,-5826.1534320323017,-5940.5861111111108,-9074.7311827957001,-7564.5319444444449,-5988.4543010752695,-6630.3467741935483,-6042.4305555555547,-6584.757305936073,null,{"$f":"FN13-FN10","v":-5724.7110215053763},{"$f":"FO13-FO10","v":-7514.1900138696255},-7179.4771505376339,-6032.9408602150525,-5400.4255952380945,-5826.4158815612373,-5944.7944444444447,-9074.7258064516154,-7564.5333333333338,-6029.3776881720432,-6648.4852150537636,-6042.4319444444436,-6589.7558219178081,null,{"$f":"GB13-GB10","v":-5724.706989247311},{"$f":"GC13-GC10","v":-7514.194174757281},-7179.478494623655,-6032.0282258064517,-5406.4687499999991,-5826.1534320323017,-5940.5888888888894,-9074.7284946236578,-7564.5333333333319,-5988.4543010752686,-6630.3494623655906,-6042.4305555555538,-6584.7582191780821,null,{"$f":"GP13-GP10","v":0},{"$f":"GQ13-GQ10","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Tx Loss Return Delta HLH",{"$f":"B18-B15","v":-0.79858828000000415},{"$f":"C18-C15","v":-1.2577519900000027},0.83247047999999069,3.4731163100000053,1.4799718299999967,-0.20449298999999499,-5.7421489500000007,8.2164271000000042,16.040091659999995,0.89729999000000049,-1.0346335899999985,-1.0177812499999987,1.7846082060457675,null,{"$f":"P18-P15","v":-0.84157456000000153},{"$f":"Q18-Q15","v":-0.86156747000000422},5.2329110400000047,20.633317419999997,15.011904510000001,15.910995929999999,25.732997260000001,9.0529521899999992,13.622162119999999,18.421859839999996,7.3649450200000004,2.4864978199999968,11.008096056123776,null,{"$f":"AD18-AD15","v":3.3763277850548761},{"$f":"AE18-AE15","v":5.7666511594942094},-0.3630932801744251,2.1660006467113178,5.0130535304556005,17.984635594493128,10.425900741565982,2.898545413257871,7.2491432069276129,10.718549045484451,-5.9602245800865106,4.0461678905914766,5.2999288606155801,null,{"$f":"AR18-AR15","v":4.6729457572664899},{"$f":"AS18-AS15","v":0.64784682163254104},8.7595667452962829,17.635939878718673,21.450729332463496,9.410078338485647,4.5265665976686265,6.3678392649106428,12.934358883290187,14.062643711421273,-3.0064214032001999,-2.7190081769347003,7.856421271489765,null,{"$f":"BF18-BF15","v":-0.57630619040708098},{"$f":"BG18-BG15","v":2.4012151857767563},6.9789247639871377,27.024075162470425,29.732747617433724,27.017612116722624,26.589280483989455,17.604953379612617,21.893035057948225,15.748840557512679,1.6343100793513443,-5.4507824857892508,14.16092401988746,null,{"$f":"BT18-BT15","v":-0.69901143292292289},{"$f":"BU18-BU15","v":2.5840494476482831},6.435547937265973,25.834049910114899,14.939023699233175,31.777001303413172,18.251154590188058,12.703721661790588,6.8488694294608194,19.081592742680712,-0.78306369826422184,-6.2075794331527163,10.884273234667923,null,{"$f":"CH18-CH15","v":1.7632013483017488},{"$f":"CI18-CI15","v":4.9966180918213752},-3.1625999771649376,14.625008611161007,10.908875662311168,9.8851978503575921,4.0913101037093185,18.015693448422297,24.955009415211592,23.48916231379917,2.4533937225566405,-4.5635363397097279,9.0155480577524614,null,{"$f":"CV18-CV15","v":2.7633491531828724},{"$f":"CW18-CW15","v":-2.4187572065858873},-3.3318601303503144,7.0283592604937226,7.7640347517927921,2.2276263657677831,1.1755160616777331,-6.0197923096662933,1.9754220207954774,-3.3144674643615701E-2,-2.2510396267194253,-1.1676183408714422,0.62766310017367033,null,{"$f":"DJ18-DJ15","v":3.0196836621454111},{"$f":"DK18-DK15","v":-2.2984317760659536},-0.17415971062804658,-2.6509693128923999,7.8267456316608985,3.6530060580543093,8.5596652315430717,-8.9672379139873684,-8.478511223886926,10.478980982373997,-0.45141818623606156,-0.9548554613685738,0.81599380073235039,null,{"$f":"DX18-DX15","v":1.4095149639923577},{"$f":"DY18-DY15","v":-2.7463090376402519},-0.13021068539731573,-4.336377883604051,0.12652479602763123,1.3244123176936498,-9.4251972907754258,-2.0602827753918476,-7.138930546283305,11.933354599929729,-3.3504944850492251,-5.9668716571653775,-1.6581287677334799,null,{"$f":"EL18-EL15","v":-1.3877721263833465},{"$f":"EM18-EM15","v":-3.3294302292499438},-2.5828763637619048,-7.0072474036540662,-1.860353188689281,13.965337488562398,23.65483387326487,20.055082068288542,22.869798527483937,16.507916708365187,5.6947396726698756,-1.3855844178214767,7.1692711092693671,null,{"$f":"EZ18-EZ15","v":0.92110698202040453},{"$f":"FA18-FA15","v":-0.13018491994156278},1.2482122860450673,26.101617538847705,25.429060668388985,18.286742667462612,9.4770202161276202,8.086529729086358,26.448907243578745,20.176733676324844,14.016860231375503,-3.2551260479386102,12.33391646880785,null,{"$f":"FN18-FN15","v":6.8032867983290828},{"$f":"FO18-FO15","v":15.378595311068992},23.030332380801582,39.073757757389103,36.32539206320547,31.478496648603141,26.173527801054256,8.8115856383679017,8.888594431138074,12.990689712292493,-1.1524634422930262,-5.5364627939844198,16.793726653582667,null,{"$f":"GB18-GB15","v":3.2738571303235418},{"$f":"GC18-GC15","v":-4.8847018082835945},-3.6291490985844135,21.892901595955472,26.136700423530087,17.590773329131295,6.8809351612440466,1.9228047195989646,6.1920385503687569,22.65800892672938,3.1519399242495183,-5.1495861281318902,7.9981154581345351,null,{"$f":"GP18-GP15","v":35.201751224048749},{"$f":"GQ18-GQ15","v":18.482791748966171},42.4906238839081,35.417331454609538,39.050053068954334,39.886698333980846,49.99555943665424,71.763809290949112,65.641060597599804,47.941921294614566,38.351963111623888,33.417132253070626,43.225649047245611]
["Tx Loss Return Delta LLH",{"$f":"B19-B16","v":-0.2264098400000023},{"$f":"C19-C16","v":-0.9171339699999983},0.97060731000000189,2.2160770099999958,1.1408560399999992,0.10583711999999323,-1.9632129200000037,7.8627973600000018,15.179536759999998,1.2645949300000012,-0.15420519000000255,-6.0231879999996352E-2,2.0666669061982397,null,{"$f":"P19-P16","v":-0.16648606000000044},{"$f":"Q19-Q16","v":0.14017134999999925},3.4646656700000023,10.926425729999998,8.8775038800000026,11.214923599999999,27.882699200000001,24.241046980000004,14.68168129,22.247842800000001,3.1322466199999965,1.4354881499999976,10.622449193989087,null,{"$f":"AD19-AD16","v":0.47954888378573912},{"$f":"AE19-AE16","v":2.5474937325482259},0.56388601828941631,-0.95700458857477599,2.5105354375332283,15.08315347251483,3.3918813972701329,4.3455181460443342,8.1281892535891132,1.9326345674010774,0.64387041072923168,2.4682610348631471,3.4114757739195483,null,{"$f":"AR19-AR16","v":2.5791475059134541},{"$f":"AS19-AS16","v":3.8165629097016662},2.9818603868924924,10.194695345720486,9.4759927576793039,5.3773661767925063,2.2366481667796982,6.9903684931259278,6.4534369372340024,5.2389654187447192,2.0425828731216313,-0.93714965650207915,4.7069336035197722,null,{"$f":"BF19-BF16","v":2.1544737984559639},{"$f":"BG19-BG16","v":1.969552049737274},2.7685654747488542,11.214622032048347,16.566700908070455,16.979716761854522,30.289573883072009,21.014993516472444,33.087444596745904,13.379951471689306,-0.97481629084849786,-1.1941559333795766,12.102109395901412,null,{"$f":"BT19-BT16","v":1.9275588748677421},{"$f":"BU19-BU16","v":0.90731616812885107},4.1920426275904461,17.350478795608183,7.3511304916595286,28.498468267736726,16.082624346012075,9.4607216863170152,5.7921964312989509,12.827588115247458,-1.6728416091362099,-1.1033714439822226,8.5226769199064449,null,{"$f":"CH19-CH16","v":1.4513309669692767},{"$f":"CI19-CI16","v":3.3392166121450586},1.7468152906755066,3.0845655312980185,6.1963838939502978,9.7290335623948145,4.4862212893803246,14.208622759639894,42.011724107854505,12.577665478531785,0.72380263770168085,0.4618387578318881,8.3033472173643688,null,{"$f":"CV19-CV16","v":0.20029031380631679},{"$f":"CW19-CW16","v":-0.50720983068619319},1.2342272400009975,2.18075279835519,4.8010894845853969,4.9850820933723803,0.18125475542029079,-5.6784892055803873,8.0269988973264574,-7.1162628194013422E-2,2.2180420243908685,0.92071648384458982,1.5104925355811361,null,{"$f":"DJ19-DJ16","v":0.56394616309211187},{"$f":"DK19-DK16","v":0.69065164445535743},-1.597559941716856,-3.2266438448210195,5.6270114256646693,2.8123743802490395,7.0023435185968985,-3.9679095175884456,-7.1163619576035586,2.5245114637316171,2.5247549016397528,-0.71989463668507625,0.36194342063637919,null,{"$f":"DX19-DX16","v":1.1486822885014334},{"$f":"DY19-DY16","v":1.8390782586765013},-1.0730788308362875,-0.15781941657260745,1.3175379744894045,0.61383267555151377,-3.0497006838024028,-9.7573856820858396E-3,-6.2771417694992984,3.6554025761548559,5.7119617948192314E-2,-1.3196252246170275,-0.2341574918319651,null,{"$f":"EL19-EL16","v":2.0712712026508839},{"$f":"EM19-EM16","v":-3.6454614409119372},-9.4534011129212558E-3,-1.8736693011307572,2.4526237704602494E-2,11.811176706950132,28.87835687019593,17.679039335859954,27.012924938000523,16.300470260819484,0.638634347041382,0.48147203027332708,8.2350860001213668,null,{"$f":"EZ19-EZ16","v":2.8887034428789313},{"$f":"FA19-FA16","v":-0.39553616163212979},4.5743888728935289,19.506156881072176,17.304120277912247,15.02566535580371,11.22353438922212,6.2425344258232585,36.928265900823959,38.19428286749055,9.089208669793873,1.7744707443158418,13.427761161463572,null,{"$f":"FN19-FN16","v":2.6287044198299903},{"$f":"FO19-FO16","v":17.177493881835048},32.71770164241363,36.334044774516222,34.464174057029723,33.111227822582087,27.957778704233409,13.33813862174037,21.452000514976614,5.1357576260195685,-0.92380241600502799,9.0125893547778446E-2,18.561574791860647,null,{"$f":"GB19-GB16","v":0.44824800615363714},{"$f":"GC19-GC16","v":-1.3188411918997147},-2.3894003568251776E-2,20.673335579925688,14.300112952479232,16.09913780410778,5.5190182409562532,3.0519514185126866,11.773559947812128,12.010249061603311,6.218726494565967,-2.4797781922321995,7.14758997798792,null,{"$f":"GP19-GP16","v":27.540614384132912},{"$f":"GQ19-GQ16","v":33.034990959967367},31.635014995916112,27.739846040100147,30.251985790005246,32.085427622784046,40.629918359345751,55.45366111068828,55.587756938304402,28.381997662667906,27.595528623835669,25.06294666556661,34.575884306497976]
["Tx Loss Return Delta Flat",{"$f":"B20-B17","v":-0.54633756989247928},-1.106103745312069,0.89634019709677659,2.9189376938709728,1.3346364914285687,-7.4597075854647699E-2,-4.0626218255555635,8.0605258167742022,15.676746257777779,1.0671245321505403,-0.66542168032258431,-0.57092487733333286,1.9090231395376627,null,{"$f":"P20-P17","v":-0.55847293096774209},{"$f":"Q20-Q17","v":-0.41557834209432087},4.4153352237634351,16.353935062043011,12.382875668571426,13.84421847117093,26.640649190222227,15.748778925376342,14.09305952888889,20.108583510537624,5.5899424651612932,1.9960266406666598,10.838693187916668,null,{"$f":"AD20-AD17","v":2.1615495361355563},4.3334340526292081,6.5510051373372846E-2,0.78919188706906596,3.9487642265690788,16.707671053595547,7.4559814628632921,3.5675758165892546,7.6202959821846861,6.8451888992326353,-3.0487418421999983,3.3448759547122151,4.4709357934138509,null,{"$f":"AR20-AR17","v":3.7949013292797318},2.1289249376925952,6.2124058776128877,14.195364449482952,16.318699371841699,7.7220924942237801,3.5597121490710748,6.6556753596768559,10.19796961717757,10.172635001746666,-0.78051629213359064,-1.9270710567424238,6.4729476931394885,null,{"$f":"BF20-BF17","v":0.62758606274759998},2.2090322916454426,5.1227448622799443,19.714328016146247,24.090156170563759,22.816016618251588,28.151626585824317,19.181638604182218,26.619563529885028,14.653547754390043,0.54016031120302443,-3.5589484624960619,13.256549742136507,null,{"$f":"BT20-BT17","v":0.45893891782349883},1.837542675490532,5.4464757039681615,21.911538534590278,11.687069467415895,30.404694743392476,17.287363370554292,11.274011995183955,6.4027186080146947,16.189956194512646,-1.1561963705653753,-3.939042549076941,9.8468962233434709,null,{"$f":"CH20-CH17","v":1.6257101049186176},4.2587181265285921,-0.89265528343226208,9.5372863931568901,8.9047124964565398,9.8164687491949749,4.2580503821037397,16.337307445840814,32.535771500830663,18.678717472444731,1.7280813321335984,-2.2183612941903128,8.7016088894939614,null,{"$f":"CV20-CV17","v":1.6885180269927034},-1.5677076813933724,-1.2206584429835772,4.8912424330993147,6.4942010658467737,3.4412037855883852,0.75571684348015111,-5.8693253498004623,4.6650117436981304,-4.9905277821746807E-2,-0.2807993289181141,-0.23946952988653436,1.0154630622111043,null,{"$f":"DJ20-DJ17","v":1.9898582593166054},-0.90131511487915361,-0.80168024261343618,-2.9047613108394295,6.8840024005196554,3.2830376076608729,7.9021293971880269,-6.6557204833943189,-7.9033815336783917,6.9721718397467143,0.86065812132209629,-0.85042842817590625,0.61654335979521591,null,{"$f":"DX20-DX17","v":1.3001335194316432},-0.60306976044365257,-0.54588373876288898,-2.4043562268045733,0.63695901536839017,1.026982615531864,-6.7333209456090444,-1.1121903909023843,-6.7750641738633881,8.283934890523593,-1.8482129987815483,-3.9014287982550009,-1.0326217506479622,null,{"$f":"EL20-EL17","v":0.13718245953496577},{"$f":"EM20-EM17","v":-3.4701320585751958},-1.4483565630241841,-4.6336575282938313,-1.0587378004528034,13.063663191010022,25.97639964967868,19.007579358293135,24.619118567479823,16.412000608962337,3.5744374393417999,-0.55578155200155877,7.6371424912280688,null,{"$f":"EZ20-EZ17","v":1.788541980893509},{"$f":"FA20-FA17","v":-0.24832326749034195},2.7861218907169345,23.193941334882155,21.946943358184669,16.921742608342932,10.253248737502958,7.273585563131661,30.873525343304493,28.507428463638021,11.950425705550948,-0.90798087821986329,12.816406867486123,null,{"$f":"FN20-FN17","v":5.0526554783133335},{"$f":"FO20-FO17","v":16.179491900827514},27.509438598536178,37.865927302574178,35.527727203415864,32.197074163934367,26.926878182396567,10.807162760069737,14.472330468399655,9.5277626635055093,-1.0565733344948356,-2.9107214064693956,17.570288255876456,null,{"$f":"GB20-GB17","v":2.0889242718006749},{"$f":"GC20-GC17","v":-3.2971272481459692},-1.9622031944371514,21.355243459856318,21.063877221651147,16.934293091334936,6.3059035726780905,2.4206005761093223,8.6727147270102591,17.963835222749069,4.5039641111632207,-3.9630048232875801,7.6245056353486689,null,{"$f":"GP20-GP17","v":31.989016420213073},{"$f":"GQ20-GQ17","v":38.551341634459554},37.704817815008411,32.0326335836968,35.106091874942678,36.621294308163613,46.041177648457321,64.222557981796243,61.396332385897303,39.318729155799367,33.609879090125858,29.704160880846622,40.517525241805082]
[]
["Wind Delta HLH",{"$f":"B25-B22","v":-22.008336364339463},{"$f":"C25-C22","v":6.126214149008419},-6.0226688108184305,3.8543198670365975,-4.2140843291120547,24.155188841638775,-0.1118619657706148,0.8336229031035316,22.282845042149205,-3.5535556631381127,-10.748326440685673,-10.483544955680351,0.16084677244915468,null,{"$f":"P25-P22","v":-21.193212247486159},{"$f":"Q25-Q22","v":6.1262119241153243},-6.0226682638688587,3.8551877661463152,-4.2126092380025781,25.086671459228512,-0.10520828835807094,0.83757428781058252,22.99234504979691,-3.7883207483551402,-10.733691756550765,-10.483539571602805,0.11627607361509718,null,{"$f":"AD25-AD22","v":13.169268505329107},{"$f":"AE25-AE22","v":-14.1784047474139},3.3322944446798246,-0.18689006794145513,-10.761247137367665,21.587961759430485,-9.8548595252594922,-7.5417563046617317,-12.912737671585852,-22.524372775087159,3.9557279633447848,15.891718224690024,-1.6044774889692022,null,{"$f":"AR25-AR22","v":11.267853630939427},{"$f":"AS25-AS22","v":-7.8256414901156361},0.5848055555441789,-1.9408498028489447,-2.9019499801417084,5.6847044308459473,-10.901074399260438,-9.4607456708246218E-2,-15.383633220623793,-20.358542335032496,8.5335943219006651,22.398674517521385,-0.86745536867470463,null,{"$f":"BF25-BF22","v":17.594417445452144},{"$f":"BG25-BG22","v":-6.1424258129174945},13.840147205690194,-0.93685585675321192,-3.9348394552572437,4.6252271957235678,2.2015961184044457,4.7648723238650348,-12.332806883115374,-21.984149590320996,11.155278927140948,17.603427747256021,2.3392392173179815,null,{"$f":"BT25-BT22","v":22.195615754986946},{"$f":"BU25-BU22","v":-5.5248818643439286},16.369784557329957,-0.38575603484058973,-7.109119865767628,14.786989775958318,-21.219630532194806,-0.7672437260824978,-3.7380513245188283,-22.464581053442842,-5.2697851867462511,23.723431713660787,1.0590323767292276,null,{"$f":"CH25-CH22","v":10.774039820032172},{"$f":"CI25-CI22","v":-10.932645613201391},-9.0547390077531986E-2,-1.7345322261005585,-9.0205708410596053,28.288640821156022,-7.7359267826131344,4.0139662323594507,-13.920292208876084,-23.043775746519735,8.7295896213615194,8.7376315109120881,-0.42044498441544675,null,{"$f":"CV25-CV22","v":9.6458551017092304},{"$f":"CW25-CW22","v":-13.039504728894112},10.655978789025852,5.0724318863653686,-7.0135643056882166,7.8561057442990929,-15.667938149717862,4.9476815259356641,-4.6212110984892476,-13.736283107537005,2.5941670151523439,27.19645158406621,1.1877058496068074,null,{"$f":"DJ25-DJ22","v":15.975222692025248},{"$f":"DK25-DK22","v":-11.149862286287537},6.2047875418118679,1.4644451121804281,-7.6377144487474631,5.9033469089554131,-10.901074399260438,-9.4607456708246218E-2,-15.383633220623793,-20.358542335032496,8.5335943219006651,22.398674517521385,-0.32551508227233938,null,{"$f":"DX25-DX22","v":16.942772354879843},{"$f":"DY25-DY22","v":-6.3983602217890549},13.840147205690194,-0.93685585675321192,-3.9348394552572437,17.269186993670203,-8.6925850867468668,5.7680680787790095,1.4658673213400988,-21.250351384218909,2.4146593473456903,23.629790697475514,3.4836233082669068,null,{"$f":"EL25-EL22","v":9.3235214458713429},{"$f":"EM25-EM22","v":-7.4094659296871015},6.1179432214736096E-2,-4.2179954076847306,-0.77575917834622743,4.6252271957235678,2.289659963140636,4.5816080037163758,-12.332806883115374,-21.984149590320996,11.155278927140948,17.603427747256021,0.34476512140307136,null,{"$f":"EZ25-EZ22","v":9.3235214458713429},{"$f":"FA25-FA22","v":-7.4094659296871015},6.3626609503330656E-2,-4.0557648150814725,-0.77772742254397542,4.6252271957235678,2.289659963140636,4.5816080037163758,-12.332806883115374,-21.984149590320996,11.155278927140948,18.336903903391686,0.34939927682923866,null,{"$f":"FN25-FN22","v":8.9782058367649995},{"$f":"FO25-FO22","v":-7.4094659296871015},6.3626609503330656E-2,-4.0557648150814725,-0.77772742254397542,4.80312054940525,2.2015961184044457,4.5816080037163758,-12.826119158439994,-21.13860537530865,11.155278927140948,18.336903903391686,0.34826116843566268,null,{"$f":"GB25-GB22","v":8.9782058367649995},{"$f":"GC25-GC22","v":-7.4094659296871015},6.3626609503330656E-2,-4.0557648150814725,-0.77772742254397542,4.80312054940525,2.2015961184044457,4.5816080037163758,-12.826119158439994,-21.13860537530865,11.584328116646375,17.603427747256021,0.34826116843566268,null,{"$f":"GP25-GP22","v":{"$error":"#DIV/0!"}},{"$f":"GQ25-GQ22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Delta LLH",{"$f":"B26-B23","v":-23.96998340693532},{"$f":"C26-C23","v":9.5593413234474554},-6.8097749297460055,4.476262732295055,-3.4292962478505942,23.02878924820596,-9.2262892786727946E-2,0.83412790435650663,22.724076460743206,-3.3264057812347545,-11.973133970589064,-8.0882409863653137,1.5786867634297153E-2,null,{"$f":"P26-P23","v":-25.199212502711472},{"$f":"Q26-Q23","v":9.559337851725445},-6.8097743113152731,4.4772706778144311,-3.4280958626632305,21.904126061103788,-9.4995779088932863E-2,0.83808168277684558,21.418504095253894,-3.8679137884276287,-11.956831615545099,-8.0882368324539335,-2.8375310407319887E-2,null,{"$f":"AD26-AD23","v":15.658560491989491},{"$f":"AE26-AE23","v":-22.123975300573449},3.767793950539172,-0.21704712475881038,-8.8736733124167237,18.849269708719532,-8.898253873637529,-6.9185895815126983,-13.168427879381206,-22.997612289751977,4.036302857825163,13.410187289403105,-2.1967342509501862,null,{"$f":"AR26-AR23","v":13.397483061032162},{"$f":"AS26-AS23","v":-11.166468196494719},0.72120383375632002,-2.0665546954990432,-2.3614670853673978,5.4195354144848764,-9.8428553659571776,-8.6787770575227796E-2,-15.688232077650554,-20.786337769867941,8.7072314780229192,18.900461117566522,-1.2362673892088907,null,{"$f":"BF26-BF23","v":19.162282819043696},{"$f":"BG26-BG23","v":-9.5849409262867766},17.068181261047414,-0.99753410435841872,-3.2019827782631971,4.4094786091688292,1.9878767334326,4.3710364959829349,-12.57699879972273,-20.578941521920491,12.426195922120257,14.854133507437638,2.2735277207253333,null,{"$f":"BT26-BT23","v":24.173500927694512},{"$f":"BU26-BU23","v":-8.6212952190784549},20.187823574154606,-0.41074066831279055,-5.7850592476862737,14.097235087472519,-17.501685831406483,-0.76768746346159134,-3.812065450091545,-21.028664216185092,-5.8701699550222699,20.018318420071758,1.2186139442432662,null,{"$f":"CH26-CH23","v":11.734130940974133},{"$f":"CI26-CI23","v":-17.059833616580804},-0.1023775036544663,-2.0144444119967595,-7.438783925727531,24.699517599503579,-6.9849636516618361,4.0162877200369422,-12.967423850357562,-23.527996173675248,9.7241486889963156,6.741021934869849,-0.98719841208226455,null,{"$f":"CV26-CV23","v":11.468926076522507},{"$f":"CW26-CW23","v":-20.347479373971218},12.048193840609166,5.891001570892989,-5.7073007365142949,6.859361795486457,-14.146977026493659,4.9505430302507705,-4.3048811129033595,-14.024924558791589,2.6469517815738115,22.948923843610785,0.85242090671200543,null,{"$f":"DJ26-DJ23","v":18.994547002717923},{"$f":"DK26-DK23","v":-15.909824488175722},7.6519734129989985,1.7007716711841638,-6.2152040529904085,5.1543593697394314,-9.8428553659571776,-8.6787770575227796E-2,-15.688232077650554,-20.786337769867941,8.7072314780229192,18.900461117566522,-0.56580559653068718,null,{"$f":"DX26-DX23","v":20.14496398925106},{"$f":"DY26-DY23","v":-9.1298695469971776},17.068181261047414,-0.99753410435841872,-3.2019827782631971,16.463647605620544,-7.8487545934857934,5.2913140940586985,1.4948917724713482,-21.696886463264072,2.4637915847431202,19.939302209356491,3.2802643326007725,null,{"$f":"EL26-EL23","v":10.154354662159413},{"$f":"EM26-EM23","v":-11.562092143145158},7.5448737861677273E-2,-4.4911863878127658,-0.63972724207769005,4.4094786091688292,1.8884828967609835,4.5842577884699125,-12.57699879972273,-20.578941521920491,12.426195922120257,14.854133507437638,-0.22908510978913199,null,{"$f":"EZ26-EZ23","v":10.154354662159413},{"$f":"FA26-FA23","v":-11.562092143145158},7.1939494240197632E-2,-4.7102686506328943,-0.63287710756321047,4.4094786091688292,1.8884828967609835,4.5842577884699125,-12.57699879972273,-20.578941521920491,12.426195922120257,14.146793816607278,-0.22677575741980149,null,{"$f":"FN26-FN23","v":10.675090798680408},{"$f":"FO26-FO23","v":-11.562092143145158},7.1939494240197632E-2,-4.7102686506328943,-0.63287710756321047,4.1937243041330348,1.9878767334326,4.5842577884699125,-11.948148859736584,-21.582792327867836,12.426195922120257,14.146793816607278,-0.22771869196209593,null,{"$f":"GB26-GB23","v":10.675090798680408},{"$f":"GC26-GC23","v":-11.562092143145158},7.1939494240197632E-2,-4.7102686506328943,-0.63287710756321047,4.1937243041330348,1.9878767334326,4.5842577884699125,-11.948148859736584,-21.582792327867836,11.820040023480217,14.854133507437638,-0.22771869196209593,null,{"$f":"GP26-GP23","v":{"$error":"#DIV/0!"}},{"$f":"GQ26-GQ23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Wind Delta Flat",{"$f":"B27-B24","v":-22.873148501397843},{"$f":"C27-C24","v":7.6546937925520169},-6.3865995969892495,4.1285097323655933,-3.8777465799999966,23.683707988936739,-0.1031512666666714,0.83384553806450867,22.469142752222226,-3.4485293736559228,-11.261955404838705,-9.3657364366666656,9.686144457192114E-2,null,{"$f":"P27-P24","v":-22.873147838387094},{"$f":"Q27-Q24","v":7.6546910125520142},-6.3865990169892513,4.1294393723655922,-3.8763892199999965,23.686008814293402,-0.10089633999999137,0.83779797806451484,22.292860181111124,-3.8234101531182745,-11.246621374838707,-9.3657316266666655,5.2735146021689161E-2,null,{"$f":"AD27-AD24","v":14.213165144896365},{"$f":"AE27-AE24","v":-17.715891775935695},3.5336544312599543,-0.20018511449534415,-9.9584858554919862,20.382642377758231,-9.4509593612413312,-7.2536254541734735,-13.020695759321661,-22.733005249294223,3.9912502286533424,14.788815586784729,-1.8644663407677768,null,{"$f":"AR27-AR24","v":12.16092403710735},{"$f":"AS27-AS24","v":-9.387165207244287},0.64493812980974496,-1.9989714198807071,-2.670314453809862,5.573711747012446,-10.454270807421274,-9.0991902904804078E-2,-15.512241626923981,-20.547140322433066,8.6101440358900518,20.843913006430334,-1.0294632060052464,null,{"$f":"BF27-BF24","v":18.285626911229066},{"$f":"BG27-BG24","v":-7.6750851074966064},15.26325899353585,-0.96491139059217446,-3.6207580222597961,4.5349205868157298,2.1113590447496762,4.5827761883926641,-12.435910136794035,-21.334429730737966,11.688244118583881,16.381519196225632,2.3103741672165512,null,{"$f":"BT27-BT24","v":23.067586637578458},{"$f":"BU27-BU24","v":-6.9034514716529216},18.053006059370929,-0.3973080696718192,-6.5416653151613353,14.498276844438692,-19.567210665177775,-0.76743935223887405,-3.7693017330939753,-21.80066251578603,-5.5215594444103893,22.076714694287887,1.1291316771623414,null,{"$f":"CH27-CH24","v":11.197305798081857},{"$f":"CI27-CI24","v":-13.660561492653251},-9.6017227537835481E-2,-1.8579343725709272,-8.3478568655735543,26.709040156983278,-7.4188534606559102,4.0149896839161912,-13.496795160645632,-23.257249268168934,9.146662778756756,7.8058803754257156,-0.67027072120118447,null,{"$f":"CV27-CV24","v":10.410368736308349},{"$f":"CW27-CW24","v":-16.293124508463809},11.299691124704161,5.4333066935227059,-6.4537370617565379,7.4174310858041679,-15.025754564356525,4.9489430493433986,-4.4806199937844085,-13.863533639810527,2.6174377186284801,25.308661477197134,1.0404254317689876,null,{"$f":"DJ27-DJ24","v":17.241390951347981},{"$f":"DK27-DK24","v":-13.37469898814097},6.8427942162061939,1.5686320898057318,-7.028067136280157,5.573711747012446,-10.454270807421274,-9.0991902904804078E-2,-15.512241626923981,-20.547140322433066,8.6101440358900518,20.843913006430334,-0.4310673538323968,null,{"$f":"DX27-DX24","v":18.285626911229066},{"$f":"DY27-DY24","v":-7.6750851074966064},15.26325899353585,-0.96491139059217446,-3.6207580222597961,16.932009672427348,-8.3363011007032952,5.5476334406825245,1.4781220895955158,-21.447210935195805,2.4363197960907996,21.989573591644842,3.3942939317414158,null,{"$f":"EL27-EL24","v":9.6898027562779134},{"$f":"EM27-EM24","v":-9.2582773229187723},6.7470201370916527E-2,-4.3443095167761854,-0.71790651579524578,4.5349205868157298,2.1113590447496762,4.5827761883926641,-12.435910136794035,-21.334429730737966,11.688244118583881,16.381519196225632,9.2856367819607044E-2,null,{"$f":"EZ27-EZ24","v":9.6898027562779134},{"$f":"FA27-FA24","v":-9.2582773229187723},6.7470201370916527E-2,-4.3443095167761854,-0.71564871612364911,4.5349205868157298,2.1113590447496762,4.5827761883926641,-12.435910136794035,-21.334429730737966,11.688244118583881,16.381519196225632,9.5250837064590144E-2,null,{"$f":"FN27-FN24","v":9.6898027562779134},{"$f":"FO27-FO24","v":-9.2582773229187723},6.7470201370916527E-2,-4.3443095167761854,-0.71564871612364911,4.5349205868157298,2.1113590447496762,4.5827761883926641,-12.435910136794035,-21.334429730737966,11.688244118583881,16.381519196225632,9.5250837064590144E-2,null,{"$f":"GB27-GB24","v":9.6898027562779134},{"$f":"GC27-GC24","v":-9.2582773229187723},6.7470201370916527E-2,-4.3443095167761854,-0.71564871612364911,4.5349205868157298,2.1113590447496762,4.5827761883926641,-12.435910136794035,-21.334429730737966,11.688244118583881,16.381519196225632,9.5250837064590144E-2,null,{"$f":"GP27-GP24","v":41.997598455202642},{"$f":"GQ27-GQ24","v":37.042693550867639},35.3631691261021,14.532034569245319,30.510541760066825,40.438016145362162,61.233581266971896,62.381163285166856,44.70853430765041,34.52444123700397,47.977222613207537,56.589852529558961,42.255538517182082]
[]
["CGS Delta HLH",{"$f":"B32-B29","v":39.512744588854957},{"$f":"C32-C29","v":39.811797909439974},49.009172326329917,54.926357910632532,59.404054607565058,65.269579174515002,-839.60508082233241,92.095333282200045,116.59952593326739,68.236663320210027,51.97764658809001,-45.364618355032462,-18.560724220323209,null,{"$f":"P32-P29","v":13.729998365339952},{"$f":"Q32-Q29","v":60.436082584857559},37.280938993694917,-45.700026447175105,-38.626231661590055,63.249913032354925,69.630838314087441,-9.4386039459107565,0,50.20429777753418,16.590047648234986,42.025559170242559,21.725594557137242,null,{"$f":"AD32-AD29","v":15.355270387398377},{"$f":"AE32-AE29","v":-25.189973398450547},9.0817454069656378,-36.719394598429062,-4.3020185154114188,9.578845221989468,-14.798516733183988,-53.79036029514873,-16.145284002176822,9.2393179638488618,-30.048356819009996,15.676165084977129,-10.064113167558389,null,{"$f":"AR32-AR29","v":6.4988684571874273},{"$f":"AS32-AS29","v":10.533996137443864},0.58619998568201481,-8.2792423624109688,17.010407320428158,14.125174429236267,-5.7785787695252111,14.340802933737621,0,-649.47828678934457,2.3636596625806305,-2.3509891387770949,-50.974928426513543,null,{"$f":"BF32-BF29","v":15.880318274360661},{"$f":"BG32-BG29","v":-46.482629390249485},-61.325874445113641,0.5825118116001704,2.4089134459652541,13.084625749610268,-62.019345980405888,-12.135622391359675,11.83415297893248,13.804820740167997,14.954334119626537,-12.197170515818016,-10.03985629624367,null,{"$f":"BT32-BT29","v":16.242277736981805},{"$f":"BU32-BU29","v":-5.932277459027091},-61.631603191967088,-29.833881033884154,14.000606871245282,-16.316281753210887,17.815646688135075,49.773949404530867,0,59.708988904657303,-194.22153855633076,-16.037132635186708,-14.955937293622924,null,{"$f":"CH32-CH29","v":-46.865258114048856},{"$f":"CI32-CI29","v":-13.214920744863321},-61.627719199806279,19.26003748826497,9.6436282240779292,-211.08236058226316,17.623498177724741,-0.17440879154241884,10.395983089687888,18.432858345938939,-337.54787926957897,-43.143623654996873,-54.697921479300476,null,{"$f":"CV32-CV29","v":-22.922417302432905},-7.6651249265553361,-10.530196420788116,-29.979191228654827,7.6713826168906962,-31.335545150465578,-90.87942432742193,-104.11740378709362,0,-72.709497044296654,13.108176632542154,-7.3785079625704384,{"$f":"DH29-DH32","v":30.253657409277935},null,{"$f":"DJ32-DJ29","v":-41.190526277785693},12.976991095166113,12.545512075153056,18.372322301315762,-70.005488894738392,-29.981940993672879,10.594744382523231,17.341220396504241,18.471144003122163,7.5351149641007851,-4.1607652190664339,-33.534092112305643,{"$f":"DV29-DV32","v":6.5728681766599948},null,{"$f":"DX32-DX29","v":13.475702580527241},{"$f":"DY32-DY29","v":-203.03276150083752},15.675163448055628,0.18286964689286833,1.6683676101079072,-38.496376221302853,15.015832295348446,-82.411596169031668,0,72.200946466737605,-9.6836314827182832,0.92785088273399197,-16.669086168568697,null,{"$f":"EL32-EL29","v":15.355416933408833},{"$f":"EM32-EM29","v":-25.13783704106595},9.0547536005778966,-34.312804916861978,-4.2371206838381568,9.639175099853901,-14.540657309399649,-53.629570029989736,-9.9465954509951189,13.926003713720092,-28.032768042551425,15.676545479978586,-8.8655508019853642,null,{"$f":"EZ32-EZ29","v":6.4988981977626281},{"$f":"FA32-FA29","v":10.542957646976674},0.59670476184760446,-8.8250620814358172,17.006805125194433,14.123115795950071,-5.6817084344022533,16.15084575673967,0,-649.81005681323688,2.3796725318393328,-2.3522526951544478,-48.862994441501201,null,{"$f":"FN32-FN29","v":15.879720587544625},{"$f":"FO32-FO29","v":-46.444027204904842},-61.542438130513801,0.46316844341367869,2.3719231323475469,13.06314640687242,-61.86397155417194,-12.328895753779079,11.673463290334666,13.707810255169534,14.945567492881992,-12.196305485053927,-9.8770512921348654,null,{"$f":"GB32-GB29","v":16.242461583341537},{"$f":"GC32-GC29","v":-5.9227007364029305},-61.567821811057001,-31.7094667321619,13.945848235438916,-16.895948241962742,17.788387140296891,47.004948947229707,0,55.936702917844514,-194.95435317859142,-16.038820755856477,-14.685862280172955,null,{"$f":"GP32-GP29","v":1053.1407616992249},{"$f":"GQ32-GQ29","v":1081.8565291303939},1037.2591709484307,1100.3135358555053,1102.292094882434,1113.0457020610806,1037.7848406389942,1085.9660731512206,1111.4270605334434,1113.6609914605217,1114.943786300164,1087.8057601875362,1086.5292901313917]
["CGS Delta LLH",{"$f":"B33-B30","v":39.512744588854957},{"$f":"C33-C30","v":39.811797909439974},49.009172326329917,54.926357910632532,59.404054607565058,65.269579174515002,-839.60508082233241,92.095333282200045,116.59952593326739,68.236663320210027,51.97764658809001,-45.364618355032462,-20.846324956846274,null,{"$f":"P33-P30","v":13.729998365339952},{"$f":"Q33-Q30","v":60.436082584857559},37.280938993694917,-45.700026447175105,-38.626231661590055,63.249913032354925,69.630838314087441,-9.4380762459107927,0,50.203594177534114,16.590047648234986,42.025559170242559,22.066707551567333,null,{"$f":"AD33-AD30","v":15.355270387398377},{"$f":"AE33-AE30","v":-25.189973398450547},9.0817454069656378,-36.719394598429062,-4.3020185154114188,9.578845221989468,-14.798516733183988,-53.79036029514873,-16.145284002176822,9.2393179638488618,-30.048356819009996,15.676165084977129,-10.393123569417867,null,{"$f":"AR33-AR30","v":6.4988684571874273},{"$f":"AS33-AS30","v":10.533996137443864},0.58619998568201481,-8.2792423624109688,17.010407320428158,14.125174429236267,-5.7785787695252111,14.338186654667822,0,-649.47899035407249,2.3636596625806305,-2.3509891387770949,-51.355704857738033,null,{"$f":"BF33-BF30","v":15.880318274360661},{"$f":"BG33-BG30","v":-46.482629390249485},-61.325874445113641,0.5825118116001704,2.4089134459652541,13.084625749610268,-62.019345980405888,-12.135622391359675,11.83415297893248,13.804820740167997,14.954334119626537,-12.197170515818016,-10.078750902992851,null,{"$f":"BT33-BT30","v":16.242277736981805},{"$f":"BU33-BU30","v":-5.932277459027091},-61.631603191967088,-29.833881033884154,14.000606871245282,-16.316281753210887,17.815646688135075,49.77447707807687,0,59.707070300006194,-194.22153855633076,-16.037132635186708,-13.321137890693649,null,{"$f":"CH33-CH30","v":-46.865258114048856},{"$f":"CI33-CI30","v":-13.214920744863321},-61.627719199806279,19.26003748826497,9.6436282240779292,-211.08236058226316,17.623498177724741,-0.17440879154241884,10.395983089687888,18.432858345938939,-337.54787926957897,-43.143623654996873,-53.15186510247463,null,{"$f":"CV33-CV30","v":-22.922417302432905},-7.6651249265553361,-10.530196420788116,-29.979191228654827,7.6713826168906962,-31.335545150465578,-90.87942432742193,-104.11687611354762,0,-72.710200609024582,13.108176632542154,-7.3785079625704384,{"$f":"DH30-DH33","v":29.831988938451104},null,{"$f":"DJ33-DJ30","v":-41.190526277785693},12.976991095166113,12.545512075153056,18.372322301315762,-70.005488894738392,-29.981940993672879,10.594744382523231,17.341220396504241,18.471144003122163,7.5351149641007851,-4.1607652190664339,-33.534092112305643,{"$f":"DV30-DV33","v":6.0097549128547598},null,{"$f":"DX33-DX30","v":13.475702580527241},{"$f":"DY33-DY30","v":-203.03276150083752},15.675163448055628,0.18286964689286833,1.6683676101079072,-38.496376221302853,15.015832295348446,-82.411712448101468,0,72.200242902009677,-9.6836314827182832,0.92785088273399197,-19.09760889309689,null,{"$f":"EL33-EL30","v":15.355416933408833},{"$f":"EM33-EM30","v":-25.13783704106595},9.0547536005778966,-34.312804916861978,-4.2371206838381568,9.639175099853901,-14.540657309399649,-53.629570029989736,-9.9465954509951189,13.926003713720092,-28.032768042551425,15.676545479978586,-8.9027948747163919,null,{"$f":"EZ33-EZ30","v":6.4988981977626281},{"$f":"FA33-FA30","v":10.542957646976674},0.59670476184760446,-8.8250620814358172,17.006805125194433,14.123115795950071,-5.6817084344022533,16.151373430285673,0,-649.81197541788799,2.3796725318393328,-2.3522526951544478,-53.826835366397404,null,{"$f":"FN33-FN30","v":15.879720587544625},{"$f":"FO33-FO30","v":-46.444027204904842},-61.542438130513801,0.46316844341367869,2.3719231323475469,13.06314640687242,-61.86397155417194,-12.328895753779079,11.673463290334666,13.707810255169534,14.945567492881992,-12.196305485053927,-10.413662517686816,null,{"$f":"GB33-GB30","v":16.242461583341537},{"$f":"GC33-GC30","v":-5.9227007364029305},-61.567821811057001,-31.7094667321619,13.945848235438916,-16.895948241962742,17.788387140296891,47.00547662077571,0,55.935999353116586,-194.95435317859142,-16.038820755856477,-15.547588921833608,null,{"$f":"GP33-GP30","v":1053.1407616992249},{"$f":"GQ33-GQ30","v":1086.6570098996247},1037.2591709484307,1100.3135358555053,1102.292094882434,1113.0457020610806,1037.7848406389942,1085.9660731512206,1111.4270605334434,1113.6609914605217,1114.943786300164,1087.8057601875362,1087.1349798361762]
["CGS Delta Flat",{"$f":"B34-B31","v":39.512744588854957},{"$f":"C34-C31","v":39.811797909439974},49.009172326329917,54.926357910632532,59.404054607565058,65.269579174515002,-839.60508082233241,92.095333282200045,116.59952593326739,68.236663320210027,51.97764658809001,-45.364618355032462,-19.56889331232378,null,{"$f":"P34-P31","v":13.729998365339952},{"$f":"Q34-Q31","v":60.436082584857559},37.280938993694917,-45.700026447175105,-38.626231661590055,63.249913032354925,69.630838314087441,-9.4383713039753161,0,50.20398758828685,16.590047648234986,42.025559170242559,21.875435059713482,null,{"$f":"AD34-AD31","v":15.355270387398377},{"$f":"AE34-AE31","v":-25.189973398450547},9.0817454069656378,-36.719394598429062,-4.3020185154114188,9.578845221989468,-14.798516733183988,-53.79036029514873,-16.145284002176822,9.2393179638488618,-30.048356819009996,15.676165084977129,-10.208542141780754,null,{"$f":"AR34-AR31","v":6.4988684571874273},{"$f":"AS34-AS31","v":10.533996137443864},0.58619998568201481,-8.2792423624109688,17.010407320428158,14.125174429236267,-5.7785787695252111,14.339593256318267,0,-649.47859696304181,2.3636596625806305,-2.3509891387770949,-51.142191863426092,null,{"$f":"BF34-BF31","v":15.880318274360661},{"$f":"BG34-BG31","v":-46.482629390249485},-61.325874445113641,0.5825118116001704,2.4089134459652541,13.084625749610268,-62.019345980405888,-12.135622391359675,11.83415297893248,13.804820740167997,14.954334119626537,-12.197170515818016,-10.05694150706222,null,{"$f":"BT34-BT31","v":16.242277736981805},{"$f":"BU34-BU31","v":-5.932277459027091},-61.631603191967088,-29.833881033884154,14.000606871245282,-16.316281753210887,17.815646688135075,49.774182034803857,0,59.708101807883168,-194.22153855633076,-16.037132635186708,-14.237819930326964,null,{"$f":"CH34-CH31","v":-46.865258114048856},{"$f":"CI34-CI31","v":-13.214920744863321},-61.627719199806279,19.26003748826497,9.6436282240779292,-211.08236058226316,17.623498177724741,-0.17440879154241884,10.395983089687888,18.432858345938939,-337.54787926957897,-43.143623654996873,-54.016417575490095,null,{"$f":"CV34-CV31","v":-22.922417302432905},-7.6651249265553361,-10.530196420788116,-29.979191228654827,7.6713826168906962,-31.335545150465578,-90.87942432742193,-104.11717115682063,0,-72.709807217993898,13.108176632542154,-7.3785079625704384,{"$f":"DH31-DH34","v":30.068431350403216},null,{"$f":"DJ34-DJ31","v":-41.190526277785693},12.976991095166113,12.545512075153056,18.372322301315762,-70.005488894738392,-29.981940993672879,10.594744382523231,17.341220396504241,18.471144003122163,7.5351149641007851,-4.1607652190664339,-33.534092112305643,{"$f":"DV31-DV34","v":6.3255097475362163},null,{"$f":"DX34-DX31","v":13.475702580527241},{"$f":"DY34-DY31","v":-203.03276150083752},15.675163448055628,0.18286964689286833,1.6683676101079072,-38.496376221302853,15.015832295348446,-82.411649932472528,0,72.200636293040361,-9.6836314827182832,0.92785088273399197,-17.735861904183253,null,{"$f":"EL34-EL31","v":15.355416933408833},{"$f":"EM34-EM31","v":-25.13783704106595},9.0547536005778966,-34.312804916861978,-4.2371206838381568,9.639175099853901,-14.540657309399649,-53.629570029989736,-9.9465954509951189,13.926003713720092,-28.032768042551425,15.676545479978586,-8.8819002036759684,null,{"$f":"EZ34-EZ31","v":6.4988981977626281},{"$f":"FA34-FA31","v":10.542957646976674},0.59670476184760446,-8.8250620814358172,17.006805125194433,14.123115795950071,-5.6817084344022533,16.15107838701266,0,-649.81094391001102,2.3796725318393328,-2.3522526951544478,-51.052524274126768,null,{"$f":"FN34-FN31","v":15.879720587544625},{"$f":"FO34-FO31","v":-46.444027204904842},-61.542438130513801,0.46316844341367869,2.3719231323475469,13.06314640687242,-61.86397155417194,-12.328895753779079,11.673463290334666,13.707810255169534,14.945567492881992,-12.196305485053927,-10.11276818664669,null,{"$f":"GB34-GB31","v":16.242461583341537},{"$f":"GC34-GC31","v":-5.9227007364029305},-61.567821811057001,-31.7094667321619,13.945848235438916,-16.895948241962742,17.788387140296891,47.005181577502697,0,55.93639274414727,-194.95435317859142,-16.038820755856477,-15.064392430528073,null,{"$f":"GP34-GP31","v":1053.1407616992249},{"$f":"GQ34-GQ31","v":1086.6570098996247},1037.2591709484307,1100.3135358555053,1102.292094882434,1113.0457020610806,1037.7848406389942,1085.9660731512206,1111.4270605334434,1113.6609914605217,1114.943786300164,1087.8057601875362,1087.0050328587406]
[]
["1937 Slice HLH",{"$f":"LT_Loads!B8","v":1644.1201925},{"$f":"LT_Loads!C8","v":2075.895},{"$f":"LT_Loads!D8","v":2013.8049999999998},{"$f":"LT_Loads!E8","v":1495.4014422999999},{"$f":"LT_Loads!F8","v":1639.2708332000002},{"$f":"LT_Loads!G8","v":1654.8009258},{"$f":"LT_Loads!H8","v":1672.8250000000003},{"$f":"LT_Loads!I8","v":2466.8557693000002},{"$f":"LT_Loads!J8","v":2032.1033652000001},{"$f":"LT_Loads!K8","v":1736.2700000000002},{"$f":"LT_Loads!L8","v":1828.2662038000001},{"$f":"LT_Loads!M8","v":1756.3828123000003},{"$f":"SUMPRODUCT(B52:M52,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":1835.323120892157},null,{"$f":"LT_Loads!P8","v":1598.8240741},{"$f":"LT_Loads!Q8","v":2094.9674999999997},{"$f":"LT_Loads!R8","v":2029.3025},{"$f":"LT_Loads!S8","v":1502.3052885},{"$f":"LT_Loads!T8","v":1643.5677083999999},{"$f":"LT_Loads!U8","v":1732.7043268999998},{"$f":"LT_Loads!V8","v":1618.4062501999999},{"$f":"LT_Loads!W8","v":2257.7259618000003},{"$f":"LT_Loads!X8","v":1897.1675000000002},{"$f":"LT_Loads!Y8","v":1644.7235576},{"$f":"LT_Loads!Z8","v":1835.4351852},{"$f":"LT_Loads!AA8","v":1766.3515625},{"$f":"SUMPRODUCT(P52:AA52,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":1800.4934853833875},null,{"$f":"LT_Loads!AD8","v":1861.6990740740739},{"$f":"LT_Loads!AE8","v":2429.2549999999997},{"$f":"LT_Loads!AF8","v":2381.1024999999995},{"$f":"LT_Loads!AG8","v":1936.3293269230767},{"$f":"LT_Loads!AH8","v":1744.4000000000003},{"$f":"LT_Loads!AI8","v":1885.9471153846152},{"$f":"LT_Loads!AJ8","v":1871.927884615385},{"$f":"LT_Loads!AK8","v":2959.7875000000004},{"$f":"LT_Loads!AL8","v":2316.53125},{"$f":"LT_Loads!AM8","v":1929.2115384615386},{"$f":"LT_Loads!AN8","v":2151.9134615384614},{"$f":"LT_Loads!AO8","v":1954.4749999999999},{"$f":"SUMPRODUCT(AD52:AO52,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":2114.869318181818},null,{"$f":"LT_Loads!AR8","v":1856.1226851851848},{"$f":"LT_Loads!AS8","v":2516.856770833333},{"$f":"LT_Loads!AT8","v":2303.5360576923076},{"$f":"LT_Loads!AU8","v":1996.2975000000001},{"$f":"LT_Loads!AV8","v":1754.127604166667},{"$f":"LT_Loads!AW8","v":1842.8773148148152},{"$f":"LT_Loads!AX8","v":1867.9326923076919},{"$f":"LT_Loads!AY8","v":2680.9875000000002},{"$f":"LT_Loads!AZ8","v":2046.8557692307693},{"$f":"LT_Loads!BA8","v":1889.8341346153848},{"$f":"LT_Loads!BB8","v":2147.3100961538462},{"$f":"LT_Loads!BC8","v":1956.88},{"$f":"SUMPRODUCT(AR52:BC52,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":2067.9900244299674},null,{"$f":"LT_Loads!BF8","v":1919.6298076923076},{"$f":"LT_Loads!BG8","v":2424.3599999999997},{"$f":"LT_Loads!BH8","v":2295.8870192307691},{"$f":"LT_Loads!BI8","v":1994.3775000000001},{"$f":"LT_Loads!BJ8","v":1746.9635416666665},{"$f":"LT_Loads!BK8","v":1822.2800925925924},{"$f":"LT_Loads!BL8","v":1868.0721153846152},{"$f":"LT_Loads!BM8","v":2956.3900000000003},{"$f":"LT_Loads!BN8","v":2312.6899038461538},{"$f":"LT_Loads!BO8","v":1999.415},{"$f":"LT_Loads!BP8","v":2073.0972222222222},{"$f":"LT_Loads!BQ8","v":1950.76},{"$f":"SUMPRODUCT(BF52:BQ52,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":2112.5020358306188},null,{"$f":"LT_Loads!BT8","v":1914.5480769230769},{"$f":"LT_Loads!BU8","v":2425.0500000000002},{"$f":"LT_Loads!BV8","v":2298.274038461539},{"$f":"LT_Loads!BW8","v":1990.6325000000002},{"$f":"LT_Loads!BX8","v":1749.3489583333333},{"$f":"LT_Loads!BY8","v":1839.7106481481483},{"$f":"LT_Loads!BZ8","v":1935.7474999999999},{"$f":"LT_Loads!CA8","v":2571.6682692307691},{"$f":"LT_Loads!CB8","v":2044.4110576923081},{"$f":"LT_Loads!CC8","v":1960.3325},{"$f":"LT_Loads!CD8","v":2069.3703703703704},{"$f":"LT_Loads!CE8","v":1953.6},{"$f":"SUMPRODUCT(BT52:CE52,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":2064.2184446254073},null,{"$f":"LT_Loads!CH8","v":1917.1538461538462},{"$f":"LT_Loads!CI8","v":2421.2350000000001},{"$f":"LT_Loads!CJ8","v":2371.7450000000003},{"$f":"LT_Loads!CK8","v":1928.0120192307691},{"$f":"LT_Loads!CL8","v":1736.6149999999998},{"$f":"LT_Loads!CM8","v":1879.3125000000002},{"$f":"LT_Loads!CN8","v":1865.6634615384612},{"$f":"LT_Loads!CO8","v":2842.0673076923076},{"$f":"LT_Loads!CP8","v":2398.0899999999997},{"$f":"LT_Loads!CQ8","v":1922.2403846153848},{"$f":"LT_Loads!CR8","v":2070.4236111111109},{"$f":"LT_Loads!CS8","v":2024.4218750000002},{"$f":"SUMPRODUCT(CH52:CS52,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":2113.6657166123778},null,{"$f":"LT_Loads!CV8","v":1849.8032407407404},{"$f":"LT_Loads!CW8","v":2421.9250000000006},{"$f":"LT_Loads!CX8","v":2374.2199999999998},{"$f":"LT_Loads!CY8","v":1924.4182692307693},{"$f":"LT_Loads!CZ8","v":1748.3411458333333},{"$f":"LT_Loads!DA8","v":1897.3918269230771},{"$f":"LT_Loads!DB8","v":1863.1370192307691},{"$f":"LT_Loads!DC8","v":2568.3557692307691},{"$f":"LT_Loads!DD8","v":2130.8274999999999},{"$f":"LT_Loads!DE8","v":1883.6442307692309},{"$f":"LT_Loads!DF8","v":2143.0841346153848},{"$f":"LT_Loads!DG8","v":1950.1325000000002},{"$f":"SUMPRODUCT(CV52:DG52,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":2062.2583469055376},null,{"$f":"LT_Loads!DJ8","v":1854.6921296296298},{"$f":"LT_Loads!DK8","v":2510.901041666667},{"$f":"LT_Loads!DL8","v":2290.8677884615381},{"$f":"LT_Loads!DM8","v":1928.0120192307691},{"$f":"LT_Loads!DN8","v":1745.9583333333333},{"$f":"LT_Loads!DO8","v":1879.3125000000002},{"$f":"LT_Loads!DP8","v":1865.6634615384612},{"$f":"LT_Loads!DQ8","v":2954.7174999999997},{"$f":"LT_Loads!DR8","v":2307.6538461538466},{"$f":"LT_Loads!DS8","v":1922.2403846153848},{"$f":"LT_Loads!DT8","v":2146.9350961538462},{"$f":"LT_Loads!DU8","v":1948.15},{"$f":"SUMPRODUCT(DJ52:DU52,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":2109.6769136807816},null,{"$f":"LT_Loads!DX8","v":1848.622685185185},{"$f":"LT_Loads!DY8","v":2512.0625},{"$f":"LT_Loads!DZ8","v":2293.6538461538457},{"$f":"LT_Loads!EA8","v":1990.21},{"$f":"LT_Loads!EB8","v":1748.7838541666663},{"$f":"LT_Loads!EC8","v":1835.3564814814815},{"$f":"LT_Loads!ED8","v":1863.1370192307691},{"$f":"LT_Loads!EE8","v":2676.9175},{"$f":"LT_Loads!EF8","v":2040.5360576923078},{"$f":"LT_Loads!EG8","v":1883.2355769230769},{"$f":"LT_Loads!EH8","v":2142.1971153846152},{"$f":"LT_Loads!EI8","v":1950.9825000000001},{"$f":"SUMPRODUCT(DX52:EI52,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":2061.7988599348532},null,{"$f":"LT_Loads!EL8","v":1916.8870192307695},{"$f":"LT_Loads!EM8","v":2421.7375000000002},{"$f":"LT_Loads!EN8","v":2291.3389423076928},{"$f":"LT_Loads!EO8","v":1993.9849999999997},{"$f":"LT_Loads!EP8","v":1736.175},{"$f":"LT_Loads!EQ8","v":1818.0185185185182},{"$f":"LT_Loads!ER8","v":1938.1650000000002},{"$f":"LT_Loads!ES8","v":2841.3798076923076},{"$f":"LT_Loads!ET8","v":2308.5865384615381},{"$f":"LT_Loads!EU8","v":1998.6724999999999},{"$f":"LT_Loads!EV8","v":2069.2245370370374},{"$f":"LT_Loads!EW8","v":1948.2425000000001},{"$f":"SUMPRODUCT(EL52:EW52,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":2107.7694805194806},null,{"$f":"LT_Loads!EZ8","v":1911.8269230769229},{"$f":"LT_Loads!FA8","v":2422.4250000000002},{"$f":"LT_Loads!FB8","v":2374.7175000000002},{"$f":"LT_Loads!FC8","v":1924.4543269230771},{"$f":"LT_Loads!FD8","v":1748.8593749999998},{"$f":"LT_Loads!FE8","v":1835.4375},{"$f":"LT_Loads!FF8","v":1935.5300000000004},{"$f":"LT_Loads!FG8","v":2567.6610576923081},{"$f":"LT_Loads!FH8","v":2040.6538461538462},{"$f":"LT_Loads!FI8","v":1959.6449999999998},{"$f":"LT_Loads!FJ8","v":2065.5023148148148},{"$f":"LT_Loads!FK8","v":2028.359375},{"$f":"SUMPRODUCT(EZ52:FK52,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":2068.1243872549021},null,{"$f":"LT_Loads!FN8","v":1853.5694444444443},{"$f":"LT_Loads!FO8","v":2421.7375000000002},{"$f":"LT_Loads!FP8","v":2372.2424999999998},{"$f":"LT_Loads!FQ8","v":1928.0552884615386},{"$f":"LT_Loads!FR8","v":1746.4739583333335},{"$f":"LT_Loads!FS8","v":1879.3870192307693},{"$f":"LT_Loads!FT8","v":1865.7884615384614},{"$f":"LT_Loads!FU8","v":2841.3798076923076},{"$f":"LT_Loads!FV8","v":2399.0675000000001},{"$f":"LT_Loads!FW8","v":1921.9447115384614},{"$f":"LT_Loads!FX8","v":2069.2245370370374},{"$f":"LT_Loads!FY8","v":2025.4036458333335},{"$f":"SUMPRODUCT(FN52:FY52,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":2109.5020358306188},null,{"$f":"LT_Loads!GB8","v":1848.4351851851852},{"$f":"LT_Loads!GC8","v":2424.1725000000006},{"$f":"LT_Loads!GD8","v":2376.2949999999992},{"$f":"LT_Loads!GE8","v":1926.1538461538462},{"$f":"LT_Loads!GF8","v":1750.3463541666665},{"$f":"LT_Loads!GG8","v":1897.5168269230767},{"$f":"LT_Loads!GH8","v":1863.0240384615386},{"$f":"LT_Loads!GI8","v":2567.038461538461},{"$f":"LT_Loads!GJ8","v":2131.5224999999996},{"$f":"LT_Loads!GK8","v":1881.2524038461538},{"$f":"LT_Loads!GL8","v":2143.6658653846152},{"$f":"LT_Loads!GM8","v":1948.3050000000001},{"$f":"SUMPRODUCT(GB52:GM52,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":2062.4377035830621},null,{"$f":"LT_Loads!GP8","v":0},{"$f":"LT_Loads!GQ8","v":0},{"$f":"LT_Loads!GR8","v":0},{"$f":"LT_Loads!GS8","v":0},{"$f":"LT_Loads!GT8","v":0},{"$f":"LT_Loads!GU8","v":0},{"$f":"LT_Loads!GV8","v":0},{"$f":"LT_Loads!GW8","v":0},{"$f":"LT_Loads!GX8","v":0},{"$f":"LT_Loads!GY8","v":0},{"$f":"LT_Loads!GZ8","v":0},{"$f":"LT_Loads!HA8","v":0},{"$f":"SUMPRODUCT(GP52:HA52,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":0}]
["1937 Slice LLH",{"$f":"LT_Loads!B23","v":1130.4969512999999},{"$f":"LT_Loads!C23","v":1523.4610595000001},{"$f":"LT_Loads!D23","v":1403.1686046},{"$f":"LT_Loads!E23","v":1216.9451218999998},{"$f":"LT_Loads!F23","v":1244.1875001999999},{"$f":"LT_Loads!G23","v":1329.9003214000002},{"$f":"LT_Loads!H23","v":1125.403125},{"$f":"LT_Loads!I23","v":1718.4115854000001},{"$f":"LT_Loads!J23","v":1508.4342104999998},{"$f":"LT_Loads!K23","v":1077.5406978000001},{"$f":"LT_Loads!L23","v":1233.0961538999998},{"$f":"LT_Loads!M23","v":1133.5565476000002},{"$f":"SUMPRODUCT(B53:M53,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":1302.3328157767342},null,{"$f":"LT_Loads!P23","v":1170.3365383},{"$f":"LT_Loads!Q23","v":1500.9096573000002},{"$f":"LT_Loads!R23","v":1386.3052323999998},{"$f":"LT_Loads!S23","v":1211.2225610999999},{"$f":"LT_Loads!T23","v":1237.8090278},{"$f":"LT_Loads!U23","v":1245.4220184000001},{"$f":"LT_Loads!V23","v":1175.4276315},{"$f":"LT_Loads!W23","v":1606.9390245},{"$f":"LT_Loads!X23","v":1147.2531250000002},{"$f":"LT_Loads!Y23","v":1103.3048779000001},{"$f":"LT_Loads!Z23","v":1224.5288462999999},{"$f":"LT_Loads!AA23","v":1122.2559523999998},{"$f":"SUMPRODUCT(P53:AA53,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":1262.3157484323544},null,{"$f":"LT_Loads!AD23","v":1391.4423076923076},{"$f":"LT_Loads!AE23","v":1812.4953271028039},{"$f":"LT_Loads!AF23","v":1697.845930232558},{"$f":"LT_Loads!AG23","v":1553.7225609756097},{"$f":"LT_Loads!AH23","v":1416.7229729729729},{"$f":"LT_Loads!AI23","v":1465.9785932721713},{"$f":"LT_Loads!AJ23","v":1437.4407894736842},{"$f":"LT_Loads!AK23","v":1912.752906976744},{"$f":"LT_Loads!AL23","v":1761.8914473684213},{"$f":"LT_Loads!AM23","v":1328.0152439024391},{"$f":"LT_Loads!AN23","v":1382.0213414634147},{"$f":"LT_Loads!AO23","v":1410.9781250000001},{"$f":"SUMPRODUCT(AD53:AO53,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":1550.6574170124481},null,{"$f":"LT_Loads!AR23","v":1397.3974358974358},{"$f":"LT_Loads!AS23","v":1736.7715133531156},{"$f":"LT_Loads!AT23","v":1763.9329268292681},{"$f":"LT_Loads!AU23","v":1497.526162790698},{"$f":"LT_Loads!AV23","v":1407.7291666666665},{"$f":"LT_Loads!AW23","v":1505.2090032154342},{"$f":"LT_Loads!AX23","v":1437.0065789473686},{"$f":"LT_Loads!AY23","v":1816.3691860465117},{"$f":"LT_Loads!AZ23","v":1452.6447368421054},{"$f":"LT_Loads!BA23","v":1289.4756097560978},{"$f":"LT_Loads!BB23","v":1376.3993902439026},{"$f":"LT_Loads!BC23","v":1406.9625000000001},{"$f":"SUMPRODUCT(AR53:BC53,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":1511.5553534303535},null,{"$f":"LT_Loads!BF23","v":1329.560975609756},{"$f":"LT_Loads!BG23","v":1807.380062305296},{"$f":"LT_Loads!BH23","v":1761.856707317073},{"$f":"LT_Loads!BI23","v":1488.8023255813953},{"$f":"LT_Loads!BJ23","v":1402.2986111111111},{"$f":"LT_Loads!BK23","v":1526.1897106109325},{"$f":"LT_Loads!BL23","v":1433.5855263157894},{"$f":"LT_Loads!BM23","v":1909.7994186046512},{"$f":"LT_Loads!BN23","v":1757.9375},{"$f":"LT_Loads!BO23","v":1261.8401162790697},{"$f":"LT_Loads!BP23","v":1446.9711538461538},{"$f":"LT_Loads!BQ23","v":1407.5281250000003},{"$f":"SUMPRODUCT(BF53:BQ53,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":1545.7224532224532},null,{"$f":"LT_Loads!BT23","v":1336.0030487804877},{"$f":"LT_Loads!BU23","v":1806.5171339563863},{"$f":"LT_Loads!BV23","v":1758.8292682926829},{"$f":"LT_Loads!BW23","v":1492.6540697674418},{"$f":"LT_Loads!BX23","v":1402.7569444444443},{"$f":"LT_Loads!BY23","v":1501.8263665594855},{"$f":"LT_Loads!BZ23","v":1365.1718749999998},{"$f":"LT_Loads!CA23","v":1911.8140243902442},{"$f":"LT_Loads!CB23","v":1450.1282894736844},{"$f":"LT_Loads!CC23","v":1224.7151162790697},{"$f":"LT_Loads!CD23","v":1440.9294871794873},{"$f":"LT_Loads!CE23","v":1403.9718750000002},{"$f":"SUMPRODUCT(BT53:CE53,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":1508.431392931393},null,{"$f":"LT_Loads!CH23","v":1327.8414634146343},{"$f":"LT_Loads!CI23","v":1805.0467289719627},{"$f":"LT_Loads!CJ23","v":1689.9476744186047},{"$f":"LT_Loads!CK23","v":1546.0884146341464},{"$f":"LT_Loads!CL23","v":1409.2398648648648},{"$f":"LT_Loads!CM23","v":1460.1314984709479},{"$f":"LT_Loads!CN23","v":1431.7368421052633},{"$f":"LT_Loads!CO23","v":1999.5182926829268},{"$f":"LT_Loads!CP23","v":1669.8125},{"$f":"LT_Loads!CQ23","v":1321.9054878048782},{"$f":"LT_Loads!CR23","v":1445.1089743589744},{"$f":"LT_Loads!CS23","v":1342.9613095238094},{"$f":"SUMPRODUCT(CH53:CS53,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":1539.0322830578511},null,{"$f":"LT_Loads!CV23","v":1392.5096153846152},{"$f":"LT_Loads!CW23","v":1804.1869158878505},{"$f":"LT_Loads!CX23","v":1687.0697674418604},{"$f":"LT_Loads!CY23","v":1550.1189024390242},{"$f":"LT_Loads!CZ23","v":1400.9513888888889},{"$f":"LT_Loads!DA23","v":1436.9663608562691},{"$f":"LT_Loads!DB23","v":1432.6184210526317},{"$f":"LT_Loads!DC23","v":1909.3536585365853},{"$f":"LT_Loads!DD23","v":1363.5281249999998},{"$f":"LT_Loads!DE23","v":1284.3719512195123},{"$f":"LT_Loads!DF23","v":1371.2621951219512},{"$f":"LT_Loads!DG23","v":1402.1625000000001},{"$f":"SUMPRODUCT(CV53:DG53,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":1505.6166839916839},null,{"$f":"LT_Loads!DJ23","v":1385.75},{"$f":"LT_Loads!DK23","v":1731.8278931750742},{"$f":"LT_Loads!DL23","v":1759.5853658536589},{"$f":"LT_Loads!DM23","v":1546.0884146341464},{"$f":"LT_Loads!DN23","v":1400.4791666666665},{"$f":"LT_Loads!DO23","v":1460.1314984709479},{"$f":"LT_Loads!DP23","v":1431.7368421052633},{"$f":"LT_Loads!DQ23","v":1907.325581395349},{"$f":"LT_Loads!DR23","v":1755.6776315789475},{"$f":"LT_Loads!DS23","v":1321.9054878048782},{"$f":"LT_Loads!DT23","v":1377.0000000000002},{"$f":"LT_Loads!DU23","v":1405.7093749999999},{"$f":"SUMPRODUCT(DJ53:DU53,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":1543.9719334719334},null,{"$f":"LT_Loads!DX23","v":1392.5096153846152},{"$f":"LT_Loads!DY23","v":1730.4985163204749},{"$f":"LT_Loads!DZ23","v":1756.0487804878048},{"$f":"LT_Loads!EA23","v":1490.7238372093025},{"$f":"LT_Loads!EB23","v":1400.9513888888889},{"$f":"LT_Loads!EC23","v":1500.4340836012864},{"$f":"LT_Loads!ED23","v":1432.6184210526317},{"$f":"LT_Loads!EE23","v":1812.3924418604654},{"$f":"LT_Loads!EF23","v":1448.2598684210525},{"$f":"LT_Loads!EG23","v":1284.3719512195123},{"$f":"LT_Loads!EH23","v":1372.3750000000002},{"$f":"LT_Loads!EI23","v":1402.1625000000001},{"$f":"SUMPRODUCT(DX53:EI53,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":1506.2104989604989},null,{"$f":"LT_Loads!EL23","v":1327.9024390243903},{"$f":"LT_Loads!EM23","v":1804.6417445482866},{"$f":"LT_Loads!EN23","v":1759.155487804878},{"$f":"LT_Loads!EO23","v":1486.924418604651},{"$f":"LT_Loads!EP23","v":1409.2939189189192},{"$f":"LT_Loads!EQ23","v":1524.8585209003215},{"$f":"LT_Loads!ER23","v":1362.6906250000002},{"$f":"LT_Loads!ES23","v":1999.643292682927},{"$f":"LT_Loads!ET23","v":1755.8026315789475},{"$f":"LT_Loads!EU23","v":1260.3313953488373},{"$f":"LT_Loads!EV23","v":1445.7339743589744},{"$f":"LT_Loads!EW23","v":1405.7875000000001},{"$f":"SUMPRODUCT(EL53:EW53,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":1544.3236514522821},null,{"$f":"LT_Loads!EZ23","v":1334.3567073170732},{"$f":"LT_Loads!FA23","v":1803.7819314641745},{"$f":"LT_Loads!FB23","v":1686.6598837209303},{"$f":"LT_Loads!FC23","v":1550.1585365853659},{"$f":"LT_Loads!FD23","v":1401.0069444444443},{"$f":"LT_Loads!FE23","v":1500.5016077170419},{"$f":"LT_Loads!FF23","v":1363.5281249999998},{"$f":"LT_Loads!FG23","v":1909.4695121951222},{"$f":"LT_Loads!FH23","v":1448.3881578947369},{"$f":"LT_Loads!FI23","v":1223.2499999999998},{"$f":"LT_Loads!FJ23","v":1439.6923076923076},{"$f":"LT_Loads!FK23","v":1339.6636904761904},{"$f":"SUMPRODUCT(EZ53:FK53,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":1500.6589026915115},null,{"$f":"LT_Loads!FN23","v":1385.8173076923076},{"$f":"LT_Loads!FO23","v":1804.6417445482866},{"$f":"LT_Loads!FP23","v":1689.5348837209301},{"$f":"LT_Loads!FQ23","v":1546.1341463414635},{"$f":"LT_Loads!FR23","v":1400.5416666666665},{"$f":"LT_Loads!FS23","v":1460.7186544342508},{"$f":"LT_Loads!FT23","v":1431.8453947368421},{"$f":"LT_Loads!FU23","v":1999.643292682927},{"$f":"LT_Loads!FV23","v":1669.921875},{"$f":"LT_Loads!FW23","v":1322.0396341463415},{"$f":"LT_Loads!FX23","v":1445.7339743589744},{"$f":"LT_Loads!FY23","v":1343.0386904761904},{"$f":"SUMPRODUCT(FN53:FY53,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":1544.3102910602911},null,{"$f":"LT_Loads!GB23","v":1392.9326923076926},{"$f":"LT_Loads!GC23","v":1803.9314641744547},{"$f":"LT_Loads!GD23","v":1687.0029069767443},{"$f":"LT_Loads!GE23","v":1550.3780487804877},{"$f":"LT_Loads!GF23","v":1400.9236111111113},{"$f":"LT_Loads!GG23","v":1436.9908256880735},{"$f":"LT_Loads!GH23","v":1433.0723684210527},{"$f":"LT_Loads!GI23","v":1911.2987804878046},{"$f":"LT_Loads!GJ23","v":1362.921875},{"$f":"LT_Loads!GK23","v":1287.6798780487804},{"$f":"LT_Loads!GL23","v":1370.6981707317073},{"$f":"LT_Loads!GM23","v":1404.640625},{"$f":"SUMPRODUCT(GB53:GM53,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":1506.2370062370062},null,{"$f":"LT_Loads!GP23","v":0},{"$f":"LT_Loads!GQ23","v":0},{"$f":"LT_Loads!GR23","v":0},{"$f":"LT_Loads!GS23","v":0},{"$f":"LT_Loads!GT23","v":0},{"$f":"LT_Loads!GU23","v":0},{"$f":"LT_Loads!GV23","v":0},{"$f":"LT_Loads!GW23","v":0},{"$f":"LT_Loads!GX23","v":0},{"$f":"LT_Loads!GY23","v":0},{"$f":"LT_Loads!GZ23","v":0},{"$f":"LT_Loads!HA23","v":0},{"$f":"SUMPRODUCT(GP53:HA53,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":0}]
["1937 Slice Flat",{"$f":"LT_Loads!B38","v":1417.6841399279567},{"$f":"LT_Loads!C38","v":1829.9431346733707},{"$f":"LT_Loads!D38","v":1731.4677419118277},{"$f":"LT_Loads!E38","v":1372.6411290053761},{"$f":"LT_Loads!F38","v":1469.9494047714286},{"$f":"LT_Loads!G38","v":1518.8061909838491},{"$f":"LT_Loads!H38","v":1429.526388888889},{"$f":"LT_Loads!I38","v":2136.8965054301079},{"$f":"LT_Loads!J38","v":1810.9986109933332},{"$f":"LT_Loads!K38","v":1431.6962366172045},{"$f":"LT_Loads!L38","v":1578.6787635193548},{"$f":"LT_Loads!M38","v":1465.7305554400004},{"$f":"SUMPRODUCT(B54:M54,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":1600.2232876768608},null,{"$f":"LT_Loads!P38","v":1419.1357526354839},{"$f":"LT_Loads!Q38","v":1830.4840499213592},{"$f":"LT_Loads!R38","v":1732.0026880989249},{"$f":"LT_Loads!S38","v":1373.9784947000001},{"$f":"LT_Loads!T38","v":1469.6711310000001},{"$f":"LT_Loads!U38","v":1518.2476446934052},{"$f":"LT_Loads!V38","v":1431.3708334155556},{"$f":"LT_Loads!W38","v":1970.8198926677421},{"$f":"LT_Loads!X38","v":1563.8722222222225},{"$f":"LT_Loads!Y38","v":1406.0336020333334},{"$f":"LT_Loads!Z38","v":1579.2486559838708},{"$f":"LT_Loads!AA38","v":1465.7736111200002},{"$f":"SUMPRODUCT(P54:AA54,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":1564.0884703391439},null,{"$f":"LT_Loads!AD38","v":1664.494623655914},{"$f":"LT_Loads!AE38","v":2154.6643550624135},{"$f":"LT_Loads!AF38","v":2065.1881720430106},{"$f":"LT_Loads!AG38","v":1767.6532258064517},{"$f":"LT_Loads!AH38","v":1605.0431034482758},{"$f":"LT_Loads!AI38","v":1701.1157469717361},{"$f":"LT_Loads!AJ38","v":1688.4777777777779},{"$f":"LT_Loads!AK38","v":2475.6747311827962},{"$f":"LT_Loads!AL38","v":2082.35},{"$f":"LT_Loads!AM38","v":1664.1680107526881},{"$f":"LT_Loads!AN38","v":1812.4986559139784},{"$f":"LT_Loads!AO38","v":1712.9208333333333},{"$f":"SUMPRODUCT(AD54:AO54,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":1867.1915983606557},null,{"$f":"LT_Loads!AR38","v":1663.7540322580642},{"$f":"LT_Loads!AS38","v":2152.2399445214978},{"$f":"LT_Loads!AT38","v":2065.6465053763441},{"$f":"LT_Loads!AU38","v":1765.6827956989248},{"$f":"LT_Loads!AV38","v":1605.671130952381},{"$f":"LT_Loads!AW38","v":1701.5383580080756},{"$f":"LT_Loads!AX38","v":1685.9861111111111},{"$f":"LT_Loads!AY38","v":2281.2177419354839},{"$f":"LT_Loads!AZ38","v":1795.9666666666667},{"$f":"LT_Loads!BA38","v":1625.1599462365591},{"$f":"LT_Loads!BB38","v":1807.4462365591398},{"$f":"LT_Loads!BC38","v":1712.4722222222222},{"$f":"SUMPRODUCT(AR54:BC54,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":1823.5652968036529},null,{"$f":"LT_Loads!BF38","v":1659.491935483871},{"$f":"LT_Loads!BG38","v":2149.6712898751734},{"$f":"LT_Loads!BH38","v":2060.4543010752686},{"$f":"LT_Loads!BI38","v":1760.616935483871},{"$f":"LT_Loads!BJ38","v":1599.25},{"$f":"LT_Loads!BK38","v":1698.3445491251682},{"$f":"LT_Loads!BL38","v":1684.6222222222223},{"$f":"LT_Loads!BM38","v":2472.4825268817208},{"$f":"LT_Loads!BN38","v":2078.4611111111112},{"$f":"LT_Loads!BO38","v":1658.385752688172},{"$f":"LT_Loads!BP38","v":1810.5282258064517},{"$f":"LT_Loads!BQ38","v":1709.3236111111112},{"$f":"SUMPRODUCT(BF54:BQ54,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":1863.533105022831},null,{"$f":"LT_Loads!BT38","v":1659.4905913978494},{"$f":"LT_Loads!BU38","v":2149.6699029126212},{"$f":"LT_Loads!BV38","v":2060.4543010752691},{"$f":"LT_Loads!BW38","v":1760.3844086021506},{"$f":"LT_Loads!BX38","v":1600.8095238095239},{"$f":"LT_Loads!BY38","v":1698.2812920592194},{"$f":"LT_Loads!BZ38","v":1682.1583333333333},{"$f":"LT_Loads!CA38","v":2280.7647849462364},{"$f":"LT_Loads!CB38","v":1793.491666666667},{"$f":"LT_Loads!CC38","v":1620.2083333333333},{"$f":"LT_Loads!CD38","v":1805.8306451612902},{"$f":"LT_Loads!CE38","v":1709.3208333333334},{"$f":"SUMPRODUCT(BT54:CE54,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":1820.078196347032},null,{"$f":"LT_Loads!CH38","v":1657.3494623655913},{"$f":"LT_Loads!CI38","v":2146.8987517337032},{"$f":"LT_Loads!CJ38","v":2056.505376344086},{"$f":"LT_Loads!CK38","v":1759.6370967741937},{"$f":"LT_Loads!CL38","v":1597.3864942528735},{"$f":"LT_Loads!CM38","v":1694.8277254374159},{"$f":"LT_Loads!CN38","v":1682.45},{"$f":"LT_Loads!CO38","v":2470.6209677419356},{"$f":"LT_Loads!CP38","v":2074.411111111111},{"$f":"LT_Loads!CQ38","v":1657.5766129032259},{"$f":"LT_Loads!CR38","v":1808.1948924731182},{"$f":"LT_Loads!CS38","v":1706.4069444444444},{"$f":"SUMPRODUCT(CH54:CS54,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":1860.3664617486338},null,{"$f":"LT_Loads!CV38","v":1658.0349462365589},{"$f":"LT_Loads!CW38","v":2146.8987517337036},{"$f":"LT_Loads!CX38","v":2056.505376344086},{"$f":"LT_Loads!CY38","v":1759.4045698924731},{"$f":"LT_Loads!CZ38","v":1599.4598214285713},{"$f":"LT_Loads!DA38","v":1694.7550471063257},{"$f":"LT_Loads!DB38","v":1681.3625},{"$f":"LT_Loads!DC38","v":2277.8279569892475},{"$f":"LT_Loads!DD38","v":1789.8055555555557},{"$f":"LT_Loads!DE38","v":1619.4489247311831},{"$f":"LT_Loads!DF38","v":1802.8185483870968},{"$f":"LT_Loads!DG38","v":1706.5902777777781},{"$f":"SUMPRODUCT(CV54:DG54,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":1817.742694063927},null,{"$f":"LT_Loads!DJ38","v":1658.0389784946237},{"$f":"LT_Loads!DK38","v":2146.7572815533981},{"$f":"LT_Loads!DL38","v":2056.6465053763441},{"$f":"LT_Loads!DM38","v":1759.6370967741937},{"$f":"LT_Loads!DN38","v":1597.8958333333333},{"$f":"LT_Loads!DO38","v":1694.8277254374159},{"$f":"LT_Loads!DP38","v":1682.45},{"$f":"LT_Loads!DQ38","v":2470.4395161290322},{"$f":"LT_Loads!DR38","v":2074.5972222222226},{"$f":"LT_Loads!DS38","v":1657.5766129032259},{"$f":"LT_Loads!DT38","v":1807.5013440860216},{"$f":"LT_Loads!DU38","v":1707.0652777777777},{"$f":"SUMPRODUCT(DJ54:DU54,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":1861.1800228310503},null,{"$f":"LT_Loads!DX38","v":1657.3494623655911},{"$f":"LT_Loads!DY38","v":2146.754507628294},{"$f":"LT_Loads!DZ38","v":2056.6451612903224},{"$f":"LT_Loads!EA38","v":1759.2647849462367},{"$f":"LT_Loads!EB38","v":1599.7127976190477},{"$f":"LT_Loads!EC38","v":1695.1668909825034},{"$f":"LT_Loads!ED38","v":1681.3625},{"$f":"LT_Loads!EE38","v":2277.1908602150538},{"$f":"LT_Loads!EF38","v":1790.463888888889},{"$f":"LT_Loads!EG38","v":1619.2204301075269},{"$f":"LT_Loads!EH38","v":1802.8131720430108},{"$f":"LT_Loads!EI38","v":1707.0625},{"$f":"SUMPRODUCT(DX54:EI54,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":1817.745890410959},null,{"$f":"LT_Loads!EL38","v":1657.2271505376343},{"$f":"LT_Loads!EM38","v":2146.9972260748959},{"$f":"LT_Loads!EN38","v":2056.7204301075271},{"$f":"LT_Loads!EO38","v":1759.5376344086019},{"$f":"LT_Loads!EP38","v":1597.1566091954023},{"$f":"LT_Loads!EQ38","v":1695.3095558546433},{"$f":"LT_Loads!ER38","v":1682.3986111111114},{"$f":"LT_Loads!ES38","v":2470.2916666666665},{"$f":"LT_Loads!ET38","v":2075.1888888888889},{"$f":"LT_Loads!EU38","v":1657.2889784946237},{"$f":"LT_Loads!EV38","v":1807.760752688172},{"$f":"LT_Loads!EW38","v":1707.151388888889},{"$f":"SUMPRODUCT(EL54:EW54,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":1860.4280510018216},null,{"$f":"LT_Loads!EZ38","v":1657.2432795698924},{"$f":"LT_Loads!FA38","v":2146.9958391123441},{"$f":"LT_Loads!FB38","v":2056.5833333333335},{"$f":"LT_Loads!FC38","v":1759.4422043010752},{"$f":"LT_Loads!FD38","v":1599.7797619047619},{"$f":"LT_Loads!FE38","v":1695.2422611036338},{"$f":"LT_Loads!FF38","v":1681.3069444444445},{"$f":"LT_Loads!FG38","v":2277.49059139785},{"$f":"LT_Loads!FH38","v":1790.5861111111112},{"$f":"LT_Loads!FI38","v":1619.1612903225803},{"$f":"LT_Loads!FJ38","v":1803.0658602150538},{"$f":"LT_Loads!FK38","v":1706.9680555555556},{"$f":"SUMPRODUCT(EZ54:FK54,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":1817.8176940639269},null,{"$f":"LT_Loads!FN38","v":1657.4153225806451},{"$f":"LT_Loads!FO38","v":2146.9972260748959},{"$f":"LT_Loads!FP38","v":2056.5819892473119},{"$f":"LT_Loads!FQ38","v":1759.6814516129032},{"$f":"LT_Loads!FR38","v":1598.2172619047619},{"$f":"LT_Loads!FS38","v":1695.1278600269179},{"$f":"LT_Loads!FT38","v":1682.5680555555555},{"$f":"LT_Loads!FU38","v":2470.2916666666665},{"$f":"LT_Loads!FV38","v":2075.0027777777777},{"$f":"LT_Loads!FW38","v":1657.4704301075269},{"$f":"LT_Loads!FX38","v":1807.760752688172},{"$f":"LT_Loads!FY38","v":1706.9666666666667},{"$f":"SUMPRODUCT(FN54:FY54,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":1861.230593607306},null,{"$f":"LT_Loads!GB38","v":1657.4180107526881},{"$f":"LT_Loads!GC38","v":2148.0319001386965},{"$f":"LT_Loads!GD38","v":2057.5900537634402},{"$f":"LT_Loads!GE38","v":1760.489247311828},{"$f":"LT_Loads!GF38","v":1600.59375},{"$f":"LT_Loads!GG38","v":1694.835800807537},{"$f":"LT_Loads!GH38","v":1681.4888888888888},{"$f":"LT_Loads!GI38","v":2277.9489247311822},{"$f":"LT_Loads!GJ38","v":1789.9222222222222},{"$f":"LT_Loads!GK38","v":1619.5698924731182},{"$f":"LT_Loads!GL38","v":1802.8951612903227},{"$f":"LT_Loads!GM38","v":1706.6763888888888},{"$f":"SUMPRODUCT(GB54:GM54,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":1818.1157534246574},null,{"$f":"LT_Loads!GP38","v":0},{"$f":"LT_Loads!GQ38","v":0},{"$f":"LT_Loads!GR38","v":0},{"$f":"LT_Loads!GS38","v":0},{"$f":"LT_Loads!GT38","v":0},{"$f":"LT_Loads!GU38","v":0},{"$f":"LT_Loads!GV38","v":0},{"$f":"LT_Loads!GW38","v":0},{"$f":"LT_Loads!GX38","v":0},{"$f":"LT_Loads!GY38","v":0},{"$f":"LT_Loads!GZ38","v":0},{"$f":"LT_Loads!HA38","v":0},{"$f":"SUMPRODUCT(GP54:HA54,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":0}]
["Total Generation Delta"]
["Green Springs HLH Loss",{"$f":"(DB_Inputs!B58-LT_Resources!B7)*GSLoss","v":-1.8069816914099588E-5},{"$f":"(DB_Inputs!C58-LT_Resources!C7)*GSLoss","v":1.1521394505615844E-6},{"$f":"(DB_Inputs!D58-LT_Resources!D7)*GSLoss","v":6.6996030585464438E-8},{"$f":"(DB_Inputs!E58-LT_Resources!E7)*GSLoss","v":-5.2800078645608651E-5},{"$f":"(DB_Inputs!F58-LT_Resources!F7)*GSLoss","v":-4.8556558206043651E-5},{"$f":"(DB_Inputs!G58-LT_Resources!G7)*GSLoss","v":-3.3029719480349937E-5},{"$f":"(DB_Inputs!H58-LT_Resources!H7)*GSLoss","v":8.4620621775594702E-5},{"$f":"(DB_Inputs!I58-LT_Resources!I7)*GSLoss","v":-4.0218434410438597E-5},{"$f":"(DB_Inputs!J58-LT_Resources!J7)*GSLoss","v":4.8972400265737904E-5},{"$f":"(DB_Inputs!K58-LT_Resources!K7)*GSLoss","v":-4.4062475494071938E-5},{"$f":"(DB_Inputs!L58-LT_Resources!L7)*GSLoss","v":-3.3579716358664409E-5},{"$f":"(DB_Inputs!M58-LT_Resources!M7)*GSLoss","v":-3.7719155691003258E-5},{"$f":"SUMPRODUCT(B56:M56,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":-1.4508673298792155E-5},null,{"$f":"(DB_Inputs!P58-LT_Resources!P7)*GSLoss","v":-1.7400069991355237E-5},{"$f":"(DB_Inputs!Q58-LT_Resources!Q7)*GSLoss","v":1.1521394505615844E-6},{"$f":"(DB_Inputs!R58-LT_Resources!R7)*GSLoss","v":6.6996030585464438E-8},{"$f":"(DB_Inputs!S58-LT_Resources!S7)*GSLoss","v":-5.2800078645608651E-5},{"$f":"(DB_Inputs!T58-LT_Resources!T7)*GSLoss","v":-4.8556558206043651E-5},{"$f":"(DB_Inputs!U58-LT_Resources!U7)*GSLoss","v":-3.430009330648076E-5},{"$f":"(DB_Inputs!V58-LT_Resources!V7)*GSLoss","v":8.1367009399667902E-5},{"$f":"(DB_Inputs!W58-LT_Resources!W7)*GSLoss","v":-4.0218434410438597E-5},{"$f":"(DB_Inputs!X58-LT_Resources!X7)*GSLoss","v":5.0929872276293858E-5},{"$f":"(DB_Inputs!Y58-LT_Resources!Y7)*GSLoss","v":-4.236673797506629E-5},{"$f":"(DB_Inputs!Z58-LT_Resources!Z7)*GSLoss","v":-3.3579716358664409E-5},{"$f":"(DB_Inputs!AA58-LT_Resources!AA7)*GSLoss","v":-3.7719155691003258E-5},{"$f":"SUMPRODUCT(P56:AA56,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":-1.4461312310845994E-5},null,{"$f":"(DB_Inputs!AD58-LT_Resources!AD7)*GSLoss","v":-0.26916319444444442},{"$f":"(DB_Inputs!AE58-LT_Resources!AE7)*GSLoss","v":-0.44900499999999999},{"$f":"(DB_Inputs!AF58-LT_Resources!AF7)*GSLoss","v":-0.51041499999999995},{"$f":"(DB_Inputs!AG58-LT_Resources!AG7)*GSLoss","v":-0.51089423076923068},{"$f":"(DB_Inputs!AH58-LT_Resources!AH7)*GSLoss","v":-0.47325749999999994},{"$f":"(DB_Inputs!AI58-LT_Resources!AI7)*GSLoss","v":-0.54715745192307685},{"$f":"(DB_Inputs!AJ58-LT_Resources!AJ7)*GSLoss","v":-0.49442067307692306},{"$f":"(DB_Inputs!AK58-LT_Resources!AK7)*GSLoss","v":-0.50296125000000003},{"$f":"(DB_Inputs!AL58-LT_Resources!AL7)*GSLoss","v":-0.4844723557692307},{"$f":"(DB_Inputs!AM58-LT_Resources!AM7)*GSLoss","v":-0.42767067307692308},{"$f":"(DB_Inputs!AN58-LT_Resources!AN7)*GSLoss","v":-0.43280528846153843},{"$f":"(DB_Inputs!AO58-LT_Resources!AO7)*GSLoss","v":-0.35166124999999998},{"$f":"(DB_Inputs!AP58-LT_Resources!AP7)*GSLoss","v":-0.45384040178571422},null,{"$f":"(DB_Inputs!AR58-LT_Resources!AR7)*GSLoss","v":-0.26916319444444442},{"$f":"(DB_Inputs!AS58-LT_Resources!AS7)*GSLoss","v":-0.46771354166666662},{"$f":"(DB_Inputs!AT58-LT_Resources!AT7)*GSLoss","v":-0.4907836538461538},{"$f":"(DB_Inputs!AU58-LT_Resources!AU7)*GSLoss","v":-0.53132999999999997},{"$f":"(DB_Inputs!AV58-LT_Resources!AV7)*GSLoss","v":-0.4760572916666666},{"$f":"(DB_Inputs!AW58-LT_Resources!AW7)*GSLoss","v":-0.52689236111111115},{"$f":"(DB_Inputs!AX58-LT_Resources!AX7)*GSLoss","v":-0.49442067307692306},{"$f":"(DB_Inputs!AY58-LT_Resources!AY7)*GSLoss","v":-0.50296125000000003},{"$f":"(DB_Inputs!AZ58-LT_Resources!AZ7)*GSLoss","v":-0.4844723557692307},{"$f":"(DB_Inputs!BA58-LT_Resources!BA7)*GSLoss","v":-0.42767067307692308},{"$f":"(DB_Inputs!BB58-LT_Resources!BB7)*GSLoss","v":-0.43280528846153843},{"$f":"(DB_Inputs!BC58-LT_Resources!BC7)*GSLoss","v":-0.35166124999999998},{"$f":"(DB_Inputs!BD58-LT_Resources!BD7)*GSLoss","v":-0.4539960301302931},null,{"$f":"(DB_Inputs!BF58-LT_Resources!BF7)*GSLoss","v":-0.27951562499999999},{"$f":"(DB_Inputs!BG58-LT_Resources!BG7)*GSLoss","v":-0.44900499999999999},{"$f":"(DB_Inputs!BH58-LT_Resources!BH7)*GSLoss","v":-0.4907836538461538},{"$f":"(DB_Inputs!BI58-LT_Resources!BI7)*GSLoss","v":-0.53132999999999997},{"$f":"(DB_Inputs!BJ58-LT_Resources!BJ7)*GSLoss","v":-0.4760572916666666},{"$f":"(DB_Inputs!BK58-LT_Resources!BK7)*GSLoss","v":-0.52689236111111115},{"$f":"(DB_Inputs!BL58-LT_Resources!BL7)*GSLoss","v":-0.49442067307692306},{"$f":"(DB_Inputs!BM58-LT_Resources!BM7)*GSLoss","v":-0.50296125000000003},{"$f":"(DB_Inputs!BN58-LT_Resources!BN7)*GSLoss","v":-0.4844723557692307},{"$f":"(DB_Inputs!BO58-LT_Resources!BO7)*GSLoss","v":-0.44477749999999994},{"$f":"(DB_Inputs!BP58-LT_Resources!BP7)*GSLoss","v":-0.41677546296296292},{"$f":"(DB_Inputs!BQ58-LT_Resources!BQ7)*GSLoss","v":-0.35166124999999998},{"$f":"(DB_Inputs!BR58-LT_Resources!BR7)*GSLoss","v":-0.4539960301302931},null,{"$f":"(DB_Inputs!BT58-LT_Resources!BT7)*GSLoss","v":-0.27951562499999999},{"$f":"(DB_Inputs!BU58-LT_Resources!BU7)*GSLoss","v":-0.44900499999999999},{"$f":"(DB_Inputs!BV58-LT_Resources!BV7)*GSLoss","v":-0.4907836538461538},{"$f":"(DB_Inputs!BW58-LT_Resources!BW7)*GSLoss","v":-0.53132999999999997},{"$f":"(DB_Inputs!BX58-LT_Resources!BX7)*GSLoss","v":-0.4760572916666666},{"$f":"(DB_Inputs!BY58-LT_Resources!BY7)*GSLoss","v":-0.52689236111111115},{"$f":"(DB_Inputs!BZ58-LT_Resources!BZ7)*GSLoss","v":-0.51419749999999997},{"$f":"(DB_Inputs!CA58-LT_Resources!CA7)*GSLoss","v":-0.48361658653846151},{"$f":"(DB_Inputs!CB58-LT_Resources!CB7)*GSLoss","v":-0.4844723557692307},{"$f":"(DB_Inputs!CC58-LT_Resources!CC7)*GSLoss","v":-0.44477749999999994},{"$f":"(DB_Inputs!CD58-LT_Resources!CD7)*GSLoss","v":-0.41677546296296292},{"$f":"(DB_Inputs!CE58-LT_Resources!CE7)*GSLoss","v":-0.35166124999999998},{"$f":"(DB_Inputs!CF58-LT_Resources!CF7)*GSLoss","v":-0.4539960301302931},null,{"$f":"(DB_Inputs!CH58-LT_Resources!CH7)*GSLoss","v":-0.27951562499999999},{"$f":"(DB_Inputs!CI58-LT_Resources!CI7)*GSLoss","v":-0.44900499999999999},{"$f":"(DB_Inputs!CJ58-LT_Resources!CJ7)*GSLoss","v":-0.51041499999999995},{"$f":"(DB_Inputs!CK58-LT_Resources!CK7)*GSLoss","v":-0.51089423076923068},{"$f":"(DB_Inputs!CL58-LT_Resources!CL7)*GSLoss","v":-0.47325749999999994},{"$f":"(DB_Inputs!CM58-LT_Resources!CM7)*GSLoss","v":-0.54715745192307685},{"$f":"(DB_Inputs!CN58-LT_Resources!CN7)*GSLoss","v":-0.49442067307692306},{"$f":"(DB_Inputs!CO58-LT_Resources!CO7)*GSLoss","v":-0.48361658653846151},{"$f":"(DB_Inputs!CP58-LT_Resources!CP7)*GSLoss","v":-0.50385124999999997},{"$f":"(DB_Inputs!CQ58-LT_Resources!CQ7)*GSLoss","v":-0.42767067307692308},{"$f":"(DB_Inputs!CR58-LT_Resources!CR7)*GSLoss","v":-0.41677546296296292},{"$f":"(DB_Inputs!CS58-LT_Resources!CS7)*GSLoss","v":-0.36631380208333336},{"$f":"(DB_Inputs!CT58-LT_Resources!CT7)*GSLoss","v":-0.45531870928338758},null,{"$f":"(DB_Inputs!CV58-LT_Resources!CV7)*GSLoss","v":-0.26916319444444442},{"$f":"(DB_Inputs!CW58-LT_Resources!CW7)*GSLoss","v":-0.44900499999999999},{"$f":"(DB_Inputs!CX58-LT_Resources!CX7)*GSLoss","v":-0.51041499999999995},{"$f":"(DB_Inputs!CY58-LT_Resources!CY7)*GSLoss","v":-0.51089423076923068},{"$f":"(DB_Inputs!CZ58-LT_Resources!CZ7)*GSLoss","v":-0.4760572916666666},{"$f":"(DB_Inputs!DA58-LT_Resources!DA7)*GSLoss","v":-0.54715745192307685},{"$f":"(DB_Inputs!DB58-LT_Resources!DB7)*GSLoss","v":-0.49442067307692306},{"$f":"(DB_Inputs!DC58-LT_Resources!DC7)*GSLoss","v":-0.48361658653846151},{"$f":"(DB_Inputs!DD58-LT_Resources!DD7)*GSLoss","v":-0.50385124999999997},{"$f":"(DB_Inputs!DE58-LT_Resources!DE7)*GSLoss","v":-0.42767067307692308},{"$f":"(DB_Inputs!DF58-LT_Resources!DF7)*GSLoss","v":-0.43280528846153843},{"$f":"(DB_Inputs!DG58-LT_Resources!DG7)*GSLoss","v":-0.35166124999999998},{"$f":"(DB_Inputs!DH58-LT_Resources!DH7)*GSLoss","v":-0.4539960301302931},null,{"$f":"(DB_Inputs!DJ58-LT_Resources!DJ7)*GSLoss","v":-0.26916319444444442},{"$f":"(DB_Inputs!DK58-LT_Resources!DK7)*GSLoss","v":-0.46771354166666662},{"$f":"(DB_Inputs!DL58-LT_Resources!DL7)*GSLoss","v":-0.4907836538461538},{"$f":"(DB_Inputs!DM58-LT_Resources!DM7)*GSLoss","v":-0.51089423076923068},{"$f":"(DB_Inputs!DN58-LT_Resources!DN7)*GSLoss","v":-0.4760572916666666},{"$f":"(DB_Inputs!DO58-LT_Resources!DO7)*GSLoss","v":-0.54715745192307685},{"$f":"(DB_Inputs!DP58-LT_Resources!DP7)*GSLoss","v":-0.49442067307692306},{"$f":"(DB_Inputs!DQ58-LT_Resources!DQ7)*GSLoss","v":-0.50296125000000003},{"$f":"(DB_Inputs!DR58-LT_Resources!DR7)*GSLoss","v":-0.4844723557692307},{"$f":"(DB_Inputs!DS58-LT_Resources!DS7)*GSLoss","v":-0.42767067307692308},{"$f":"(DB_Inputs!DT58-LT_Resources!DT7)*GSLoss","v":-0.43280528846153843},{"$f":"(DB_Inputs!DU58-LT_Resources!DU7)*GSLoss","v":-0.35166124999999998},{"$f":"(DB_Inputs!DV58-LT_Resources!DV7)*GSLoss","v":-0.4539960301302931},null,{"$f":"(DB_Inputs!DX58-LT_Resources!DX7)*GSLoss","v":-0.26916319444444442},{"$f":"(DB_Inputs!DY58-LT_Resources!DY7)*GSLoss","v":-0.46771354166666662},{"$f":"(DB_Inputs!DZ58-LT_Resources!DZ7)*GSLoss","v":-0.4907836538461538},{"$f":"(DB_Inputs!EA58-LT_Resources!EA7)*GSLoss","v":-0.53132999999999997},{"$f":"(DB_Inputs!EB58-LT_Resources!EB7)*GSLoss","v":-0.4760572916666666},{"$f":"(DB_Inputs!EC58-LT_Resources!EC7)*GSLoss","v":-0.52689236111111115},{"$f":"(DB_Inputs!ED58-LT_Resources!ED7)*GSLoss","v":-0.49442067307692306},{"$f":"(DB_Inputs!EE58-LT_Resources!EE7)*GSLoss","v":-0.50296125000000003},{"$f":"(DB_Inputs!EF58-LT_Resources!EF7)*GSLoss","v":-0.4844723557692307},{"$f":"(DB_Inputs!EG58-LT_Resources!EG7)*GSLoss","v":-0.42767067307692308},{"$f":"(DB_Inputs!EH58-LT_Resources!EH7)*GSLoss","v":-0.43280528846153843},{"$f":"(DB_Inputs!EI58-LT_Resources!EI7)*GSLoss","v":-0.35166124999999998},{"$f":"(DB_Inputs!EJ58-LT_Resources!EJ7)*GSLoss","v":-0.4539960301302931},null,{"$f":"(DB_Inputs!EL58-LT_Resources!EL7)*GSLoss","v":-0.27951562499999999},{"$f":"(DB_Inputs!EM58-LT_Resources!EM7)*GSLoss","v":-0.44900499999999999},{"$f":"(DB_Inputs!EN58-LT_Resources!EN7)*GSLoss","v":-0.4907836538461538},{"$f":"(DB_Inputs!EO58-LT_Resources!EO7)*GSLoss","v":-0.53132999999999997},{"$f":"(DB_Inputs!EP58-LT_Resources!EP7)*GSLoss","v":-0.47325749999999994},{"$f":"(DB_Inputs!EQ58-LT_Resources!EQ7)*GSLoss","v":-0.52689236111111115},{"$f":"(DB_Inputs!ER58-LT_Resources!ER7)*GSLoss","v":-0.51419749999999997},{"$f":"(DB_Inputs!ES58-LT_Resources!ES7)*GSLoss","v":-0.48361658653846151},{"$f":"(DB_Inputs!ET58-LT_Resources!ET7)*GSLoss","v":-0.4844723557692307},{"$f":"(DB_Inputs!EU58-LT_Resources!EU7)*GSLoss","v":-0.44477749999999994},{"$f":"(DB_Inputs!EV58-LT_Resources!EV7)*GSLoss","v":-0.41677546296296292},{"$f":"(DB_Inputs!EW58-LT_Resources!EW7)*GSLoss","v":-0.35166124999999998},{"$f":"(DB_Inputs!EX58-LT_Resources!EX7)*GSLoss","v":-0.45384040178571422},null,{"$f":"(DB_Inputs!EZ58-LT_Resources!EZ7)*GSLoss","v":-0.27951562499999999},{"$f":"(DB_Inputs!FA58-LT_Resources!FA7)*GSLoss","v":-0.44900499999999999},{"$f":"(DB_Inputs!FB58-LT_Resources!FB7)*GSLoss","v":-0.51041499999999995},{"$f":"(DB_Inputs!FC58-LT_Resources!FC7)*GSLoss","v":-0.51089423076923068},{"$f":"(DB_Inputs!FD58-LT_Resources!FD7)*GSLoss","v":-0.4760572916666666},{"$f":"(DB_Inputs!FE58-LT_Resources!FE7)*GSLoss","v":-0.52689236111111115},{"$f":"(DB_Inputs!FF58-LT_Resources!FF7)*GSLoss","v":-0.51419749999999997},{"$f":"(DB_Inputs!FG58-LT_Resources!FG7)*GSLoss","v":-0.48361658653846151},{"$f":"(DB_Inputs!FH58-LT_Resources!FH7)*GSLoss","v":-0.4844723557692307},{"$f":"(DB_Inputs!FI58-LT_Resources!FI7)*GSLoss","v":-0.44477749999999994},{"$f":"(DB_Inputs!FJ58-LT_Resources!FJ7)*GSLoss","v":-0.41677546296296292},{"$f":"(DB_Inputs!FK58-LT_Resources!FK7)*GSLoss","v":-0.36631380208333336},{"$f":"(DB_Inputs!FL58-LT_Resources!FL7)*GSLoss","v":-0.45547967728758171},null,{"$f":"(DB_Inputs!FN58-LT_Resources!FN7)*GSLoss","v":-0.26916319444444442},{"$f":"(DB_Inputs!FO58-LT_Resources!FO7)*GSLoss","v":-0.44900499999999999},{"$f":"(DB_Inputs!FP58-LT_Resources!FP7)*GSLoss","v":-0.51041499999999995},{"$f":"(DB_Inputs!FQ58-LT_Resources!FQ7)*GSLoss","v":-0.51089423076923068},{"$f":"(DB_Inputs!FR58-LT_Resources!FR7)*GSLoss","v":-0.4760572916666666},{"$f":"(DB_Inputs!FS58-LT_Resources!FS7)*GSLoss","v":-0.54715745192307685},{"$f":"(DB_Inputs!FT58-LT_Resources!FT7)*GSLoss","v":-0.49442067307692306},{"$f":"(DB_Inputs!FU58-LT_Resources!FU7)*GSLoss","v":-0.48361658653846151},{"$f":"(DB_Inputs!FV58-LT_Resources!FV7)*GSLoss","v":-0.50385124999999997},{"$f":"(DB_Inputs!FW58-LT_Resources!FW7)*GSLoss","v":-0.42767067307692308},{"$f":"(DB_Inputs!FX58-LT_Resources!FX7)*GSLoss","v":-0.41677546296296292},{"$f":"(DB_Inputs!FY58-LT_Resources!FY7)*GSLoss","v":-0.36631380208333336},{"$f":"(DB_Inputs!FZ58-LT_Resources!FZ7)*GSLoss","v":-0.4539960301302931},null,{"$f":"(DB_Inputs!GB58-LT_Resources!GB7)*GSLoss","v":-0.26916319444444442},{"$f":"(DB_Inputs!GC58-LT_Resources!GC7)*GSLoss","v":-0.44900499999999999},{"$f":"(DB_Inputs!GD58-LT_Resources!GD7)*GSLoss","v":-0.51041499999999995},{"$f":"(DB_Inputs!GE58-LT_Resources!GE7)*GSLoss","v":-0.51089423076923068},{"$f":"(DB_Inputs!GF58-LT_Resources!GF7)*GSLoss","v":-0.4760572916666666},{"$f":"(DB_Inputs!GG58-LT_Resources!GG7)*GSLoss","v":-0.54715745192307685},{"$f":"(DB_Inputs!GH58-LT_Resources!GH7)*GSLoss","v":-0.49442067307692306},{"$f":"(DB_Inputs!GI58-LT_Resources!GI7)*GSLoss","v":-0.48361658653846151},{"$f":"(DB_Inputs!GJ58-LT_Resources!GJ7)*GSLoss","v":-0.50385124999999997},{"$f":"(DB_Inputs!GK58-LT_Resources!GK7)*GSLoss","v":-0.42767067307692308},{"$f":"(DB_Inputs!GL58-LT_Resources!GL7)*GSLoss","v":-0.43280528846153843},{"$f":"(DB_Inputs!GM58-LT_Resources!GM7)*GSLoss","v":-0.35166124999999998},{"$f":"(DB_Inputs!GN58-LT_Resources!GN7)*GSLoss","v":-0.4539960301302931},null,{"$f":"(DB_Inputs!GP58-LT_Resources!GP7)*GSLoss","v":0},{"$f":"(DB_Inputs!GQ58-LT_Resources!GQ7)*GSLoss","v":0},{"$f":"(DB_Inputs!GR58-LT_Resources!GR7)*GSLoss","v":0},{"$f":"(DB_Inputs!GS58-LT_Resources!GS7)*GSLoss","v":0},{"$f":"(DB_Inputs!GT58-LT_Resources!GT7)*GSLoss","v":0},{"$f":"(DB_Inputs!GU58-LT_Resources!GU7)*GSLoss","v":0},{"$f":"(DB_Inputs!GV58-LT_Resources!GV7)*GSLoss","v":0},{"$f":"(DB_Inputs!GW58-LT_Resources!GW7)*GSLoss","v":0},{"$f":"(DB_Inputs!GX58-LT_Resources!GX7)*GSLoss","v":0},{"$f":"(DB_Inputs!GY58-LT_Resources!GY7)*GSLoss","v":0},{"$f":"(DB_Inputs!GZ58-LT_Resources!GZ7)*GSLoss","v":0},{"$f":"(DB_Inputs!HA58-LT_Resources!HA7)*GSLoss","v":0},{"$f":"(DB_Inputs!HB58-LT_Resources!HB7)*GSLoss","v":0}]
["Green Springs LLH Loss",{"$f":"(DB_Inputs!B59-LT_Resources!B37)*GSLoss","v":5.0053156817922773E-5},{"$f":"(DB_Inputs!C59-LT_Resources!C37)*GSLoss","v":4.6391387289040299E-5},{"$f":"(DB_Inputs!D59-LT_Resources!D37)*GSLoss","v":-7.6867477530689891E-8},{"$f":"(DB_Inputs!E59-LT_Resources!E37)*GSLoss","v":-8.663734250652366E-7},{"$f":"(DB_Inputs!F59-LT_Resources!F37)*GSLoss","v":-5.8869033503167744E-5},{"$f":"(DB_Inputs!G59-LT_Resources!G37)*GSLoss","v":-3.6012313918200923E-5},{"$f":"(DB_Inputs!H59-LT_Resources!H37)*GSLoss","v":4.7192972780387254E-5},{"$f":"(DB_Inputs!I59-LT_Resources!I37)*GSLoss","v":3.7439502179263951E-5},{"$f":"(DB_Inputs!J59-LT_Resources!J37)*GSLoss","v":-6.7011818784575174E-5},{"$f":"(DB_Inputs!K59-LT_Resources!K37)*GSLoss","v":-1.3443968030153019E-5},{"$f":"(DB_Inputs!L59-LT_Resources!L37)*GSLoss","v":1.1781183290684494E-4},{"$f":"(DB_Inputs!M59-LT_Resources!M37)*GSLoss","v":-4.9601150638826752E-5},{"$f":"SUMPRODUCT(B57:M57,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":6.5531164406896198E-6},null,{"$f":"(DB_Inputs!P59-LT_Resources!P37)*GSLoss","v":5.2619528962420725E-5},{"$f":"(DB_Inputs!Q59-LT_Resources!Q37)*GSLoss","v":4.6391387289040299E-5},{"$f":"(DB_Inputs!R59-LT_Resources!R37)*GSLoss","v":-7.6867477530689891E-8},{"$f":"(DB_Inputs!S59-LT_Resources!S37)*GSLoss","v":-8.663734250652366E-7},{"$f":"(DB_Inputs!T59-LT_Resources!T37)*GSLoss","v":-5.8869033503167744E-5},{"$f":"(DB_Inputs!U59-LT_Resources!U37)*GSLoss","v":-3.4248406356461868E-5},{"$f":"(DB_Inputs!V59-LT_Resources!V37)*GSLoss","v":4.9674939768840071E-5},{"$f":"(DB_Inputs!W59-LT_Resources!W37)*GSLoss","v":3.7439502179263951E-5},{"$f":"(DB_Inputs!X59-LT_Resources!X37)*GSLoss","v":-6.3662340345327809E-5},{"$f":"(DB_Inputs!Y59-LT_Resources!Y37)*GSLoss","v":-1.4102593299891719E-5},{"$f":"(DB_Inputs!Z59-LT_Resources!Z37)*GSLoss","v":1.1781183290684494E-4},{"$f":"(DB_Inputs!AA59-LT_Resources!AA37)*GSLoss","v":-4.9601150638826752E-5},{"$f":"SUMPRODUCT(P57:AA57,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":6.5800023588451949E-6},null,{"$f":"(DB_Inputs!AD59-LT_Resources!AD37)*GSLoss","v":-0.15988621794871793},{"$f":"(DB_Inputs!AE59-LT_Resources!AE37)*GSLoss","v":-3.465732087227414E-2},{"$f":"(DB_Inputs!AF59-LT_Resources!AF37)*GSLoss","v":-1.655813953488372E-2},{"$f":"(DB_Inputs!AG59-LT_Resources!AG37)*GSLoss","v":-5.2640243902439023E-2},{"$f":"(DB_Inputs!AH59-LT_Resources!AH37)*GSLoss","v":-6.6148648648648639E-2},{"$f":"(DB_Inputs!AI59-LT_Resources!AI37)*GSLoss","v":-0.11009327217125381},{"$f":"(DB_Inputs!AJ59-LT_Resources!AJ37)*GSLoss","v":-0.19380921052631581},{"$f":"(DB_Inputs!AK59-LT_Resources!AK37)*GSLoss","v":-0.25988517441860465},{"$f":"(DB_Inputs!AL59-LT_Resources!AL37)*GSLoss","v":-0.28354111842105262},{"$f":"(DB_Inputs!AM59-LT_Resources!AM37)*GSLoss","v":-0.26591463414634148},{"$f":"(DB_Inputs!AN59-LT_Resources!AN37)*GSLoss","v":-0.25207621951219511},{"$f":"(DB_Inputs!AO59-LT_Resources!AO37)*GSLoss","v":-0.25184218749999998},{"$f":"(DB_Inputs!AP59-LT_Resources!AP37)*GSLoss","v":-0.16197030601659751},null,{"$f":"(DB_Inputs!AR59-LT_Resources!AR37)*GSLoss","v":-0.15988621794871793},{"$f":"(DB_Inputs!AS59-LT_Resources!AS37)*GSLoss","v":-3.3011869436201775E-2},{"$f":"(DB_Inputs!AT59-LT_Resources!AT37)*GSLoss","v":-1.7365853658536583E-2},{"$f":"(DB_Inputs!AU59-LT_Resources!AU37)*GSLoss","v":-5.0191860465116277E-2},{"$f":"(DB_Inputs!AV59-LT_Resources!AV37)*GSLoss","v":-6.5668402777777773E-2},{"$f":"(DB_Inputs!AW59-LT_Resources!AW37)*GSLoss","v":-0.1157572347266881},{"$f":"(DB_Inputs!AX59-LT_Resources!AX37)*GSLoss","v":-0.19380921052631581},{"$f":"(DB_Inputs!AY59-LT_Resources!AY37)*GSLoss","v":-0.25988517441860465},{"$f":"(DB_Inputs!AZ59-LT_Resources!AZ37)*GSLoss","v":-0.28354111842105262},{"$f":"(DB_Inputs!BA59-LT_Resources!BA37)*GSLoss","v":-0.26591463414634148},{"$f":"(DB_Inputs!BB59-LT_Resources!BB37)*GSLoss","v":-0.25207621951219511},{"$f":"(DB_Inputs!BC59-LT_Resources!BC37)*GSLoss","v":-0.25184218749999998},{"$f":"(DB_Inputs!BD59-LT_Resources!BD37)*GSLoss","v":-0.16213357588357588},null,{"$f":"(DB_Inputs!BF59-LT_Resources!BF37)*GSLoss","v":-0.15208689024390243},{"$f":"(DB_Inputs!BG59-LT_Resources!BG37)*GSLoss","v":-3.465732087227414E-2},{"$f":"(DB_Inputs!BH59-LT_Resources!BH37)*GSLoss","v":-1.7365853658536583E-2},{"$f":"(DB_Inputs!BI59-LT_Resources!BI37)*GSLoss","v":-5.0191860465116277E-2},{"$f":"(DB_Inputs!BJ59-LT_Resources!BJ37)*GSLoss","v":-6.5668402777777773E-2},{"$f":"(DB_Inputs!BK59-LT_Resources!BK37)*GSLoss","v":-0.1157572347266881},{"$f":"(DB_Inputs!BL59-LT_Resources!BL37)*GSLoss","v":-0.19380921052631581},{"$f":"(DB_Inputs!BM59-LT_Resources!BM37)*GSLoss","v":-0.25988517441860465},{"$f":"(DB_Inputs!BN59-LT_Resources!BN37)*GSLoss","v":-0.28354111842105262},{"$f":"(DB_Inputs!BO59-LT_Resources!BO37)*GSLoss","v":-0.25354651162790698},{"$f":"(DB_Inputs!BP59-LT_Resources!BP37)*GSLoss","v":-0.26500320512820513},{"$f":"(DB_Inputs!BQ59-LT_Resources!BQ37)*GSLoss","v":-0.25184218749999998},{"$f":"(DB_Inputs!BR59-LT_Resources!BR37)*GSLoss","v":-0.16213357588357588},null,{"$f":"(DB_Inputs!BT59-LT_Resources!BT37)*GSLoss","v":-0.15208689024390243},{"$f":"(DB_Inputs!BU59-LT_Resources!BU37)*GSLoss","v":-3.465732087227414E-2},{"$f":"(DB_Inputs!BV59-LT_Resources!BV37)*GSLoss","v":-1.7365853658536583E-2},{"$f":"(DB_Inputs!BW59-LT_Resources!BW37)*GSLoss","v":-5.0191860465116277E-2},{"$f":"(DB_Inputs!BX59-LT_Resources!BX37)*GSLoss","v":-6.5668402777777773E-2},{"$f":"(DB_Inputs!BY59-LT_Resources!BY37)*GSLoss","v":-0.1157572347266881},{"$f":"(DB_Inputs!BZ59-LT_Resources!BZ37)*GSLoss","v":-0.18411875},{"$f":"(DB_Inputs!CA59-LT_Resources!CA37)*GSLoss","v":-0.27256249999999999},{"$f":"(DB_Inputs!CB59-LT_Resources!CB37)*GSLoss","v":-0.28354111842105262},{"$f":"(DB_Inputs!CC59-LT_Resources!CC37)*GSLoss","v":-0.25354651162790698},{"$f":"(DB_Inputs!CD59-LT_Resources!CD37)*GSLoss","v":-0.26500320512820513},{"$f":"(DB_Inputs!CE59-LT_Resources!CE37)*GSLoss","v":-0.25184218749999998},{"$f":"(DB_Inputs!CF59-LT_Resources!CF37)*GSLoss","v":-0.16213357588357588},null,{"$f":"(DB_Inputs!CH59-LT_Resources!CH37)*GSLoss","v":-0.15208689024390243},{"$f":"(DB_Inputs!CI59-LT_Resources!CI37)*GSLoss","v":-3.465732087227414E-2},{"$f":"(DB_Inputs!CJ59-LT_Resources!CJ37)*GSLoss","v":-1.655813953488372E-2},{"$f":"(DB_Inputs!CK59-LT_Resources!CK37)*GSLoss","v":-5.2640243902439023E-2},{"$f":"(DB_Inputs!CL59-LT_Resources!CL37)*GSLoss","v":-6.6148648648648639E-2},{"$f":"(DB_Inputs!CM59-LT_Resources!CM37)*GSLoss","v":-0.11009327217125381},{"$f":"(DB_Inputs!CN59-LT_Resources!CN37)*GSLoss","v":-0.19380921052631581},{"$f":"(DB_Inputs!CO59-LT_Resources!CO37)*GSLoss","v":-0.27256249999999999},{"$f":"(DB_Inputs!CP59-LT_Resources!CP37)*GSLoss","v":-0.26936406249999995},{"$f":"(DB_Inputs!CQ59-LT_Resources!CQ37)*GSLoss","v":-0.26591463414634148},{"$f":"(DB_Inputs!CR59-LT_Resources!CR37)*GSLoss","v":-0.26500320512820513},{"$f":"(DB_Inputs!CS59-LT_Resources!CS37)*GSLoss","v":-0.23984970238095238},{"$f":"(DB_Inputs!CT59-LT_Resources!CT37)*GSLoss","v":-0.16130100723140495},null,{"$f":"(DB_Inputs!CV59-LT_Resources!CV37)*GSLoss","v":-0.15988621794871793},{"$f":"(DB_Inputs!CW59-LT_Resources!CW37)*GSLoss","v":-3.465732087227414E-2},{"$f":"(DB_Inputs!CX59-LT_Resources!CX37)*GSLoss","v":-1.655813953488372E-2},{"$f":"(DB_Inputs!CY59-LT_Resources!CY37)*GSLoss","v":-5.2640243902439023E-2},{"$f":"(DB_Inputs!CZ59-LT_Resources!CZ37)*GSLoss","v":-6.5668402777777773E-2},{"$f":"(DB_Inputs!DA59-LT_Resources!DA37)*GSLoss","v":-0.11009327217125381},{"$f":"(DB_Inputs!DB59-LT_Resources!DB37)*GSLoss","v":-0.19380921052631581},{"$f":"(DB_Inputs!DC59-LT_Resources!DC37)*GSLoss","v":-0.27256249999999999},{"$f":"(DB_Inputs!DD59-LT_Resources!DD37)*GSLoss","v":-0.26936406249999995},{"$f":"(DB_Inputs!DE59-LT_Resources!DE37)*GSLoss","v":-0.26591463414634148},{"$f":"(DB_Inputs!DF59-LT_Resources!DF37)*GSLoss","v":-0.25207621951219511},{"$f":"(DB_Inputs!DG59-LT_Resources!DG37)*GSLoss","v":-0.25184218749999998},{"$f":"(DB_Inputs!DH59-LT_Resources!DH37)*GSLoss","v":-0.16213357588357588},null,{"$f":"(DB_Inputs!DJ59-LT_Resources!DJ37)*GSLoss","v":-0.15988621794871793},{"$f":"(DB_Inputs!DK59-LT_Resources!DK37)*GSLoss","v":-3.3011869436201775E-2},{"$f":"(DB_Inputs!DL59-LT_Resources!DL37)*GSLoss","v":-1.7365853658536583E-2},{"$f":"(DB_Inputs!DM59-LT_Resources!DM37)*GSLoss","v":-5.2640243902439023E-2},{"$f":"(DB_Inputs!DN59-LT_Resources!DN37)*GSLoss","v":-6.5668402777777773E-2},{"$f":"(DB_Inputs!DO59-LT_Resources!DO37)*GSLoss","v":-0.11009327217125381},{"$f":"(DB_Inputs!DP59-LT_Resources!DP37)*GSLoss","v":-0.19380921052631581},{"$f":"(DB_Inputs!DQ59-LT_Resources!DQ37)*GSLoss","v":-0.25988517441860465},{"$f":"(DB_Inputs!DR59-LT_Resources!DR37)*GSLoss","v":-0.28354111842105262},{"$f":"(DB_Inputs!DS59-LT_Resources!DS37)*GSLoss","v":-0.26591463414634148},{"$f":"(DB_Inputs!DT59-LT_Resources!DT37)*GSLoss","v":-0.25207621951219511},{"$f":"(DB_Inputs!DU59-LT_Resources!DU37)*GSLoss","v":-0.25184218749999998},{"$f":"(DB_Inputs!DV59-LT_Resources!DV37)*GSLoss","v":-0.16213357588357588},null,{"$f":"(DB_Inputs!DX59-LT_Resources!DX37)*GSLoss","v":-0.15988621794871793},{"$f":"(DB_Inputs!DY59-LT_Resources!DY37)*GSLoss","v":-3.3011869436201775E-2},{"$f":"(DB_Inputs!DZ59-LT_Resources!DZ37)*GSLoss","v":-1.7365853658536583E-2},{"$f":"(DB_Inputs!EA59-LT_Resources!EA37)*GSLoss","v":-5.0191860465116277E-2},{"$f":"(DB_Inputs!EB59-LT_Resources!EB37)*GSLoss","v":-6.5668402777777773E-2},{"$f":"(DB_Inputs!EC59-LT_Resources!EC37)*GSLoss","v":-0.1157572347266881},{"$f":"(DB_Inputs!ED59-LT_Resources!ED37)*GSLoss","v":-0.19380921052631581},{"$f":"(DB_Inputs!EE59-LT_Resources!EE37)*GSLoss","v":-0.25988517441860465},{"$f":"(DB_Inputs!EF59-LT_Resources!EF37)*GSLoss","v":-0.28354111842105262},{"$f":"(DB_Inputs!EG59-LT_Resources!EG37)*GSLoss","v":-0.26591463414634148},{"$f":"(DB_Inputs!EH59-LT_Resources!EH37)*GSLoss","v":-0.25207621951219511},{"$f":"(DB_Inputs!EI59-LT_Resources!EI37)*GSLoss","v":-0.25184218749999998},{"$f":"(DB_Inputs!EJ59-LT_Resources!EJ37)*GSLoss","v":-0.16213357588357588},null,{"$f":"(DB_Inputs!EL59-LT_Resources!EL37)*GSLoss","v":-0.15208689024390243},{"$f":"(DB_Inputs!EM59-LT_Resources!EM37)*GSLoss","v":-3.465732087227414E-2},{"$f":"(DB_Inputs!EN59-LT_Resources!EN37)*GSLoss","v":-1.7365853658536583E-2},{"$f":"(DB_Inputs!EO59-LT_Resources!EO37)*GSLoss","v":-5.0191860465116277E-2},{"$f":"(DB_Inputs!EP59-LT_Resources!EP37)*GSLoss","v":-6.6148648648648639E-2},{"$f":"(DB_Inputs!EQ59-LT_Resources!EQ37)*GSLoss","v":-0.1157572347266881},{"$f":"(DB_Inputs!ER59-LT_Resources!ER37)*GSLoss","v":-0.18411875},{"$f":"(DB_Inputs!ES59-LT_Resources!ES37)*GSLoss","v":-0.27256249999999999},{"$f":"(DB_Inputs!ET59-LT_Resources!ET37)*GSLoss","v":-0.28354111842105262},{"$f":"(DB_Inputs!EU59-LT_Resources!EU37)*GSLoss","v":-0.25354651162790698},{"$f":"(DB_Inputs!EV59-LT_Resources!EV37)*GSLoss","v":-0.26500320512820513},{"$f":"(DB_Inputs!EW59-LT_Resources!EW37)*GSLoss","v":-0.25184218749999998},{"$f":"(DB_Inputs!EX59-LT_Resources!EX37)*GSLoss","v":-0.16197030601659751},null,{"$f":"(DB_Inputs!EZ59-LT_Resources!EZ37)*GSLoss","v":-0.15208689024390243},{"$f":"(DB_Inputs!FA59-LT_Resources!FA37)*GSLoss","v":-3.465732087227414E-2},{"$f":"(DB_Inputs!FB59-LT_Resources!FB37)*GSLoss","v":-1.655813953488372E-2},{"$f":"(DB_Inputs!FC59-LT_Resources!FC37)*GSLoss","v":-5.2640243902439023E-2},{"$f":"(DB_Inputs!FD59-LT_Resources!FD37)*GSLoss","v":-6.5668402777777773E-2},{"$f":"(DB_Inputs!FE59-LT_Resources!FE37)*GSLoss","v":-0.1157572347266881},{"$f":"(DB_Inputs!FF59-LT_Resources!FF37)*GSLoss","v":-0.18411875},{"$f":"(DB_Inputs!FG59-LT_Resources!FG37)*GSLoss","v":-0.27256249999999999},{"$f":"(DB_Inputs!FH59-LT_Resources!FH37)*GSLoss","v":-0.28354111842105262},{"$f":"(DB_Inputs!FI59-LT_Resources!FI37)*GSLoss","v":-0.25354651162790698},{"$f":"(DB_Inputs!FJ59-LT_Resources!FJ37)*GSLoss","v":-0.26500320512820513},{"$f":"(DB_Inputs!FK59-LT_Resources!FK37)*GSLoss","v":-0.23984970238095238},{"$f":"(DB_Inputs!FL59-LT_Resources!FL37)*GSLoss","v":-0.16146221532091096},null,{"$f":"(DB_Inputs!FN59-LT_Resources!FN37)*GSLoss","v":-0.15988621794871793},{"$f":"(DB_Inputs!FO59-LT_Resources!FO37)*GSLoss","v":-3.465732087227414E-2},{"$f":"(DB_Inputs!FP59-LT_Resources!FP37)*GSLoss","v":-1.655813953488372E-2},{"$f":"(DB_Inputs!FQ59-LT_Resources!FQ37)*GSLoss","v":-5.2640243902439023E-2},{"$f":"(DB_Inputs!FR59-LT_Resources!FR37)*GSLoss","v":-6.5668402777777773E-2},{"$f":"(DB_Inputs!FS59-LT_Resources!FS37)*GSLoss","v":-0.11009327217125381},{"$f":"(DB_Inputs!FT59-LT_Resources!FT37)*GSLoss","v":-0.19380921052631581},{"$f":"(DB_Inputs!FU59-LT_Resources!FU37)*GSLoss","v":-0.27256249999999999},{"$f":"(DB_Inputs!FV59-LT_Resources!FV37)*GSLoss","v":-0.26936406249999995},{"$f":"(DB_Inputs!FW59-LT_Resources!FW37)*GSLoss","v":-0.26591463414634148},{"$f":"(DB_Inputs!FX59-LT_Resources!FX37)*GSLoss","v":-0.26500320512820513},{"$f":"(DB_Inputs!FY59-LT_Resources!FY37)*GSLoss","v":-0.23984970238095238},{"$f":"(DB_Inputs!FZ59-LT_Resources!FZ37)*GSLoss","v":-0.16213357588357588},null,{"$f":"(DB_Inputs!GB59-LT_Resources!GB37)*GSLoss","v":-0.15988621794871793},{"$f":"(DB_Inputs!GC59-LT_Resources!GC37)*GSLoss","v":-3.465732087227414E-2},{"$f":"(DB_Inputs!GD59-LT_Resources!GD37)*GSLoss","v":-1.655813953488372E-2},{"$f":"(DB_Inputs!GE59-LT_Resources!GE37)*GSLoss","v":-5.2640243902439023E-2},{"$f":"(DB_Inputs!GF59-LT_Resources!GF37)*GSLoss","v":-6.5668402777777773E-2},{"$f":"(DB_Inputs!GG59-LT_Resources!GG37)*GSLoss","v":-0.11009327217125381},{"$f":"(DB_Inputs!GH59-LT_Resources!GH37)*GSLoss","v":-0.19380921052631581},{"$f":"(DB_Inputs!GI59-LT_Resources!GI37)*GSLoss","v":-0.27256249999999999},{"$f":"(DB_Inputs!GJ59-LT_Resources!GJ37)*GSLoss","v":-0.26936406249999995},{"$f":"(DB_Inputs!GK59-LT_Resources!GK37)*GSLoss","v":-0.26591463414634148},{"$f":"(DB_Inputs!GL59-LT_Resources!GL37)*GSLoss","v":-0.25207621951219511},{"$f":"(DB_Inputs!GM59-LT_Resources!GM37)*GSLoss","v":-0.25184218749999998},{"$f":"(DB_Inputs!GN59-LT_Resources!GN37)*GSLoss","v":-0.16213357588357588},null,{"$f":"(DB_Inputs!GP59-LT_Resources!GP37)*GSLoss","v":0},{"$f":"(DB_Inputs!GQ59-LT_Resources!GQ37)*GSLoss","v":0},{"$f":"(DB_Inputs!GR59-LT_Resources!GR37)*GSLoss","v":0},{"$f":"(DB_Inputs!GS59-LT_Resources!GS37)*GSLoss","v":0},{"$f":"(DB_Inputs!GT59-LT_Resources!GT37)*GSLoss","v":0},{"$f":"(DB_Inputs!GU59-LT_Resources!GU37)*GSLoss","v":0},{"$f":"(DB_Inputs!GV59-LT_Resources!GV37)*GSLoss","v":0},{"$f":"(DB_Inputs!GW59-LT_Resources!GW37)*GSLoss","v":0},{"$f":"(DB_Inputs!GX59-LT_Resources!GX37)*GSLoss","v":0},{"$f":"(DB_Inputs!GY59-LT_Resources!GY37)*GSLoss","v":0},{"$f":"(DB_Inputs!GZ59-LT_Resources!GZ37)*GSLoss","v":0},{"$f":"(DB_Inputs!HA59-LT_Resources!HA37)*GSLoss","v":0},{"$f":"(DB_Inputs!HB59-LT_Resources!HB37)*GSLoss","v":0}]
["Green Springs Flat Loss",{"$f":"(B56*DB_Inputs!B$8+B57*DB_Inputs!B$9)/DB_Inputs!B$10","v":1.1962891935501668E-5},{"$f":"(C56*DB_Inputs!C$8+C57*DB_Inputs!C$9)/DB_Inputs!C$10","v":2.1293330235792746E-5},{"$f":"(D56*DB_Inputs!D$8+D57*DB_Inputs!D$9)/DB_Inputs!D$10","v":4.7849457476942742E-10},{"$f":"(E56*DB_Inputs!E$8+E57*DB_Inputs!E$9)/DB_Inputs!E$10","v":-2.9904574193541127E-5},{"$f":"(F56*DB_Inputs!F$8+F57*DB_Inputs!F$9)/DB_Inputs!F$10","v":-5.2976190476239696E-5},{"$f":"(G56*DB_Inputs!G$8+G57*DB_Inputs!G$9)/DB_Inputs!G$10","v":-3.4278154029706137E-5},{"$f":"(H56*DB_Inputs!H$8+H57*DB_Inputs!H$9)/DB_Inputs!H$10","v":6.7986111111058054E-5},{"$f":"(I56*DB_Inputs!I$8+I57*DB_Inputs!I$9)/DB_Inputs!I$10","v":-5.9821397848708051E-6},{"$f":"(J56*DB_Inputs!J$8+J57*DB_Inputs!J$9)/DB_Inputs!J$10","v":1.2855556057178586E-9},{"$f":"(K56*DB_Inputs!K$8+K57*DB_Inputs!K$9)/DB_Inputs!K$10","v":-2.9905531182797599E-5},{"$f":"(L56*DB_Inputs!L$8+L57*DB_Inputs!L$9)/DB_Inputs!L$10","v":2.9907062365581446E-5},{"$f":"(M56*DB_Inputs!M$8+M57*DB_Inputs!M$9)/DB_Inputs!M$10","v":-4.3264086666654218E-5},{"$f":"SUMPRODUCT(B58:M58,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":-5.2184044000070445E-6},null,{"$f":"(P56*DB_Inputs!P$8+P57*DB_Inputs!P$9)/DB_Inputs!P$10","v":1.196298763442178E-5},{"$f":"(Q56*DB_Inputs!Q$8+Q57*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":2.1293330235792746E-5},{"$f":"(R56*DB_Inputs!R$8+R57*DB_Inputs!R$9)/DB_Inputs!R$10","v":4.7849457476942742E-10},{"$f":"(S56*DB_Inputs!S$8+S57*DB_Inputs!S$9)/DB_Inputs!S$10","v":-2.9904574193541127E-5},{"$f":"(T56*DB_Inputs!T$8+T57*DB_Inputs!T$9)/DB_Inputs!T$10","v":-5.2976190476239696E-5},{"$f":"(U56*DB_Inputs!U$8+U57*DB_Inputs!U$9)/DB_Inputs!U$10","v":-3.4277345483255757E-5},{"$f":"(V56*DB_Inputs!V$8+V57*DB_Inputs!V$9)/DB_Inputs!V$10","v":6.7985913333318366E-5},{"$f":"(W56*DB_Inputs!W$8+W57*DB_Inputs!W$9)/DB_Inputs!W$10","v":-5.9821397848708051E-6},{"$f":"(X56*DB_Inputs!X$8+X57*DB_Inputs!X$9)/DB_Inputs!X$10","v":1.7564075194265172E-17},{"$f":"(Y56*DB_Inputs!Y$8+Y57*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":-2.9906201075258147E-5},{"$f":"(Z56*DB_Inputs!Z$8+Z57*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":2.9907062365581446E-5},{"$f":"(AA56*DB_Inputs!AA$8+AA57*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":-4.3264086666654218E-5},{"$f":"SUMPRODUCT(P58:AA58,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":-5.2185065061688583E-6},null,{"$f":"(AD56*DB_Inputs!AD$8+AD57*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":-0.22333736559139783},{"$f":"(AE56*DB_Inputs!AE$8+AE57*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":-0.26453120665742025},{"$f":"(AF56*DB_Inputs!AF$8+AF57*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":-0.28207258064516122},{"$f":"(AG56*DB_Inputs!AG$8+AG57*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":-0.30886827956989238},{"$f":"(AH56*DB_Inputs!AH$8+AH57*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":-0.30011925287356317},{"$f":"(AI56*DB_Inputs!AI$8+AI57*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":-0.35480215343203231},{"$f":"(AJ56*DB_Inputs!AJ$8+AJ57*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":-0.3674958333333333},{"$f":"(AK56*DB_Inputs!AK$8+AK57*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":-0.39057123655913983},{"$f":"(AL56*DB_Inputs!AL$8+AL57*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":-0.39963472222222218},{"$f":"(AM56*DB_Inputs!AM$8+AM57*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":-0.35635887096774188},{"$f":"(AN56*DB_Inputs!AN$8+AN57*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":-0.35312903225806452},{"$f":"(AO56*DB_Inputs!AO$8+AO57*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":-0.30729722222222222},{"$f":"(AP56*DB_Inputs!AP$8+AP57*DB_Inputs!AP$9)/DB_Inputs!AP$10","v":-0.32571527777777776},null,{"$f":"(AR56*DB_Inputs!AR$8+AR57*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":-0.22333736559139783},{"$f":"(AS56*DB_Inputs!AS$8+AS57*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":-0.26453120665742019},{"$f":"(AT56*DB_Inputs!AT$8+AT57*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":-0.28207258064516122},{"$f":"(AU56*DB_Inputs!AU$8+AU57*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":-0.30886827956989243},{"$f":"(AV56*DB_Inputs!AV$8+AV57*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":-0.30017633928571424},{"$f":"(AW56*DB_Inputs!AW$8+AW57*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":-0.35480215343203231},{"$f":"(AX56*DB_Inputs!AX$8+AX57*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":-0.3674958333333333},{"$f":"(AY56*DB_Inputs!AY$8+AY57*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":-0.39057123655913983},{"$f":"(AZ56*DB_Inputs!AZ$8+AZ57*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":-0.39963472222222218},{"$f":"(BA56*DB_Inputs!BA$8+BA57*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":-0.35635887096774188},{"$f":"(BB56*DB_Inputs!BB$8+BB57*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":-0.35312903225806452},{"$f":"(BC56*DB_Inputs!BC$8+BC57*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":-0.30729722222222222},{"$f":"(BD56*DB_Inputs!BD$8+BD57*DB_Inputs!BD$9)/DB_Inputs!BD$10","v":-0.32578978310502282},null,{"$f":"(BF56*DB_Inputs!BF$8+BF57*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":-0.22333736559139783},{"$f":"(BG56*DB_Inputs!BG$8+BG57*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":-0.26453120665742025},{"$f":"(BH56*DB_Inputs!BH$8+BH57*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":-0.28207258064516122},{"$f":"(BI56*DB_Inputs!BI$8+BI57*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":-0.30886827956989243},{"$f":"(BJ56*DB_Inputs!BJ$8+BJ57*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":-0.30017633928571424},{"$f":"(BK56*DB_Inputs!BK$8+BK57*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":-0.35480215343203231},{"$f":"(BL56*DB_Inputs!BL$8+BL57*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":-0.3674958333333333},{"$f":"(BM56*DB_Inputs!BM$8+BM57*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":-0.39057123655913983},{"$f":"(BN56*DB_Inputs!BN$8+BN57*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":-0.39963472222222218},{"$f":"(BO56*DB_Inputs!BO$8+BO57*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":-0.35635887096774188},{"$f":"(BP56*DB_Inputs!BP$8+BP57*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":-0.35312903225806447},{"$f":"(BQ56*DB_Inputs!BQ$8+BQ57*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":-0.30729722222222222},{"$f":"(BR56*DB_Inputs!BR$8+BR57*DB_Inputs!BR$9)/DB_Inputs!BR$10","v":-0.32578978310502282},null,{"$f":"(BT56*DB_Inputs!BT$8+BT57*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":-0.22333736559139783},{"$f":"(BU56*DB_Inputs!BU$8+BU57*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":-0.26453120665742025},{"$f":"(BV56*DB_Inputs!BV$8+BV57*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":-0.28207258064516122},{"$f":"(BW56*DB_Inputs!BW$8+BW57*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":-0.30886827956989243},{"$f":"(BX56*DB_Inputs!BX$8+BX57*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":-0.30017633928571424},{"$f":"(BY56*DB_Inputs!BY$8+BY57*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":-0.35480215343203231},{"$f":"(BZ56*DB_Inputs!BZ$8+BZ57*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":-0.3674958333333333},{"$f":"(CA56*DB_Inputs!CA$8+CA57*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":-0.39057123655913978},{"$f":"(CB56*DB_Inputs!CB$8+CB57*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":-0.39963472222222218},{"$f":"(CC56*DB_Inputs!CC$8+CC57*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":-0.35635887096774188},{"$f":"(CD56*DB_Inputs!CD$8+CD57*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":-0.35312903225806447},{"$f":"(CE56*DB_Inputs!CE$8+CE57*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":-0.30729722222222222},{"$f":"(CF56*DB_Inputs!CF$8+CF57*DB_Inputs!CF$9)/DB_Inputs!CF$10","v":-0.32578978310502282},null,{"$f":"(CH56*DB_Inputs!CH$8+CH57*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":-0.22333736559139783},{"$f":"(CI56*DB_Inputs!CI$8+CI57*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":-0.26453120665742025},{"$f":"(CJ56*DB_Inputs!CJ$8+CJ57*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":-0.28207258064516122},{"$f":"(CK56*DB_Inputs!CK$8+CK57*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":-0.30886827956989238},{"$f":"(CL56*DB_Inputs!CL$8+CL57*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":-0.30011925287356317},{"$f":"(CM56*DB_Inputs!CM$8+CM57*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":-0.35480215343203231},{"$f":"(CN56*DB_Inputs!CN$8+CN57*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":-0.3674958333333333},{"$f":"(CO56*DB_Inputs!CO$8+CO57*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":-0.39057123655913978},{"$f":"(CP56*DB_Inputs!CP$8+CP57*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":-0.39963472222222218},{"$f":"(CQ56*DB_Inputs!CQ$8+CQ57*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":-0.35635887096774188},{"$f":"(CR56*DB_Inputs!CR$8+CR57*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":-0.35312903225806447},{"$f":"(CS56*DB_Inputs!CS$8+CS57*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":-0.30729722222222222},{"$f":"(CT56*DB_Inputs!CT$8+CT57*DB_Inputs!CT$9)/DB_Inputs!CT$10","v":-0.32571527777777776},null,{"$f":"(CV56*DB_Inputs!CV$8+CV57*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":-0.22333736559139783},{"$f":"(CW56*DB_Inputs!CW$8+CW57*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":-0.26453120665742025},{"$f":"(CX56*DB_Inputs!CX$8+CX57*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":-0.28207258064516122},{"$f":"(CY56*DB_Inputs!CY$8+CY57*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":-0.30886827956989238},{"$f":"(CZ56*DB_Inputs!CZ$8+CZ57*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":-0.30017633928571424},{"$f":"(DA56*DB_Inputs!DA$8+DA57*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":-0.35480215343203231},{"$f":"(DB56*DB_Inputs!DB$8+DB57*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":-0.3674958333333333},{"$f":"(DC56*DB_Inputs!DC$8+DC57*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":-0.39057123655913978},{"$f":"(DD56*DB_Inputs!DD$8+DD57*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":-0.39963472222222218},{"$f":"(DE56*DB_Inputs!DE$8+DE57*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":-0.35635887096774188},{"$f":"(DF56*DB_Inputs!DF$8+DF57*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":-0.35312903225806452},{"$f":"(DG56*DB_Inputs!DG$8+DG57*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":-0.30729722222222222},{"$f":"(DH56*DB_Inputs!DH$8+DH57*DB_Inputs!DH$9)/DB_Inputs!DH$10","v":-0.32578978310502282},null,{"$f":"(DJ56*DB_Inputs!DJ$8+DJ57*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":-0.22333736559139783},{"$f":"(DK56*DB_Inputs!DK$8+DK57*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":-0.26453120665742019},{"$f":"(DL56*DB_Inputs!DL$8+DL57*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":-0.28207258064516122},{"$f":"(DM56*DB_Inputs!DM$8+DM57*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":-0.30886827956989238},{"$f":"(DN56*DB_Inputs!DN$8+DN57*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":-0.30017633928571424},{"$f":"(DO56*DB_Inputs!DO$8+DO57*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":-0.35480215343203231},{"$f":"(DP56*DB_Inputs!DP$8+DP57*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":-0.3674958333333333},{"$f":"(DQ56*DB_Inputs!DQ$8+DQ57*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":-0.39057123655913983},{"$f":"(DR56*DB_Inputs!DR$8+DR57*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":-0.39963472222222218},{"$f":"(DS56*DB_Inputs!DS$8+DS57*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":-0.35635887096774188},{"$f":"(DT56*DB_Inputs!DT$8+DT57*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":-0.35312903225806452},{"$f":"(DU56*DB_Inputs!DU$8+DU57*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":-0.30729722222222222},{"$f":"(DV56*DB_Inputs!DV$8+DV57*DB_Inputs!DV$9)/DB_Inputs!DV$10","v":-0.32578978310502282},null,{"$f":"(DX56*DB_Inputs!DX$8+DX57*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":-0.22333736559139783},{"$f":"(DY56*DB_Inputs!DY$8+DY57*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":-0.26453120665742019},{"$f":"(DZ56*DB_Inputs!DZ$8+DZ57*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":-0.28207258064516122},{"$f":"(EA56*DB_Inputs!EA$8+EA57*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":-0.30886827956989243},{"$f":"(EB56*DB_Inputs!EB$8+EB57*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":-0.30017633928571424},{"$f":"(EC56*DB_Inputs!EC$8+EC57*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":-0.35480215343203231},{"$f":"(ED56*DB_Inputs!ED$8+ED57*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":-0.3674958333333333},{"$f":"(EE56*DB_Inputs!EE$8+EE57*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":-0.39057123655913983},{"$f":"(EF56*DB_Inputs!EF$8+EF57*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":-0.39963472222222218},{"$f":"(EG56*DB_Inputs!EG$8+EG57*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":-0.35635887096774188},{"$f":"(EH56*DB_Inputs!EH$8+EH57*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":-0.35312903225806452},{"$f":"(EI56*DB_Inputs!EI$8+EI57*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":-0.30729722222222222},{"$f":"(EJ56*DB_Inputs!EJ$8+EJ57*DB_Inputs!EJ$9)/DB_Inputs!EJ$10","v":-0.32578978310502282},null,{"$f":"(EL56*DB_Inputs!EL$8+EL57*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":-0.22333736559139783},{"$f":"(EM56*DB_Inputs!EM$8+EM57*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":-0.26453120665742025},{"$f":"(EN56*DB_Inputs!EN$8+EN57*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":-0.28207258064516122},{"$f":"(EO56*DB_Inputs!EO$8+EO57*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":-0.30886827956989243},{"$f":"(EP56*DB_Inputs!EP$8+EP57*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":-0.30011925287356317},{"$f":"(EQ56*DB_Inputs!EQ$8+EQ57*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":-0.35480215343203231},{"$f":"(ER56*DB_Inputs!ER$8+ER57*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":-0.3674958333333333},{"$f":"(ES56*DB_Inputs!ES$8+ES57*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":-0.39057123655913978},{"$f":"(ET56*DB_Inputs!ET$8+ET57*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":-0.39963472222222218},{"$f":"(EU56*DB_Inputs!EU$8+EU57*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":-0.35635887096774188},{"$f":"(EV56*DB_Inputs!EV$8+EV57*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":-0.35312903225806447},{"$f":"(EW56*DB_Inputs!EW$8+EW57*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":-0.30729722222222222},{"$f":"(EX56*DB_Inputs!EX$8+EX57*DB_Inputs!EX$9)/DB_Inputs!EX$10","v":-0.32571527777777776},null,{"$f":"(EZ56*DB_Inputs!EZ$8+EZ57*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":-0.22333736559139783},{"$f":"(FA56*DB_Inputs!FA$8+FA57*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":-0.26453120665742025},{"$f":"(FB56*DB_Inputs!FB$8+FB57*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":-0.28207258064516122},{"$f":"(FC56*DB_Inputs!FC$8+FC57*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":-0.30886827956989238},{"$f":"(FD56*DB_Inputs!FD$8+FD57*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":-0.30017633928571424},{"$f":"(FE56*DB_Inputs!FE$8+FE57*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":-0.35480215343203231},{"$f":"(FF56*DB_Inputs!FF$8+FF57*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":-0.3674958333333333},{"$f":"(FG56*DB_Inputs!FG$8+FG57*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":-0.39057123655913978},{"$f":"(FH56*DB_Inputs!FH$8+FH57*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":-0.39963472222222218},{"$f":"(FI56*DB_Inputs!FI$8+FI57*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":-0.35635887096774188},{"$f":"(FJ56*DB_Inputs!FJ$8+FJ57*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":-0.35312903225806447},{"$f":"(FK56*DB_Inputs!FK$8+FK57*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":-0.30729722222222222},{"$f":"(FL56*DB_Inputs!FL$8+FL57*DB_Inputs!FL$9)/DB_Inputs!FL$10","v":-0.32578978310502282},null,{"$f":"(FN56*DB_Inputs!FN$8+FN57*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":-0.22333736559139783},{"$f":"(FO56*DB_Inputs!FO$8+FO57*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":-0.26453120665742025},{"$f":"(FP56*DB_Inputs!FP$8+FP57*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":-0.28207258064516122},{"$f":"(FQ56*DB_Inputs!FQ$8+FQ57*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":-0.30886827956989238},{"$f":"(FR56*DB_Inputs!FR$8+FR57*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":-0.30017633928571424},{"$f":"(FS56*DB_Inputs!FS$8+FS57*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":-0.35480215343203231},{"$f":"(FT56*DB_Inputs!FT$8+FT57*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":-0.3674958333333333},{"$f":"(FU56*DB_Inputs!FU$8+FU57*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":-0.39057123655913978},{"$f":"(FV56*DB_Inputs!FV$8+FV57*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":-0.39963472222222218},{"$f":"(FW56*DB_Inputs!FW$8+FW57*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":-0.35635887096774188},{"$f":"(FX56*DB_Inputs!FX$8+FX57*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":-0.35312903225806447},{"$f":"(FY56*DB_Inputs!FY$8+FY57*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":-0.30729722222222222},{"$f":"(FZ56*DB_Inputs!FZ$8+FZ57*DB_Inputs!FZ$9)/DB_Inputs!FZ$10","v":-0.32578978310502282},null,{"$f":"(GB56*DB_Inputs!GB$8+GB57*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":-0.22333736559139783},{"$f":"(GC56*DB_Inputs!GC$8+GC57*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":-0.26453120665742025},{"$f":"(GD56*DB_Inputs!GD$8+GD57*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":-0.28207258064516122},{"$f":"(GE56*DB_Inputs!GE$8+GE57*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":-0.30886827956989238},{"$f":"(GF56*DB_Inputs!GF$8+GF57*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":-0.30017633928571424},{"$f":"(GG56*DB_Inputs!GG$8+GG57*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":-0.35480215343203231},{"$f":"(GH56*DB_Inputs!GH$8+GH57*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":-0.3674958333333333},{"$f":"(GI56*DB_Inputs!GI$8+GI57*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":-0.39057123655913978},{"$f":"(GJ56*DB_Inputs!GJ$8+GJ57*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":-0.39963472222222218},{"$f":"(GK56*DB_Inputs!GK$8+GK57*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":-0.35635887096774188},{"$f":"(GL56*DB_Inputs!GL$8+GL57*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":-0.35312903225806452},{"$f":"(GM56*DB_Inputs!GM$8+GM57*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":-0.30729722222222222},{"$f":"(GN56*DB_Inputs!GN$8+GN57*DB_Inputs!GN$9)/DB_Inputs!GN$10","v":-0.32578978310502282},null,{"$f":"(GP56*DB_Inputs!GP$8+GP57*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":0},{"$f":"(GQ56*DB_Inputs!GQ$8+GQ57*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":0},{"$f":"(GR56*DB_Inputs!GR$8+GR57*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":0},{"$f":"(GS56*DB_Inputs!GS$8+GS57*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":0},{"$f":"(GT56*DB_Inputs!GT$8+GT57*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":0},{"$f":"(GU56*DB_Inputs!GU$8+GU57*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":0},{"$f":"(GV56*DB_Inputs!GV$8+GV57*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":0},{"$f":"(GW56*DB_Inputs!GW$8+GW57*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":0},{"$f":"(GX56*DB_Inputs!GX$8+GX57*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":0},{"$f":"(GY56*DB_Inputs!GY$8+GY57*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":0},{"$f":"(GZ56*DB_Inputs!GZ$8+GZ57*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":0},{"$f":"(HA56*DB_Inputs!HA$8+HA57*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":0},{"$f":"(HB56*DB_Inputs!HB$8+HB57*DB_Inputs!HB$9)/DB_Inputs!HB$10","v":0}]
["Lost Creek HLH Loss",{"$f":"(DB_Inputs!B61-LT_Resources!B8)*LCLoss","v":-0.15541950295000004},{"$f":"(DB_Inputs!C61-LT_Resources!C8)*LCLoss","v":4.8108949999999963E-2},{"$f":"(DB_Inputs!D61-LT_Resources!D8)*LCLoss","v":1.9232900000000074E-2},{"$f":"(DB_Inputs!E61-LT_Resources!E8)*LCLoss","v":0.15861614264999985},{"$f":"(DB_Inputs!F61-LT_Resources!F8)*LCLoss","v":0.90861861309999992},{"$f":"(DB_Inputs!G61-LT_Resources!G8)*LCLoss","v":0.47389615954999992},{"$f":"(DB_Inputs!H61-LT_Resources!H8)*LCLoss","v":1.1098917659999998},{"$f":"(DB_Inputs!I61-LT_Resources!I8)*LCLoss","v":4.2786749999478958E-5},{"$f":"(DB_Inputs!J61-LT_Resources!J8)*LCLoss","v":-0.46196956325000021},{"$f":"(DB_Inputs!K61-LT_Resources!K8)*LCLoss","v":-1.687439999999988E-2},{"$f":"(DB_Inputs!L61-LT_Resources!L8)*LCLoss","v":-1.9516216172222493E-2},{"$f":"(DB_Inputs!M61-LT_Resources!M8)*LCLoss","v":-1.4641612500000064E-2},{"$f":"(DB_Inputs!N61-LT_Resources!N8)*LCLoss","v":-1.3425984479450981},null,{"$f":"(DB_Inputs!P61-LT_Resources!P8)*LCLoss","v":6.9065646500000568E-3},{"$f":"(DB_Inputs!Q61-LT_Resources!Q8)*LCLoss","v":0.32440054999999995},{"$f":"(DB_Inputs!R61-LT_Resources!R8)*LCLoss","v":1.1613476499999995},{"$f":"(DB_Inputs!S61-LT_Resources!S8)*LCLoss","v":1.04571474265},{"$f":"(DB_Inputs!T61-LT_Resources!T8)*LCLoss","v":6.8520913100000011E-2},{"$f":"(DB_Inputs!U61-LT_Resources!U8)*LCLoss","v":0.81234596029999984},{"$f":"(DB_Inputs!V61-LT_Resources!V8)*LCLoss","v":1.2973870602999997},{"$f":"(DB_Inputs!W61-LT_Resources!W8)*LCLoss","v":4.2786749999478958E-5},{"$f":"(DB_Inputs!X61-LT_Resources!X8)*LCLoss","v":0},{"$f":"(DB_Inputs!Y61-LT_Resources!Y8)*LCLoss","v":9.389330899999538E-3},{"$f":"(DB_Inputs!Z61-LT_Resources!Z8)*LCLoss","v":1.7232707901851194E-2},{"$f":"(DB_Inputs!AA61-LT_Resources!AA8)*LCLoss","v":7.7749287499999931E-2},{"$f":"(DB_Inputs!AB61-LT_Resources!AB8)*LCLoss","v":-1.3422928541475569},null,{"$f":"(DB_Inputs!AD61-LT_Resources!AD8)*LCLoss","v":-1.5907719907407405},{"$f":"(DB_Inputs!AE61-LT_Resources!AE8)*LCLoss","v":-0.87175499999999995},{"$f":"(DB_Inputs!AF61-LT_Resources!AF8)*LCLoss","v":-0.85540125},{"$f":"(DB_Inputs!AG61-LT_Resources!AG8)*LCLoss","v":-0.79597235576923064},{"$f":"(DB_Inputs!AH61-LT_Resources!AH8)*LCLoss","v":-0.56648500000000002},{"$f":"(DB_Inputs!AI61-LT_Resources!AI8)*LCLoss","v":-0.63979447115384613},{"$f":"(DB_Inputs!AJ61-LT_Resources!AJ8)*LCLoss","v":-0.68108533653846148},{"$f":"(DB_Inputs!AK61-LT_Resources!AK8)*LCLoss","v":-2.5522974999999999},{"$f":"(DB_Inputs!AL61-LT_Resources!AL8)*LCLoss","v":-2.462048076923077},{"$f":"(DB_Inputs!AM61-LT_Resources!AM8)*LCLoss","v":-2.0006814903846153},{"$f":"(DB_Inputs!AN61-LT_Resources!AN8)*LCLoss","v":-1.8925336538461537},{"$f":"(DB_Inputs!AO61-LT_Resources!AO8)*LCLoss","v":-1.03940875},{"$f":"(DB_Inputs!AP61-LT_Resources!AP8)*LCLoss","v":-1.3323361404220779},null,{"$f":"(DB_Inputs!AR61-LT_Resources!AR8)*LCLoss","v":-1.5907719907407405},{"$f":"(DB_Inputs!AS61-LT_Resources!AS8)*LCLoss","v":-0.90807812499999996},{"$f":"(DB_Inputs!AT61-LT_Resources!AT8)*LCLoss","v":-0.82250120192307685},{"$f":"(DB_Inputs!AU61-LT_Resources!AU8)*LCLoss","v":-0.82781124999999989},{"$f":"(DB_Inputs!AV61-LT_Resources!AV8)*LCLoss","v":-0.56980859374999993},{"$f":"(DB_Inputs!AW61-LT_Resources!AW8)*LCLoss","v":-0.61609837962962954},{"$f":"(DB_Inputs!AX61-LT_Resources!AX8)*LCLoss","v":-0.68108533653846148},{"$f":"(DB_Inputs!AY61-LT_Resources!AY8)*LCLoss","v":-2.5522974999999999},{"$f":"(DB_Inputs!AZ61-LT_Resources!AZ8)*LCLoss","v":-2.462048076923077},{"$f":"(DB_Inputs!BA61-LT_Resources!BA8)*LCLoss","v":-2.0006814903846153},{"$f":"(DB_Inputs!BB61-LT_Resources!BB8)*LCLoss","v":-1.8925336538461537},{"$f":"(DB_Inputs!BC61-LT_Resources!BC8)*LCLoss","v":-1.03940875},{"$f":"(DB_Inputs!BD61-LT_Resources!BD8)*LCLoss","v":-1.3350905944625406},null,{"$f":"(DB_Inputs!BF61-LT_Resources!BF8)*LCLoss","v":-1.6519555288461538},{"$f":"(DB_Inputs!BG61-LT_Resources!BG8)*LCLoss","v":-0.87175499999999995},{"$f":"(DB_Inputs!BH61-LT_Resources!BH8)*LCLoss","v":-0.82250120192307685},{"$f":"(DB_Inputs!BI61-LT_Resources!BI8)*LCLoss","v":-0.82781124999999989},{"$f":"(DB_Inputs!BJ61-LT_Resources!BJ8)*LCLoss","v":-0.56980859374999993},{"$f":"(DB_Inputs!BK61-LT_Resources!BK8)*LCLoss","v":-0.61609837962962954},{"$f":"(DB_Inputs!BL61-LT_Resources!BL8)*LCLoss","v":-0.68108533653846148},{"$f":"(DB_Inputs!BM61-LT_Resources!BM8)*LCLoss","v":-2.5522974999999999},{"$f":"(DB_Inputs!BN61-LT_Resources!BN8)*LCLoss","v":-2.462048076923077},{"$f":"(DB_Inputs!BO61-LT_Resources!BO8)*LCLoss","v":-2.0807087499999999},{"$f":"(DB_Inputs!BP61-LT_Resources!BP8)*LCLoss","v":-1.8224398148148147},{"$f":"(DB_Inputs!BQ61-LT_Resources!BQ8)*LCLoss","v":-1.03940875},{"$f":"(DB_Inputs!BR61-LT_Resources!BR8)*LCLoss","v":-1.3350905944625406},null,{"$f":"(DB_Inputs!BT61-LT_Resources!BT8)*LCLoss","v":-1.6519555288461538},{"$f":"(DB_Inputs!BU61-LT_Resources!BU8)*LCLoss","v":-0.87175499999999995},{"$f":"(DB_Inputs!BV61-LT_Resources!BV8)*LCLoss","v":-0.82250120192307685},{"$f":"(DB_Inputs!BW61-LT_Resources!BW8)*LCLoss","v":-0.82781124999999989},{"$f":"(DB_Inputs!BX61-LT_Resources!BX8)*LCLoss","v":-0.56980859374999993},{"$f":"(DB_Inputs!BY61-LT_Resources!BY8)*LCLoss","v":-0.61609837962962954},{"$f":"(DB_Inputs!BZ61-LT_Resources!BZ8)*LCLoss","v":-0.70832874999999995},{"$f":"(DB_Inputs!CA61-LT_Resources!CA8)*LCLoss","v":-2.4541322115384614},{"$f":"(DB_Inputs!CB61-LT_Resources!CB8)*LCLoss","v":-2.462048076923077},{"$f":"(DB_Inputs!CC61-LT_Resources!CC8)*LCLoss","v":-2.0807087499999999},{"$f":"(DB_Inputs!CD61-LT_Resources!CD8)*LCLoss","v":-1.8224398148148147},{"$f":"(DB_Inputs!CE61-LT_Resources!CE8)*LCLoss","v":-1.03940875},{"$f":"(DB_Inputs!CF61-LT_Resources!CF8)*LCLoss","v":-1.3350905944625406},null,{"$f":"(DB_Inputs!CH61-LT_Resources!CH8)*LCLoss","v":-1.6519555288461538},{"$f":"(DB_Inputs!CI61-LT_Resources!CI8)*LCLoss","v":-0.87175499999999995},{"$f":"(DB_Inputs!CJ61-LT_Resources!CJ8)*LCLoss","v":-0.85540125},{"$f":"(DB_Inputs!CK61-LT_Resources!CK8)*LCLoss","v":-0.79597235576923064},{"$f":"(DB_Inputs!CL61-LT_Resources!CL8)*LCLoss","v":-0.56648500000000002},{"$f":"(DB_Inputs!CM61-LT_Resources!CM8)*LCLoss","v":-0.63979447115384613},{"$f":"(DB_Inputs!CN61-LT_Resources!CN8)*LCLoss","v":-0.68108533653846148},{"$f":"(DB_Inputs!CO61-LT_Resources!CO8)*LCLoss","v":-2.4541322115384614},{"$f":"(DB_Inputs!CP61-LT_Resources!CP8)*LCLoss","v":-2.56053},{"$f":"(DB_Inputs!CQ61-LT_Resources!CQ8)*LCLoss","v":-2.0006814903846153},{"$f":"(DB_Inputs!CR61-LT_Resources!CR8)*LCLoss","v":-1.8224398148148147},{"$f":"(DB_Inputs!CS61-LT_Resources!CS8)*LCLoss","v":-1.0827174479166666},{"$f":"(DB_Inputs!CT61-LT_Resources!CT8)*LCLoss","v":-1.3366759975570033},null,{"$f":"(DB_Inputs!CV61-LT_Resources!CV8)*LCLoss","v":-1.5907719907407405},{"$f":"(DB_Inputs!CW61-LT_Resources!CW8)*LCLoss","v":-0.87175499999999995},{"$f":"(DB_Inputs!CX61-LT_Resources!CX8)*LCLoss","v":-0.85540125},{"$f":"(DB_Inputs!CY61-LT_Resources!CY8)*LCLoss","v":-0.79597235576923064},{"$f":"(DB_Inputs!CZ61-LT_Resources!CZ8)*LCLoss","v":-0.56980859374999993},{"$f":"(DB_Inputs!DA61-LT_Resources!DA8)*LCLoss","v":-0.63979447115384613},{"$f":"(DB_Inputs!DB61-LT_Resources!DB8)*LCLoss","v":-0.68108533653846148},{"$f":"(DB_Inputs!DC61-LT_Resources!DC8)*LCLoss","v":-2.4541322115384614},{"$f":"(DB_Inputs!DD61-LT_Resources!DD8)*LCLoss","v":-2.56053},{"$f":"(DB_Inputs!DE61-LT_Resources!DE8)*LCLoss","v":-2.0006814903846153},{"$f":"(DB_Inputs!DF61-LT_Resources!DF8)*LCLoss","v":-1.8925336538461537},{"$f":"(DB_Inputs!DG61-LT_Resources!DG8)*LCLoss","v":-1.03940875},{"$f":"(DB_Inputs!DH61-LT_Resources!DH8)*LCLoss","v":-1.3350905944625406},null,{"$f":"(DB_Inputs!DJ61-LT_Resources!DJ8)*LCLoss","v":-1.5907719907407405},{"$f":"(DB_Inputs!DK61-LT_Resources!DK8)*LCLoss","v":-0.90807812499999996},{"$f":"(DB_Inputs!DL61-LT_Resources!DL8)*LCLoss","v":-0.82250120192307685},{"$f":"(DB_Inputs!DM61-LT_Resources!DM8)*LCLoss","v":-0.79597235576923064},{"$f":"(DB_Inputs!DN61-LT_Resources!DN8)*LCLoss","v":-0.56980859374999993},{"$f":"(DB_Inputs!DO61-LT_Resources!DO8)*LCLoss","v":-0.63979447115384613},{"$f":"(DB_Inputs!DP61-LT_Resources!DP8)*LCLoss","v":-0.68108533653846148},{"$f":"(DB_Inputs!DQ61-LT_Resources!DQ8)*LCLoss","v":-2.5522974999999999},{"$f":"(DB_Inputs!DR61-LT_Resources!DR8)*LCLoss","v":-2.462048076923077},{"$f":"(DB_Inputs!DS61-LT_Resources!DS8)*LCLoss","v":-2.0006814903846153},{"$f":"(DB_Inputs!DT61-LT_Resources!DT8)*LCLoss","v":-1.8925336538461537},{"$f":"(DB_Inputs!DU61-LT_Resources!DU8)*LCLoss","v":-1.03940875},{"$f":"(DB_Inputs!DV61-LT_Resources!DV8)*LCLoss","v":-1.3350905944625406},null,{"$f":"(DB_Inputs!DX61-LT_Resources!DX8)*LCLoss","v":-1.5907719907407405},{"$f":"(DB_Inputs!DY61-LT_Resources!DY8)*LCLoss","v":-0.90807812499999996},{"$f":"(DB_Inputs!DZ61-LT_Resources!DZ8)*LCLoss","v":-0.82250120192307685},{"$f":"(DB_Inputs!EA61-LT_Resources!EA8)*LCLoss","v":-0.82781124999999989},{"$f":"(DB_Inputs!EB61-LT_Resources!EB8)*LCLoss","v":-0.56980859374999993},{"$f":"(DB_Inputs!EC61-LT_Resources!EC8)*LCLoss","v":-0.61609837962962954},{"$f":"(DB_Inputs!ED61-LT_Resources!ED8)*LCLoss","v":-0.68108533653846148},{"$f":"(DB_Inputs!EE61-LT_Resources!EE8)*LCLoss","v":-2.5522974999999999},{"$f":"(DB_Inputs!EF61-LT_Resources!EF8)*LCLoss","v":-2.462048076923077},{"$f":"(DB_Inputs!EG61-LT_Resources!EG8)*LCLoss","v":-2.0006814903846153},{"$f":"(DB_Inputs!EH61-LT_Resources!EH8)*LCLoss","v":-1.8925336538461537},{"$f":"(DB_Inputs!EI61-LT_Resources!EI8)*LCLoss","v":-1.03940875},{"$f":"(DB_Inputs!EJ61-LT_Resources!EJ8)*LCLoss","v":-1.3350905944625406},null,{"$f":"(DB_Inputs!EL61-LT_Resources!EL8)*LCLoss","v":-1.6519555288461538},{"$f":"(DB_Inputs!EM61-LT_Resources!EM8)*LCLoss","v":-0.87175499999999995},{"$f":"(DB_Inputs!EN61-LT_Resources!EN8)*LCLoss","v":-0.82250120192307685},{"$f":"(DB_Inputs!EO61-LT_Resources!EO8)*LCLoss","v":-0.82781124999999989},{"$f":"(DB_Inputs!EP61-LT_Resources!EP8)*LCLoss","v":-0.56648500000000002},{"$f":"(DB_Inputs!EQ61-LT_Resources!EQ8)*LCLoss","v":-0.61609837962962954},{"$f":"(DB_Inputs!ER61-LT_Resources!ER8)*LCLoss","v":-0.70832874999999995},{"$f":"(DB_Inputs!ES61-LT_Resources!ES8)*LCLoss","v":-2.4541322115384614},{"$f":"(DB_Inputs!ET61-LT_Resources!ET8)*LCLoss","v":-2.462048076923077},{"$f":"(DB_Inputs!EU61-LT_Resources!EU8)*LCLoss","v":-2.0807087499999999},{"$f":"(DB_Inputs!EV61-LT_Resources!EV8)*LCLoss","v":-1.8224398148148147},{"$f":"(DB_Inputs!EW61-LT_Resources!EW8)*LCLoss","v":-1.03940875},{"$f":"(DB_Inputs!EX61-LT_Resources!EX8)*LCLoss","v":-1.3323361404220779},null,{"$f":"(DB_Inputs!EZ61-LT_Resources!EZ8)*LCLoss","v":-1.6519555288461538},{"$f":"(DB_Inputs!FA61-LT_Resources!FA8)*LCLoss","v":-0.87175499999999995},{"$f":"(DB_Inputs!FB61-LT_Resources!FB8)*LCLoss","v":-0.85540125},{"$f":"(DB_Inputs!FC61-LT_Resources!FC8)*LCLoss","v":-0.79597235576923064},{"$f":"(DB_Inputs!FD61-LT_Resources!FD8)*LCLoss","v":-0.56980859374999993},{"$f":"(DB_Inputs!FE61-LT_Resources!FE8)*LCLoss","v":-0.61609837962962954},{"$f":"(DB_Inputs!FF61-LT_Resources!FF8)*LCLoss","v":-0.70832874999999995},{"$f":"(DB_Inputs!FG61-LT_Resources!FG8)*LCLoss","v":-2.4541322115384614},{"$f":"(DB_Inputs!FH61-LT_Resources!FH8)*LCLoss","v":-2.462048076923077},{"$f":"(DB_Inputs!FI61-LT_Resources!FI8)*LCLoss","v":-2.0807087499999999},{"$f":"(DB_Inputs!FJ61-LT_Resources!FJ8)*LCLoss","v":-1.8224398148148147},{"$f":"(DB_Inputs!FK61-LT_Resources!FK8)*LCLoss","v":-1.0827174479166666},{"$f":"(DB_Inputs!FL61-LT_Resources!FL8)*LCLoss","v":-1.339453635620915},null,{"$f":"(DB_Inputs!FN61-LT_Resources!FN8)*LCLoss","v":-1.5907719907407405},{"$f":"(DB_Inputs!FO61-LT_Resources!FO8)*LCLoss","v":-0.87175499999999995},{"$f":"(DB_Inputs!FP61-LT_Resources!FP8)*LCLoss","v":-0.85540125},{"$f":"(DB_Inputs!FQ61-LT_Resources!FQ8)*LCLoss","v":-0.79597235576923064},{"$f":"(DB_Inputs!FR61-LT_Resources!FR8)*LCLoss","v":-0.56980859374999993},{"$f":"(DB_Inputs!FS61-LT_Resources!FS8)*LCLoss","v":-0.63979447115384613},{"$f":"(DB_Inputs!FT61-LT_Resources!FT8)*LCLoss","v":-0.68108533653846148},{"$f":"(DB_Inputs!FU61-LT_Resources!FU8)*LCLoss","v":-2.4541322115384614},{"$f":"(DB_Inputs!FV61-LT_Resources!FV8)*LCLoss","v":-2.56053},{"$f":"(DB_Inputs!FW61-LT_Resources!FW8)*LCLoss","v":-2.0006814903846153},{"$f":"(DB_Inputs!FX61-LT_Resources!FX8)*LCLoss","v":-1.8224398148148147},{"$f":"(DB_Inputs!FY61-LT_Resources!FY8)*LCLoss","v":-1.0827174479166666},{"$f":"(DB_Inputs!FZ61-LT_Resources!FZ8)*LCLoss","v":-1.3350905944625406},null,{"$f":"(DB_Inputs!GB61-LT_Resources!GB8)*LCLoss","v":-1.5907719907407405},{"$f":"(DB_Inputs!GC61-LT_Resources!GC8)*LCLoss","v":-0.87175499999999995},{"$f":"(DB_Inputs!GD61-LT_Resources!GD8)*LCLoss","v":-0.85540125},{"$f":"(DB_Inputs!GE61-LT_Resources!GE8)*LCLoss","v":-0.79597235576923064},{"$f":"(DB_Inputs!GF61-LT_Resources!GF8)*LCLoss","v":-0.56980859374999993},{"$f":"(DB_Inputs!GG61-LT_Resources!GG8)*LCLoss","v":-0.63979447115384613},{"$f":"(DB_Inputs!GH61-LT_Resources!GH8)*LCLoss","v":-0.68108533653846148},{"$f":"(DB_Inputs!GI61-LT_Resources!GI8)*LCLoss","v":-2.4541322115384614},{"$f":"(DB_Inputs!GJ61-LT_Resources!GJ8)*LCLoss","v":-2.56053},{"$f":"(DB_Inputs!GK61-LT_Resources!GK8)*LCLoss","v":-2.0006814903846153},{"$f":"(DB_Inputs!GL61-LT_Resources!GL8)*LCLoss","v":-1.8925336538461537},{"$f":"(DB_Inputs!GM61-LT_Resources!GM8)*LCLoss","v":-1.03940875},{"$f":"(DB_Inputs!GN61-LT_Resources!GN8)*LCLoss","v":-1.3350905944625406},null,{"$f":"(DB_Inputs!GP61-LT_Resources!GP8)*LCLoss","v":0},{"$f":"(DB_Inputs!GQ61-LT_Resources!GQ8)*LCLoss","v":0},{"$f":"(DB_Inputs!GR61-LT_Resources!GR8)*LCLoss","v":0},{"$f":"(DB_Inputs!GS61-LT_Resources!GS8)*LCLoss","v":0},{"$f":"(DB_Inputs!GT61-LT_Resources!GT8)*LCLoss","v":0},{"$f":"(DB_Inputs!GU61-LT_Resources!GU8)*LCLoss","v":0},{"$f":"(DB_Inputs!GV61-LT_Resources!GV8)*LCLoss","v":0},{"$f":"(DB_Inputs!GW61-LT_Resources!GW8)*LCLoss","v":0},{"$f":"(DB_Inputs!GX61-LT_Resources!GX8)*LCLoss","v":0},{"$f":"(DB_Inputs!GY61-LT_Resources!GY8)*LCLoss","v":0},{"$f":"(DB_Inputs!GZ61-LT_Resources!GZ8)*LCLoss","v":0},{"$f":"(DB_Inputs!HA61-LT_Resources!HA8)*LCLoss","v":0},{"$f":"(DB_Inputs!HB61-LT_Resources!HB8)*LCLoss","v":0}]
["Lost Creek LLH Loss",{"$f":"(DB_Inputs!B62-LT_Resources!B38)*LCLoss","v":-0.15542211064999953},{"$f":"(DB_Inputs!C62-LT_Resources!C38)*LCLoss","v":4.8108949999999963E-2},{"$f":"(DB_Inputs!D62-LT_Resources!D38)*LCLoss","v":1.9271708450000175E-2},{"$f":"(DB_Inputs!E62-LT_Resources!E38)*LCLoss","v":0.15853787160000021},{"$f":"(DB_Inputs!F62-LT_Resources!F38)*LCLoss","v":0.9085799871000001},{"$f":"(DB_Inputs!G62-LT_Resources!G38)*LCLoss","v":0.47391569949999979},{"$f":"(DB_Inputs!H62-LT_Resources!H38)*LCLoss","v":1.0635178487499997},{"$f":"(DB_Inputs!I62-LT_Resources!I38)*LCLoss","v":2.7136100000291206E-5},{"$f":"(DB_Inputs!J62-LT_Resources!J38)*LCLoss","v":-0.46207090310000004},{"$f":"(DB_Inputs!K62-LT_Resources!K38)*LCLoss","v":-1.6892511499999683E-2},{"$f":"(DB_Inputs!L62-LT_Resources!L38)*LCLoss","v":-1.9407362250000053E-2},{"$f":"(DB_Inputs!M62-LT_Resources!M38)*LCLoss","v":-1.4740940950000087E-2},{"$f":"(DB_Inputs!N62-LT_Resources!N38)*LCLoss","v":-1.3377179084397257},null,{"$f":"(DB_Inputs!P62-LT_Resources!P38)*LCLoss","v":6.8273279500002133E-3},{"$f":"(DB_Inputs!Q62-LT_Resources!Q38)*LCLoss","v":0.32440054999999995},{"$f":"(DB_Inputs!R62-LT_Resources!R38)*LCLoss","v":1.1613864584500002},{"$f":"(DB_Inputs!S62-LT_Resources!S38)*LCLoss","v":1.0456364715999997},{"$f":"(DB_Inputs!T62-LT_Resources!T38)*LCLoss","v":6.8482287099999983E-2},{"$f":"(DB_Inputs!U62-LT_Resources!U38)*LCLoss","v":0.81234759345000007},{"$f":"(DB_Inputs!V62-LT_Resources!V38)*LCLoss","v":1.2973251296500004},{"$f":"(DB_Inputs!W62-LT_Resources!W38)*LCLoss","v":2.7136100000291206E-5},{"$f":"(DB_Inputs!X62-LT_Resources!X38)*LCLoss","v":0},{"$f":"(DB_Inputs!Y62-LT_Resources!Y38)*LCLoss","v":9.3606284000002302E-3},{"$f":"(DB_Inputs!Z62-LT_Resources!Z38)*LCLoss","v":1.7302285185897801E-2},{"$f":"(DB_Inputs!AA62-LT_Resources!AA38)*LCLoss","v":7.7649959050000064E-2},{"$f":"(DB_Inputs!AB62-LT_Resources!AB38)*LCLoss","v":-1.3380877074341606},null,{"$f":"(DB_Inputs!AD62-LT_Resources!AD38)*LCLoss","v":-1.7236618589743589},{"$f":"(DB_Inputs!AE62-LT_Resources!AE38)*LCLoss","v":-0.81278348909657328},{"$f":"(DB_Inputs!AF62-LT_Resources!AF38)*LCLoss","v":-0.83398691860465102},{"$f":"(DB_Inputs!AG62-LT_Resources!AG38)*LCLoss","v":-0.80737652439024388},{"$f":"(DB_Inputs!AH62-LT_Resources!AH38)*LCLoss","v":-0.59473648648648647},{"$f":"(DB_Inputs!AI62-LT_Resources!AI38)*LCLoss","v":-0.60163455657492348},{"$f":"(DB_Inputs!AJ62-LT_Resources!AJ38)*LCLoss","v":-0.70160690789473679},{"$f":"(DB_Inputs!AK62-LT_Resources!AK38)*LCLoss","v":-2.4218866279069768},{"$f":"(DB_Inputs!AL62-LT_Resources!AL38)*LCLoss","v":-2.532986842105263},{"$f":"(DB_Inputs!AM62-LT_Resources!AM38)*LCLoss","v":-2.1057454268292681},{"$f":"(DB_Inputs!AN62-LT_Resources!AN38)*LCLoss","v":-1.7805426829268294},{"$f":"(DB_Inputs!AO62-LT_Resources!AO38)*LCLoss","v":-1.1037390625000001},{"$f":"(DB_Inputs!AP62-LT_Resources!AP38)*LCLoss","v":-1.3401239626556016},null,{"$f":"(DB_Inputs!AR62-LT_Resources!AR38)*LCLoss","v":-1.7236618589743589},{"$f":"(DB_Inputs!AS62-LT_Resources!AS38)*LCLoss","v":-0.77419436201780401},{"$f":"(DB_Inputs!AT62-LT_Resources!AT38)*LCLoss","v":-0.87466920731707321},{"$f":"(DB_Inputs!AU62-LT_Resources!AU38)*LCLoss","v":-0.76982412790697663},{"$f":"(DB_Inputs!AV62-LT_Resources!AV38)*LCLoss","v":-0.59008854166666658},{"$f":"(DB_Inputs!AW62-LT_Resources!AW38)*LCLoss","v":-0.63258681672025718},{"$f":"(DB_Inputs!AX62-LT_Resources!AX38)*LCLoss","v":-0.70160690789473679},{"$f":"(DB_Inputs!AY62-LT_Resources!AY38)*LCLoss","v":-2.4218866279069768},{"$f":"(DB_Inputs!AZ62-LT_Resources!AZ38)*LCLoss","v":-2.532986842105263},{"$f":"(DB_Inputs!BA62-LT_Resources!BA38)*LCLoss","v":-2.1057454268292681},{"$f":"(DB_Inputs!BB62-LT_Resources!BB38)*LCLoss","v":-1.7805426829268294},{"$f":"(DB_Inputs!BC62-LT_Resources!BC38)*LCLoss","v":-1.1037390625000001},{"$f":"(DB_Inputs!BD62-LT_Resources!BD38)*LCLoss","v":-1.3413257536382535},null,{"$f":"(DB_Inputs!BF62-LT_Resources!BF38)*LCLoss","v":-1.6395807926829267},{"$f":"(DB_Inputs!BG62-LT_Resources!BG38)*LCLoss","v":-0.81278348909657328},{"$f":"(DB_Inputs!BH62-LT_Resources!BH38)*LCLoss","v":-0.87466920731707321},{"$f":"(DB_Inputs!BI62-LT_Resources!BI38)*LCLoss","v":-0.76982412790697663},{"$f":"(DB_Inputs!BJ62-LT_Resources!BJ38)*LCLoss","v":-0.59008854166666658},{"$f":"(DB_Inputs!BK62-LT_Resources!BK38)*LCLoss","v":-0.63258681672025718},{"$f":"(DB_Inputs!BL62-LT_Resources!BL38)*LCLoss","v":-0.70160690789473679},{"$f":"(DB_Inputs!BM62-LT_Resources!BM38)*LCLoss","v":-2.4218866279069768},{"$f":"(DB_Inputs!BN62-LT_Resources!BN38)*LCLoss","v":-2.532986842105263},{"$f":"(DB_Inputs!BO62-LT_Resources!BO38)*LCLoss","v":-2.0078037790697674},{"$f":"(DB_Inputs!BP62-LT_Resources!BP38)*LCLoss","v":-1.8718525641025638},{"$f":"(DB_Inputs!BQ62-LT_Resources!BQ38)*LCLoss","v":-1.1037390625000001},{"$f":"(DB_Inputs!BR62-LT_Resources!BR38)*LCLoss","v":-1.3413257536382535},null,{"$f":"(DB_Inputs!BT62-LT_Resources!BT38)*LCLoss","v":-1.6395807926829267},{"$f":"(DB_Inputs!BU62-LT_Resources!BU38)*LCLoss","v":-0.81278348909657328},{"$f":"(DB_Inputs!BV62-LT_Resources!BV38)*LCLoss","v":-0.87466920731707321},{"$f":"(DB_Inputs!BW62-LT_Resources!BW38)*LCLoss","v":-0.76982412790697663},{"$f":"(DB_Inputs!BX62-LT_Resources!BX38)*LCLoss","v":-0.59008854166666658},{"$f":"(DB_Inputs!BY62-LT_Resources!BY38)*LCLoss","v":-0.63258681672025718},{"$f":"(DB_Inputs!BZ62-LT_Resources!BZ38)*LCLoss","v":-0.66652656249999997},{"$f":"(DB_Inputs!CA62-LT_Resources!CA38)*LCLoss","v":-2.54002743902439},{"$f":"(DB_Inputs!CB62-LT_Resources!CB38)*LCLoss","v":-2.532986842105263},{"$f":"(DB_Inputs!CC62-LT_Resources!CC38)*LCLoss","v":-2.0078037790697674},{"$f":"(DB_Inputs!CD62-LT_Resources!CD38)*LCLoss","v":-1.8718525641025638},{"$f":"(DB_Inputs!CE62-LT_Resources!CE38)*LCLoss","v":-1.1037390625000001},{"$f":"(DB_Inputs!CF62-LT_Resources!CF38)*LCLoss","v":-1.3413257536382535},null,{"$f":"(DB_Inputs!CH62-LT_Resources!CH38)*LCLoss","v":-1.6395807926829267},{"$f":"(DB_Inputs!CI62-LT_Resources!CI38)*LCLoss","v":-0.81278348909657328},{"$f":"(DB_Inputs!CJ62-LT_Resources!CJ38)*LCLoss","v":-0.83398691860465102},{"$f":"(DB_Inputs!CK62-LT_Resources!CK38)*LCLoss","v":-0.80737652439024388},{"$f":"(DB_Inputs!CL62-LT_Resources!CL38)*LCLoss","v":-0.59473648648648647},{"$f":"(DB_Inputs!CM62-LT_Resources!CM38)*LCLoss","v":-0.60163455657492348},{"$f":"(DB_Inputs!CN62-LT_Resources!CN38)*LCLoss","v":-0.70160690789473679},{"$f":"(DB_Inputs!CO62-LT_Resources!CO38)*LCLoss","v":-2.54002743902439},{"$f":"(DB_Inputs!CP62-LT_Resources!CP38)*LCLoss","v":-2.4063374999999998},{"$f":"(DB_Inputs!CQ62-LT_Resources!CQ38)*LCLoss","v":-2.1057454268292681},{"$f":"(DB_Inputs!CR62-LT_Resources!CR38)*LCLoss","v":-1.8718525641025638},{"$f":"(DB_Inputs!CS62-LT_Resources!CS38)*LCLoss","v":-1.0511800595238094},{"$f":"(DB_Inputs!CT62-LT_Resources!CT38)*LCLoss","v":-1.3345862603305785},null,{"$f":"(DB_Inputs!CV62-LT_Resources!CV38)*LCLoss","v":-1.7236618589743589},{"$f":"(DB_Inputs!CW62-LT_Resources!CW38)*LCLoss","v":-0.81278348909657328},{"$f":"(DB_Inputs!CX62-LT_Resources!CX38)*LCLoss","v":-0.83398691860465102},{"$f":"(DB_Inputs!CY62-LT_Resources!CY38)*LCLoss","v":-0.80737652439024388},{"$f":"(DB_Inputs!CZ62-LT_Resources!CZ38)*LCLoss","v":-0.59008854166666658},{"$f":"(DB_Inputs!DA62-LT_Resources!DA38)*LCLoss","v":-0.60163455657492348},{"$f":"(DB_Inputs!DB62-LT_Resources!DB38)*LCLoss","v":-0.70160690789473679},{"$f":"(DB_Inputs!DC62-LT_Resources!DC38)*LCLoss","v":-2.54002743902439},{"$f":"(DB_Inputs!DD62-LT_Resources!DD38)*LCLoss","v":-2.4063374999999998},{"$f":"(DB_Inputs!DE62-LT_Resources!DE38)*LCLoss","v":-2.1057454268292681},{"$f":"(DB_Inputs!DF62-LT_Resources!DF38)*LCLoss","v":-1.7805426829268294},{"$f":"(DB_Inputs!DG62-LT_Resources!DG38)*LCLoss","v":-1.1037390625000001},{"$f":"(DB_Inputs!DH62-LT_Resources!DH38)*LCLoss","v":-1.3413257536382535},null,{"$f":"(DB_Inputs!DJ62-LT_Resources!DJ38)*LCLoss","v":-1.7236618589743589},{"$f":"(DB_Inputs!DK62-LT_Resources!DK38)*LCLoss","v":-0.77419436201780401},{"$f":"(DB_Inputs!DL62-LT_Resources!DL38)*LCLoss","v":-0.87466920731707321},{"$f":"(DB_Inputs!DM62-LT_Resources!DM38)*LCLoss","v":-0.80737652439024388},{"$f":"(DB_Inputs!DN62-LT_Resources!DN38)*LCLoss","v":-0.59008854166666658},{"$f":"(DB_Inputs!DO62-LT_Resources!DO38)*LCLoss","v":-0.60163455657492348},{"$f":"(DB_Inputs!DP62-LT_Resources!DP38)*LCLoss","v":-0.70160690789473679},{"$f":"(DB_Inputs!DQ62-LT_Resources!DQ38)*LCLoss","v":-2.4218866279069768},{"$f":"(DB_Inputs!DR62-LT_Resources!DR38)*LCLoss","v":-2.532986842105263},{"$f":"(DB_Inputs!DS62-LT_Resources!DS38)*LCLoss","v":-2.1057454268292681},{"$f":"(DB_Inputs!DT62-LT_Resources!DT38)*LCLoss","v":-1.7805426829268294},{"$f":"(DB_Inputs!DU62-LT_Resources!DU38)*LCLoss","v":-1.1037390625000001},{"$f":"(DB_Inputs!DV62-LT_Resources!DV38)*LCLoss","v":-1.3413257536382535},null,{"$f":"(DB_Inputs!DX62-LT_Resources!DX38)*LCLoss","v":-1.7236618589743589},{"$f":"(DB_Inputs!DY62-LT_Resources!DY38)*LCLoss","v":-0.77419436201780401},{"$f":"(DB_Inputs!DZ62-LT_Resources!DZ38)*LCLoss","v":-0.87466920731707321},{"$f":"(DB_Inputs!EA62-LT_Resources!EA38)*LCLoss","v":-0.76982412790697663},{"$f":"(DB_Inputs!EB62-LT_Resources!EB38)*LCLoss","v":-0.59008854166666658},{"$f":"(DB_Inputs!EC62-LT_Resources!EC38)*LCLoss","v":-0.63258681672025718},{"$f":"(DB_Inputs!ED62-LT_Resources!ED38)*LCLoss","v":-0.70160690789473679},{"$f":"(DB_Inputs!EE62-LT_Resources!EE38)*LCLoss","v":-2.4218866279069768},{"$f":"(DB_Inputs!EF62-LT_Resources!EF38)*LCLoss","v":-2.532986842105263},{"$f":"(DB_Inputs!EG62-LT_Resources!EG38)*LCLoss","v":-2.1057454268292681},{"$f":"(DB_Inputs!EH62-LT_Resources!EH38)*LCLoss","v":-1.7805426829268294},{"$f":"(DB_Inputs!EI62-LT_Resources!EI38)*LCLoss","v":-1.1037390625000001},{"$f":"(DB_Inputs!EJ62-LT_Resources!EJ38)*LCLoss","v":-1.3413257536382535},null,{"$f":"(DB_Inputs!EL62-LT_Resources!EL38)*LCLoss","v":-1.6395807926829267},{"$f":"(DB_Inputs!EM62-LT_Resources!EM38)*LCLoss","v":-0.81278348909657328},{"$f":"(DB_Inputs!EN62-LT_Resources!EN38)*LCLoss","v":-0.87466920731707321},{"$f":"(DB_Inputs!EO62-LT_Resources!EO38)*LCLoss","v":-0.76982412790697663},{"$f":"(DB_Inputs!EP62-LT_Resources!EP38)*LCLoss","v":-0.59473648648648647},{"$f":"(DB_Inputs!EQ62-LT_Resources!EQ38)*LCLoss","v":-0.63258681672025718},{"$f":"(DB_Inputs!ER62-LT_Resources!ER38)*LCLoss","v":-0.66652656249999997},{"$f":"(DB_Inputs!ES62-LT_Resources!ES38)*LCLoss","v":-2.54002743902439},{"$f":"(DB_Inputs!ET62-LT_Resources!ET38)*LCLoss","v":-2.532986842105263},{"$f":"(DB_Inputs!EU62-LT_Resources!EU38)*LCLoss","v":-2.0078037790697674},{"$f":"(DB_Inputs!EV62-LT_Resources!EV38)*LCLoss","v":-1.8718525641025638},{"$f":"(DB_Inputs!EW62-LT_Resources!EW38)*LCLoss","v":-1.1037390625000001},{"$f":"(DB_Inputs!EX62-LT_Resources!EX38)*LCLoss","v":-1.3401239626556016},null,{"$f":"(DB_Inputs!EZ62-LT_Resources!EZ38)*LCLoss","v":-1.6395807926829267},{"$f":"(DB_Inputs!FA62-LT_Resources!FA38)*LCLoss","v":-0.81278348909657328},{"$f":"(DB_Inputs!FB62-LT_Resources!FB38)*LCLoss","v":-0.83398691860465102},{"$f":"(DB_Inputs!FC62-LT_Resources!FC38)*LCLoss","v":-0.80737652439024388},{"$f":"(DB_Inputs!FD62-LT_Resources!FD38)*LCLoss","v":-0.59008854166666658},{"$f":"(DB_Inputs!FE62-LT_Resources!FE38)*LCLoss","v":-0.63258681672025718},{"$f":"(DB_Inputs!FF62-LT_Resources!FF38)*LCLoss","v":-0.66652656249999997},{"$f":"(DB_Inputs!FG62-LT_Resources!FG38)*LCLoss","v":-2.54002743902439},{"$f":"(DB_Inputs!FH62-LT_Resources!FH38)*LCLoss","v":-2.532986842105263},{"$f":"(DB_Inputs!FI62-LT_Resources!FI38)*LCLoss","v":-2.0078037790697674},{"$f":"(DB_Inputs!FJ62-LT_Resources!FJ38)*LCLoss","v":-1.8718525641025638},{"$f":"(DB_Inputs!FK62-LT_Resources!FK38)*LCLoss","v":-1.0511800595238094},{"$f":"(DB_Inputs!FL62-LT_Resources!FL38)*LCLoss","v":-1.3357716097308487},null,{"$f":"(DB_Inputs!FN62-LT_Resources!FN38)*LCLoss","v":-1.7236618589743589},{"$f":"(DB_Inputs!FO62-LT_Resources!FO38)*LCLoss","v":-0.81278348909657328},{"$f":"(DB_Inputs!FP62-LT_Resources!FP38)*LCLoss","v":-0.83398691860465102},{"$f":"(DB_Inputs!FQ62-LT_Resources!FQ38)*LCLoss","v":-0.80737652439024388},{"$f":"(DB_Inputs!FR62-LT_Resources!FR38)*LCLoss","v":-0.59008854166666658},{"$f":"(DB_Inputs!FS62-LT_Resources!FS38)*LCLoss","v":-0.60163455657492348},{"$f":"(DB_Inputs!FT62-LT_Resources!FT38)*LCLoss","v":-0.70160690789473679},{"$f":"(DB_Inputs!FU62-LT_Resources!FU38)*LCLoss","v":-2.54002743902439},{"$f":"(DB_Inputs!FV62-LT_Resources!FV38)*LCLoss","v":-2.4063374999999998},{"$f":"(DB_Inputs!FW62-LT_Resources!FW38)*LCLoss","v":-2.1057454268292681},{"$f":"(DB_Inputs!FX62-LT_Resources!FX38)*LCLoss","v":-1.8718525641025638},{"$f":"(DB_Inputs!FY62-LT_Resources!FY38)*LCLoss","v":-1.0511800595238094},{"$f":"(DB_Inputs!FZ62-LT_Resources!FZ38)*LCLoss","v":-1.3413257536382535},null,{"$f":"(DB_Inputs!GB62-LT_Resources!GB38)*LCLoss","v":-1.7236618589743589},{"$f":"(DB_Inputs!GC62-LT_Resources!GC38)*LCLoss","v":-0.81278348909657328},{"$f":"(DB_Inputs!GD62-LT_Resources!GD38)*LCLoss","v":-0.83398691860465102},{"$f":"(DB_Inputs!GE62-LT_Resources!GE38)*LCLoss","v":-0.80737652439024388},{"$f":"(DB_Inputs!GF62-LT_Resources!GF38)*LCLoss","v":-0.59008854166666658},{"$f":"(DB_Inputs!GG62-LT_Resources!GG38)*LCLoss","v":-0.60163455657492348},{"$f":"(DB_Inputs!GH62-LT_Resources!GH38)*LCLoss","v":-0.70160690789473679},{"$f":"(DB_Inputs!GI62-LT_Resources!GI38)*LCLoss","v":-2.54002743902439},{"$f":"(DB_Inputs!GJ62-LT_Resources!GJ38)*LCLoss","v":-2.4063374999999998},{"$f":"(DB_Inputs!GK62-LT_Resources!GK38)*LCLoss","v":-2.1057454268292681},{"$f":"(DB_Inputs!GL62-LT_Resources!GL38)*LCLoss","v":-1.7805426829268294},{"$f":"(DB_Inputs!GM62-LT_Resources!GM38)*LCLoss","v":-1.1037390625000001},{"$f":"(DB_Inputs!GN62-LT_Resources!GN38)*LCLoss","v":-1.3413257536382535},null,{"$f":"(DB_Inputs!GP62-LT_Resources!GP38)*LCLoss","v":0},{"$f":"(DB_Inputs!GQ62-LT_Resources!GQ38)*LCLoss","v":0},{"$f":"(DB_Inputs!GR62-LT_Resources!GR38)*LCLoss","v":0},{"$f":"(DB_Inputs!GS62-LT_Resources!GS38)*LCLoss","v":0},{"$f":"(DB_Inputs!GT62-LT_Resources!GT38)*LCLoss","v":0},{"$f":"(DB_Inputs!GU62-LT_Resources!GU38)*LCLoss","v":0},{"$f":"(DB_Inputs!GV62-LT_Resources!GV38)*LCLoss","v":0},{"$f":"(DB_Inputs!GW62-LT_Resources!GW38)*LCLoss","v":0},{"$f":"(DB_Inputs!GX62-LT_Resources!GX38)*LCLoss","v":0},{"$f":"(DB_Inputs!GY62-LT_Resources!GY38)*LCLoss","v":0},{"$f":"(DB_Inputs!GZ62-LT_Resources!GZ38)*LCLoss","v":0},{"$f":"(DB_Inputs!HA62-LT_Resources!HA38)*LCLoss","v":0},{"$f":"(DB_Inputs!HB62-LT_Resources!HB38)*LCLoss","v":0}]
["Lost Creek Flat Loss",{"$f":"(B59*DB_Inputs!B$8+B60*DB_Inputs!B$9)/DB_Inputs!B$10","v":-0.15542065258118262},{"$f":"(C59*DB_Inputs!C$8+C60*DB_Inputs!C$9)/DB_Inputs!C$10","v":4.8108949999999963E-2},{"$f":"(D59*DB_Inputs!D$8+D60*DB_Inputs!D$9)/DB_Inputs!D$10","v":1.9250843691935603E-2},{"$f":"(E59*DB_Inputs!E$8+E60*DB_Inputs!E$9)/DB_Inputs!E$10","v":0.15858163605806452},{"$f":"(F59*DB_Inputs!F$8+F60*DB_Inputs!F$9)/DB_Inputs!F$10","v":0.90860205909999991},{"$f":"(G59*DB_Inputs!G$8+G60*DB_Inputs!G$9)/DB_Inputs!G$10","v":0.47390433845235519},{"$f":"(H59*DB_Inputs!H$8+H60*DB_Inputs!H$9)/DB_Inputs!H$10","v":1.0892811361111108},{"$f":"(I59*DB_Inputs!I$8+I60*DB_Inputs!I$9)/DB_Inputs!I$10","v":3.5887001075105862E-5},{"$f":"(J59*DB_Inputs!J$8+J60*DB_Inputs!J$9)/DB_Inputs!J$10","v":-0.46201235118666673},{"$f":"(K59*DB_Inputs!K$8+K60*DB_Inputs!K$9)/DB_Inputs!K$10","v":-1.688277413440839E-2},{"$f":"(L59*DB_Inputs!L$8+L60*DB_Inputs!L$9)/DB_Inputs!L$10","v":-1.9470567753225983E-2},{"$f":"(M59*DB_Inputs!M$8+M60*DB_Inputs!M$9)/DB_Inputs!M$10","v":-1.468796577666674E-2},{"$f":"(N59*DB_Inputs!N$8+N60*DB_Inputs!N$9)/DB_Inputs!N$10","v":-1.3404456620262901},null,{"$f":"(P59*DB_Inputs!P$8+P60*DB_Inputs!P$9)/DB_Inputs!P$10","v":6.8733363564517352E-3},{"$f":"(Q59*DB_Inputs!Q$8+Q60*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0.32440054999999995},{"$f":"(R59*DB_Inputs!R$8+R60*DB_Inputs!R$9)/DB_Inputs!R$10","v":1.1613655936919354},{"$f":"(S59*DB_Inputs!S$8+S60*DB_Inputs!S$9)/DB_Inputs!S$10","v":1.0456802360580644},{"$f":"(T59*DB_Inputs!T$8+T60*DB_Inputs!T$9)/DB_Inputs!T$10","v":6.8504359099999995E-2},{"$f":"(U59*DB_Inputs!U$8+U60*DB_Inputs!U$9)/DB_Inputs!U$10","v":0.81234667906184377},{"$f":"(V59*DB_Inputs!V$8+V60*DB_Inputs!V$9)/DB_Inputs!V$10","v":1.2973609118033333},{"$f":"(W59*DB_Inputs!W$8+W60*DB_Inputs!W$9)/DB_Inputs!W$10","v":3.5887001075105862E-5},{"$f":"(X59*DB_Inputs!X$8+X60*DB_Inputs!X$9)/DB_Inputs!X$10","v":0},{"$f":"(Y59*DB_Inputs!Y$8+Y60*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":9.376677109677262E-3},{"$f":"(Z59*DB_Inputs!Z$8+Z60*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":1.7261885472580413E-2},{"$f":"(AA59*DB_Inputs!AA$8+AA60*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":7.7702934223333325E-2},{"$f":"(AB59*DB_Inputs!AB$8+AB60*DB_Inputs!AB$9)/DB_Inputs!AB$10","v":-1.3404456618469693},null,{"$f":"(AD59*DB_Inputs!AD$8+AD60*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":-1.6464999999999994},{"$f":"(AE59*DB_Inputs!AE$8+AE60*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":-0.84550000000000003},{"$f":"(AF59*DB_Inputs!AF$8+AF60*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":-0.84549999999999992},{"$f":"(AG59*DB_Inputs!AG$8+AG60*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":-0.80099999999999993},{"$f":"(AH59*DB_Inputs!AH$8+AH60*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":-0.5784999999999999},{"$f":"(AI59*DB_Inputs!AI$8+AI60*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":-0.62299999999999989},{"$f":"(AJ59*DB_Inputs!AJ$8+AJ60*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":-0.68974999999999997},{"$f":"(AK59*DB_Inputs!AK$8+AK60*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":-2.492},{"$f":"(AL59*DB_Inputs!AL$8+AL60*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":-2.492},{"$f":"(AM59*DB_Inputs!AM$8+AM60*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":-2.0469999999999997},{"$f":"(AN59*DB_Inputs!AN$8+AN60*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":-1.8431612903225805},{"$f":"(AO59*DB_Inputs!AO$8+AO60*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":-1.0680000000000001},{"$f":"(AP59*DB_Inputs!AP$8+AP60*DB_Inputs!AP$9)/DB_Inputs!AP$10","v":-1.3357548383424407},null,{"$f":"(AR59*DB_Inputs!AR$8+AR60*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":-1.6464999999999994},{"$f":"(AS59*DB_Inputs!AS$8+AS60*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":-0.84549999999999981},{"$f":"(AT59*DB_Inputs!AT$8+AT60*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":-0.84549999999999992},{"$f":"(AU59*DB_Inputs!AU$8+AU60*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":-0.80099999999999993},{"$f":"(AV59*DB_Inputs!AV$8+AV60*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":-0.5784999999999999},{"$f":"(AW59*DB_Inputs!AW$8+AW60*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":-0.623},{"$f":"(AX59*DB_Inputs!AX$8+AX60*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":-0.68974999999999997},{"$f":"(AY59*DB_Inputs!AY$8+AY60*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":-2.492},{"$f":"(AZ59*DB_Inputs!AZ$8+AZ60*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":-2.492},{"$f":"(BA59*DB_Inputs!BA$8+BA60*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":-2.0469999999999997},{"$f":"(BB59*DB_Inputs!BB$8+BB60*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":-1.8431612903225805},{"$f":"(BC59*DB_Inputs!BC$8+BC60*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":-1.0680000000000001},{"$f":"(BD59*DB_Inputs!BD$8+BD60*DB_Inputs!BD$9)/DB_Inputs!BD$10","v":-1.3378295091324199},null,{"$f":"(BF59*DB_Inputs!BF$8+BF60*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":-1.6464999999999999},{"$f":"(BG59*DB_Inputs!BG$8+BG60*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":-0.84550000000000003},{"$f":"(BH59*DB_Inputs!BH$8+BH60*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":-0.84549999999999992},{"$f":"(BI59*DB_Inputs!BI$8+BI60*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":-0.80099999999999993},{"$f":"(BJ59*DB_Inputs!BJ$8+BJ60*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":-0.5784999999999999},{"$f":"(BK59*DB_Inputs!BK$8+BK60*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":-0.623},{"$f":"(BL59*DB_Inputs!BL$8+BL60*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":-0.68974999999999997},{"$f":"(BM59*DB_Inputs!BM$8+BM60*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":-2.492},{"$f":"(BN59*DB_Inputs!BN$8+BN60*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":-2.492},{"$f":"(BO59*DB_Inputs!BO$8+BO60*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":-2.0469999999999997},{"$f":"(BP59*DB_Inputs!BP$8+BP60*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":-1.8431612903225805},{"$f":"(BQ59*DB_Inputs!BQ$8+BQ60*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":-1.0680000000000001},{"$f":"(BR59*DB_Inputs!BR$8+BR60*DB_Inputs!BR$9)/DB_Inputs!BR$10","v":-1.3378295091324199},null,{"$f":"(BT59*DB_Inputs!BT$8+BT60*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":-1.6464999999999999},{"$f":"(BU59*DB_Inputs!BU$8+BU60*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":-0.84550000000000003},{"$f":"(BV59*DB_Inputs!BV$8+BV60*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":-0.84549999999999992},{"$f":"(BW59*DB_Inputs!BW$8+BW60*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":-0.80099999999999993},{"$f":"(BX59*DB_Inputs!BX$8+BX60*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":-0.5784999999999999},{"$f":"(BY59*DB_Inputs!BY$8+BY60*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":-0.623},{"$f":"(BZ59*DB_Inputs!BZ$8+BZ60*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":-0.68974999999999997},{"$f":"(CA59*DB_Inputs!CA$8+CA60*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":-2.4919999999999995},{"$f":"(CB59*DB_Inputs!CB$8+CB60*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":-2.492},{"$f":"(CC59*DB_Inputs!CC$8+CC60*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":-2.0469999999999997},{"$f":"(CD59*DB_Inputs!CD$8+CD60*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":-1.8431612903225805},{"$f":"(CE59*DB_Inputs!CE$8+CE60*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":-1.0680000000000001},{"$f":"(CF59*DB_Inputs!CF$8+CF60*DB_Inputs!CF$9)/DB_Inputs!CF$10","v":-1.3378295091324199},null,{"$f":"(CH59*DB_Inputs!CH$8+CH60*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":-1.6464999999999999},{"$f":"(CI59*DB_Inputs!CI$8+CI60*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":-0.84550000000000003},{"$f":"(CJ59*DB_Inputs!CJ$8+CJ60*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":-0.84549999999999992},{"$f":"(CK59*DB_Inputs!CK$8+CK60*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":-0.80099999999999993},{"$f":"(CL59*DB_Inputs!CL$8+CL60*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":-0.5784999999999999},{"$f":"(CM59*DB_Inputs!CM$8+CM60*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":-0.62299999999999989},{"$f":"(CN59*DB_Inputs!CN$8+CN60*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":-0.68974999999999997},{"$f":"(CO59*DB_Inputs!CO$8+CO60*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":-2.4919999999999995},{"$f":"(CP59*DB_Inputs!CP$8+CP60*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":-2.4919999999999995},{"$f":"(CQ59*DB_Inputs!CQ$8+CQ60*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":-2.0469999999999997},{"$f":"(CR59*DB_Inputs!CR$8+CR60*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":-1.8431612903225805},{"$f":"(CS59*DB_Inputs!CS$8+CS60*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":-1.0679999999999998},{"$f":"(CT59*DB_Inputs!CT$8+CT60*DB_Inputs!CT$9)/DB_Inputs!CT$10","v":-1.3357548383424409},null,{"$f":"(CV59*DB_Inputs!CV$8+CV60*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":-1.6464999999999994},{"$f":"(CW59*DB_Inputs!CW$8+CW60*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":-0.84550000000000003},{"$f":"(CX59*DB_Inputs!CX$8+CX60*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":-0.84549999999999992},{"$f":"(CY59*DB_Inputs!CY$8+CY60*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":-0.80099999999999993},{"$f":"(CZ59*DB_Inputs!CZ$8+CZ60*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":-0.5784999999999999},{"$f":"(DA59*DB_Inputs!DA$8+DA60*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":-0.62299999999999989},{"$f":"(DB59*DB_Inputs!DB$8+DB60*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":-0.68974999999999997},{"$f":"(DC59*DB_Inputs!DC$8+DC60*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":-2.4919999999999995},{"$f":"(DD59*DB_Inputs!DD$8+DD60*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":-2.4919999999999995},{"$f":"(DE59*DB_Inputs!DE$8+DE60*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":-2.0469999999999997},{"$f":"(DF59*DB_Inputs!DF$8+DF60*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":-1.8431612903225805},{"$f":"(DG59*DB_Inputs!DG$8+DG60*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":-1.0680000000000001},{"$f":"(DH59*DB_Inputs!DH$8+DH60*DB_Inputs!DH$9)/DB_Inputs!DH$10","v":-1.3378295091324199},null,{"$f":"(DJ59*DB_Inputs!DJ$8+DJ60*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":-1.6464999999999994},{"$f":"(DK59*DB_Inputs!DK$8+DK60*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":-0.84549999999999981},{"$f":"(DL59*DB_Inputs!DL$8+DL60*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":-0.84549999999999992},{"$f":"(DM59*DB_Inputs!DM$8+DM60*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":-0.80099999999999993},{"$f":"(DN59*DB_Inputs!DN$8+DN60*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":-0.5784999999999999},{"$f":"(DO59*DB_Inputs!DO$8+DO60*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":-0.62299999999999989},{"$f":"(DP59*DB_Inputs!DP$8+DP60*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":-0.68974999999999997},{"$f":"(DQ59*DB_Inputs!DQ$8+DQ60*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":-2.492},{"$f":"(DR59*DB_Inputs!DR$8+DR60*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":-2.492},{"$f":"(DS59*DB_Inputs!DS$8+DS60*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":-2.0469999999999997},{"$f":"(DT59*DB_Inputs!DT$8+DT60*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":-1.8431612903225805},{"$f":"(DU59*DB_Inputs!DU$8+DU60*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":-1.0680000000000001},{"$f":"(DV59*DB_Inputs!DV$8+DV60*DB_Inputs!DV$9)/DB_Inputs!DV$10","v":-1.3378295091324199},null,{"$f":"(DX59*DB_Inputs!DX$8+DX60*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":-1.6464999999999994},{"$f":"(DY59*DB_Inputs!DY$8+DY60*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":-0.84549999999999981},{"$f":"(DZ59*DB_Inputs!DZ$8+DZ60*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":-0.84549999999999992},{"$f":"(EA59*DB_Inputs!EA$8+EA60*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":-0.80099999999999993},{"$f":"(EB59*DB_Inputs!EB$8+EB60*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":-0.5784999999999999},{"$f":"(EC59*DB_Inputs!EC$8+EC60*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":-0.623},{"$f":"(ED59*DB_Inputs!ED$8+ED60*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":-0.68974999999999997},{"$f":"(EE59*DB_Inputs!EE$8+EE60*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":-2.492},{"$f":"(EF59*DB_Inputs!EF$8+EF60*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":-2.492},{"$f":"(EG59*DB_Inputs!EG$8+EG60*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":-2.0469999999999997},{"$f":"(EH59*DB_Inputs!EH$8+EH60*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":-1.8431612903225805},{"$f":"(EI59*DB_Inputs!EI$8+EI60*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":-1.0680000000000001},{"$f":"(EJ59*DB_Inputs!EJ$8+EJ60*DB_Inputs!EJ$9)/DB_Inputs!EJ$10","v":-1.3378295091324199},null,{"$f":"(EL59*DB_Inputs!EL$8+EL60*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":-1.6464999999999999},{"$f":"(EM59*DB_Inputs!EM$8+EM60*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":-0.84550000000000003},{"$f":"(EN59*DB_Inputs!EN$8+EN60*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":-0.84549999999999992},{"$f":"(EO59*DB_Inputs!EO$8+EO60*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":-0.80099999999999993},{"$f":"(EP59*DB_Inputs!EP$8+EP60*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":-0.5784999999999999},{"$f":"(EQ59*DB_Inputs!EQ$8+EQ60*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":-0.623},{"$f":"(ER59*DB_Inputs!ER$8+ER60*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":-0.68974999999999997},{"$f":"(ES59*DB_Inputs!ES$8+ES60*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":-2.4919999999999995},{"$f":"(ET59*DB_Inputs!ET$8+ET60*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":-2.492},{"$f":"(EU59*DB_Inputs!EU$8+EU60*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":-2.0469999999999997},{"$f":"(EV59*DB_Inputs!EV$8+EV60*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":-1.8431612903225805},{"$f":"(EW59*DB_Inputs!EW$8+EW60*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":-1.0680000000000001},{"$f":"(EX59*DB_Inputs!EX$8+EX60*DB_Inputs!EX$9)/DB_Inputs!EX$10","v":-1.3357548383424407},null,{"$f":"(EZ59*DB_Inputs!EZ$8+EZ60*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":-1.6464999999999999},{"$f":"(FA59*DB_Inputs!FA$8+FA60*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":-0.84550000000000003},{"$f":"(FB59*DB_Inputs!FB$8+FB60*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":-0.84549999999999992},{"$f":"(FC59*DB_Inputs!FC$8+FC60*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":-0.80099999999999993},{"$f":"(FD59*DB_Inputs!FD$8+FD60*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":-0.5784999999999999},{"$f":"(FE59*DB_Inputs!FE$8+FE60*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":-0.623},{"$f":"(FF59*DB_Inputs!FF$8+FF60*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":-0.68974999999999997},{"$f":"(FG59*DB_Inputs!FG$8+FG60*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":-2.4919999999999995},{"$f":"(FH59*DB_Inputs!FH$8+FH60*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":-2.492},{"$f":"(FI59*DB_Inputs!FI$8+FI60*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":-2.0469999999999997},{"$f":"(FJ59*DB_Inputs!FJ$8+FJ60*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":-1.8431612903225805},{"$f":"(FK59*DB_Inputs!FK$8+FK60*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":-1.0679999999999998},{"$f":"(FL59*DB_Inputs!FL$8+FL60*DB_Inputs!FL$9)/DB_Inputs!FL$10","v":-1.3378295091324202},null,{"$f":"(FN59*DB_Inputs!FN$8+FN60*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":-1.6464999999999994},{"$f":"(FO59*DB_Inputs!FO$8+FO60*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":-0.84550000000000003},{"$f":"(FP59*DB_Inputs!FP$8+FP60*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":-0.84549999999999992},{"$f":"(FQ59*DB_Inputs!FQ$8+FQ60*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":-0.80099999999999993},{"$f":"(FR59*DB_Inputs!FR$8+FR60*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":-0.5784999999999999},{"$f":"(FS59*DB_Inputs!FS$8+FS60*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":-0.62299999999999989},{"$f":"(FT59*DB_Inputs!FT$8+FT60*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":-0.68974999999999997},{"$f":"(FU59*DB_Inputs!FU$8+FU60*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":-2.4919999999999995},{"$f":"(FV59*DB_Inputs!FV$8+FV60*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":-2.4919999999999995},{"$f":"(FW59*DB_Inputs!FW$8+FW60*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":-2.0469999999999997},{"$f":"(FX59*DB_Inputs!FX$8+FX60*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":-1.8431612903225805},{"$f":"(FY59*DB_Inputs!FY$8+FY60*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":-1.0679999999999998},{"$f":"(FZ59*DB_Inputs!FZ$8+FZ60*DB_Inputs!FZ$9)/DB_Inputs!FZ$10","v":-1.3378295091324199},null,{"$f":"(GB59*DB_Inputs!GB$8+GB60*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":-1.6464999999999994},{"$f":"(GC59*DB_Inputs!GC$8+GC60*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":-0.84550000000000003},{"$f":"(GD59*DB_Inputs!GD$8+GD60*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":-0.84549999999999992},{"$f":"(GE59*DB_Inputs!GE$8+GE60*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":-0.80099999999999993},{"$f":"(GF59*DB_Inputs!GF$8+GF60*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":-0.5784999999999999},{"$f":"(GG59*DB_Inputs!GG$8+GG60*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":-0.62299999999999989},{"$f":"(GH59*DB_Inputs!GH$8+GH60*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":-0.68974999999999997},{"$f":"(GI59*DB_Inputs!GI$8+GI60*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":-2.4919999999999995},{"$f":"(GJ59*DB_Inputs!GJ$8+GJ60*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":-2.4919999999999995},{"$f":"(GK59*DB_Inputs!GK$8+GK60*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":-2.0469999999999997},{"$f":"(GL59*DB_Inputs!GL$8+GL60*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":-1.8431612903225805},{"$f":"(GM59*DB_Inputs!GM$8+GM60*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":-1.0680000000000001},{"$f":"(GN59*DB_Inputs!GN$8+GN60*DB_Inputs!GN$9)/DB_Inputs!GN$10","v":-1.3378295091324199},null,{"$f":"(GP59*DB_Inputs!GP$8+GP60*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":0},{"$f":"(GQ59*DB_Inputs!GQ$8+GQ60*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":0},{"$f":"(GR59*DB_Inputs!GR$8+GR60*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":0},{"$f":"(GS59*DB_Inputs!GS$8+GS60*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":0},{"$f":"(GT59*DB_Inputs!GT$8+GT60*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":0},{"$f":"(GU59*DB_Inputs!GU$8+GU60*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":0},{"$f":"(GV59*DB_Inputs!GV$8+GV60*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":0},{"$f":"(GW59*DB_Inputs!GW$8+GW60*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":0},{"$f":"(GX59*DB_Inputs!GX$8+GX60*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":0},{"$f":"(GY59*DB_Inputs!GY$8+GY60*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":0},{"$f":"(GZ59*DB_Inputs!GZ$8+GZ60*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":0},{"$f":"(HA59*DB_Inputs!HA$8+HA60*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":0},{"$f":"(HB59*DB_Inputs!HB$8+HB60*DB_Inputs!HB$9)/DB_Inputs!HB$10","v":0}]
["Cowlitz Falls HLH Loss",{"$f":"(DB_Inputs!B64-LT_Resources!B9)*CFLoss","v":8.6516115057495933E-3},{"$f":"(DB_Inputs!C64-LT_Resources!C9)*CFLoss","v":5.1837891534351491E-2},{"$f":"(DB_Inputs!D64-LT_Resources!D9)*CFLoss","v":-2.5996701842081436E-2},{"$f":"(DB_Inputs!E64-LT_Resources!E9)*CFLoss","v":0.1245539208475271},{"$f":"(DB_Inputs!F64-LT_Resources!F9)*CFLoss","v":9.9650879886400465E-2},{"$f":"(DB_Inputs!G64-LT_Resources!G9)*CFLoss","v":-4.3171096786865086E-2},{"$f":"(DB_Inputs!H64-LT_Resources!H9)*CFLoss","v":-7.9252848264769332E-2},{"$f":"(DB_Inputs!I64-LT_Resources!I9)*CFLoss","v":1.5342292571477003E-2},{"$f":"(DB_Inputs!J64-LT_Resources!J9)*CFLoss","v":-0.15063187168630818},{"$f":"(DB_Inputs!K64-LT_Resources!K9)*CFLoss","v":-6.0696561880084411E-2},{"$f":"(DB_Inputs!L64-LT_Resources!L9)*CFLoss","v":-1.5231476336343973E-2},{"$f":"(DB_Inputs!M64-LT_Resources!M9)*CFLoss","v":5.3907140337303258E-4},{"$f":"(DB_Inputs!N64-LT_Resources!N9)*CFLoss","v":-0.13308517161111111},null,{"$f":"(DB_Inputs!P64-LT_Resources!P9)*CFLoss","v":1.7151893896390269E-2},{"$f":"(DB_Inputs!Q64-LT_Resources!Q9)*CFLoss","v":0.14182381885056086},{"$f":"(DB_Inputs!R64-LT_Resources!R9)*CFLoss","v":5.812194646934396E-2},{"$f":"(DB_Inputs!S64-LT_Resources!S9)*CFLoss","v":0.1606343777874972},{"$f":"(DB_Inputs!T64-LT_Resources!T9)*CFLoss","v":7.8827259086907006E-2},{"$f":"(DB_Inputs!U64-LT_Resources!U9)*CFLoss","v":4.0775055175561901E-3},{"$f":"(DB_Inputs!V64-LT_Resources!V9)*CFLoss","v":-4.3617164394906177E-2},{"$f":"(DB_Inputs!W64-LT_Resources!W9)*CFLoss","v":2.2765873712514734E-2},{"$f":"(DB_Inputs!X64-LT_Resources!X9)*CFLoss","v":-4.4314063038328161E-2},{"$f":"(DB_Inputs!Y64-LT_Resources!Y9)*CFLoss","v":4.0176372554862408E-2},{"$f":"(DB_Inputs!Z64-LT_Resources!Z9)*CFLoss","v":9.136839447101721E-3},{"$f":"(DB_Inputs!AA64-LT_Resources!AA9)*CFLoss","v":-5.4592477782634584E-3},{"$f":"(DB_Inputs!AB64-LT_Resources!AB9)*CFLoss","v":-0.1326516694495114},null,{"$f":"(DB_Inputs!AD64-LT_Resources!AD9)*CFLoss","v":-3.0381944444444448E-2},{"$f":"(DB_Inputs!AE64-LT_Resources!AE9)*CFLoss","v":-1.5162500000000001E-2},{"$f":"(DB_Inputs!AF64-LT_Resources!AF9)*CFLoss","v":-0.11776249999999999},{"$f":"(DB_Inputs!AG64-LT_Resources!AG9)*CFLoss","v":-4.9423076923076924E-2},{"$f":"(DB_Inputs!AH64-LT_Resources!AH9)*CFLoss","v":-6.75375E-2},{"$f":"(DB_Inputs!AI64-LT_Resources!AI9)*CFLoss","v":-0.1696514423076923},{"$f":"(DB_Inputs!AJ64-LT_Resources!AJ9)*CFLoss","v":-0.23620192307692306},{"$f":"(DB_Inputs!AK64-LT_Resources!AK9)*CFLoss","v":-0.32734999999999997},{"$f":"(DB_Inputs!AL64-LT_Resources!AL9)*CFLoss","v":-0.32852163461538458},{"$f":"(DB_Inputs!AM64-LT_Resources!AM9)*CFLoss","v":-0.13824519230769231},{"$f":"(DB_Inputs!AN64-LT_Resources!AN9)*CFLoss","v":-5.9615384615384619E-2},{"$f":"(DB_Inputs!AO64-LT_Resources!AO9)*CFLoss","v":-4.9737499999999997E-2},{"$f":"(DB_Inputs!AP64-LT_Resources!AP9)*CFLoss","v":-0.13240969967532468},null,{"$f":"(DB_Inputs!AR64-LT_Resources!AR9)*CFLoss","v":-3.0381944444444448E-2},{"$f":"(DB_Inputs!AS64-LT_Resources!AS9)*CFLoss","v":-1.5794270833333332E-2},{"$f":"(DB_Inputs!AT64-LT_Resources!AT9)*CFLoss","v":-0.11323317307692309},{"$f":"(DB_Inputs!AU64-LT_Resources!AU9)*CFLoss","v":-5.1400000000000001E-2},{"$f":"(DB_Inputs!AV64-LT_Resources!AV9)*CFLoss","v":-6.7929687500000002E-2},{"$f":"(DB_Inputs!AW64-LT_Resources!AW9)*CFLoss","v":-0.16336805555555559},{"$f":"(DB_Inputs!AX64-LT_Resources!AX9)*CFLoss","v":-0.23620192307692306},{"$f":"(DB_Inputs!AY64-LT_Resources!AY9)*CFLoss","v":-0.32734999999999997},{"$f":"(DB_Inputs!AZ64-LT_Resources!AZ9)*CFLoss","v":-0.32852163461538458},{"$f":"(DB_Inputs!BA64-LT_Resources!BA9)*CFLoss","v":-0.13824519230769231},{"$f":"(DB_Inputs!BB64-LT_Resources!BB9)*CFLoss","v":-5.9615384615384619E-2},{"$f":"(DB_Inputs!BC64-LT_Resources!BC9)*CFLoss","v":-4.9737499999999997E-2},{"$f":"(DB_Inputs!BD64-LT_Resources!BD9)*CFLoss","v":-0.13265166938110748},null,{"$f":"(DB_Inputs!BF64-LT_Resources!BF9)*CFLoss","v":-3.1550480769230768E-2},{"$f":"(DB_Inputs!BG64-LT_Resources!BG9)*CFLoss","v":-1.5162500000000001E-2},{"$f":"(DB_Inputs!BH64-LT_Resources!BH9)*CFLoss","v":-0.11323317307692309},{"$f":"(DB_Inputs!BI64-LT_Resources!BI9)*CFLoss","v":-5.1400000000000001E-2},{"$f":"(DB_Inputs!BJ64-LT_Resources!BJ9)*CFLoss","v":-6.7929687500000002E-2},{"$f":"(DB_Inputs!BK64-LT_Resources!BK9)*CFLoss","v":-0.16336805555555559},{"$f":"(DB_Inputs!BL64-LT_Resources!BL9)*CFLoss","v":-0.23620192307692306},{"$f":"(DB_Inputs!BM64-LT_Resources!BM9)*CFLoss","v":-0.32734999999999997},{"$f":"(DB_Inputs!BN64-LT_Resources!BN9)*CFLoss","v":-0.32852163461538458},{"$f":"(DB_Inputs!BO64-LT_Resources!BO9)*CFLoss","v":-0.14377499999999999},{"$f":"(DB_Inputs!BP64-LT_Resources!BP9)*CFLoss","v":-5.7407407407407407E-2},{"$f":"(DB_Inputs!BQ64-LT_Resources!BQ9)*CFLoss","v":-4.9737499999999997E-2},{"$f":"(DB_Inputs!BR64-LT_Resources!BR9)*CFLoss","v":-0.13265166938110748},null,{"$f":"(DB_Inputs!BT64-LT_Resources!BT9)*CFLoss","v":-3.1550480769230768E-2},{"$f":"(DB_Inputs!BU64-LT_Resources!BU9)*CFLoss","v":-1.5162500000000001E-2},{"$f":"(DB_Inputs!BV64-LT_Resources!BV9)*CFLoss","v":-0.11323317307692309},{"$f":"(DB_Inputs!BW64-LT_Resources!BW9)*CFLoss","v":-5.1400000000000001E-2},{"$f":"(DB_Inputs!BX64-LT_Resources!BX9)*CFLoss","v":-6.7929687500000002E-2},{"$f":"(DB_Inputs!BY64-LT_Resources!BY9)*CFLoss","v":-0.16336805555555559},{"$f":"(DB_Inputs!BZ64-LT_Resources!BZ9)*CFLoss","v":-0.24565000000000001},{"$f":"(DB_Inputs!CA64-LT_Resources!CA9)*CFLoss","v":-0.31475961538461539},{"$f":"(DB_Inputs!CB64-LT_Resources!CB9)*CFLoss","v":-0.32852163461538458},{"$f":"(DB_Inputs!CC64-LT_Resources!CC9)*CFLoss","v":-0.14377499999999999},{"$f":"(DB_Inputs!CD64-LT_Resources!CD9)*CFLoss","v":-5.7407407407407407E-2},{"$f":"(DB_Inputs!CE64-LT_Resources!CE9)*CFLoss","v":-4.9737499999999997E-2},{"$f":"(DB_Inputs!CF64-LT_Resources!CF9)*CFLoss","v":-0.13265166938110748},null,{"$f":"(DB_Inputs!CH64-LT_Resources!CH9)*CFLoss","v":-3.1550480769230768E-2},{"$f":"(DB_Inputs!CI64-LT_Resources!CI9)*CFLoss","v":-1.5162500000000001E-2},{"$f":"(DB_Inputs!CJ64-LT_Resources!CJ9)*CFLoss","v":-0.11776249999999999},{"$f":"(DB_Inputs!CK64-LT_Resources!CK9)*CFLoss","v":-4.9423076923076924E-2},{"$f":"(DB_Inputs!CL64-LT_Resources!CL9)*CFLoss","v":-6.75375E-2},{"$f":"(DB_Inputs!CM64-LT_Resources!CM9)*CFLoss","v":-0.1696514423076923},{"$f":"(DB_Inputs!CN64-LT_Resources!CN9)*CFLoss","v":-0.23620192307692306},{"$f":"(DB_Inputs!CO64-LT_Resources!CO9)*CFLoss","v":-0.31475961538461539},{"$f":"(DB_Inputs!CP64-LT_Resources!CP9)*CFLoss","v":-0.34166249999999998},{"$f":"(DB_Inputs!CQ64-LT_Resources!CQ9)*CFLoss","v":-0.13824519230769231},{"$f":"(DB_Inputs!CR64-LT_Resources!CR9)*CFLoss","v":-5.7407407407407407E-2},{"$f":"(DB_Inputs!CS64-LT_Resources!CS9)*CFLoss","v":-5.1809895833333335E-2},{"$f":"(DB_Inputs!CT64-LT_Resources!CT9)*CFLoss","v":-0.1328410016286645},null,{"$f":"(DB_Inputs!CV64-LT_Resources!CV9)*CFLoss","v":-3.0381944444444448E-2},{"$f":"(DB_Inputs!CW64-LT_Resources!CW9)*CFLoss","v":-1.5162500000000001E-2},{"$f":"(DB_Inputs!CX64-LT_Resources!CX9)*CFLoss","v":-0.11776249999999999},{"$f":"(DB_Inputs!CY64-LT_Resources!CY9)*CFLoss","v":-4.9423076923076924E-2},{"$f":"(DB_Inputs!CZ64-LT_Resources!CZ9)*CFLoss","v":-6.7929687500000002E-2},{"$f":"(DB_Inputs!DA64-LT_Resources!DA9)*CFLoss","v":-0.1696514423076923},{"$f":"(DB_Inputs!DB64-LT_Resources!DB9)*CFLoss","v":-0.23620192307692306},{"$f":"(DB_Inputs!DC64-LT_Resources!DC9)*CFLoss","v":-0.31475961538461539},{"$f":"(DB_Inputs!DD64-LT_Resources!DD9)*CFLoss","v":-0.34166249999999998},{"$f":"(DB_Inputs!DE64-LT_Resources!DE9)*CFLoss","v":-0.13824519230769231},{"$f":"(DB_Inputs!DF64-LT_Resources!DF9)*CFLoss","v":-5.9615384615384619E-2},{"$f":"(DB_Inputs!DG64-LT_Resources!DG9)*CFLoss","v":-4.9737499999999997E-2},{"$f":"(DB_Inputs!DH64-LT_Resources!DH9)*CFLoss","v":-0.13265166938110748},null,{"$f":"(DB_Inputs!DJ64-LT_Resources!DJ9)*CFLoss","v":-3.0381944444444448E-2},{"$f":"(DB_Inputs!DK64-LT_Resources!DK9)*CFLoss","v":-1.5794270833333332E-2},{"$f":"(DB_Inputs!DL64-LT_Resources!DL9)*CFLoss","v":-0.11323317307692309},{"$f":"(DB_Inputs!DM64-LT_Resources!DM9)*CFLoss","v":-4.9423076923076924E-2},{"$f":"(DB_Inputs!DN64-LT_Resources!DN9)*CFLoss","v":-6.7929687500000002E-2},{"$f":"(DB_Inputs!DO64-LT_Resources!DO9)*CFLoss","v":-0.1696514423076923},{"$f":"(DB_Inputs!DP64-LT_Resources!DP9)*CFLoss","v":-0.23620192307692306},{"$f":"(DB_Inputs!DQ64-LT_Resources!DQ9)*CFLoss","v":-0.32734999999999997},{"$f":"(DB_Inputs!DR64-LT_Resources!DR9)*CFLoss","v":-0.32852163461538458},{"$f":"(DB_Inputs!DS64-LT_Resources!DS9)*CFLoss","v":-0.13824519230769231},{"$f":"(DB_Inputs!DT64-LT_Resources!DT9)*CFLoss","v":-5.9615384615384619E-2},{"$f":"(DB_Inputs!DU64-LT_Resources!DU9)*CFLoss","v":-4.9737499999999997E-2},{"$f":"(DB_Inputs!DV64-LT_Resources!DV9)*CFLoss","v":-0.13265166938110748},null,{"$f":"(DB_Inputs!DX64-LT_Resources!DX9)*CFLoss","v":-3.0381944444444448E-2},{"$f":"(DB_Inputs!DY64-LT_Resources!DY9)*CFLoss","v":-1.5794270833333332E-2},{"$f":"(DB_Inputs!DZ64-LT_Resources!DZ9)*CFLoss","v":-0.11323317307692309},{"$f":"(DB_Inputs!EA64-LT_Resources!EA9)*CFLoss","v":-5.1400000000000001E-2},{"$f":"(DB_Inputs!EB64-LT_Resources!EB9)*CFLoss","v":-6.7929687500000002E-2},{"$f":"(DB_Inputs!EC64-LT_Resources!EC9)*CFLoss","v":-0.16336805555555559},{"$f":"(DB_Inputs!ED64-LT_Resources!ED9)*CFLoss","v":-0.23620192307692306},{"$f":"(DB_Inputs!EE64-LT_Resources!EE9)*CFLoss","v":-0.32734999999999997},{"$f":"(DB_Inputs!EF64-LT_Resources!EF9)*CFLoss","v":-0.32852163461538458},{"$f":"(DB_Inputs!EG64-LT_Resources!EG9)*CFLoss","v":-0.13824519230769231},{"$f":"(DB_Inputs!EH64-LT_Resources!EH9)*CFLoss","v":-5.9615384615384619E-2},{"$f":"(DB_Inputs!EI64-LT_Resources!EI9)*CFLoss","v":-4.9737499999999997E-2},{"$f":"(DB_Inputs!EJ64-LT_Resources!EJ9)*CFLoss","v":-0.13265166938110748},null,{"$f":"(DB_Inputs!EL64-LT_Resources!EL9)*CFLoss","v":-3.1550480769230768E-2},{"$f":"(DB_Inputs!EM64-LT_Resources!EM9)*CFLoss","v":-1.5162500000000001E-2},{"$f":"(DB_Inputs!EN64-LT_Resources!EN9)*CFLoss","v":-0.11323317307692309},{"$f":"(DB_Inputs!EO64-LT_Resources!EO9)*CFLoss","v":-5.1400000000000001E-2},{"$f":"(DB_Inputs!EP64-LT_Resources!EP9)*CFLoss","v":-6.75375E-2},{"$f":"(DB_Inputs!EQ64-LT_Resources!EQ9)*CFLoss","v":-0.16336805555555559},{"$f":"(DB_Inputs!ER64-LT_Resources!ER9)*CFLoss","v":-0.24565000000000001},{"$f":"(DB_Inputs!ES64-LT_Resources!ES9)*CFLoss","v":-0.31475961538461539},{"$f":"(DB_Inputs!ET64-LT_Resources!ET9)*CFLoss","v":-0.32852163461538458},{"$f":"(DB_Inputs!EU64-LT_Resources!EU9)*CFLoss","v":-0.14377499999999999},{"$f":"(DB_Inputs!EV64-LT_Resources!EV9)*CFLoss","v":-5.7407407407407407E-2},{"$f":"(DB_Inputs!EW64-LT_Resources!EW9)*CFLoss","v":-4.9737499999999997E-2},{"$f":"(DB_Inputs!EX64-LT_Resources!EX9)*CFLoss","v":-0.13240969967532468},null,{"$f":"(DB_Inputs!EZ64-LT_Resources!EZ9)*CFLoss","v":-3.1550480769230768E-2},{"$f":"(DB_Inputs!FA64-LT_Resources!FA9)*CFLoss","v":-1.5162500000000001E-2},{"$f":"(DB_Inputs!FB64-LT_Resources!FB9)*CFLoss","v":-0.11776249999999999},{"$f":"(DB_Inputs!FC64-LT_Resources!FC9)*CFLoss","v":-4.9423076923076924E-2},{"$f":"(DB_Inputs!FD64-LT_Resources!FD9)*CFLoss","v":-6.7929687500000002E-2},{"$f":"(DB_Inputs!FE64-LT_Resources!FE9)*CFLoss","v":-0.16336805555555559},{"$f":"(DB_Inputs!FF64-LT_Resources!FF9)*CFLoss","v":-0.24565000000000001},{"$f":"(DB_Inputs!FG64-LT_Resources!FG9)*CFLoss","v":-0.31475961538461539},{"$f":"(DB_Inputs!FH64-LT_Resources!FH9)*CFLoss","v":-0.32852163461538458},{"$f":"(DB_Inputs!FI64-LT_Resources!FI9)*CFLoss","v":-0.14377499999999999},{"$f":"(DB_Inputs!FJ64-LT_Resources!FJ9)*CFLoss","v":-5.7407407407407407E-2},{"$f":"(DB_Inputs!FK64-LT_Resources!FK9)*CFLoss","v":-5.1809895833333335E-2},{"$f":"(DB_Inputs!FL64-LT_Resources!FL9)*CFLoss","v":-0.13308517156862745},null,{"$f":"(DB_Inputs!FN64-LT_Resources!FN9)*CFLoss","v":-3.0381944444444448E-2},{"$f":"(DB_Inputs!FO64-LT_Resources!FO9)*CFLoss","v":-1.5162500000000001E-2},{"$f":"(DB_Inputs!FP64-LT_Resources!FP9)*CFLoss","v":-0.11776249999999999},{"$f":"(DB_Inputs!FQ64-LT_Resources!FQ9)*CFLoss","v":-4.9423076923076924E-2},{"$f":"(DB_Inputs!FR64-LT_Resources!FR9)*CFLoss","v":-6.7929687500000002E-2},{"$f":"(DB_Inputs!FS64-LT_Resources!FS9)*CFLoss","v":-0.1696514423076923},{"$f":"(DB_Inputs!FT64-LT_Resources!FT9)*CFLoss","v":-0.23620192307692306},{"$f":"(DB_Inputs!FU64-LT_Resources!FU9)*CFLoss","v":-0.31475961538461539},{"$f":"(DB_Inputs!FV64-LT_Resources!FV9)*CFLoss","v":-0.34166249999999998},{"$f":"(DB_Inputs!FW64-LT_Resources!FW9)*CFLoss","v":-0.13824519230769231},{"$f":"(DB_Inputs!FX64-LT_Resources!FX9)*CFLoss","v":-5.7407407407407407E-2},{"$f":"(DB_Inputs!FY64-LT_Resources!FY9)*CFLoss","v":-5.1809895833333335E-2},{"$f":"(DB_Inputs!FZ64-LT_Resources!FZ9)*CFLoss","v":-0.13265166938110748},null,{"$f":"(DB_Inputs!GB64-LT_Resources!GB9)*CFLoss","v":-3.0381944444444448E-2},{"$f":"(DB_Inputs!GC64-LT_Resources!GC9)*CFLoss","v":-1.5162500000000001E-2},{"$f":"(DB_Inputs!GD64-LT_Resources!GD9)*CFLoss","v":-0.11776249999999999},{"$f":"(DB_Inputs!GE64-LT_Resources!GE9)*CFLoss","v":-4.9423076923076924E-2},{"$f":"(DB_Inputs!GF64-LT_Resources!GF9)*CFLoss","v":-6.7929687500000002E-2},{"$f":"(DB_Inputs!GG64-LT_Resources!GG9)*CFLoss","v":-0.1696514423076923},{"$f":"(DB_Inputs!GH64-LT_Resources!GH9)*CFLoss","v":-0.23620192307692306},{"$f":"(DB_Inputs!GI64-LT_Resources!GI9)*CFLoss","v":-0.31475961538461539},{"$f":"(DB_Inputs!GJ64-LT_Resources!GJ9)*CFLoss","v":-0.34166249999999998},{"$f":"(DB_Inputs!GK64-LT_Resources!GK9)*CFLoss","v":-0.13824519230769231},{"$f":"(DB_Inputs!GL64-LT_Resources!GL9)*CFLoss","v":-5.9615384615384619E-2},{"$f":"(DB_Inputs!GM64-LT_Resources!GM9)*CFLoss","v":-4.9737499999999997E-2},{"$f":"(DB_Inputs!GN64-LT_Resources!GN9)*CFLoss","v":-0.13265166938110748},null,{"$f":"(DB_Inputs!GP64-LT_Resources!GP9)*CFLoss","v":0},{"$f":"(DB_Inputs!GQ64-LT_Resources!GQ9)*CFLoss","v":0},{"$f":"(DB_Inputs!GR64-LT_Resources!GR9)*CFLoss","v":0},{"$f":"(DB_Inputs!GS64-LT_Resources!GS9)*CFLoss","v":0},{"$f":"(DB_Inputs!GT64-LT_Resources!GT9)*CFLoss","v":0},{"$f":"(DB_Inputs!GU64-LT_Resources!GU9)*CFLoss","v":0},{"$f":"(DB_Inputs!GV64-LT_Resources!GV9)*CFLoss","v":0},{"$f":"(DB_Inputs!GW64-LT_Resources!GW9)*CFLoss","v":0},{"$f":"(DB_Inputs!GX64-LT_Resources!GX9)*CFLoss","v":0},{"$f":"(DB_Inputs!GY64-LT_Resources!GY9)*CFLoss","v":0},{"$f":"(DB_Inputs!GZ64-LT_Resources!GZ9)*CFLoss","v":0},{"$f":"(DB_Inputs!HA64-LT_Resources!HA9)*CFLoss","v":0},{"$f":"(DB_Inputs!HB64-LT_Resources!HB9)*CFLoss","v":0}]
["Cowlitz Falls LLH Loss",{"$f":"(DB_Inputs!B65-LT_Resources!B39)*CFLoss","v":8.3046632122200353E-3},{"$f":"(DB_Inputs!C65-LT_Resources!C39)*CFLoss","v":5.4449667985231771E-2},{"$f":"(DB_Inputs!D65-LT_Resources!D39)*CFLoss","v":-2.4916625671998337E-2},{"$f":"(DB_Inputs!E65-LT_Resources!E39)*CFLoss","v":0.12783405132752665},{"$f":"(DB_Inputs!F65-LT_Resources!F39)*CFLoss","v":0.10162174331813269},{"$f":"(DB_Inputs!G65-LT_Resources!G39)*CFLoss","v":-4.5153010141717971E-2},{"$f":"(DB_Inputs!H65-LT_Resources!H39)*CFLoss","v":-7.5871439669038365E-2},{"$f":"(DB_Inputs!I65-LT_Resources!I39)*CFLoss","v":1.5706116628858454E-2},{"$f":"(DB_Inputs!J65-LT_Resources!J39)*CFLoss","v":-0.15387217553452565},{"$f":"(DB_Inputs!K65-LT_Resources!K39)*CFLoss","v":-6.1358648767343718E-2},{"$f":"(DB_Inputs!L65-LT_Resources!L39)*CFLoss","v":-1.6410263803523721E-2},{"$f":"(DB_Inputs!M65-LT_Resources!M39)*CFLoss","v":4.5534653900224597E-4},{"$f":"(DB_Inputs!N65-LT_Resources!N39)*CFLoss","v":-0.13202122155408902},null,{"$f":"(DB_Inputs!P65-LT_Resources!P39)*CFLoss","v":1.7978787720382684E-2},{"$f":"(DB_Inputs!Q65-LT_Resources!Q39)*CFLoss","v":0.14895941587780581},{"$f":"(DB_Inputs!R65-LT_Resources!R39)*CFLoss","v":5.5701225128669825E-2},{"$f":"(DB_Inputs!S65-LT_Resources!S39)*CFLoss","v":0.16486615472073532},{"$f":"(DB_Inputs!T65-LT_Resources!T39)*CFLoss","v":8.0386571050790681E-2},{"$f":"(DB_Inputs!U65-LT_Resources!U39)*CFLoss","v":3.8998706519774019E-3},{"$f":"(DB_Inputs!V65-LT_Resources!V39)*CFLoss","v":-4.570809074907576E-2},{"$f":"(DB_Inputs!W65-LT_Resources!W39)*CFLoss","v":2.3303038108517884E-2},{"$f":"(DB_Inputs!X65-LT_Resources!X39)*CFLoss","v":-4.1357421202089774E-2},{"$f":"(DB_Inputs!Y65-LT_Resources!Y39)*CFLoss","v":4.4306795430418371E-2},{"$f":"(DB_Inputs!Z65-LT_Resources!Z39)*CFLoss","v":9.8489912655514728E-3},{"$f":"(DB_Inputs!AA65-LT_Resources!AA39)*CFLoss","v":-4.4751458248417642E-3},{"$f":"(DB_Inputs!AB65-LT_Resources!AB39)*CFLoss","v":-0.1325701663618763},null,{"$f":"(DB_Inputs!AD65-LT_Resources!AD39)*CFLoss","v":-3.1858974358974355E-2},{"$f":"(DB_Inputs!AE65-LT_Resources!AE39)*CFLoss","v":-1.5919003115264799E-2},{"$f":"(DB_Inputs!AF65-LT_Resources!AF39)*CFLoss","v":-0.11286337209302326},{"$f":"(DB_Inputs!AG65-LT_Resources!AG39)*CFLoss","v":-5.0731707317073174E-2},{"$f":"(DB_Inputs!AH65-LT_Resources!AH39)*CFLoss","v":-6.9797297297297306E-2},{"$f":"(DB_Inputs!AI65-LT_Resources!AI39)*CFLoss","v":-0.16249235474006116},{"$f":"(DB_Inputs!AJ65-LT_Resources!AJ39)*CFLoss","v":-0.24756578947368421},{"$f":"(DB_Inputs!AK65-LT_Resources!AK39)*CFLoss","v":-0.30712209302325583},{"$f":"(DB_Inputs!AL65-LT_Resources!AL39)*CFLoss","v":-0.33557565789473687},{"$f":"(DB_Inputs!AM65-LT_Resources!AM39)*CFLoss","v":-0.1524390243902439},{"$f":"(DB_Inputs!AN65-LT_Resources!AN39)*CFLoss","v":-5.8841463414634143E-2},{"$f":"(DB_Inputs!AO65-LT_Resources!AO39)*CFLoss","v":-4.4703125000000003E-2},{"$f":"(DB_Inputs!AP65-LT_Resources!AP39)*CFLoss","v":-0.13247925311203321},null,{"$f":"(DB_Inputs!AR65-LT_Resources!AR39)*CFLoss","v":-3.1858974358974355E-2},{"$f":"(DB_Inputs!AS65-LT_Resources!AS39)*CFLoss","v":-1.5163204747774483E-2},{"$f":"(DB_Inputs!AT65-LT_Resources!AT39)*CFLoss","v":-0.11836890243902438},{"$f":"(DB_Inputs!AU65-LT_Resources!AU39)*CFLoss","v":-4.8372093023255812E-2},{"$f":"(DB_Inputs!AV65-LT_Resources!AV39)*CFLoss","v":-6.9270833333333337E-2},{"$f":"(DB_Inputs!AW65-LT_Resources!AW39)*CFLoss","v":-0.17085209003215437},{"$f":"(DB_Inputs!AX65-LT_Resources!AX39)*CFLoss","v":-0.24756578947368421},{"$f":"(DB_Inputs!AY65-LT_Resources!AY39)*CFLoss","v":-0.30712209302325583},{"$f":"(DB_Inputs!AZ65-LT_Resources!AZ39)*CFLoss","v":-0.33557565789473687},{"$f":"(DB_Inputs!BA65-LT_Resources!BA39)*CFLoss","v":-0.1524390243902439},{"$f":"(DB_Inputs!BB65-LT_Resources!BB39)*CFLoss","v":-5.8841463414634143E-2},{"$f":"(DB_Inputs!BC65-LT_Resources!BC39)*CFLoss","v":-4.4703125000000003E-2},{"$f":"(DB_Inputs!BD65-LT_Resources!BD39)*CFLoss","v":-0.13257016632016633},null,{"$f":"(DB_Inputs!BF65-LT_Resources!BF39)*CFLoss","v":-3.0304878048780487E-2},{"$f":"(DB_Inputs!BG65-LT_Resources!BG39)*CFLoss","v":-1.5919003115264799E-2},{"$f":"(DB_Inputs!BH65-LT_Resources!BH39)*CFLoss","v":-0.11836890243902438},{"$f":"(DB_Inputs!BI65-LT_Resources!BI39)*CFLoss","v":-4.8372093023255812E-2},{"$f":"(DB_Inputs!BJ65-LT_Resources!BJ39)*CFLoss","v":-6.9270833333333337E-2},{"$f":"(DB_Inputs!BK65-LT_Resources!BK39)*CFLoss","v":-0.17085209003215437},{"$f":"(DB_Inputs!BL65-LT_Resources!BL39)*CFLoss","v":-0.24756578947368421},{"$f":"(DB_Inputs!BM65-LT_Resources!BM39)*CFLoss","v":-0.30712209302325583},{"$f":"(DB_Inputs!BN65-LT_Resources!BN39)*CFLoss","v":-0.33557565789473687},{"$f":"(DB_Inputs!BO65-LT_Resources!BO39)*CFLoss","v":-0.14534883720930233},{"$f":"(DB_Inputs!BP65-LT_Resources!BP39)*CFLoss","v":-6.1858974358974361E-2},{"$f":"(DB_Inputs!BQ65-LT_Resources!BQ39)*CFLoss","v":-4.4703125000000003E-2},{"$f":"(DB_Inputs!BR65-LT_Resources!BR39)*CFLoss","v":-0.13257016632016633},null,{"$f":"(DB_Inputs!BT65-LT_Resources!BT39)*CFLoss","v":-3.0304878048780487E-2},{"$f":"(DB_Inputs!BU65-LT_Resources!BU39)*CFLoss","v":-1.5919003115264799E-2},{"$f":"(DB_Inputs!BV65-LT_Resources!BV39)*CFLoss","v":-0.11836890243902438},{"$f":"(DB_Inputs!BW65-LT_Resources!BW39)*CFLoss","v":-4.8372093023255812E-2},{"$f":"(DB_Inputs!BX65-LT_Resources!BX39)*CFLoss","v":-6.9270833333333337E-2},{"$f":"(DB_Inputs!BY65-LT_Resources!BY39)*CFLoss","v":-0.17085209003215437},{"$f":"(DB_Inputs!BZ65-LT_Resources!BZ39)*CFLoss","v":-0.23518750000000002},{"$f":"(DB_Inputs!CA65-LT_Resources!CA39)*CFLoss","v":-0.3221036585365854},{"$f":"(DB_Inputs!CB65-LT_Resources!CB39)*CFLoss","v":-0.33557565789473687},{"$f":"(DB_Inputs!CC65-LT_Resources!CC39)*CFLoss","v":-0.14534883720930233},{"$f":"(DB_Inputs!CD65-LT_Resources!CD39)*CFLoss","v":-6.1858974358974361E-2},{"$f":"(DB_Inputs!CE65-LT_Resources!CE39)*CFLoss","v":-4.4703125000000003E-2},{"$f":"(DB_Inputs!CF65-LT_Resources!CF39)*CFLoss","v":-0.13257016632016633},null,{"$f":"(DB_Inputs!CH65-LT_Resources!CH39)*CFLoss","v":-3.0304878048780487E-2},{"$f":"(DB_Inputs!CI65-LT_Resources!CI39)*CFLoss","v":-1.5919003115264799E-2},{"$f":"(DB_Inputs!CJ65-LT_Resources!CJ39)*CFLoss","v":-0.11286337209302326},{"$f":"(DB_Inputs!CK65-LT_Resources!CK39)*CFLoss","v":-5.0731707317073174E-2},{"$f":"(DB_Inputs!CL65-LT_Resources!CL39)*CFLoss","v":-6.9797297297297306E-2},{"$f":"(DB_Inputs!CM65-LT_Resources!CM39)*CFLoss","v":-0.16249235474006116},{"$f":"(DB_Inputs!CN65-LT_Resources!CN39)*CFLoss","v":-0.24756578947368421},{"$f":"(DB_Inputs!CO65-LT_Resources!CO39)*CFLoss","v":-0.3221036585365854},{"$f":"(DB_Inputs!CP65-LT_Resources!CP39)*CFLoss","v":-0.31879687499999998},{"$f":"(DB_Inputs!CQ65-LT_Resources!CQ39)*CFLoss","v":-0.1524390243902439},{"$f":"(DB_Inputs!CR65-LT_Resources!CR39)*CFLoss","v":-6.1858974358974361E-2},{"$f":"(DB_Inputs!CS65-LT_Resources!CS39)*CFLoss","v":-4.2574404761904765E-2},{"$f":"(DB_Inputs!CT65-LT_Resources!CT39)*CFLoss","v":-0.13193181818181818},null,{"$f":"(DB_Inputs!CV65-LT_Resources!CV39)*CFLoss","v":-3.1858974358974355E-2},{"$f":"(DB_Inputs!CW65-LT_Resources!CW39)*CFLoss","v":-1.5919003115264799E-2},{"$f":"(DB_Inputs!CX65-LT_Resources!CX39)*CFLoss","v":-0.11286337209302326},{"$f":"(DB_Inputs!CY65-LT_Resources!CY39)*CFLoss","v":-5.0731707317073174E-2},{"$f":"(DB_Inputs!CZ65-LT_Resources!CZ39)*CFLoss","v":-6.9270833333333337E-2},{"$f":"(DB_Inputs!DA65-LT_Resources!DA39)*CFLoss","v":-0.16249235474006116},{"$f":"(DB_Inputs!DB65-LT_Resources!DB39)*CFLoss","v":-0.24756578947368421},{"$f":"(DB_Inputs!DC65-LT_Resources!DC39)*CFLoss","v":-0.3221036585365854},{"$f":"(DB_Inputs!DD65-LT_Resources!DD39)*CFLoss","v":-0.31879687499999998},{"$f":"(DB_Inputs!DE65-LT_Resources!DE39)*CFLoss","v":-0.1524390243902439},{"$f":"(DB_Inputs!DF65-LT_Resources!DF39)*CFLoss","v":-5.8841463414634143E-2},{"$f":"(DB_Inputs!DG65-LT_Resources!DG39)*CFLoss","v":-4.4703125000000003E-2},{"$f":"(DB_Inputs!DH65-LT_Resources!DH39)*CFLoss","v":-0.13257016632016633},null,{"$f":"(DB_Inputs!DJ65-LT_Resources!DJ39)*CFLoss","v":-3.1858974358974355E-2},{"$f":"(DB_Inputs!DK65-LT_Resources!DK39)*CFLoss","v":-1.5163204747774483E-2},{"$f":"(DB_Inputs!DL65-LT_Resources!DL39)*CFLoss","v":-0.11836890243902438},{"$f":"(DB_Inputs!DM65-LT_Resources!DM39)*CFLoss","v":-5.0731707317073174E-2},{"$f":"(DB_Inputs!DN65-LT_Resources!DN39)*CFLoss","v":-6.9270833333333337E-2},{"$f":"(DB_Inputs!DO65-LT_Resources!DO39)*CFLoss","v":-0.16249235474006116},{"$f":"(DB_Inputs!DP65-LT_Resources!DP39)*CFLoss","v":-0.24756578947368421},{"$f":"(DB_Inputs!DQ65-LT_Resources!DQ39)*CFLoss","v":-0.30712209302325583},{"$f":"(DB_Inputs!DR65-LT_Resources!DR39)*CFLoss","v":-0.33557565789473687},{"$f":"(DB_Inputs!DS65-LT_Resources!DS39)*CFLoss","v":-0.1524390243902439},{"$f":"(DB_Inputs!DT65-LT_Resources!DT39)*CFLoss","v":-5.8841463414634143E-2},{"$f":"(DB_Inputs!DU65-LT_Resources!DU39)*CFLoss","v":-4.4703125000000003E-2},{"$f":"(DB_Inputs!DV65-LT_Resources!DV39)*CFLoss","v":-0.13257016632016633},null,{"$f":"(DB_Inputs!DX65-LT_Resources!DX39)*CFLoss","v":-3.1858974358974355E-2},{"$f":"(DB_Inputs!DY65-LT_Resources!DY39)*CFLoss","v":-1.5163204747774483E-2},{"$f":"(DB_Inputs!DZ65-LT_Resources!DZ39)*CFLoss","v":-0.11836890243902438},{"$f":"(DB_Inputs!EA65-LT_Resources!EA39)*CFLoss","v":-4.8372093023255812E-2},{"$f":"(DB_Inputs!EB65-LT_Resources!EB39)*CFLoss","v":-6.9270833333333337E-2},{"$f":"(DB_Inputs!EC65-LT_Resources!EC39)*CFLoss","v":-0.17085209003215437},{"$f":"(DB_Inputs!ED65-LT_Resources!ED39)*CFLoss","v":-0.24756578947368421},{"$f":"(DB_Inputs!EE65-LT_Resources!EE39)*CFLoss","v":-0.30712209302325583},{"$f":"(DB_Inputs!EF65-LT_Resources!EF39)*CFLoss","v":-0.33557565789473687},{"$f":"(DB_Inputs!EG65-LT_Resources!EG39)*CFLoss","v":-0.1524390243902439},{"$f":"(DB_Inputs!EH65-LT_Resources!EH39)*CFLoss","v":-5.8841463414634143E-2},{"$f":"(DB_Inputs!EI65-LT_Resources!EI39)*CFLoss","v":-4.4703125000000003E-2},{"$f":"(DB_Inputs!EJ65-LT_Resources!EJ39)*CFLoss","v":-0.13257016632016633},null,{"$f":"(DB_Inputs!EL65-LT_Resources!EL39)*CFLoss","v":-3.0304878048780487E-2},{"$f":"(DB_Inputs!EM65-LT_Resources!EM39)*CFLoss","v":-1.5919003115264799E-2},{"$f":"(DB_Inputs!EN65-LT_Resources!EN39)*CFLoss","v":-0.11836890243902438},{"$f":"(DB_Inputs!EO65-LT_Resources!EO39)*CFLoss","v":-4.8372093023255812E-2},{"$f":"(DB_Inputs!EP65-LT_Resources!EP39)*CFLoss","v":-6.9797297297297306E-2},{"$f":"(DB_Inputs!EQ65-LT_Resources!EQ39)*CFLoss","v":-0.17085209003215437},{"$f":"(DB_Inputs!ER65-LT_Resources!ER39)*CFLoss","v":-0.23518750000000002},{"$f":"(DB_Inputs!ES65-LT_Resources!ES39)*CFLoss","v":-0.3221036585365854},{"$f":"(DB_Inputs!ET65-LT_Resources!ET39)*CFLoss","v":-0.33557565789473687},{"$f":"(DB_Inputs!EU65-LT_Resources!EU39)*CFLoss","v":-0.14534883720930233},{"$f":"(DB_Inputs!EV65-LT_Resources!EV39)*CFLoss","v":-6.1858974358974361E-2},{"$f":"(DB_Inputs!EW65-LT_Resources!EW39)*CFLoss","v":-4.4703125000000003E-2},{"$f":"(DB_Inputs!EX65-LT_Resources!EX39)*CFLoss","v":-0.13247925311203321},null,{"$f":"(DB_Inputs!EZ65-LT_Resources!EZ39)*CFLoss","v":-3.0304878048780487E-2},{"$f":"(DB_Inputs!FA65-LT_Resources!FA39)*CFLoss","v":-1.5919003115264799E-2},{"$f":"(DB_Inputs!FB65-LT_Resources!FB39)*CFLoss","v":-0.11286337209302326},{"$f":"(DB_Inputs!FC65-LT_Resources!FC39)*CFLoss","v":-5.0731707317073174E-2},{"$f":"(DB_Inputs!FD65-LT_Resources!FD39)*CFLoss","v":-6.9270833333333337E-2},{"$f":"(DB_Inputs!FE65-LT_Resources!FE39)*CFLoss","v":-0.17085209003215437},{"$f":"(DB_Inputs!FF65-LT_Resources!FF39)*CFLoss","v":-0.23518750000000002},{"$f":"(DB_Inputs!FG65-LT_Resources!FG39)*CFLoss","v":-0.3221036585365854},{"$f":"(DB_Inputs!FH65-LT_Resources!FH39)*CFLoss","v":-0.33557565789473687},{"$f":"(DB_Inputs!FI65-LT_Resources!FI39)*CFLoss","v":-0.14534883720930233},{"$f":"(DB_Inputs!FJ65-LT_Resources!FJ39)*CFLoss","v":-6.1858974358974361E-2},{"$f":"(DB_Inputs!FK65-LT_Resources!FK39)*CFLoss","v":-4.2574404761904765E-2},{"$f":"(DB_Inputs!FL65-LT_Resources!FL39)*CFLoss","v":-0.13202122153209112},null,{"$f":"(DB_Inputs!FN65-LT_Resources!FN39)*CFLoss","v":-3.1858974358974355E-2},{"$f":"(DB_Inputs!FO65-LT_Resources!FO39)*CFLoss","v":-1.5919003115264799E-2},{"$f":"(DB_Inputs!FP65-LT_Resources!FP39)*CFLoss","v":-0.11286337209302326},{"$f":"(DB_Inputs!FQ65-LT_Resources!FQ39)*CFLoss","v":-5.0731707317073174E-2},{"$f":"(DB_Inputs!FR65-LT_Resources!FR39)*CFLoss","v":-6.9270833333333337E-2},{"$f":"(DB_Inputs!FS65-LT_Resources!FS39)*CFLoss","v":-0.16249235474006116},{"$f":"(DB_Inputs!FT65-LT_Resources!FT39)*CFLoss","v":-0.24756578947368421},{"$f":"(DB_Inputs!FU65-LT_Resources!FU39)*CFLoss","v":-0.3221036585365854},{"$f":"(DB_Inputs!FV65-LT_Resources!FV39)*CFLoss","v":-0.31879687499999998},{"$f":"(DB_Inputs!FW65-LT_Resources!FW39)*CFLoss","v":-0.1524390243902439},{"$f":"(DB_Inputs!FX65-LT_Resources!FX39)*CFLoss","v":-6.1858974358974361E-2},{"$f":"(DB_Inputs!FY65-LT_Resources!FY39)*CFLoss","v":-4.2574404761904765E-2},{"$f":"(DB_Inputs!FZ65-LT_Resources!FZ39)*CFLoss","v":-0.13257016632016633},null,{"$f":"(DB_Inputs!GB65-LT_Resources!GB39)*CFLoss","v":-3.1858974358974355E-2},{"$f":"(DB_Inputs!GC65-LT_Resources!GC39)*CFLoss","v":-1.5919003115264799E-2},{"$f":"(DB_Inputs!GD65-LT_Resources!GD39)*CFLoss","v":-0.11286337209302326},{"$f":"(DB_Inputs!GE65-LT_Resources!GE39)*CFLoss","v":-5.0731707317073174E-2},{"$f":"(DB_Inputs!GF65-LT_Resources!GF39)*CFLoss","v":-6.9270833333333337E-2},{"$f":"(DB_Inputs!GG65-LT_Resources!GG39)*CFLoss","v":-0.16249235474006116},{"$f":"(DB_Inputs!GH65-LT_Resources!GH39)*CFLoss","v":-0.24756578947368421},{"$f":"(DB_Inputs!GI65-LT_Resources!GI39)*CFLoss","v":-0.3221036585365854},{"$f":"(DB_Inputs!GJ65-LT_Resources!GJ39)*CFLoss","v":-0.31879687499999998},{"$f":"(DB_Inputs!GK65-LT_Resources!GK39)*CFLoss","v":-0.1524390243902439},{"$f":"(DB_Inputs!GL65-LT_Resources!GL39)*CFLoss","v":-5.8841463414634143E-2},{"$f":"(DB_Inputs!GM65-LT_Resources!GM39)*CFLoss","v":-4.4703125000000003E-2},{"$f":"(DB_Inputs!GN65-LT_Resources!GN39)*CFLoss","v":-0.13257016632016633},null,{"$f":"(DB_Inputs!GP65-LT_Resources!GP39)*CFLoss","v":0},{"$f":"(DB_Inputs!GQ65-LT_Resources!GQ39)*CFLoss","v":0},{"$f":"(DB_Inputs!GR65-LT_Resources!GR39)*CFLoss","v":0},{"$f":"(DB_Inputs!GS65-LT_Resources!GS39)*CFLoss","v":0},{"$f":"(DB_Inputs!GT65-LT_Resources!GT39)*CFLoss","v":0},{"$f":"(DB_Inputs!GU65-LT_Resources!GU39)*CFLoss","v":0},{"$f":"(DB_Inputs!GV65-LT_Resources!GV39)*CFLoss","v":0},{"$f":"(DB_Inputs!GW65-LT_Resources!GW39)*CFLoss","v":0},{"$f":"(DB_Inputs!GX65-LT_Resources!GX39)*CFLoss","v":0},{"$f":"(DB_Inputs!GY65-LT_Resources!GY39)*CFLoss","v":0},{"$f":"(DB_Inputs!GZ65-LT_Resources!GZ39)*CFLoss","v":0},{"$f":"(DB_Inputs!HA65-LT_Resources!HA39)*CFLoss","v":0},{"$f":"(DB_Inputs!HB65-LT_Resources!HB39)*CFLoss","v":0}]
["Cowlitz Falls Flat Loss",{"$f":"(B62*DB_Inputs!B$8+B63*DB_Inputs!B$9)/DB_Inputs!B$10","v":8.4986558064516163E-3},{"$f":"(C62*DB_Inputs!C$8+C63*DB_Inputs!C$9)/DB_Inputs!C$10","v":5.3000693532593617E-2},{"$f":"(D62*DB_Inputs!D$8+D63*DB_Inputs!D$9)/DB_Inputs!D$10","v":-2.5497311784946242E-2},{"$f":"(E62*DB_Inputs!E$8+E63*DB_Inputs!E$9)/DB_Inputs!E$10","v":0.12599999987634408},{"$f":"(F62*DB_Inputs!F$8+F63*DB_Inputs!F$9)/DB_Inputs!F$10","v":0.10049553564285711},{"$f":"(G62*DB_Inputs!G$8+G63*DB_Inputs!G$9)/DB_Inputs!G$10","v":-4.4000672901749673E-2},{"$f":"(H62*DB_Inputs!H$8+H63*DB_Inputs!H$9)/DB_Inputs!H$10","v":-7.7750000000000014E-2},{"$f":"(I62*DB_Inputs!I$8+I63*DB_Inputs!I$9)/DB_Inputs!I$10","v":1.5502688123655923E-2},{"$f":"(J62*DB_Inputs!J$8+J63*DB_Inputs!J$9)/DB_Inputs!J$10","v":-0.15199999997777777},{"$f":"(K62*DB_Inputs!K$8+K63*DB_Inputs!K$9)/DB_Inputs!K$10","v":-6.1002688075268825E-2},{"$f":"(L62*DB_Inputs!L$8+L63*DB_Inputs!L$9)/DB_Inputs!L$10","v":-1.5725806564516127E-2},{"$f":"(M62*DB_Inputs!M$8+M63*DB_Inputs!M$9)/DB_Inputs!M$10","v":4.9999979999999886E-4},{"$f":"(N62*DB_Inputs!N$8+N63*DB_Inputs!N$9)/DB_Inputs!N$10","v":-0.13261586761335617},null,{"$f":"(P62*DB_Inputs!P$8+P63*DB_Inputs!P$9)/DB_Inputs!P$10","v":1.7498655822580634E-2},{"$f":"(Q62*DB_Inputs!Q$8+Q63*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":0.14500069353259362},{"$f":"(R62*DB_Inputs!R$8+R63*DB_Inputs!R$9)/DB_Inputs!R$10","v":5.7002688215053762E-2},{"$f":"(S62*DB_Inputs!S$8+S63*DB_Inputs!S$9)/DB_Inputs!S$10","v":0.16249999987634411},{"$f":"(T62*DB_Inputs!T$8+T63*DB_Inputs!T$9)/DB_Inputs!T$10","v":7.9495535642857149E-2},{"$f":"(U62*DB_Inputs!U$8+U63*DB_Inputs!U$9)/DB_Inputs!U$10","v":3.9993270504710436E-3},{"$f":"(V62*DB_Inputs!V$8+V63*DB_Inputs!V$9)/DB_Inputs!V$10","v":-4.4499999966666662E-2},{"$f":"(W62*DB_Inputs!W$8+W63*DB_Inputs!W$9)/DB_Inputs!W$10","v":2.3002688123655905E-2},{"$f":"(X62*DB_Inputs!X$8+X63*DB_Inputs!X$9)/DB_Inputs!X$10","v":-4.299999999999999E-2},{"$f":"(Y62*DB_Inputs!Y$8+Y63*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":4.1997311672042993E-2},{"$f":"(Z62*DB_Inputs!Z$8+Z63*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":9.4354837580645206E-3},{"$f":"(AA62*DB_Inputs!AA$8+AA63*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":-5.000000200000001E-3},{"$f":"(AB62*DB_Inputs!AB$8+AB63*DB_Inputs!AB$9)/DB_Inputs!AB$10","v":-0.13261586763658678},null,{"$f":"(AD62*DB_Inputs!AD$8+AD63*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":-3.1001344086021506E-2},{"$f":"(AE62*DB_Inputs!AE$8+AE63*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":-1.5499306518723995E-2},{"$f":"(AF62*DB_Inputs!AF$8+AF63*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":-0.115497311827957},{"$f":"(AG62*DB_Inputs!AG$8+AG63*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":-0.05},{"$f":"(AH62*DB_Inputs!AH$8+AH63*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":-6.8498563218390804E-2},{"$f":"(AI62*DB_Inputs!AI$8+AI63*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":-0.16650067294751011},{"$f":"(AJ62*DB_Inputs!AJ$8+AJ63*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":-0.24099999999999996},{"$f":"(AK62*DB_Inputs!AK$8+AK63*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":-0.31799731182795699},{"$f":"(AL62*DB_Inputs!AL$8+AL63*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":-0.33150000000000002},{"$f":"(AM62*DB_Inputs!AM$8+AM63*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":-0.14450268817204301},{"$f":"(AN62*DB_Inputs!AN$8+AN63*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":-5.9274193548387089E-2},{"$f":"(AO62*DB_Inputs!AO$8+AO63*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":-4.7500000000000001E-2},{"$f":"(AP62*DB_Inputs!AP$8+AP63*DB_Inputs!AP$9)/DB_Inputs!AP$10","v":-0.13244023224043716},null,{"$f":"(AR62*DB_Inputs!AR$8+AR63*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":-3.1001344086021506E-2},{"$f":"(AS62*DB_Inputs!AS$8+AS63*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":-1.5499306518723995E-2},{"$f":"(AT62*DB_Inputs!AT$8+AT63*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":-0.115497311827957},{"$f":"(AU62*DB_Inputs!AU$8+AU63*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":-0.05},{"$f":"(AV62*DB_Inputs!AV$8+AV63*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":-6.8504464285714287E-2},{"$f":"(AW62*DB_Inputs!AW$8+AW63*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":-0.16650067294751014},{"$f":"(AX62*DB_Inputs!AX$8+AX63*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":-0.24099999999999996},{"$f":"(AY62*DB_Inputs!AY$8+AY63*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":-0.31799731182795699},{"$f":"(AZ62*DB_Inputs!AZ$8+AZ63*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":-0.33150000000000002},{"$f":"(BA62*DB_Inputs!BA$8+BA63*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":-0.14450268817204301},{"$f":"(BB62*DB_Inputs!BB$8+BB63*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":-5.9274193548387089E-2},{"$f":"(BC62*DB_Inputs!BC$8+BC63*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":-4.7500000000000001E-2},{"$f":"(BD62*DB_Inputs!BD$8+BD63*DB_Inputs!BD$9)/DB_Inputs!BD$10","v":-0.13261586757990868},null,{"$f":"(BF62*DB_Inputs!BF$8+BF63*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":-3.1001344086021503E-2},{"$f":"(BG62*DB_Inputs!BG$8+BG63*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":-1.5499306518723995E-2},{"$f":"(BH62*DB_Inputs!BH$8+BH63*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":-0.115497311827957},{"$f":"(BI62*DB_Inputs!BI$8+BI63*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":-0.05},{"$f":"(BJ62*DB_Inputs!BJ$8+BJ63*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":-6.8504464285714287E-2},{"$f":"(BK62*DB_Inputs!BK$8+BK63*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":-0.16650067294751014},{"$f":"(BL62*DB_Inputs!BL$8+BL63*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":-0.24099999999999996},{"$f":"(BM62*DB_Inputs!BM$8+BM63*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":-0.31799731182795699},{"$f":"(BN62*DB_Inputs!BN$8+BN63*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":-0.33150000000000002},{"$f":"(BO62*DB_Inputs!BO$8+BO63*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":-0.14450268817204301},{"$f":"(BP62*DB_Inputs!BP$8+BP63*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":-5.9274193548387095E-2},{"$f":"(BQ62*DB_Inputs!BQ$8+BQ63*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":-4.7500000000000001E-2},{"$f":"(BR62*DB_Inputs!BR$8+BR63*DB_Inputs!BR$9)/DB_Inputs!BR$10","v":-0.13261586757990868},null,{"$f":"(BT62*DB_Inputs!BT$8+BT63*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":-3.1001344086021503E-2},{"$f":"(BU62*DB_Inputs!BU$8+BU63*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":-1.5499306518723995E-2},{"$f":"(BV62*DB_Inputs!BV$8+BV63*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":-0.115497311827957},{"$f":"(BW62*DB_Inputs!BW$8+BW63*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":-0.05},{"$f":"(BX62*DB_Inputs!BX$8+BX63*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":-6.8504464285714287E-2},{"$f":"(BY62*DB_Inputs!BY$8+BY63*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":-0.16650067294751014},{"$f":"(BZ62*DB_Inputs!BZ$8+BZ63*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":-0.24100000000000002},{"$f":"(CA62*DB_Inputs!CA$8+CA63*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":-0.31799731182795699},{"$f":"(CB62*DB_Inputs!CB$8+CB63*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":-0.33150000000000002},{"$f":"(CC62*DB_Inputs!CC$8+CC63*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":-0.14450268817204301},{"$f":"(CD62*DB_Inputs!CD$8+CD63*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":-5.9274193548387095E-2},{"$f":"(CE62*DB_Inputs!CE$8+CE63*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":-4.7500000000000001E-2},{"$f":"(CF62*DB_Inputs!CF$8+CF63*DB_Inputs!CF$9)/DB_Inputs!CF$10","v":-0.13261586757990868},null,{"$f":"(CH62*DB_Inputs!CH$8+CH63*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":-3.1001344086021503E-2},{"$f":"(CI62*DB_Inputs!CI$8+CI63*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":-1.5499306518723995E-2},{"$f":"(CJ62*DB_Inputs!CJ$8+CJ63*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":-0.115497311827957},{"$f":"(CK62*DB_Inputs!CK$8+CK63*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":-0.05},{"$f":"(CL62*DB_Inputs!CL$8+CL63*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":-6.8498563218390804E-2},{"$f":"(CM62*DB_Inputs!CM$8+CM63*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":-0.16650067294751011},{"$f":"(CN62*DB_Inputs!CN$8+CN63*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":-0.24099999999999996},{"$f":"(CO62*DB_Inputs!CO$8+CO63*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":-0.31799731182795699},{"$f":"(CP62*DB_Inputs!CP$8+CP63*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":-0.33149999999999996},{"$f":"(CQ62*DB_Inputs!CQ$8+CQ63*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":-0.14450268817204301},{"$f":"(CR62*DB_Inputs!CR$8+CR63*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":-5.9274193548387095E-2},{"$f":"(CS62*DB_Inputs!CS$8+CS63*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":-4.7500000000000001E-2},{"$f":"(CT62*DB_Inputs!CT$8+CT63*DB_Inputs!CT$9)/DB_Inputs!CT$10","v":-0.13244023224043716},null,{"$f":"(CV62*DB_Inputs!CV$8+CV63*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":-3.1001344086021506E-2},{"$f":"(CW62*DB_Inputs!CW$8+CW63*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":-1.5499306518723995E-2},{"$f":"(CX62*DB_Inputs!CX$8+CX63*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":-0.115497311827957},{"$f":"(CY62*DB_Inputs!CY$8+CY63*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":-0.05},{"$f":"(CZ62*DB_Inputs!CZ$8+CZ63*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":-6.8504464285714287E-2},{"$f":"(DA62*DB_Inputs!DA$8+DA63*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":-0.16650067294751011},{"$f":"(DB62*DB_Inputs!DB$8+DB63*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":-0.24099999999999996},{"$f":"(DC62*DB_Inputs!DC$8+DC63*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":-0.31799731182795699},{"$f":"(DD62*DB_Inputs!DD$8+DD63*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":-0.33149999999999996},{"$f":"(DE62*DB_Inputs!DE$8+DE63*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":-0.14450268817204301},{"$f":"(DF62*DB_Inputs!DF$8+DF63*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":-5.9274193548387089E-2},{"$f":"(DG62*DB_Inputs!DG$8+DG63*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":-4.7500000000000001E-2},{"$f":"(DH62*DB_Inputs!DH$8+DH63*DB_Inputs!DH$9)/DB_Inputs!DH$10","v":-0.13261586757990868},null,{"$f":"(DJ62*DB_Inputs!DJ$8+DJ63*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":-3.1001344086021506E-2},{"$f":"(DK62*DB_Inputs!DK$8+DK63*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":-1.5499306518723995E-2},{"$f":"(DL62*DB_Inputs!DL$8+DL63*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":-0.115497311827957},{"$f":"(DM62*DB_Inputs!DM$8+DM63*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":-0.05},{"$f":"(DN62*DB_Inputs!DN$8+DN63*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":-6.8504464285714287E-2},{"$f":"(DO62*DB_Inputs!DO$8+DO63*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":-0.16650067294751011},{"$f":"(DP62*DB_Inputs!DP$8+DP63*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":-0.24099999999999996},{"$f":"(DQ62*DB_Inputs!DQ$8+DQ63*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":-0.31799731182795699},{"$f":"(DR62*DB_Inputs!DR$8+DR63*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":-0.33150000000000002},{"$f":"(DS62*DB_Inputs!DS$8+DS63*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":-0.14450268817204301},{"$f":"(DT62*DB_Inputs!DT$8+DT63*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":-5.9274193548387089E-2},{"$f":"(DU62*DB_Inputs!DU$8+DU63*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":-4.7500000000000001E-2},{"$f":"(DV62*DB_Inputs!DV$8+DV63*DB_Inputs!DV$9)/DB_Inputs!DV$10","v":-0.13261586757990868},null,{"$f":"(DX62*DB_Inputs!DX$8+DX63*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":-3.1001344086021506E-2},{"$f":"(DY62*DB_Inputs!DY$8+DY63*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":-1.5499306518723995E-2},{"$f":"(DZ62*DB_Inputs!DZ$8+DZ63*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":-0.115497311827957},{"$f":"(EA62*DB_Inputs!EA$8+EA63*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":-0.05},{"$f":"(EB62*DB_Inputs!EB$8+EB63*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":-6.8504464285714287E-2},{"$f":"(EC62*DB_Inputs!EC$8+EC63*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":-0.16650067294751014},{"$f":"(ED62*DB_Inputs!ED$8+ED63*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":-0.24099999999999996},{"$f":"(EE62*DB_Inputs!EE$8+EE63*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":-0.31799731182795699},{"$f":"(EF62*DB_Inputs!EF$8+EF63*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":-0.33150000000000002},{"$f":"(EG62*DB_Inputs!EG$8+EG63*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":-0.14450268817204301},{"$f":"(EH62*DB_Inputs!EH$8+EH63*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":-5.9274193548387089E-2},{"$f":"(EI62*DB_Inputs!EI$8+EI63*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":-4.7500000000000001E-2},{"$f":"(EJ62*DB_Inputs!EJ$8+EJ63*DB_Inputs!EJ$9)/DB_Inputs!EJ$10","v":-0.13261586757990868},null,{"$f":"(EL62*DB_Inputs!EL$8+EL63*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":-3.1001344086021503E-2},{"$f":"(EM62*DB_Inputs!EM$8+EM63*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":-1.5499306518723995E-2},{"$f":"(EN62*DB_Inputs!EN$8+EN63*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":-0.115497311827957},{"$f":"(EO62*DB_Inputs!EO$8+EO63*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":-0.05},{"$f":"(EP62*DB_Inputs!EP$8+EP63*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":-6.8498563218390804E-2},{"$f":"(EQ62*DB_Inputs!EQ$8+EQ63*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":-0.16650067294751014},{"$f":"(ER62*DB_Inputs!ER$8+ER63*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":-0.24100000000000002},{"$f":"(ES62*DB_Inputs!ES$8+ES63*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":-0.31799731182795699},{"$f":"(ET62*DB_Inputs!ET$8+ET63*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":-0.33150000000000002},{"$f":"(EU62*DB_Inputs!EU$8+EU63*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":-0.14450268817204301},{"$f":"(EV62*DB_Inputs!EV$8+EV63*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":-5.9274193548387095E-2},{"$f":"(EW62*DB_Inputs!EW$8+EW63*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":-4.7500000000000001E-2},{"$f":"(EX62*DB_Inputs!EX$8+EX63*DB_Inputs!EX$9)/DB_Inputs!EX$10","v":-0.13244023224043716},null,{"$f":"(EZ62*DB_Inputs!EZ$8+EZ63*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":-3.1001344086021503E-2},{"$f":"(FA62*DB_Inputs!FA$8+FA63*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":-1.5499306518723995E-2},{"$f":"(FB62*DB_Inputs!FB$8+FB63*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":-0.115497311827957},{"$f":"(FC62*DB_Inputs!FC$8+FC63*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":-0.05},{"$f":"(FD62*DB_Inputs!FD$8+FD63*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":-6.8504464285714287E-2},{"$f":"(FE62*DB_Inputs!FE$8+FE63*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":-0.16650067294751014},{"$f":"(FF62*DB_Inputs!FF$8+FF63*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":-0.24100000000000002},{"$f":"(FG62*DB_Inputs!FG$8+FG63*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":-0.31799731182795699},{"$f":"(FH62*DB_Inputs!FH$8+FH63*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":-0.33150000000000002},{"$f":"(FI62*DB_Inputs!FI$8+FI63*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":-0.14450268817204301},{"$f":"(FJ62*DB_Inputs!FJ$8+FJ63*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":-5.9274193548387095E-2},{"$f":"(FK62*DB_Inputs!FK$8+FK63*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":-4.7500000000000001E-2},{"$f":"(FL62*DB_Inputs!FL$8+FL63*DB_Inputs!FL$9)/DB_Inputs!FL$10","v":-0.1326158675799087},null,{"$f":"(FN62*DB_Inputs!FN$8+FN63*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":-3.1001344086021506E-2},{"$f":"(FO62*DB_Inputs!FO$8+FO63*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":-1.5499306518723995E-2},{"$f":"(FP62*DB_Inputs!FP$8+FP63*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":-0.115497311827957},{"$f":"(FQ62*DB_Inputs!FQ$8+FQ63*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":-0.05},{"$f":"(FR62*DB_Inputs!FR$8+FR63*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":-6.8504464285714287E-2},{"$f":"(FS62*DB_Inputs!FS$8+FS63*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":-0.16650067294751011},{"$f":"(FT62*DB_Inputs!FT$8+FT63*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":-0.24099999999999996},{"$f":"(FU62*DB_Inputs!FU$8+FU63*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":-0.31799731182795699},{"$f":"(FV62*DB_Inputs!FV$8+FV63*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":-0.33149999999999996},{"$f":"(FW62*DB_Inputs!FW$8+FW63*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":-0.14450268817204301},{"$f":"(FX62*DB_Inputs!FX$8+FX63*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":-5.9274193548387095E-2},{"$f":"(FY62*DB_Inputs!FY$8+FY63*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":-4.7500000000000001E-2},{"$f":"(FZ62*DB_Inputs!FZ$8+FZ63*DB_Inputs!FZ$9)/DB_Inputs!FZ$10","v":-0.13261586757990868},null,{"$f":"(GB62*DB_Inputs!GB$8+GB63*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":-3.1001344086021506E-2},{"$f":"(GC62*DB_Inputs!GC$8+GC63*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":-1.5499306518723995E-2},{"$f":"(GD62*DB_Inputs!GD$8+GD63*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":-0.115497311827957},{"$f":"(GE62*DB_Inputs!GE$8+GE63*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":-0.05},{"$f":"(GF62*DB_Inputs!GF$8+GF63*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":-6.8504464285714287E-2},{"$f":"(GG62*DB_Inputs!GG$8+GG63*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":-0.16650067294751011},{"$f":"(GH62*DB_Inputs!GH$8+GH63*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":-0.24099999999999996},{"$f":"(GI62*DB_Inputs!GI$8+GI63*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":-0.31799731182795699},{"$f":"(GJ62*DB_Inputs!GJ$8+GJ63*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":-0.33149999999999996},{"$f":"(GK62*DB_Inputs!GK$8+GK63*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":-0.14450268817204301},{"$f":"(GL62*DB_Inputs!GL$8+GL63*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":-5.9274193548387089E-2},{"$f":"(GM62*DB_Inputs!GM$8+GM63*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":-4.7500000000000001E-2},{"$f":"(GN62*DB_Inputs!GN$8+GN63*DB_Inputs!GN$9)/DB_Inputs!GN$10","v":-0.13261586757990868},null,{"$f":"(GP62*DB_Inputs!GP$8+GP63*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":0},{"$f":"(GQ62*DB_Inputs!GQ$8+GQ63*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":0},{"$f":"(GR62*DB_Inputs!GR$8+GR63*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":0},{"$f":"(GS62*DB_Inputs!GS$8+GS63*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":0},{"$f":"(GT62*DB_Inputs!GT$8+GT63*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":0},{"$f":"(GU62*DB_Inputs!GU$8+GU63*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":0},{"$f":"(GV62*DB_Inputs!GV$8+GV63*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":0},{"$f":"(GW62*DB_Inputs!GW$8+GW63*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":0},{"$f":"(GX62*DB_Inputs!GX$8+GX63*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":0},{"$f":"(GY62*DB_Inputs!GY$8+GY63*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":0},{"$f":"(GZ62*DB_Inputs!GZ$8+GZ63*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":0},{"$f":"(HA62*DB_Inputs!HA$8+HA63*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":0},{"$f":"(HB62*DB_Inputs!HB$8+HB63*DB_Inputs!HB$9)/DB_Inputs!HB$10","v":0}]
["Total Delta HLH",{"$f":"SUM(B36,B40,B44,B48)*(1-Losses)-B56-B59-B62","v":-244.97641271675741},-431.01793877576665,28.602919991361528,790.28426862569506,356.52713176250387,1.6620095938964372,-2204.9435390917592,1705.6829405926364,3646.5058788971587,213.56949883994525,-176.40472427597214,-237.18535181454371,{"$f":"SUMPRODUCT(B65:M65,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":299.46515198299534},null,{"$f":"SUM(P36,P40,P44,P48)*(1-Losses)-P56-P59-P62","v":-278.88151157420145},-306.91434419738306,1092.0058904088351,4630.2283278303148,3315.5910497045361,3671.6439159766251,5779.273832761387,2042.6882094269608,3137.4936652742349,4284.9041428913479,1549.1352303736724,603.32332787533926,{"$f":"SUMPRODUCT(P65:AA65,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":2465.9368889501543},null,{"$f":"SUM(AD36,AD40,AD44,AD48,AD56,AD59,AD62)*(1-SliceLoss)","v":-6471.5718225697237},-8647.0396352966236,-8440.2080447528297,-6810.9023023197333,-6029.2355778562915,-6540.228655735179,-6699.6227136434263,-10936.892842892434,-8462.2030103058187,-7082.0596259203521,-7949.598225064432,-6960.1600898876422,{"$f":"SUMPRODUCT(AD65:AO65,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":-7572.1779929683134},null,{"$f":"SUM(AR36,AR40,AR44,AR48,AR56,AR59,AR62)*(1-SliceLoss)","v":-6462.4241349079011},-8972.8178861539891,-8126.1186190383924,-7027.0505703885037,-6028.5142529012483,-6380.8642319980536,-6688.1145222705081,-10544.598024360021,-8505.9327628612682,-7674.4216992608781,-7896.363337435565,-6988.5441535283344,{"$f":"SUMPRODUCT(AR65:BC65,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":-7595.9944638867746},null,{"$f":"SUM(BF36,BF40,BF44,BF48,BF56,BF59,BF62)*(1-SliceLoss)","v":-6707.7115869408399},-8646.6414368206242,-8144.843421558382,-6999.3156283217404,-6006.7540326713533,-6286.665973044036,-6708.5569688522692,-10863.297747296376,-8410.754821390181,-7342.487877481225,-7587.9139297525326,-6983.1208581215478,{"$f":"SUMPRODUCT(BF65:BQ65,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":-7553.4719206121863},null,{"$f":"SUM(BT36,BT40,BT44,BT48,BT56,BT59,BT62)*(1-SliceLoss)","v":-6683.9820881590213},-8609.1143758641629,-8152.1390950837404,-7015.4132141448736,-6021.8859202659542,-6366.0087842012445,-6919.0865623904065,-10091.692630303811,-8491.0097390587598,-7252.0763045646172,-7795.2187721905839,-6992.284618845395,{"$f":"SUMPRODUCT(BT65:CE65,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":-7542.2384214069607},null,{"$f":"SUM(CH36,CH40,CH44,CH48,CH56,CH59,CH62)*(1-SliceLoss)","v":-6772.9414079556482},-8616.4914099544876,-8492.7151627911335,-6723.7978837203227,-5988.4566389001166,-6741.3022109112035,-6662.7516762964788,-10433.82076811037,-8747.9801325033986,-7048.8291453942384,-7931.5057168784751,-7311.8513577245449,{"$f":"SUMPRODUCT(CH65:CS65,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":-7621.3214688825119},null,{"$f":"SUM(CV36,CV40,CV44,CV48,CV56,CV59,CV62)*(1-SliceLoss)","v":-6481.8899802846126},-8622.941419623985,-8442.155460463704,-6758.8453721040551,-6034.896340775711,-6661.954083698146,-6769.0622758128602,-10253.635643940115,-8836.3565016427146,-7109.6118689715113,-7880.1827543053232,-6975.6230098974611,{"$f":"SUMPRODUCT(CV65:DG65,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":-7566.9089361779506},null,{"$f":"SUM(DJ36,DJ40,DJ44,DJ48,DJ56,DJ59,DJ62)*(1-SliceLoss)","v":-6511.553308565356},-8956.6127686562995,-8087.5152425653487,-6738.3181474345947,-6101.8660205955193,-6593.348020163472,-6668.3071738558583,-10865.194517182583,-8436.7446771519608,-7069.4215227643499,-7903.9071386710393,-6994.808847213636,{"$f":"SUMPRODUCT(DJ65:DU65,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":-7565.6420989282924},null,{"$f":"SUM(DX36,DX40,DX44,DX48,DX56,DX59,DX62)*(1-SliceLoss)","v":-6440.8063110651965},-9164.7349249747585,-8085.9536021267959,-7016.0970592047643,-6045.1444554244972,-6414.6698009961301,-6669.8297954006703,-10633.999375953059,-8499.5327391131486,-6964.6850718355008,-7903.5386230586701,-6975.6807964609225,{"$f":"SUMPRODUCT(DX65:EI65,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":-7553.7180018423805},null,{"$f":"SUM(EL36,EL40,EL44,EL48,EL56,EL59,EL62)*(1-SliceLoss)","v":-6717.0335144980372},-8632.7204390757142,-8099.2006462305062,-7069.3788361355482,-6006.3151715632621,-6302.6737158811993,-6932.3028578332214,-10483.158709471432,-8430.9409279972479,-7341.6337620528147,-7625.6844801460984,-6952.1305298054776,{"$f":"SUMPRODUCT(EL65:EW65,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":-7553.2999673945324},null,{"$f":"SUM(EZ36,EZ40,EZ44,EZ48,EZ56,EZ59,EZ62)*(1-SliceLoss)","v":-6704.3538815360425},-8597.5906887662841,-8437.192743300353,-6728.6698273444345,-6002.6471731413149,-6359.4229929453577,-6927.5885240813304,-10123.607198272142,-8480.3313136862307,-7938.9938567281088,-7574.1590111730984,-7272.7729381090985,{"$f":"SUMPRODUCT(EZ65:FK65,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":-7599.0586923036608},null,{"$f":"SUM(FN36,FN40,FN44,FN48,FN56,FN59,FN62)*(1-SliceLoss)","v":-6459.2960233635467},-8635.2414382099159,-8467.0678172708704,-6720.5661564390448,-5997.3297356615831,-6525.6498479753855,-6708.809613874746,-10453.994229807176,-8761.2681598129184,-7061.7519407107657,-7590.6264423585153,-7273.4530314404092,{"$f":"SUMPRODUCT(FN65:FY65,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":-7552.6911885220561},null,{"$f":"SUM(GB36,GB40,GB44,GB48,GB56,GB59,GB62)*(1-SliceLoss)","v":-6443.1019174007088},-8617.7439898324355,-8501.1446224355477,-6754.3425149487302,-6005.178225402864,-6636.1737267481112,-6639.8421297469113,-10094.241168313501,-8842.3949614146368,-6960.526269884097,-8070.2156965002123,-6993.1081112736201,{"$f":"SUMPRODUCT(GB65:GM65,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":-7543.9306204008944},null,{"$f":"SUM(GP36,GP40,GP44,GP48,GP56,GP59,GP62)*(1-SliceLoss)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP65:HA65,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["Total Delta LLH",{"$f":"SUM(B37,B41,B45,B49)*(1-Losses)-B57-B60-B63","v":48.105575181151536},50.225650884824198,477.22943307049059,635.51949070994897,350.41330028280044,140.44135394075749,-1225.9446973163922,2253.5291086336392,3883.4137904000613,396.54873482727044,27.861197989791336,44.664410435178645,{"$f":"SUMPRODUCT(B66:M66,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":578.84068563959704},null,{"$f":"SUM(P37,P41,P45,P49)*(1-Losses)-P57-P60-P63","v":39.745453747285524},303.22563308490487,976.70698486252036,2569.813824780661,2139.2984990664677,2779.6748950794299,6816.4149948094628,5655.8157791029589,3457.5232668593871,5236.0970877244135,862.16316837418015,429.35815278958358,{"$f":"SUMPRODUCT(P66:AA66,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":2593.0608309612244},null,{"$f":"SUM(AD37,AD41,AD45,AD49,AD57,AD60,AD63)*(1-SliceLoss)","v":-4246.6693183981661},-5723.7216242338773,-5273.5613032088841,-4770.8934394704793,-4246.4463847745592,-4456.625540613918,-4557.9655871084151,-6467.9047179502231,-5883.6012105889777,-4335.826139603766,-4643.3019101749223,-4446.2803264130744,{"$f":"SUMPRODUCT(AD66:AO66,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":-4933.2618052639973},null,{"$f":"SUM(AR37,AR41,AR45,AR49,AR57,AR60,AR63)*(1-SliceLoss)","v":-4280.7840052587435},-5404.4302053910869,-5528.9721389794695,-4528.4851682141571,-4181.9755726643671,-4614.8095243028902,-4554.5736500785561,-6759.5865205814707,-5786.4562391157015,-4932.1223200875775,-4584.4035651574704,-4448.4438927047468,{"$f":"SUMPRODUCT(AR66:BC66,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":-4984.8512112045137},null,{"$f":"SUM(BF37,BF41,BF45,BF49,BF57,BF60,BF63)*(1-SliceLoss)","v":-4019.9202601595625},-5717.4386500730288,-5564.2825172283956,-4483.5889322469484,-4168.0853737625848,-4682.6007576721149,-4557.4384648378764,-6394.3899363714427,-5822.0568788565424,-4105.605846889549,-4819.1952805939773,-4464.5261448654528,{"$f":"SUMPRODUCT(BF66:BQ66,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":-4905.8136074471022},null,{"$f":"SUM(BT37,BT41,BT45,BT49,BT57,BT60,BT63)*(1-SliceLoss)","v":-4039.0541793173925},-5674.9569950484829,-5548.8468660380468,-4520.9839768408965,-4170.0414803581389,-4599.2468655186176,-4289.3978091432491,-7047.9480999092466,-5765.9703413656807,-4026.2791502133832,-5017.923674807872,-4449.8479245490844,{"$f":"SUMPRODUCT(BT66:CE66,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":-4928.4879826871775},null,{"$f":"SUM(CH37,CH41,CH45,CH49,CH57,CH60,CH63)*(1-SliceLoss)","v":-4088.6920881859178},-5691.0828952268985,-5325.295970538401,-4693.5642497026229,-4207.5470255302835,-4656.703122965595,-4513.9043531985581,-6702.2810298243503,-5522.499893964633,-4305.3413090190616,-5162.2018047294514,-4288.1547571157071,{"$f":"SUMPRODUCT(CH66:CS66,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":-4935.1367047715257},null,{"$f":"SUM(CV37,CV41,CV45,CV49,CV57,CV60,CV63)*(1-SliceLoss)","v":-4300.2968451786683},-5689.3888080083698,-5253.6263008566148,-4749.6550779134923,-4178.5815823579114,-4417.3707481565834,-4633.6337886555402,-7206.4100571914405,-5475.88550844768,-4359.3252850617309,-4569.4852605579681,-4436.638922070415,{"$f":"SUMPRODUCT(CV66:DG66,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":-4951.6677010712428},null,{"$f":"SUM(DJ37,DJ41,DJ45,DJ49,DJ57,DJ60,DJ63)*(1-SliceLoss)","v":-4285.0027888827171},-5398.1640076050744,-5505.9781088543386,-4696.9444920406559,-4251.8875776614159,-4506.6572872735615,-4521.0559719374132,-6394.354893514168,-5857.6455896150273,-4323.0097336138042,-4601.6230146252519,-4480.843032474233,{"$f":"SUMPRODUCT(DJ66:DU66,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":-4916.0119488014025},null,{"$f":"SUM(DX37,DX41,DX45,DX49,DX57,DX60,DX63)*(1-SliceLoss)","v":-4255.6411651364651},-5596.987466673545,-5481.971846654752,-4509.4163910816114,-4185.3554878343484,-4645.5285430297445,-4527.9074519903952,-6849.0683243260264,-5772.5318796288602,-4222.5469001411038,-4593.8746153221618,-4433.6733015142536,{"$f":"SUMPRODUCT(DX66:EI66,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":-4940.5892295586946},null,{"$f":"SUM(EL37,EL41,EL45,EL49,EL57,EL60,EL63)*(1-SliceLoss)","v":-4029.2506961000227},-5704.0944754723114,-5515.1757539181563,-4533.5373179597937,-4220.4069449793424,-4690.9589128528478,-4286.4066437394013,-6750.2301262127112,-5849.0848454829802,-4102.6544836692183,-4859.3401346679939,-4435.8544164215982,{"$f":"SUMPRODUCT(EL66:EW66,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":-4911.8256730540988},null,{"$f":"SUM(EZ37,EZ41,EZ45,EZ49,EZ57,EZ60,EZ63)*(1-SliceLoss)","v":-4061.1783595314046},-5663.0886872961164,-5251.2094693989893,-4722.6047993164329,-4152.4680178721692,-4592.184208853012,-4298.09778708678,-7078.5022119996092,-5744.2636279885455,-4689.6758104251085,-4798.966138492784,-4227.4437666476551,{"$f":"SUMPRODUCT(EZ66:FK66,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":-4944.0402847307514},null,{"$f":"SUM(FN37,FN41,FN45,FN49,FN57,FN60,FN63)*(1-SliceLoss)","v":-4235.6964617675521},-5704.5633582386217,-5294.9930315067186,-4682.1566402858944,-4148.2625440351721,-4436.4237656778741,-4559.5502458941291,-6714.3680579254124,-5540.2204522047141,-4315.2594750792396,-4819.1542880891466,-4251.301426830777,{"$f":"SUMPRODUCT(FN66:FY66,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":-4902.2979123073701},null,{"$f":"SUM(GB37,GB41,GB45,GB49,GB57,GB60,GB63)*(1-SliceLoss)","v":-4264.1278913580336},-5680.5113374371895,-5317.2728143960821,-4744.457996828266,-4158.0226811223883,-4394.9399612064371,-4508.6033234382985,-7058.5145212317229,-5476.9587395176468,-4242.0648969014564,-4755.9086218760558,-4461.3081667461265,{"$f":"SUMPRODUCT(GB66:GM66,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":-4935.3484691952699},null,{"$f":"SUM(GP37,GP41,GP45,GP49,GP57,GP60,GP63)*(1-SliceLoss)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP66:HA66,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["Total Delta Flat",{"$f":"(B65*DB_Inputs!B$8+B66*DB_Inputs!B$9)/DB_Inputs!B$10","v":-115.76822450370076},{"$f":"(C65*DB_Inputs!C$8+C66*DB_Inputs!C$9)/DB_Inputs!C$10","v":-216.76108401702925},{"$f":"(D65*DB_Inputs!D$8+D66*DB_Inputs!D$9)/DB_Inputs!D$10","v":236.0323830279481},{"$f":"(E65*DB_Inputs!E$8+E66*DB_Inputs!E$9)/DB_Inputs!E$10","v":722.05463535101126},{"$f":"(F65*DB_Inputs!F$8+F66*DB_Inputs!F$9)/DB_Inputs!F$10","v":353.90691827120236},{"$f":"(G65*DB_Inputs!G$8+G66*DB_Inputs!G$9)/DB_Inputs!G$10","v":59.751344845408944},{"$f":"(H65*DB_Inputs!H$8+H66*DB_Inputs!H$9)/DB_Inputs!H$10","v":-1769.8329427471517},{"$f":"(I65*DB_Inputs!I$8+I66*DB_Inputs!I$9)/DB_Inputs!I$10","v":1947.2065200515733},{"$f":"(J65*DB_Inputs!J$8+J66*DB_Inputs!J$9)/DB_Inputs!J$10","v":3746.5336637539399},{"$f":"(K65*DB_Inputs!K$8+K66*DB_Inputs!K$9)/DB_Inputs!K$10","v":298.17280150075152},{"$f":"(L65*DB_Inputs!L$8+L66*DB_Inputs!L$9)/DB_Inputs!L$10","v":-90.744821390329406},{"$f":"(M65*DB_Inputs!M$8+M66*DB_Inputs!M$9)/DB_Inputs!M$10","v":-105.65546276467327},{"$f":"SUMPRODUCT(B67:M67,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":422.69655176029096},null,{"$f":"(P65*DB_Inputs!P$8+P66*DB_Inputs!P$9)/DB_Inputs!P$10","v":-145.26375192325528},{"$f":"(Q65*DB_Inputs!Q$8+Q66*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":-35.270886905268753},{"$f":"(R65*DB_Inputs!R$8+R66*DB_Inputs!R$9)/DB_Inputs!R$10","v":1038.6956437583885},{"$f":"(S65*DB_Inputs!S$8+S66*DB_Inputs!S$9)/DB_Inputs!S$10","v":3721.8735469159515},{"$f":"(T65*DB_Inputs!T$8+T66*DB_Inputs!T$9)/DB_Inputs!T$10","v":2811.4656708596494},{"$f":"(U65*DB_Inputs!U$8+U66*DB_Inputs!U$9)/DB_Inputs!U$10","v":3279.0815070487879},{"$f":"(V65*DB_Inputs!V$8+V66*DB_Inputs!V$9)/DB_Inputs!V$10","v":6217.1778789594637},{"$f":"(W65*DB_Inputs!W$8+W66*DB_Inputs!W$9)/DB_Inputs!W$10","v":3635.572406811003},{"$f":"(X65*DB_Inputs!X$8+X66*DB_Inputs!X$9)/DB_Inputs!X$10","v":3279.7290437565248},{"$f":"(Y65*DB_Inputs!Y$8+Y66*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":4704.2472691080757},{"$f":"(Z65*DB_Inputs!Z$8+Z66*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":1261.0501721158207},{"$f":"(AA65*DB_Inputs!AA$8+AA66*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":522.13957950198653},{"$f":"SUMPRODUCT(P67:AA67,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":2521.7785474956563},null,{"$f":"(AD65*DB_Inputs!AD$8+AD66*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":-5538.5481917881034},{"$f":"(AE65*DB_Inputs!AE$8+AE66*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":-7345.5346678193118},{"$f":"(AF65*DB_Inputs!AF$8+AF66*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":-6976.0595513507897},{"$f":"(AG65*DB_Inputs!AG$8+AG66*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":-5911.5435563324281},{"$f":"(AH65*DB_Inputs!AH$8+AH66*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":-5271.0378750514174},{"$f":"(AI65*DB_Inputs!AI$8+AI66*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":-5623.2189401972882},{"$f":"(AJ65*DB_Inputs!AJ$8+AJ66*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":-5795.3674824397549},{"$f":"(AK65*DB_Inputs!AK$8+AK66*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":-8870.5865055535633},{"$f":"(AL65*DB_Inputs!AL$8+AL66*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":-7373.4600282031524},{"$f":"(AM65*DB_Inputs!AM$8+AM66*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":-5871.3545405549758},{"$f":"(AN65*DB_Inputs!AN$8+AN66*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":-6491.9837206507773},{"$f":"(AO65*DB_Inputs!AO$8+AO66*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":-5842.880195010056},{"$f":"SUMPRODUCT(AD67:AO67,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":-6413.7466610252532},null,{"$f":"(AR65*DB_Inputs!AR$8+AR66*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":-5547.5427902163183},{"$f":"(AS65*DB_Inputs!AS$8+AS66*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":-7304.9307177530218},{"$f":"(AT65*DB_Inputs!AT$8+AT66*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":-6981.1400633134908},{"$f":"(AU65*DB_Inputs!AU$8+AU66*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":-5871.7999005659558},{"$f":"(AV65*DB_Inputs!AV$8+AV66*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":-5237.1405327997272},{"$f":"(AW65*DB_Inputs!AW$8+AW66*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":-5641.64079445674},{"$f":"(AX65*DB_Inputs!AX$8+AX66*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":-5787.2861540116837},{"$f":"(AY65*DB_Inputs!AY$8+AY66*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":-8794.5389419677886},{"$f":"(AZ65*DB_Inputs!AZ$8+AZ66*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":-7357.7093417242504},{"$f":"(BA65*DB_Inputs!BA$8+BA66*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":-6465.4510052167352},{"$f":"(BB65*DB_Inputs!BB$8+BB66*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":-6436.2520399796304},{"$f":"(BC65*DB_Inputs!BC$8+BC66*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":-5859.6107042734075},{"$f":"SUMPRODUCT(AR67:BC67,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":-6448.9991172747505},null,{"$f":"(BF65*DB_Inputs!BF$8+BF66*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":-5522.771324596406},{"$f":"(BG65*DB_Inputs!BG$8+BG66*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":-7342.5164790592116},{"$f":"(BH65*DB_Inputs!BH$8+BH66*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":-7007.1767863161294},{"$f":"(BI65*DB_Inputs!BI$8+BI66*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":-5836.1301666957615},{"$f":"(BJ65*DB_Inputs!BJ$8+BJ66*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":-5218.7531788533106},{"$f":"(BK65*DB_Inputs!BK$8+BK66*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":-5615.2470201763808},{"$f":"(BL65*DB_Inputs!BL$8+BL66*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":-5800.3069338239693},{"$f":"(BM65*DB_Inputs!BM$8+BM66*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":-8797.0285443956018},{"$f":"(BN65*DB_Inputs!BN$8+BN66*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":-7317.7490234315346},{"$f":"(BO65*DB_Inputs!BO$8+BO66*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":-5845.8650031216321},{"$f":"(BP65*DB_Inputs!BP$8+BP66*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":-6426.83836720217},{"$f":"(BQ65*DB_Inputs!BQ$8+BQ66*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":-5863.7454300077279},{"$f":"SUMPRODUCT(BF67:BQ67,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":-6390.4366250574785},null,{"$f":"(BT65*DB_Inputs!BT$8+BT66*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":-5517.9386014654001},{"$f":"(BU65*DB_Inputs!BU$8+BU66*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":-7302.7835586078054},{"$f":"(BV65*DB_Inputs!BV$8+BV66*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":-7004.4511231388642},{"$f":"(BW65*DB_Inputs!BW$8+BW66*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":-5862.074964638733},{"$f":"(BX65*DB_Inputs!BX$8+BX66*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":-5228.2383031626041},{"$f":"(BY65*DB_Inputs!BY$8+BY66*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":-5626.4893269868471},{"$f":"(BZ65*DB_Inputs!BZ$8+BZ66*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":-5750.3360053916704},{"$f":"(CA65*DB_Inputs!CA$8+CA66*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":-8749.826762065346},{"$f":"(CB65*DB_Inputs!CB$8+CB66*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":-7340.4375489216818},{"$f":"(CC65*DB_Inputs!CC$8+CC66*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":-5760.5786955635094},{"$f":"(CD65*DB_Inputs!CD$8+CD66*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":-6630.5466345784789},{"$f":"(CE65*DB_Inputs!CE$8+CE66*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":-5862.312754713701},{"$f":"SUMPRODUCT(BT67:CE67,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":-6394.0978177318784},null,{"$f":"(CH65*DB_Inputs!CH$8+CH66*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":-5589.5626755840467},{"$f":"(CI65*DB_Inputs!CI$8+CI66*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":-7314.0557189315259},{"$f":"(CJ65*DB_Inputs!CJ$8+CJ66*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":-7028.2095147602995},{"$f":"(CK65*DB_Inputs!CK$8+CK66*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":-5828.7486472178971},{"$f":"(CL65*DB_Inputs!CL$8+CL66*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":-5231.0582975819116},{"$f":"(CM65*DB_Inputs!CM$8+CM66*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":-5823.8541600926119},{"$f":"(CN65*DB_Inputs!CN$8+CN66*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":-5755.4605843218005},{"$f":"(CO65*DB_Inputs!CO$8+CO66*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":-8788.7333566079324},{"$f":"(CP65*DB_Inputs!CP$8+CP66*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":-7314.4333598195035},{"$f":"(CQ65*DB_Inputs!CQ$8+CQ66*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":-5839.3345078524935},{"$f":"(CR65*DB_Inputs!CR$8+CR66*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":-6770.1847214611425},{"$f":"(CS65*DB_Inputs!CS$8+CS66*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":-5900.7929441070874},{"$f":"SUMPRODUCT(CH67:CS67,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":-6437.2473105676518},null,{"$f":"(CV65*DB_Inputs!CV$8+CV66*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":-5567.0283429821193},{"$f":"(CW65*DB_Inputs!CW$8+CW66*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":-7316.8798546744538},{"$f":"(CX65*DB_Inputs!CX$8+CX66*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":-6967.8892898926842},{"$f":"(CY65*DB_Inputs!CY$8+CY66*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":-5873.0733069232692},{"$f":"(CZ65*DB_Inputs!CZ$8+CZ66*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":-5239.3328728823681},{"$f":"(DA65*DB_Inputs!DA$8+DA66*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":-5674.0957381771614},{"$f":"(DB65*DB_Inputs!DB$8+DB66*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":-5867.4369145686587},{"$f":"(DC65*DB_Inputs!DC$8+DC66*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":-8910.2351164487645},{"$f":"(DD65*DB_Inputs!DD$8+DD66*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":-7342.8138380004766},{"$f":"(DE65*DB_Inputs!DE$8+DE66*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":-5897.1199341295651},{"$f":"(DF65*DB_Inputs!DF$8+DF66*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":-6420.6279452339086},{"$f":"(DG65*DB_Inputs!DG$8+DG66*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":-5847.1856375298848},{"$f":"SUMPRODUCT(CV67:DG67,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":-6418.113471258931},null,{"$f":"(DJ65*DB_Inputs!DJ$8+DJ66*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":-5577.8385745048945},{"$f":"(DK65*DB_Inputs!DK$8+DK66*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":-7293.3711147391532},{"$f":"(DL65*DB_Inputs!DL$8+DL66*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":-6949.418226628236},{"$f":"(DM65*DB_Inputs!DM$8+DM66*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":-5838.3577187125347},{"$f":"(DN65*DB_Inputs!DN$8+DN66*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":-5309.0181164809037},{"$f":"(DO65*DB_Inputs!DO$8+DO66*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":-5674.9794203586262},{"$f":"(DP65*DB_Inputs!DP$8+DP66*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":-5761.6899997125147},{"$f":"(DQ65*DB_Inputs!DQ$8+DQ66*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":-8798.0321105401963},{"$f":"(DR65*DB_Inputs!DR$8+DR66*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":-7347.7917290808118},{"$f":"(DS65*DB_Inputs!DS$8+DS66*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":-5858.6378307732493},{"$f":"(DT65*DB_Inputs!DT$8+DT66*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":-6448.0614495755844},{"$f":"(DU65*DB_Inputs!DU$8+DU66*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":-5877.4907073294562},{"$f":"SUMPRODUCT(DJ67:DU67,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":-6401.7406357218697},null,{"$f":"(DX65*DB_Inputs!DX$8+DX66*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":-5524.4467337402448},{"$f":"(DY65*DB_Inputs!DY$8+DY66*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":-7497.1470006370218},{"$f":"(DZ65*DB_Inputs!DZ$8+DZ66*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":-6937.9616454133138},{"$f":"(EA65*DB_Inputs!EA$8+EA66*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":-5857.0941696424461},{"$f":"(EB65*DB_Inputs!EB$8+EB66*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":-5248.0920407430049},{"$f":"(EC65*DB_Inputs!EC$8+EC66*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":-5674.1544157639019},{"$f":"(ED65*DB_Inputs!ED$8+ED66*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":-5765.4625837385538},{"$f":"(EE65*DB_Inputs!EE$8+EE66*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":-8883.9774918674411},{"$f":"(EF65*DB_Inputs!EF$8+EF66*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":-7348.1323762197826},{"$f":"(EG65*DB_Inputs!EG$8+EG66*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":-5755.7854477551755},{"$f":"(EH65*DB_Inputs!EH$8+EH66*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":-6444.4394368522526},{"$f":"(EI65*DB_Inputs!EI$8+EI66*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":-5845.8996875957364},{"$f":"SUMPRODUCT(DX67:EI67,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":-6405.8504772136575},null,{"$f":"(EL65*DB_Inputs!EL$8+EL66*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":-5532.0970031612778},{"$f":"(EM65*DB_Inputs!EM$8+EM66*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":-7328.8522916184438},{"$f":"(EN65*DB_Inputs!EN$8+EN66*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":-6960.0068765014066},{"$f":"(EO65*DB_Inputs!EO$8+EO66*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":-5896.8929728929952},{"$f":"(EP65*DB_Inputs!EP$8+EP66*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":-5246.7909832459627},{"$f":"(EQ65*DB_Inputs!EQ$8+EQ66*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":-5628.052849472293},{"$f":"(ER65*DB_Inputs!ER$8+ER66*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":-5756.3489849026346},{"$f":"(ES65*DB_Inputs!ES$8+ES66*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":-8837.459011475652},{"$f":"(ET65*DB_Inputs!ET$8+ET66*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":-7340.8239153801123},{"$f":"(EU65*DB_Inputs!EU$8+EU66*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":-5844.0411924776045},{"$f":"(EV65*DB_Inputs!EV$8+EV66*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":-6465.6045933326996},{"$f":"(EW65*DB_Inputs!EW$8+EW66*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":-5833.7855905237529},{"$f":"SUMPRODUCT(EL67:EW67,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":-6393.7456778935402},null,{"$f":"(EZ65*DB_Inputs!EZ$8+EZ66*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":-5539.0829524802339},{"$f":"(FA65*DB_Inputs!FA$8+FA66*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":-7291.1064412324095},{"$f":"(FB65*DB_Inputs!FB$8+FB66*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":-6964.1037026792928},{"$f":"(FC65*DB_Inputs!FC$8+FC66*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":-5844.2755676761763},{"$f":"(FD65*DB_Inputs!FD$8+FD66*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":-5209.7132494545385},{"$f":"(FE65*DB_Inputs!FE$8+FE66*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":-5619.7039325783053},{"$f":"(FF65*DB_Inputs!FF$8+FF66*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":-5758.9259743059756},{"$f":"(FG65*DB_Inputs!FG$8+FG66*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":-8781.1415591627447},{"$f":"(FH65*DB_Inputs!FH$8+FH66*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":-7325.1027352805404},{"$f":"(FI65*DB_Inputs!FI$8+FI66*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":-6436.6209966095166},{"$f":"(FJ65*DB_Inputs!FJ$8+FJ66*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":-6410.3684516619987},{"$f":"(FK65*DB_Inputs!FK$8+FK66*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":-5851.6193247604251},{"$f":"SUMPRODUCT(EZ67:FK67,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":-6427.9409837578032},null,{"$f":"(FN65*DB_Inputs!FN$8+FN66*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":-5526.8187878555491},{"$f":"(FO65*DB_Inputs!FO$8+FO66*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":-7330.4596578066075},{"$f":"(FP65*DB_Inputs!FP$8+FP66*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":-7000.4095829928219},{"$f":"(FQ65*DB_Inputs!FQ$8+FQ66*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":-5821.9124987801279},{"$f":"(FR65*DB_Inputs!FR$8+FR66*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":-5204.872367821692},{"$f":"(FS65*DB_Inputs!FS$8+FS66*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":-5606.1654214460632},{"$f":"(FT65*DB_Inputs!FT$8+FT66*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":-5801.344547394041},{"$f":"(FU65*DB_Inputs!FU$8+FU66*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":-8805.341831450698},{"$f":"(FV65*DB_Inputs!FV$8+FV66*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":-7329.6914008759386},{"$f":"(FW65*DB_Inputs!FW$8+FW66*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":-5850.9326816689099},{"$f":"(FX65*DB_Inputs!FX$8+FX66*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":-6428.3961841165219},{"$f":"(FY65*DB_Inputs!FY$8+FY66*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":-5863.1156159559132},{"$f":"SUMPRODUCT(FN67:FY67,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":-6388.4545073720428},null,{"$f":"(GB65*DB_Inputs!GB$8+GB66*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":-5529.3386161570061},{"$f":"(GC65*DB_Inputs!GC$8+GC66*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":-7310.0440156037612},{"$f":"(GD65*DB_Inputs!GD$8+GD66*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":-7029.0318509764402},{"$f":"(GE65*DB_Inputs!GE$8+GE66*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":-5868.2643940569133},{"$f":"(GF65*DB_Inputs!GF$8+GF66*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":-5213.5401349969452},{"$f":"(GG65*DB_Inputs!GG$8+GG66*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":-5649.7895526806442},{"$f":"(GH65*DB_Inputs!GH$8+GH66*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":-5739.9857448610519},{"$f":"(GI65*DB_Inputs!GI$8+GI66*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":-8755.9100658365878},{"$f":"(GJ65*DB_Inputs!GJ$8+GJ66*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":-7346.6455294604184},{"$f":"(GK65*DB_Inputs!GK$8+GK66*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":-5762.064804375621},{"$f":"(GL65*DB_Inputs!GL$8+GL66*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":-6609.0695668271974},{"$f":"(GM65*DB_Inputs!GM$8+GM66*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":-5867.8636914836234},{"$f":"SUMPRODUCT(GB67:GM67,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":-6398.0602873142234},null,{"$f":"(GP65*DB_Inputs!GP$8+GP66*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ65*DB_Inputs!GQ$8+GQ66*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR65*DB_Inputs!GR$8+GR66*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS65*DB_Inputs!GS$8+GS66*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT65*DB_Inputs!GT$8+GT66*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU65*DB_Inputs!GU$8+GU66*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV65*DB_Inputs!GV$8+GV66*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW65*DB_Inputs!GW$8+GW66*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX65*DB_Inputs!GX$8+GX66*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY65*DB_Inputs!GY$8+GY66*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ65*DB_Inputs!GZ$8+GZ66*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA65*DB_Inputs!HA$8+HA66*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP67:HA67,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["Slice Delta This Iteration"]
["Slice HLH",{"$f":"(B65*Slice_Pct)","v":-55.697347242456523},-97.995376524180742,6.5031026833959737,179.67745074620075,81.059295623259345,0.37787117724910613,-501.31155316082413,387.8006620072606,829.0622836143001,48.556734117252269,-40.107025301936467,-53.925987217851024,{"$f":"SUMPRODUCT(B69:M69,DB_Inputs!B$8:M$8)/DB_Inputs!N$8","v":68.08579802454986},null,{"$f":"(P65*Slice_Pct)","v":-63.405942708487288},-69.779431468028605,248.2762752315719,1052.7194521588447,753.82614987872387,834.77761744861346,1313.9641400689634,464.42150591889492,713.33428474941945,974.20723611949097,352.20828770729736,137.17038517908136,{"$f":"SUMPRODUCT(P69:AA69,DB_Inputs!P$8:AA$8)/DB_Inputs!AB$8","v":560.65047919792914},null,{"$f":"(AD65*Slice_Pct)","v":-1471.3636264358072},-1965.9736374017696,-1918.9488206389137,-1548.5131256508098,-1370.7949425102506,-1486.9733067106388,-1523.212820928542,-2486.5900829743377,-1923.9495520171101,-1610.1629124299993,-1807.404753254199,-1582.4480777166743,{"$f":"SUMPRODUCT(AD69:AO69,DB_Inputs!AD$8:AO$8)/DB_Inputs!AP$8","v":-1721.5952441252896},null,{"$f":"(AR65*Slice_Pct)","v":-1469.2838264643904},-2040.0419289601984,-1847.5380769873307,-1597.6561635823894,-1370.6309435111218,-1450.7405300586133,-1520.5963415543781,-2397.3987176224455,-1933.891861098612,-1744.8411687005546,-1795.301375672675,-1588.9014216578948,{"$f":"SUMPRODUCT(AR69:BC69,DB_Inputs!AR$8:BC$8)/DB_Inputs!BD$8","v":-1727.0101093203691},null,{"$f":"(BF65*Slice_Pct)","v":-1525.0518909836953},-1965.8831037926632,-1851.7953106386703,-1591.3504026239741,-1365.6835833600935,-1429.3238022993457,-1525.244095324314,-2469.8576492298093,-1912.2523946816286,-1669.3733588483763,-1725.1729352406762,-1587.6683920607986,{"$f":"SUMPRODUCT(BF69:BQ69,DB_Inputs!BF$8:BQ$8)/DB_Inputs!BR$8","v":-1717.3422689265453},null,{"$f":"(BT65*Slice_Pct)","v":-1519.6567995996586},-1957.3510262677241,-1853.4540403800488,-1595.01031754155,-1369.1239390598266,-1447.3630251584264,-1573.1096826519579,-2294.4270530406134,-1930.4989922529214,-1648.8175644532021,-1772.3053496077066,-1589.7518463714512,{"$f":"SUMPRODUCT(BT69:CE69,DB_Inputs!BT$8:CE$8)/DB_Inputs!CF$8","v":-1714.7882430142438},null,{"$f":"(CH65*Slice_Pct)","v":-1539.8824126299801},-1959.0282539844322,-1930.8867339818664,-1528.7092392468849,-1361.5235245070526,-1532.6889880683493,-1514.8298956194146,-2372.2126221960375,-1988.9232669657074,-1602.607696838543,-1803.2912767780563,-1662.407900989537,{"$f":"SUMPRODUCT(CH69:CS69,DB_Inputs!CH$8:CS$8)/DB_Inputs!CT$8","v":-1732.7684065221899},null,{"$f":"(CV65*Slice_Pct)","v":-1473.7095421375489},-1960.4947152828697,-1919.3915811801066,-1536.6775661108336,-1372.081962246084,-1514.648556561443,-1539.0004609042601,-2331.2460927349366,-2009.016341500484,-1616.4271353056247,-1791.6225906533496,-1585.9636962842667,{"$f":"SUMPRODUCT(CV69:DG69,DB_Inputs!CV$8:DG$8)/DB_Inputs!DH$8","v":-1720.3972819115461},null,{"$f":"(DJ65*Slice_Pct)","v":-1480.453737128802},-2036.3575658561588,-1838.7612905191725,-1532.0105373644344,-1387.308054710556,-1499.0504191683265,-1516.0929824335201,-2470.2888950375973,-1918.1613963079153,-1607.289538572657,-1797.01651923397,-1590.3257498847977,{"$f":"SUMPRODUCT(DJ69:DU69,DB_Inputs!DJ$8:DU$8)/DB_Inputs!DV$8","v":-1720.1092563281388},null,{"$f":"(DX65*Slice_Pct)","v":-1464.3688412711608},-2083.6758030724109,-1838.4062390723439,-1595.1657951866766,-1374.4119530964026,-1458.426496614878,-1516.4391626227055,-2417.7248301179352,-1932.4367644992869,-1583.4768685623756,-1796.9327342613728,-1585.9768345217622,{"$f":"SUMPRODUCT(DX69:EI69,DB_Inputs!DX$8:EI$8)/DB_Inputs!EJ$8","v":-1717.39821746288},null,{"$f":"(EL65*Slice_Pct)","v":-1527.1713057892446},-1962.7180535873761,-1841.4180605256752,-1607.2798334261058,-1365.58380477628,-1432.9632906953175,-1576.1145131512453,-2383.4299978680056,-1916.8418675075982,-1669.1791688728038,-1733.7603720370564,-1580.6224929955135,{"$f":"SUMPRODUCT(EL69:EW69,DB_Inputs!EL$8:EW$8)/DB_Inputs!EX$8","v":-1717.3031739868857},null,{"$f":"(EZ65*Slice_Pct)","v":-1524.2884897982715},-1954.7310238165246,-1918.2632677312815,-1529.8169146053758,-1364.749855991063,-1445.8656928300704,-1575.042671658083,-2301.6830853847573,-1928.0711668170738,-1804.9937652779893,-1722.0456444622932,-1653.5231096626082,{"$f":"SUMPRODUCT(EZ69:FK69,DB_Inputs!EZ$8:FK$8)/DB_Inputs!FL$8","v":-1727.7067861647754},null,{"$f":"(FN65*Slice_Pct)","v":-1468.5726252798891},-1963.2912229085298,-1925.0556047990704,-1527.9744801956681,-1363.5408940405462,-1483.6586981359876,-1525.3015361913344,-2376.7992201005,-1991.9444062787452,-1605.5457977361182,-1725.7896466817472,-1653.6777343222284,{"$f":"SUMPRODUCT(FN69:FY69,DB_Inputs!FN$8:FY$8)/DB_Inputs!FZ$8","v":-1717.1647632399972},null,{"$f":"(GB65*Slice_Pct)","v":-1464.8907657363902},-1959.3130380403227,-1932.803239067701,-1535.6538055137132,-1365.3253109711443,-1508.7871861659969,-1509.621226934998,-2295.0064835454209,-2010.3892336373087,-1582.5313316683084,-1834.8281003248951,-1589.9390739629475,{"$f":"SUMPRODUCT(GB69:GM69,DB_Inputs!GB$8:GM$8)/DB_Inputs!GN$8","v":-1715.1729779931063},null,{"$f":"(GP65*Slice_Pct)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP69:HA69,DB_Inputs!GP$8:HA$8)/DB_Inputs!HB$8","v":{"$error":"#DIV/0!"}}]
["Slice LLH",{"$f":"(B66*Slice_Pct)","v":10.93718736203625},11.419203533871858,108.50192944404058,144.49044036883257,79.669267125696933,31.930465349262739,-278.72833449246025,512.35787108072691,882.925192557777,90.158527252858548,6.3344662525629776,10.154811027721346,{"$f":"SUMPRODUCT(B70:M70,DB_Inputs!B$9:M$9)/DB_Inputs!N$9","v":131.6040606056475},null,{"$f":"(P66*Slice_Pct)","v":9.0364468730753416},68.940773486917792,222.06214666437288,584.26773157448145,486.38662815075389,631.98132479546894,1549.7664803898897,1285.8949639052903,786.09557490661643,1190.4685616708471,196.01969363521684,97.618010901934142,{"$f":"SUMPRODUCT(P70:AA70,DB_Inputs!P$9:AA$9)/DB_Inputs!AB$9","v":589.55312440568207},null,{"$f":"(AD66*Slice_Pct)","v":-965.51424289237013},-1301.3339010425657,-1198.9863507749653,-1084.7007906111292,-965.46355714957417,-1013.2494696628991,-1036.2899399537948,-1470.5298808637267,-1337.6838040370887,-985.7847594480329,-1055.6918356935498,-1010.8974024526236,{"$f":"SUMPRODUCT(AD70:AO70,DB_Inputs!AD$9:AO$9)/DB_Inputs!AP$9","v":-1121.6165375212117},null,{"$f":"(AR66*Slice_Pct)","v":-973.27048986761736},-1228.7404426373066,-1257.056047574094,-1029.5873308748342,-950.80560224982503,-1049.2138638264564,-1035.5187559345602,-1536.8460721463618,-1315.5971176128676,-1121.3574664504713,-1042.300825767072,-1011.3893065575658,{"$f":"SUMPRODUCT(AR70:BC70,DB_Inputs!AR$9:BC$9)/DB_Inputs!BD$9","v":-1133.3458016770358},null,{"$f":"(BF66*Slice_Pct)","v":-913.96103050935767},-1299.9054166033036,-1265.0841445520134,-1019.3798124578016,-947.64755440791362,-1064.6267430628166,-1036.1700944886097,-1453.8157071535384,-1323.6912078630655,-933.44233413711402,-1095.6826006052854,-1015.0457352443195,{"$f":"SUMPRODUCT(BF70:BQ70,DB_Inputs!BF$9:BQ$9)/DB_Inputs!BR$9","v":-1115.3759701619579},null,{"$f":"(BT66*Slice_Pct)","v":-918.3112801012436},-1290.2468724802329,-1261.574725768678,-1027.8818750065925,-948.09229089126563,-1045.6755688505818,-975.22890709119076,-1602.4073840991664,-1310.9394848722184,-915.40677503421432,-1140.865090856968,-1011.7085244296306,{"$f":"SUMPRODUCT(BT70:CE70,DB_Inputs!BT$9:CE$9)/DB_Inputs!CF$9","v":-1120.5311707677909},null,{"$f":"(CH66*Slice_Pct)","v":-929.59685578577376},-1293.9132248929971,-1210.7486412696696,-1067.1193806838887,-956.6194766305141,-1058.7387086312117,-1026.2722659345177,-1523.8172103788045,-1255.5845308920109,-978.85378933595575,-1173.6678779196784,-974.94628926831285,{"$f":"SUMPRODUCT(CH70:CS70,DB_Inputs!CH$9:CS$9)/DB_Inputs!CT$9","v":-1122.0428109234444},null,{"$f":"(CV66*Slice_Pct)","v":-977.70689012613161},-1293.5280606111669,-1194.4539685101581,-1079.8720792042557,-950.03395140172995,-1004.3245785593843,-1053.4937109211462,-1638.4349777829314,-1244.9863774296475,-991.12747816106491,-1038.9090298699384,-1008.7053520440853,{"$f":"SUMPRODUCT(CV70:DG70,DB_Inputs!CV$9:DG$9)/DB_Inputs!DH$9","v":-1125.8012651801555},null,{"$f":"(DJ66*Slice_Pct)","v":-974.22966407479669},-1227.3157724410744,-1251.8281708729046,-1067.8879058213793,-966.70065588194404,-1024.6245875199422,-1027.8982436677463,-1453.807739879594,-1331.7825859636932,-982.87084701496724,-1046.2158053591679,-1018.7555101772766,{"$f":"SUMPRODUCT(DJ70:DU70,DB_Inputs!DJ$9:DU$9)/DB_Inputs!DV$9","v":-1117.6946446555892},null,{"$f":"(DX66*Slice_Pct)","v":-967.55406402309632},-1272.5198764479637,-1246.370155111731,-1025.2518918435328,-951.57405300304174,-1056.1980784861566,-1029.4559824696321,-1557.1904760821164,-1312.4313030886583,-960.02981812228097,-1044.454144790416,-1008.0310944856776,{"$f":"SUMPRODUCT(DX70:EI70,DB_Inputs!DX$9:EI$9)/DB_Inputs!EJ$9","v":-1123.2824860540056},null,{"$f":"(EL66*Slice_Pct)","v":-916.08237976390888},-1296.8715117544336,-1253.9193290593241,-1030.7359775367026,-959.54328219661318,-1066.5270365083977,-974.5488417073027,-1534.7188210354695,-1329.8362322993194,-932.77131809806599,-1104.8098543378455,-1008.5269884087817,{"$f":"SUMPRODUCT(EL70:EW70,DB_Inputs!EL$9:EW$9)/DB_Inputs!EX$9","v":-1116.7428613742336},null,{"$f":"(EZ66*Slice_Pct)","v":-923.34138946634096},-1287.5485177662704,-1193.9044825436154,-1073.7219819629854,-944.09682360738054,-1044.0698173564031,-977.206916676476,-1609.3541059158069,-1306.0042899322195,-1066.2353129066316,-1091.0833433154423,-961.14315989747752,{"$f":"SUMPRODUCT(EZ70:FK70,DB_Inputs!EZ$9:FK$9)/DB_Inputs!FL$9","v":-1124.0671110558139},null,{"$f":"(FN66*Slice_Pct)","v":-963.01947615454696},-1296.9781160024165,-1203.8590256573043,-1064.5257694221202,-943.14067548674859,-1008.65643451699,-1036.6502248059974,-1526.5652929138057,-1259.6134415723593,-981.10876373506562,-1095.6732806313721,-966.56738980139176,{"$f":"SUMPRODUCT(FN70:FY70,DB_Inputs!FN$9:FY$9)/DB_Inputs!FZ$9","v":-1114.5766487463789},null,{"$f":"(GB66*Slice_Pct)","v":-969.48358912337972},-1291.5096966570443,-1208.9245125354644,-1078.6904812428809,-945.35972073462392,-999.22475969997299,-1025.0670344102846,-1604.8097445182018,-1245.230385099253,-964.46739082972124,-1081.2938724524961,-1014.3141021750657,{"$f":"SUMPRODUCT(GB70:GM70,DB_Inputs!GB$9:GM$9)/DB_Inputs!GN$9","v":-1122.090957259298},null,{"$f":"(GP66*Slice_Pct)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUMPRODUCT(GP70:HA70,DB_Inputs!GP$9:HA$9)/DB_Inputs!HB$9","v":{"$error":"#DIV/0!"}}]
["Slice Flat",{"$f":"(B69*DB_Inputs!B$8+B70*DB_Inputs!B$9)/DB_Inputs!B$10","v":-26.320831986712399},{"$f":"(C69*DB_Inputs!C$8+C70*DB_Inputs!C$9)/DB_Inputs!C$10","v":-49.28236653994373},{"$f":"(D69*DB_Inputs!D$8+D70*DB_Inputs!D$9)/DB_Inputs!D$10","v":53.663850540468211},{"$f":"(E69*DB_Inputs!E$8+E70*DB_Inputs!E$9)/DB_Inputs!E$10","v":164.16489778413518},{"$f":"(F69*DB_Inputs!F$8+F70*DB_Inputs!F$9)/DB_Inputs!F$10","v":80.46356912430403},{"$f":"(G69*DB_Inputs!G$8+G70*DB_Inputs!G$9)/DB_Inputs!G$10","v":13.584946261362484},{"$f":"(H69*DB_Inputs!H$8+H70*DB_Inputs!H$9)/DB_Inputs!H$10","v":-402.38567819710687},{"$f":"(I69*DB_Inputs!I$8+I70*DB_Inputs!I$9)/DB_Inputs!I$10","v":442.71297998588557},{"$f":"(J69*DB_Inputs!J$8+J70*DB_Inputs!J$9)/DB_Inputs!J$10","v":851.80440072376803},{"$f":"(K69*DB_Inputs!K$8+K70*DB_Inputs!K$9)/DB_Inputs!K$10","v":67.791971803607851},{"$f":"(L69*DB_Inputs!L$8+L70*DB_Inputs!L$9)/DB_Inputs!L$10","v":-20.631561101662506},{"$f":"(M69*DB_Inputs!M$8+M70*DB_Inputs!M$9)/DB_Inputs!M$10","v":-24.021614703250584},{"$f":"SUMPRODUCT(B71:M71,DB_Inputs!B$10:M$10)/DB_Inputs!N$10","v":96.103442615116208},null,{"$f":"(P69*DB_Inputs!P$8+P70*DB_Inputs!P$9)/DB_Inputs!P$10","v":-33.026876109767478},{"$f":"(Q69*DB_Inputs!Q$8+Q70*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":-8.0191183050080888},{"$f":"(R69*DB_Inputs!R$8+R70*DB_Inputs!R$9)/DB_Inputs!R$10","v":236.15576417361967},{"$f":"(S69*DB_Inputs!S$8+S70*DB_Inputs!S$9)/DB_Inputs!S$10","v":846.19772587971693},{"$f":"(T69*DB_Inputs!T$8+T70*DB_Inputs!T$9)/DB_Inputs!T$10","v":639.20921199530824},{"$f":"(U69*DB_Inputs!U$8+U70*DB_Inputs!U$9)/DB_Inputs!U$10","v":745.52541327959841},{"$f":"(V69*DB_Inputs!V$8+V70*DB_Inputs!V$9)/DB_Inputs!V$10","v":1413.5251282044658},{"$f":"(W69*DB_Inputs!W$8+W70*DB_Inputs!W$9)/DB_Inputs!W$10","v":826.57647126773588},{"$f":"(X69*DB_Inputs!X$8+X70*DB_Inputs!X$9)/DB_Inputs!X$10","v":745.67263593039593},{"$f":"(Y69*DB_Inputs!Y$8+Y70*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":1069.5482506098738},{"$f":"(Z69*DB_Inputs!Z$8+Z70*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":286.70984503190874},{"$f":"(AA69*DB_Inputs!AA$8+AA70*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":118.71261051641268},{"$f":"SUMPRODUCT(P71:AA71,DB_Inputs!P$10:AA$10)/DB_Inputs!AB$10","v":573.34652700151742},null,{"$f":"(AD69*DB_Inputs!AD$8+AD70*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":-1259.2332397885596},{"$f":"(AE69*DB_Inputs!AE$8+AE70*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":-1670.0660710060629},{"$f":"(AF69*DB_Inputs!AF$8+AF70*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":-1586.0629474760131},{"$f":"(AG69*DB_Inputs!AG$8+AG70*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":-1344.036719880628},{"$f":"(AH69*DB_Inputs!AH$8+AH70*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":-1198.4126291959399},{"$f":"(AI69*DB_Inputs!AI$8+AI70*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":-1278.4838118053751},{"$f":"(AJ69*DB_Inputs!AJ$8+AJ70*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":-1317.6231600725378},{"$f":"(AK69*DB_Inputs!AK$8+AK70*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":-2016.7988067296467},{"$f":"(AL69*DB_Inputs!AL$8+AL70*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":-1676.4151250922121},{"$f":"(AM69*DB_Inputs!AM$8+AM70*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":-1334.8994256314979},{"$f":"(AN69*DB_Inputs!AN$8+AN70*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":-1476.0044347597193},{"$f":"(AO69*DB_Inputs!AO$8+AO70*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":-1328.4255553770963},{"$f":"SUMPRODUCT(AD71:AO71,DB_Inputs!AD$10:AO$10)/DB_Inputs!AP$10","v":-1458.2166133573794},null,{"$f":"(AR69*DB_Inputs!AR$8+AR70*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":-1261.2782336980017},{"$f":"(AS69*DB_Inputs!AS$8+AS70*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":-1660.834438126891},{"$f":"(AT69*DB_Inputs!AT$8+AT70*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":-1587.2180425148283},{"$f":"(AU69*DB_Inputs!AU$8+AU70*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":-1335.0006817928747},{"$f":"(AV69*DB_Inputs!AV$8+AV70*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":-1190.7057972562802},{"$f":"(AW69*DB_Inputs!AW$8+AW70*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":-1282.6721677460955},{"$f":"(AX69*DB_Inputs!AX$8+AX70*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":-1315.7858054037881},{"$f":"(AY69*DB_Inputs!AY$8+AY70*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":-1999.5087847679122},{"$f":"(AZ69*DB_Inputs!AZ$8+AZ70*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":-1672.834080515742},{"$f":"(BA69*DB_Inputs!BA$8+BA70*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":-1469.9720096440662},{"$f":"(BB69*DB_Inputs!BB$8+BB70*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":-1463.3333913056888},{"$f":"(BC69*DB_Inputs!BC$8+BC70*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":-1332.229370502193},{"$f":"SUMPRODUCT(AR71:BC71,DB_Inputs!AR$10:BC$10)/DB_Inputs!BD$10","v":-1466.2315413053527},null,{"$f":"(BF69*DB_Inputs!BF$8+BF70*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":-1255.6462428175896},{"$f":"(BG69*DB_Inputs!BG$8+BG70*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":-1669.3798616459444},{"$f":"(BH69*DB_Inputs!BH$8+BH70*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":-1593.1376997832624},{"$f":"(BI69*DB_Inputs!BI$8+BI70*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":-1326.8908824396146},{"$f":"(BJ69*DB_Inputs!BJ$8+BJ70*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":-1186.5252852377307},{"$f":"(BK69*DB_Inputs!BK$8+BK70*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":-1276.6713320132615},{"$f":"(BL69*DB_Inputs!BL$8+BL70*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":-1318.7461838603499},{"$f":"(BM69*DB_Inputs!BM$8+BM70*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":-2000.0748157966948},{"$f":"(BN69*DB_Inputs!BN$8+BN70*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":-1663.7487824693465},{"$f":"(BO69*DB_Inputs!BO$8+BO70*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":-1329.1041753797283},{"$f":"(BP69*DB_Inputs!BP$8+BP70*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":-1461.1931174903509},{"$f":"(BQ69*DB_Inputs!BQ$8+BQ70*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":-1333.1694334756967},{"$f":"SUMPRODUCT(BF71:BQ71,DB_Inputs!BF$10:BQ$10)/DB_Inputs!BR$10","v":-1452.9168901998178},null,{"$f":"(BT69*DB_Inputs!BT$8+BT70*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":-1254.5474845519705},{"$f":"(BU69*DB_Inputs!BU$8+BU70*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":-1660.3462643179535},{"$f":"(BV69*DB_Inputs!BV$8+BV70*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":-1592.5179984546057},{"$f":"(BW69*DB_Inputs!BW$8+BW70*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":-1332.789639810333},{"$f":"(BX69*DB_Inputs!BX$8+BX70*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":-1188.6818041304434},{"$f":"(BY69*DB_Inputs!BY$8+BY70*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":-1279.2273604050754},{"$f":"(BZ69*DB_Inputs!BZ$8+BZ70*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":-1307.3848935138392},{"$f":"(CA69*DB_Inputs!CA$8+CA70*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":-1989.3431129696528},{"$f":"(CB69*DB_Inputs!CB$8+CB70*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":-1668.9072002477355},{"$f":"(CC69*DB_Inputs!CC$8+CC70*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":-1309.7136510659282},{"$f":"(CD69*DB_Inputs!CD$8+CD70*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":-1507.5078217444939},{"$f":"(CE69*DB_Inputs!CE$8+CE70*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":-1332.8437032861975},{"$f":"SUMPRODUCT(BT71:CE71,DB_Inputs!BT$10:CE$10)/DB_Inputs!CF$10","v":-1453.7492916438839},null,{"$f":"(CH69*DB_Inputs!CH$8+CH70*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":-1270.8317907954374},{"$f":"(CI69*DB_Inputs!CI$8+CI70*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":-1662.9090801448338},{"$f":"(CJ69*DB_Inputs!CJ$8+CJ70*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":-1597.9196588568723},{"$f":"(CK69*DB_Inputs!CK$8+CK70*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":-1325.2126349341661},{"$f":"(CL69*DB_Inputs!CL$8+CL70*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":-1189.3229524216281},{"$f":"(CM69*DB_Inputs!CM$8+CM70*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":-1324.0998341303359},{"$f":"(CN69*DB_Inputs!CN$8+CN70*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":-1308.5500075302359},{"$f":"(CO69*DB_Inputs!CO$8+CO70*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":-1998.188838491666},{"$f":"(CP69*DB_Inputs!CP$8+CP70*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":-1662.9949398218421},{"$f":"(CQ69*DB_Inputs!CQ$8+CQ70*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":-1327.6194150363272},{"$f":"(CR69*DB_Inputs!CR$8+CR70*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":-1539.2556579019624},{"$f":"(CS69*DB_Inputs!CS$8+CS70*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":-1341.5924821862991},{"$f":"SUMPRODUCT(CH71:CS71,DB_Inputs!CH$10:CS$10)/DB_Inputs!CT$10","v":-1463.55967403604},null,{"$f":"(CV69*DB_Inputs!CV$8+CV70*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":-1265.7084300037288},{"$f":"(CW69*DB_Inputs!CW$8+CW70*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":-1663.5511699990743},{"$f":"(CX69*DB_Inputs!CX$8+CX70*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":-1584.2053731714209},{"$f":"(CY69*DB_Inputs!CY$8+CY70*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":-1335.2902009154604},{"$f":"(CZ69*DB_Inputs!CZ$8+CZ70*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":-1191.2042433127895},{"$f":"(DA69*DB_Inputs!DA$8+DA70*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":-1290.0510588404832},{"$f":"(DB69*DB_Inputs!DB$8+DB70*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":-1334.0087220225007},{"$f":"(DC69*DB_Inputs!DC$8+DC70*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":-2025.813235605558},{"$f":"(DD69*DB_Inputs!DD$8+DD70*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":-1669.4474685801122},{"$f":"(DE69*DB_Inputs!DE$8+DE70*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":-1340.7573939838296},{"$f":"(DF69*DB_Inputs!DF$8+DF70*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":-1459.7811283724907},{"$f":"(DG69*DB_Inputs!DG$8+DG70*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":-1329.4044321775193},{"$f":"SUMPRODUCT(CV71:DG71,DB_Inputs!CV$10:DG$10)/DB_Inputs!DH$10","v":-1459.2094425984878},null,{"$f":"(DJ69*DB_Inputs!DJ$8+DJ70*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":-1268.1662226222836},{"$f":"(DK69*DB_Inputs!DK$8+DK70*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":-1658.2062699048643},{"$f":"(DL69*DB_Inputs!DL$8+DL70*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":-1580.0058291697426},{"$f":"(DM69*DB_Inputs!DM$8+DM70*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":-1327.3973342110446},{"$f":"(DN69*DB_Inputs!DN$8+DN70*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":-1207.0477409268651},{"$f":"(DO69*DB_Inputs!DO$8+DO70*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":-1290.2519710538961},{"$f":"(DP69*DB_Inputs!DP$8+DP70*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":-1309.9663149546377},{"$f":"(DQ69*DB_Inputs!DQ$8+DQ70*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":-2000.3029845881981},{"$f":"(DR69*DB_Inputs!DR$8+DR70*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":-1670.5792319403547},{"$f":"(DS69*DB_Inputs!DS$8+DS70*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":-1332.0081799289444},{"$f":"(DT69*DB_Inputs!DT$8+DT70*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":-1466.0183550526056},{"$f":"(DU69*DB_Inputs!DU$8+DU70*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":-1336.2945322370106},{"$f":"SUMPRODUCT(DJ71:DU71,DB_Inputs!DJ$10:DU$10)/DB_Inputs!DV$10","v":-1455.4869474564525},null,{"$f":"(DX69*DB_Inputs!DX$8+DX70*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":-1256.0271604897146},{"$f":"(DY69*DB_Inputs!DY$8+DY70*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":-1704.5363477708315},{"$f":"(DZ69*DB_Inputs!DZ$8+DZ70*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":-1577.4010837778801},{"$f":"(EA69*DB_Inputs!EA$8+EA70*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":-1331.6572162215671},{"$f":"(EB69*DB_Inputs!EB$8+EB70*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":-1193.195710199248},{"$f":"(EC69*DB_Inputs!EC$8+EC70*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":-1290.0643996592489},{"$f":"(ED69*DB_Inputs!ED$8+ED70*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":-1310.8240421136302},{"$f":"(EE69*DB_Inputs!EE$8+EE70*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":-2019.8433545959974},{"$f":"(EF69*DB_Inputs!EF$8+EF70*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":-1670.6566807925772},{"$f":"(EG69*DB_Inputs!EG$8+EG70*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":-1308.6238678307209},{"$f":"(EH69*DB_Inputs!EH$8+EH70*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":-1465.1948614838543},{"$f":"(EI69*DB_Inputs!EI$8+EI70*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":-1329.1120611723913},{"$f":"SUMPRODUCT(DX71:EI71,DB_Inputs!DX$10:EI$10)/DB_Inputs!EJ$10","v":-1456.4213527983425},null,{"$f":"(EL69*DB_Inputs!EL$8+EL70*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":-1257.7665104447417},{"$f":"(EM69*DB_Inputs!EM$8+EM70*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":-1666.2731993177861},{"$f":"(EN69*DB_Inputs!EN$8+EN70*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":-1582.4132434276066},{"$f":"(EO69*DB_Inputs!EO$8+EO70*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":-1340.7057925310055},{"$f":"(EP69*DB_Inputs!EP$8+EP70*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":-1192.8999043688355},{"$f":"(EQ69*DB_Inputs!EQ$8+EQ70*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":-1279.5828397503215},{"$f":"(ER69*DB_Inputs!ER$8+ER70*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":-1308.751992509493},{"$f":"(ES69*DB_Inputs!ES$8+ES70*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":-2009.267005931081},{"$f":"(ET69*DB_Inputs!ET$8+ET70*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":-1668.9950437529917},{"$f":"(EU69*DB_Inputs!EU$8+EU70*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":-1328.689517439323},{"$f":"(EV69*DB_Inputs!EV$8+EV70*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":-1470.0069291309355},{"$f":"(EW69*DB_Inputs!EW$8+EW70*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":-1326.3578242902993},{"$f":"SUMPRODUCT(EL71:EW71,DB_Inputs!EL$10:EW$10)/DB_Inputs!EX$10","v":-1453.6692298345195},null,{"$f":"(EZ69*DB_Inputs!EZ$8+EZ70*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":-1259.354821910001},{"$f":"(FA69*DB_Inputs!FA$8+FA70*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":-1657.6913782657182},{"$f":"(FB69*DB_Inputs!FB$8+FB70*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":-1583.3446896337587},{"$f":"(FC69*DB_Inputs!FC$8+FC70*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":-1328.7428045157196},{"$f":"(FD69*DB_Inputs!FD$8+FD70*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":-1184.4699849694848},{"$f":"(FE69*DB_Inputs!FE$8+FE70*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":-1277.6846467031382},{"$f":"(FF69*DB_Inputs!FF$8+FF70*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":-1309.3378916662577},{"$f":"(FG69*DB_Inputs!FG$8+FG70*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":-1996.4627826081232},{"$f":"(FH69*DB_Inputs!FH$8+FH70*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":-1665.4207076879131},{"$f":"(FI69*DB_Inputs!FI$8+FI70*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":-1463.4172765471465},{"$f":"(FJ69*DB_Inputs!FJ$8+FJ70*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":-1457.4485504329687},{"$f":"(FK69*DB_Inputs!FK$8+FK70*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":-1330.4124664388805},{"$f":"SUMPRODUCT(EZ71:FK71,DB_Inputs!EZ$10:FK$10)/DB_Inputs!FL$10","v":-1461.4438061852061},null,{"$f":"(FN69*DB_Inputs!FN$8+FN70*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":-1256.5664659692616},{"$f":"(FO69*DB_Inputs!FO$8+FO70*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":-1666.6386468795945},{"$f":"(FP69*DB_Inputs!FP$8+FP70*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":-1591.5991219700816},{"$f":"(FQ69*DB_Inputs!FQ$8+FQ70*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":-1323.6583818976524},{"$f":"(FR69*DB_Inputs!FR$8+FR70*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":-1183.3693718032043},{"$f":"(FS69*DB_Inputs!FS$8+FS70*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":-1274.6065578891339},{"$f":"(FT69*DB_Inputs!FT$8+FT70*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":-1318.9820936064143},{"$f":"(FU69*DB_Inputs!FU$8+FU70*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":-2001.964908114968},{"$f":"(FV69*DB_Inputs!FV$8+FV70*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":-1666.4639775203516},{"$f":"(FW69*DB_Inputs!FW$8+FW70*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":-1330.2563526388799},{"$f":"(FX69*DB_Inputs!FX$8+FX70*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":-1461.547299628364},{"$f":"(FY69*DB_Inputs!FY$8+FY70*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":-1333.0262402125045},{"$f":"SUMPRODUCT(FN71:FY71,DB_Inputs!FN$10:FY$10)/DB_Inputs!FZ$10","v":-1452.4662398870928},null,{"$f":"(GB69*DB_Inputs!GB$8+GB70*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":-1257.1393690922246},{"$f":"(GC69*DB_Inputs!GC$8+GC70*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":-1661.9969872996396},{"$f":"(GD69*DB_Inputs!GD$8+GD70*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":-1598.1066235743012},{"$f":"(GE69*DB_Inputs!GE$8+GE70*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":-1334.1968561039914},{"$f":"(GF69*DB_Inputs!GF$8+GF70*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":-1185.3400580126356},{"$f":"(GG69*DB_Inputs!GG$8+GG70*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":-1284.5248531183659},{"$f":"(GH69*DB_Inputs!GH$8+GH70*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":-1305.0316789801191},{"$f":"(GI69*DB_Inputs!GI$8+GI70*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":-1990.7262007484746},{"$f":"(GJ69*DB_Inputs!GJ$8+GJ70*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":-1670.3186342870615},{"$f":"(GK69*DB_Inputs!GK$8+GK70*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":-1310.0515297932325},{"$f":"(GL69*DB_Inputs!GL$8+GL70*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":-1502.6248385746978},{"$f":"(GM69*DB_Inputs!GM$8+GM70*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":-1334.1057531683334},{"$f":"SUMPRODUCT(GB71:GM71,DB_Inputs!GB$10:GM$10)/DB_Inputs!GN$10","v":-1454.6501908031869},null,{"$f":"(GP69*DB_Inputs!GP$8+GP70*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ69*DB_Inputs!GQ$8+GQ70*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR69*DB_Inputs!GR$8+GR70*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS69*DB_Inputs!GS$8+GS70*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT69*DB_Inputs!GT$8+GT70*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU69*DB_Inputs!GU$8+GU70*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV69*DB_Inputs!GV$8+GV70*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW69*DB_Inputs!GW$8+GW70*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX69*DB_Inputs!GX$8+GX70*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY69*DB_Inputs!GY$8+GY70*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ69*DB_Inputs!GZ$8+GZ70*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA69*DB_Inputs!HA$8+HA70*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(GP71:HA71,DB_Inputs!GP$10:HA$10)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
[]
["Flat Check",{"$f":"(B69*DB_Inputs!B$8+SliceAdjustment!B70*DB_Inputs!B$9)/DB_Inputs!B$10","v":-26.320831986712399},{"$f":"(C69*DB_Inputs!C$8+SliceAdjustment!C70*DB_Inputs!C$9)/DB_Inputs!C$10","v":-49.28236653994373},{"$f":"(D69*DB_Inputs!D$8+SliceAdjustment!D70*DB_Inputs!D$9)/DB_Inputs!D$10","v":53.663850540468211},{"$f":"(E69*DB_Inputs!E$8+SliceAdjustment!E70*DB_Inputs!E$9)/DB_Inputs!E$10","v":164.16489778413518},{"$f":"(F69*DB_Inputs!F$8+SliceAdjustment!F70*DB_Inputs!F$9)/DB_Inputs!F$10","v":80.46356912430403},{"$f":"(G69*DB_Inputs!G$8+SliceAdjustment!G70*DB_Inputs!G$9)/DB_Inputs!G$10","v":13.584946261362484},{"$f":"(H69*DB_Inputs!H$8+SliceAdjustment!H70*DB_Inputs!H$9)/DB_Inputs!H$10","v":-402.38567819710687},{"$f":"(I69*DB_Inputs!I$8+SliceAdjustment!I70*DB_Inputs!I$9)/DB_Inputs!I$10","v":442.71297998588557},{"$f":"(J69*DB_Inputs!J$8+SliceAdjustment!J70*DB_Inputs!J$9)/DB_Inputs!J$10","v":851.80440072376803},{"$f":"(K69*DB_Inputs!K$8+SliceAdjustment!K70*DB_Inputs!K$9)/DB_Inputs!K$10","v":67.791971803607851},{"$f":"(L69*DB_Inputs!L$8+SliceAdjustment!L70*DB_Inputs!L$9)/DB_Inputs!L$10","v":-20.631561101662506},{"$f":"(M69*DB_Inputs!M$8+SliceAdjustment!M70*DB_Inputs!M$9)/DB_Inputs!M$10","v":-24.021614703250584},{"$f":"(N69*DB_Inputs!N$8+SliceAdjustment!N70*DB_Inputs!N$9)/DB_Inputs!N$10","v":96.103442615116222},null,{"$f":"(P69*DB_Inputs!P$8+SliceAdjustment!P70*DB_Inputs!P$9)/DB_Inputs!P$10","v":-33.026876109767478},{"$f":"(Q69*DB_Inputs!Q$8+SliceAdjustment!Q70*DB_Inputs!Q$9)/DB_Inputs!Q$10","v":-8.0191183050080888},{"$f":"(R69*DB_Inputs!R$8+SliceAdjustment!R70*DB_Inputs!R$9)/DB_Inputs!R$10","v":236.15576417361967},{"$f":"(S69*DB_Inputs!S$8+SliceAdjustment!S70*DB_Inputs!S$9)/DB_Inputs!S$10","v":846.19772587971693},{"$f":"(T69*DB_Inputs!T$8+SliceAdjustment!T70*DB_Inputs!T$9)/DB_Inputs!T$10","v":639.20921199530824},{"$f":"(U69*DB_Inputs!U$8+SliceAdjustment!U70*DB_Inputs!U$9)/DB_Inputs!U$10","v":745.52541327959841},{"$f":"(V69*DB_Inputs!V$8+SliceAdjustment!V70*DB_Inputs!V$9)/DB_Inputs!V$10","v":1413.5251282044658},{"$f":"(W69*DB_Inputs!W$8+SliceAdjustment!W70*DB_Inputs!W$9)/DB_Inputs!W$10","v":826.57647126773588},{"$f":"(X69*DB_Inputs!X$8+SliceAdjustment!X70*DB_Inputs!X$9)/DB_Inputs!X$10","v":745.67263593039593},{"$f":"(Y69*DB_Inputs!Y$8+SliceAdjustment!Y70*DB_Inputs!Y$9)/DB_Inputs!Y$10","v":1069.5482506098738},{"$f":"(Z69*DB_Inputs!Z$8+SliceAdjustment!Z70*DB_Inputs!Z$9)/DB_Inputs!Z$10","v":286.70984503190874},{"$f":"(AA69*DB_Inputs!AA$8+SliceAdjustment!AA70*DB_Inputs!AA$9)/DB_Inputs!AA$10","v":118.71261051641268},{"$f":"(AB69*DB_Inputs!AB$8+SliceAdjustment!AB70*DB_Inputs!AB$9)/DB_Inputs!AB$10","v":573.34652700151742},null,{"$f":"(AD69*DB_Inputs!AD$8+SliceAdjustment!AD70*DB_Inputs!AD$9)/DB_Inputs!AD$10","v":-1259.2332397885596},{"$f":"(AE69*DB_Inputs!AE$8+SliceAdjustment!AE70*DB_Inputs!AE$9)/DB_Inputs!AE$10","v":-1670.0660710060629},{"$f":"(AF69*DB_Inputs!AF$8+SliceAdjustment!AF70*DB_Inputs!AF$9)/DB_Inputs!AF$10","v":-1586.0629474760131},{"$f":"(AG69*DB_Inputs!AG$8+SliceAdjustment!AG70*DB_Inputs!AG$9)/DB_Inputs!AG$10","v":-1344.036719880628},{"$f":"(AH69*DB_Inputs!AH$8+SliceAdjustment!AH70*DB_Inputs!AH$9)/DB_Inputs!AH$10","v":-1198.4126291959399},{"$f":"(AI69*DB_Inputs!AI$8+SliceAdjustment!AI70*DB_Inputs!AI$9)/DB_Inputs!AI$10","v":-1278.4838118053751},{"$f":"(AJ69*DB_Inputs!AJ$8+SliceAdjustment!AJ70*DB_Inputs!AJ$9)/DB_Inputs!AJ$10","v":-1317.6231600725378},{"$f":"(AK69*DB_Inputs!AK$8+SliceAdjustment!AK70*DB_Inputs!AK$9)/DB_Inputs!AK$10","v":-2016.7988067296467},{"$f":"(AL69*DB_Inputs!AL$8+SliceAdjustment!AL70*DB_Inputs!AL$9)/DB_Inputs!AL$10","v":-1676.4151250922121},{"$f":"(AM69*DB_Inputs!AM$8+SliceAdjustment!AM70*DB_Inputs!AM$9)/DB_Inputs!AM$10","v":-1334.8994256314979},{"$f":"(AN69*DB_Inputs!AN$8+SliceAdjustment!AN70*DB_Inputs!AN$9)/DB_Inputs!AN$10","v":-1476.0044347597193},{"$f":"(AO69*DB_Inputs!AO$8+SliceAdjustment!AO70*DB_Inputs!AO$9)/DB_Inputs!AO$10","v":-1328.4255553770963},{"$f":"(AP69*DB_Inputs!AP$8+SliceAdjustment!AP70*DB_Inputs!AP$9)/DB_Inputs!AP$10","v":-1458.2166133573792},null,{"$f":"(AR69*DB_Inputs!AR$8+SliceAdjustment!AR70*DB_Inputs!AR$9)/DB_Inputs!AR$10","v":-1261.2782336980017},{"$f":"(AS69*DB_Inputs!AS$8+SliceAdjustment!AS70*DB_Inputs!AS$9)/DB_Inputs!AS$10","v":-1660.834438126891},{"$f":"(AT69*DB_Inputs!AT$8+SliceAdjustment!AT70*DB_Inputs!AT$9)/DB_Inputs!AT$10","v":-1587.2180425148283},{"$f":"(AU69*DB_Inputs!AU$8+SliceAdjustment!AU70*DB_Inputs!AU$9)/DB_Inputs!AU$10","v":-1335.0006817928747},{"$f":"(AV69*DB_Inputs!AV$8+SliceAdjustment!AV70*DB_Inputs!AV$9)/DB_Inputs!AV$10","v":-1190.7057972562802},{"$f":"(AW69*DB_Inputs!AW$8+SliceAdjustment!AW70*DB_Inputs!AW$9)/DB_Inputs!AW$10","v":-1282.6721677460955},{"$f":"(AX69*DB_Inputs!AX$8+SliceAdjustment!AX70*DB_Inputs!AX$9)/DB_Inputs!AX$10","v":-1315.7858054037881},{"$f":"(AY69*DB_Inputs!AY$8+SliceAdjustment!AY70*DB_Inputs!AY$9)/DB_Inputs!AY$10","v":-1999.5087847679122},{"$f":"(AZ69*DB_Inputs!AZ$8+SliceAdjustment!AZ70*DB_Inputs!AZ$9)/DB_Inputs!AZ$10","v":-1672.834080515742},{"$f":"(BA69*DB_Inputs!BA$8+SliceAdjustment!BA70*DB_Inputs!BA$9)/DB_Inputs!BA$10","v":-1469.9720096440662},{"$f":"(BB69*DB_Inputs!BB$8+SliceAdjustment!BB70*DB_Inputs!BB$9)/DB_Inputs!BB$10","v":-1463.3333913056888},{"$f":"(BC69*DB_Inputs!BC$8+SliceAdjustment!BC70*DB_Inputs!BC$9)/DB_Inputs!BC$10","v":-1332.229370502193},{"$f":"(BD69*DB_Inputs!BD$8+SliceAdjustment!BD70*DB_Inputs!BD$9)/DB_Inputs!BD$10","v":-1466.2315413053523},null,{"$f":"(BF69*DB_Inputs!BF$8+SliceAdjustment!BF70*DB_Inputs!BF$9)/DB_Inputs!BF$10","v":-1255.6462428175896},{"$f":"(BG69*DB_Inputs!BG$8+SliceAdjustment!BG70*DB_Inputs!BG$9)/DB_Inputs!BG$10","v":-1669.3798616459444},{"$f":"(BH69*DB_Inputs!BH$8+SliceAdjustment!BH70*DB_Inputs!BH$9)/DB_Inputs!BH$10","v":-1593.1376997832624},{"$f":"(BI69*DB_Inputs!BI$8+SliceAdjustment!BI70*DB_Inputs!BI$9)/DB_Inputs!BI$10","v":-1326.8908824396146},{"$f":"(BJ69*DB_Inputs!BJ$8+SliceAdjustment!BJ70*DB_Inputs!BJ$9)/DB_Inputs!BJ$10","v":-1186.5252852377307},{"$f":"(BK69*DB_Inputs!BK$8+SliceAdjustment!BK70*DB_Inputs!BK$9)/DB_Inputs!BK$10","v":-1276.6713320132615},{"$f":"(BL69*DB_Inputs!BL$8+SliceAdjustment!BL70*DB_Inputs!BL$9)/DB_Inputs!BL$10","v":-1318.7461838603499},{"$f":"(BM69*DB_Inputs!BM$8+SliceAdjustment!BM70*DB_Inputs!BM$9)/DB_Inputs!BM$10","v":-2000.0748157966948},{"$f":"(BN69*DB_Inputs!BN$8+SliceAdjustment!BN70*DB_Inputs!BN$9)/DB_Inputs!BN$10","v":-1663.7487824693465},{"$f":"(BO69*DB_Inputs!BO$8+SliceAdjustment!BO70*DB_Inputs!BO$9)/DB_Inputs!BO$10","v":-1329.1041753797283},{"$f":"(BP69*DB_Inputs!BP$8+SliceAdjustment!BP70*DB_Inputs!BP$9)/DB_Inputs!BP$10","v":-1461.1931174903509},{"$f":"(BQ69*DB_Inputs!BQ$8+SliceAdjustment!BQ70*DB_Inputs!BQ$9)/DB_Inputs!BQ$10","v":-1333.1694334756967},{"$f":"(BR69*DB_Inputs!BR$8+SliceAdjustment!BR70*DB_Inputs!BR$9)/DB_Inputs!BR$10","v":-1452.916890199818},null,{"$f":"(BT69*DB_Inputs!BT$8+SliceAdjustment!BT70*DB_Inputs!BT$9)/DB_Inputs!BT$10","v":-1254.5474845519705},{"$f":"(BU69*DB_Inputs!BU$8+SliceAdjustment!BU70*DB_Inputs!BU$9)/DB_Inputs!BU$10","v":-1660.3462643179535},{"$f":"(BV69*DB_Inputs!BV$8+SliceAdjustment!BV70*DB_Inputs!BV$9)/DB_Inputs!BV$10","v":-1592.5179984546057},{"$f":"(BW69*DB_Inputs!BW$8+SliceAdjustment!BW70*DB_Inputs!BW$9)/DB_Inputs!BW$10","v":-1332.789639810333},{"$f":"(BX69*DB_Inputs!BX$8+SliceAdjustment!BX70*DB_Inputs!BX$9)/DB_Inputs!BX$10","v":-1188.6818041304434},{"$f":"(BY69*DB_Inputs!BY$8+SliceAdjustment!BY70*DB_Inputs!BY$9)/DB_Inputs!BY$10","v":-1279.2273604050754},{"$f":"(BZ69*DB_Inputs!BZ$8+SliceAdjustment!BZ70*DB_Inputs!BZ$9)/DB_Inputs!BZ$10","v":-1307.3848935138392},{"$f":"(CA69*DB_Inputs!CA$8+SliceAdjustment!CA70*DB_Inputs!CA$9)/DB_Inputs!CA$10","v":-1989.3431129696528},{"$f":"(CB69*DB_Inputs!CB$8+SliceAdjustment!CB70*DB_Inputs!CB$9)/DB_Inputs!CB$10","v":-1668.9072002477355},{"$f":"(CC69*DB_Inputs!CC$8+SliceAdjustment!CC70*DB_Inputs!CC$9)/DB_Inputs!CC$10","v":-1309.7136510659282},{"$f":"(CD69*DB_Inputs!CD$8+SliceAdjustment!CD70*DB_Inputs!CD$9)/DB_Inputs!CD$10","v":-1507.5078217444939},{"$f":"(CE69*DB_Inputs!CE$8+SliceAdjustment!CE70*DB_Inputs!CE$9)/DB_Inputs!CE$10","v":-1332.8437032861975},{"$f":"(CF69*DB_Inputs!CF$8+SliceAdjustment!CF70*DB_Inputs!CF$9)/DB_Inputs!CF$10","v":-1453.7492916438839},null,{"$f":"(CH69*DB_Inputs!CH$8+SliceAdjustment!CH70*DB_Inputs!CH$9)/DB_Inputs!CH$10","v":-1270.8317907954374},{"$f":"(CI69*DB_Inputs!CI$8+SliceAdjustment!CI70*DB_Inputs!CI$9)/DB_Inputs!CI$10","v":-1662.9090801448338},{"$f":"(CJ69*DB_Inputs!CJ$8+SliceAdjustment!CJ70*DB_Inputs!CJ$9)/DB_Inputs!CJ$10","v":-1597.9196588568723},{"$f":"(CK69*DB_Inputs!CK$8+SliceAdjustment!CK70*DB_Inputs!CK$9)/DB_Inputs!CK$10","v":-1325.2126349341661},{"$f":"(CL69*DB_Inputs!CL$8+SliceAdjustment!CL70*DB_Inputs!CL$9)/DB_Inputs!CL$10","v":-1189.3229524216281},{"$f":"(CM69*DB_Inputs!CM$8+SliceAdjustment!CM70*DB_Inputs!CM$9)/DB_Inputs!CM$10","v":-1324.0998341303359},{"$f":"(CN69*DB_Inputs!CN$8+SliceAdjustment!CN70*DB_Inputs!CN$9)/DB_Inputs!CN$10","v":-1308.5500075302359},{"$f":"(CO69*DB_Inputs!CO$8+SliceAdjustment!CO70*DB_Inputs!CO$9)/DB_Inputs!CO$10","v":-1998.188838491666},{"$f":"(CP69*DB_Inputs!CP$8+SliceAdjustment!CP70*DB_Inputs!CP$9)/DB_Inputs!CP$10","v":-1662.9949398218421},{"$f":"(CQ69*DB_Inputs!CQ$8+SliceAdjustment!CQ70*DB_Inputs!CQ$9)/DB_Inputs!CQ$10","v":-1327.6194150363272},{"$f":"(CR69*DB_Inputs!CR$8+SliceAdjustment!CR70*DB_Inputs!CR$9)/DB_Inputs!CR$10","v":-1539.2556579019624},{"$f":"(CS69*DB_Inputs!CS$8+SliceAdjustment!CS70*DB_Inputs!CS$9)/DB_Inputs!CS$10","v":-1341.5924821862991},{"$f":"(CT69*DB_Inputs!CT$8+SliceAdjustment!CT70*DB_Inputs!CT$9)/DB_Inputs!CT$10","v":-1463.5596740360397},null,{"$f":"(CV69*DB_Inputs!CV$8+SliceAdjustment!CV70*DB_Inputs!CV$9)/DB_Inputs!CV$10","v":-1265.7084300037288},{"$f":"(CW69*DB_Inputs!CW$8+SliceAdjustment!CW70*DB_Inputs!CW$9)/DB_Inputs!CW$10","v":-1663.5511699990743},{"$f":"(CX69*DB_Inputs!CX$8+SliceAdjustment!CX70*DB_Inputs!CX$9)/DB_Inputs!CX$10","v":-1584.2053731714209},{"$f":"(CY69*DB_Inputs!CY$8+SliceAdjustment!CY70*DB_Inputs!CY$9)/DB_Inputs!CY$10","v":-1335.2902009154604},{"$f":"(CZ69*DB_Inputs!CZ$8+SliceAdjustment!CZ70*DB_Inputs!CZ$9)/DB_Inputs!CZ$10","v":-1191.2042433127895},{"$f":"(DA69*DB_Inputs!DA$8+SliceAdjustment!DA70*DB_Inputs!DA$9)/DB_Inputs!DA$10","v":-1290.0510588404832},{"$f":"(DB69*DB_Inputs!DB$8+SliceAdjustment!DB70*DB_Inputs!DB$9)/DB_Inputs!DB$10","v":-1334.0087220225007},{"$f":"(DC69*DB_Inputs!DC$8+SliceAdjustment!DC70*DB_Inputs!DC$9)/DB_Inputs!DC$10","v":-2025.813235605558},{"$f":"(DD69*DB_Inputs!DD$8+SliceAdjustment!DD70*DB_Inputs!DD$9)/DB_Inputs!DD$10","v":-1669.4474685801122},{"$f":"(DE69*DB_Inputs!DE$8+SliceAdjustment!DE70*DB_Inputs!DE$9)/DB_Inputs!DE$10","v":-1340.7573939838296},{"$f":"(DF69*DB_Inputs!DF$8+SliceAdjustment!DF70*DB_Inputs!DF$9)/DB_Inputs!DF$10","v":-1459.7811283724907},{"$f":"(DG69*DB_Inputs!DG$8+SliceAdjustment!DG70*DB_Inputs!DG$9)/DB_Inputs!DG$10","v":-1329.4044321775193},{"$f":"(DH69*DB_Inputs!DH$8+SliceAdjustment!DH70*DB_Inputs!DH$9)/DB_Inputs!DH$10","v":-1459.2094425984878},null,{"$f":"(DJ69*DB_Inputs!DJ$8+SliceAdjustment!DJ70*DB_Inputs!DJ$9)/DB_Inputs!DJ$10","v":-1268.1662226222836},{"$f":"(DK69*DB_Inputs!DK$8+SliceAdjustment!DK70*DB_Inputs!DK$9)/DB_Inputs!DK$10","v":-1658.2062699048643},{"$f":"(DL69*DB_Inputs!DL$8+SliceAdjustment!DL70*DB_Inputs!DL$9)/DB_Inputs!DL$10","v":-1580.0058291697426},{"$f":"(DM69*DB_Inputs!DM$8+SliceAdjustment!DM70*DB_Inputs!DM$9)/DB_Inputs!DM$10","v":-1327.3973342110446},{"$f":"(DN69*DB_Inputs!DN$8+SliceAdjustment!DN70*DB_Inputs!DN$9)/DB_Inputs!DN$10","v":-1207.0477409268651},{"$f":"(DO69*DB_Inputs!DO$8+SliceAdjustment!DO70*DB_Inputs!DO$9)/DB_Inputs!DO$10","v":-1290.2519710538961},{"$f":"(DP69*DB_Inputs!DP$8+SliceAdjustment!DP70*DB_Inputs!DP$9)/DB_Inputs!DP$10","v":-1309.9663149546377},{"$f":"(DQ69*DB_Inputs!DQ$8+SliceAdjustment!DQ70*DB_Inputs!DQ$9)/DB_Inputs!DQ$10","v":-2000.3029845881981},{"$f":"(DR69*DB_Inputs!DR$8+SliceAdjustment!DR70*DB_Inputs!DR$9)/DB_Inputs!DR$10","v":-1670.5792319403547},{"$f":"(DS69*DB_Inputs!DS$8+SliceAdjustment!DS70*DB_Inputs!DS$9)/DB_Inputs!DS$10","v":-1332.0081799289444},{"$f":"(DT69*DB_Inputs!DT$8+SliceAdjustment!DT70*DB_Inputs!DT$9)/DB_Inputs!DT$10","v":-1466.0183550526056},{"$f":"(DU69*DB_Inputs!DU$8+SliceAdjustment!DU70*DB_Inputs!DU$9)/DB_Inputs!DU$10","v":-1336.2945322370106},{"$f":"(DV69*DB_Inputs!DV$8+SliceAdjustment!DV70*DB_Inputs!DV$9)/DB_Inputs!DV$10","v":-1455.4869474564525},null,{"$f":"(DX69*DB_Inputs!DX$8+SliceAdjustment!DX70*DB_Inputs!DX$9)/DB_Inputs!DX$10","v":-1256.0271604897146},{"$f":"(DY69*DB_Inputs!DY$8+SliceAdjustment!DY70*DB_Inputs!DY$9)/DB_Inputs!DY$10","v":-1704.5363477708315},{"$f":"(DZ69*DB_Inputs!DZ$8+SliceAdjustment!DZ70*DB_Inputs!DZ$9)/DB_Inputs!DZ$10","v":-1577.4010837778801},{"$f":"(EA69*DB_Inputs!EA$8+SliceAdjustment!EA70*DB_Inputs!EA$9)/DB_Inputs!EA$10","v":-1331.6572162215671},{"$f":"(EB69*DB_Inputs!EB$8+SliceAdjustment!EB70*DB_Inputs!EB$9)/DB_Inputs!EB$10","v":-1193.195710199248},{"$f":"(EC69*DB_Inputs!EC$8+SliceAdjustment!EC70*DB_Inputs!EC$9)/DB_Inputs!EC$10","v":-1290.0643996592489},{"$f":"(ED69*DB_Inputs!ED$8+SliceAdjustment!ED70*DB_Inputs!ED$9)/DB_Inputs!ED$10","v":-1310.8240421136302},{"$f":"(EE69*DB_Inputs!EE$8+SliceAdjustment!EE70*DB_Inputs!EE$9)/DB_Inputs!EE$10","v":-2019.8433545959974},{"$f":"(EF69*DB_Inputs!EF$8+SliceAdjustment!EF70*DB_Inputs!EF$9)/DB_Inputs!EF$10","v":-1670.6566807925772},{"$f":"(EG69*DB_Inputs!EG$8+SliceAdjustment!EG70*DB_Inputs!EG$9)/DB_Inputs!EG$10","v":-1308.6238678307209},{"$f":"(EH69*DB_Inputs!EH$8+SliceAdjustment!EH70*DB_Inputs!EH$9)/DB_Inputs!EH$10","v":-1465.1948614838543},{"$f":"(EI69*DB_Inputs!EI$8+SliceAdjustment!EI70*DB_Inputs!EI$9)/DB_Inputs!EI$10","v":-1329.1120611723913},{"$f":"(EJ69*DB_Inputs!EJ$8+SliceAdjustment!EJ70*DB_Inputs!EJ$9)/DB_Inputs!EJ$10","v":-1456.4213527983425},null,{"$f":"(EL69*DB_Inputs!EL$8+SliceAdjustment!EL70*DB_Inputs!EL$9)/DB_Inputs!EL$10","v":-1257.7665104447417},{"$f":"(EM69*DB_Inputs!EM$8+SliceAdjustment!EM70*DB_Inputs!EM$9)/DB_Inputs!EM$10","v":-1666.2731993177861},{"$f":"(EN69*DB_Inputs!EN$8+SliceAdjustment!EN70*DB_Inputs!EN$9)/DB_Inputs!EN$10","v":-1582.4132434276066},{"$f":"(EO69*DB_Inputs!EO$8+SliceAdjustment!EO70*DB_Inputs!EO$9)/DB_Inputs!EO$10","v":-1340.7057925310055},{"$f":"(EP69*DB_Inputs!EP$8+SliceAdjustment!EP70*DB_Inputs!EP$9)/DB_Inputs!EP$10","v":-1192.8999043688355},{"$f":"(EQ69*DB_Inputs!EQ$8+SliceAdjustment!EQ70*DB_Inputs!EQ$9)/DB_Inputs!EQ$10","v":-1279.5828397503215},{"$f":"(ER69*DB_Inputs!ER$8+SliceAdjustment!ER70*DB_Inputs!ER$9)/DB_Inputs!ER$10","v":-1308.751992509493},{"$f":"(ES69*DB_Inputs!ES$8+SliceAdjustment!ES70*DB_Inputs!ES$9)/DB_Inputs!ES$10","v":-2009.267005931081},{"$f":"(ET69*DB_Inputs!ET$8+SliceAdjustment!ET70*DB_Inputs!ET$9)/DB_Inputs!ET$10","v":-1668.9950437529917},{"$f":"(EU69*DB_Inputs!EU$8+SliceAdjustment!EU70*DB_Inputs!EU$9)/DB_Inputs!EU$10","v":-1328.689517439323},{"$f":"(EV69*DB_Inputs!EV$8+SliceAdjustment!EV70*DB_Inputs!EV$9)/DB_Inputs!EV$10","v":-1470.0069291309355},{"$f":"(EW69*DB_Inputs!EW$8+SliceAdjustment!EW70*DB_Inputs!EW$9)/DB_Inputs!EW$10","v":-1326.3578242902993},{"$f":"(EX69*DB_Inputs!EX$8+SliceAdjustment!EX70*DB_Inputs!EX$9)/DB_Inputs!EX$10","v":-1453.6692298345192},null,{"$f":"(EZ69*DB_Inputs!EZ$8+SliceAdjustment!EZ70*DB_Inputs!EZ$9)/DB_Inputs!EZ$10","v":-1259.354821910001},{"$f":"(FA69*DB_Inputs!FA$8+SliceAdjustment!FA70*DB_Inputs!FA$9)/DB_Inputs!FA$10","v":-1657.6913782657182},{"$f":"(FB69*DB_Inputs!FB$8+SliceAdjustment!FB70*DB_Inputs!FB$9)/DB_Inputs!FB$10","v":-1583.3446896337587},{"$f":"(FC69*DB_Inputs!FC$8+SliceAdjustment!FC70*DB_Inputs!FC$9)/DB_Inputs!FC$10","v":-1328.7428045157196},{"$f":"(FD69*DB_Inputs!FD$8+SliceAdjustment!FD70*DB_Inputs!FD$9)/DB_Inputs!FD$10","v":-1184.4699849694848},{"$f":"(FE69*DB_Inputs!FE$8+SliceAdjustment!FE70*DB_Inputs!FE$9)/DB_Inputs!FE$10","v":-1277.6846467031382},{"$f":"(FF69*DB_Inputs!FF$8+SliceAdjustment!FF70*DB_Inputs!FF$9)/DB_Inputs!FF$10","v":-1309.3378916662577},{"$f":"(FG69*DB_Inputs!FG$8+SliceAdjustment!FG70*DB_Inputs!FG$9)/DB_Inputs!FG$10","v":-1996.4627826081232},{"$f":"(FH69*DB_Inputs!FH$8+SliceAdjustment!FH70*DB_Inputs!FH$9)/DB_Inputs!FH$10","v":-1665.4207076879131},{"$f":"(FI69*DB_Inputs!FI$8+SliceAdjustment!FI70*DB_Inputs!FI$9)/DB_Inputs!FI$10","v":-1463.4172765471465},{"$f":"(FJ69*DB_Inputs!FJ$8+SliceAdjustment!FJ70*DB_Inputs!FJ$9)/DB_Inputs!FJ$10","v":-1457.4485504329687},{"$f":"(FK69*DB_Inputs!FK$8+SliceAdjustment!FK70*DB_Inputs!FK$9)/DB_Inputs!FK$10","v":-1330.4124664388805},{"$f":"(FL69*DB_Inputs!FL$8+SliceAdjustment!FL70*DB_Inputs!FL$9)/DB_Inputs!FL$10","v":-1461.4438061852061},null,{"$f":"(FN69*DB_Inputs!FN$8+SliceAdjustment!FN70*DB_Inputs!FN$9)/DB_Inputs!FN$10","v":-1256.5664659692616},{"$f":"(FO69*DB_Inputs!FO$8+SliceAdjustment!FO70*DB_Inputs!FO$9)/DB_Inputs!FO$10","v":-1666.6386468795945},{"$f":"(FP69*DB_Inputs!FP$8+SliceAdjustment!FP70*DB_Inputs!FP$9)/DB_Inputs!FP$10","v":-1591.5991219700816},{"$f":"(FQ69*DB_Inputs!FQ$8+SliceAdjustment!FQ70*DB_Inputs!FQ$9)/DB_Inputs!FQ$10","v":-1323.6583818976524},{"$f":"(FR69*DB_Inputs!FR$8+SliceAdjustment!FR70*DB_Inputs!FR$9)/DB_Inputs!FR$10","v":-1183.3693718032043},{"$f":"(FS69*DB_Inputs!FS$8+SliceAdjustment!FS70*DB_Inputs!FS$9)/DB_Inputs!FS$10","v":-1274.6065578891339},{"$f":"(FT69*DB_Inputs!FT$8+SliceAdjustment!FT70*DB_Inputs!FT$9)/DB_Inputs!FT$10","v":-1318.9820936064143},{"$f":"(FU69*DB_Inputs!FU$8+SliceAdjustment!FU70*DB_Inputs!FU$9)/DB_Inputs!FU$10","v":-2001.964908114968},{"$f":"(FV69*DB_Inputs!FV$8+SliceAdjustment!FV70*DB_Inputs!FV$9)/DB_Inputs!FV$10","v":-1666.4639775203516},{"$f":"(FW69*DB_Inputs!FW$8+SliceAdjustment!FW70*DB_Inputs!FW$9)/DB_Inputs!FW$10","v":-1330.2563526388799},{"$f":"(FX69*DB_Inputs!FX$8+SliceAdjustment!FX70*DB_Inputs!FX$9)/DB_Inputs!FX$10","v":-1461.547299628364},{"$f":"(FY69*DB_Inputs!FY$8+SliceAdjustment!FY70*DB_Inputs!FY$9)/DB_Inputs!FY$10","v":-1333.0262402125045},{"$f":"(FZ69*DB_Inputs!FZ$8+SliceAdjustment!FZ70*DB_Inputs!FZ$9)/DB_Inputs!FZ$10","v":-1452.4662398870928},null,{"$f":"(GB69*DB_Inputs!GB$8+SliceAdjustment!GB70*DB_Inputs!GB$9)/DB_Inputs!GB$10","v":-1257.1393690922246},{"$f":"(GC69*DB_Inputs!GC$8+SliceAdjustment!GC70*DB_Inputs!GC$9)/DB_Inputs!GC$10","v":-1661.9969872996396},{"$f":"(GD69*DB_Inputs!GD$8+SliceAdjustment!GD70*DB_Inputs!GD$9)/DB_Inputs!GD$10","v":-1598.1066235743012},{"$f":"(GE69*DB_Inputs!GE$8+SliceAdjustment!GE70*DB_Inputs!GE$9)/DB_Inputs!GE$10","v":-1334.1968561039914},{"$f":"(GF69*DB_Inputs!GF$8+SliceAdjustment!GF70*DB_Inputs!GF$9)/DB_Inputs!GF$10","v":-1185.3400580126356},{"$f":"(GG69*DB_Inputs!GG$8+SliceAdjustment!GG70*DB_Inputs!GG$9)/DB_Inputs!GG$10","v":-1284.5248531183659},{"$f":"(GH69*DB_Inputs!GH$8+SliceAdjustment!GH70*DB_Inputs!GH$9)/DB_Inputs!GH$10","v":-1305.0316789801191},{"$f":"(GI69*DB_Inputs!GI$8+SliceAdjustment!GI70*DB_Inputs!GI$9)/DB_Inputs!GI$10","v":-1990.7262007484746},{"$f":"(GJ69*DB_Inputs!GJ$8+SliceAdjustment!GJ70*DB_Inputs!GJ$9)/DB_Inputs!GJ$10","v":-1670.3186342870615},{"$f":"(GK69*DB_Inputs!GK$8+SliceAdjustment!GK70*DB_Inputs!GK$9)/DB_Inputs!GK$10","v":-1310.0515297932325},{"$f":"(GL69*DB_Inputs!GL$8+SliceAdjustment!GL70*DB_Inputs!GL$9)/DB_Inputs!GL$10","v":-1502.6248385746978},{"$f":"(GM69*DB_Inputs!GM$8+SliceAdjustment!GM70*DB_Inputs!GM$9)/DB_Inputs!GM$10","v":-1334.1057531683334},{"$f":"(GN69*DB_Inputs!GN$8+SliceAdjustment!GN70*DB_Inputs!GN$9)/DB_Inputs!GN$10","v":-1454.6501908031869},null,{"$f":"(GP69*DB_Inputs!GP$8+SliceAdjustment!GP70*DB_Inputs!GP$9)/DB_Inputs!GP$10","v":{"$error":"#DIV/0!"}},{"$f":"(GQ69*DB_Inputs!GQ$8+SliceAdjustment!GQ70*DB_Inputs!GQ$9)/DB_Inputs!GQ$10","v":{"$error":"#DIV/0!"}},{"$f":"(GR69*DB_Inputs!GR$8+SliceAdjustment!GR70*DB_Inputs!GR$9)/DB_Inputs!GR$10","v":{"$error":"#DIV/0!"}},{"$f":"(GS69*DB_Inputs!GS$8+SliceAdjustment!GS70*DB_Inputs!GS$9)/DB_Inputs!GS$10","v":{"$error":"#DIV/0!"}},{"$f":"(GT69*DB_Inputs!GT$8+SliceAdjustment!GT70*DB_Inputs!GT$9)/DB_Inputs!GT$10","v":{"$error":"#DIV/0!"}},{"$f":"(GU69*DB_Inputs!GU$8+SliceAdjustment!GU70*DB_Inputs!GU$9)/DB_Inputs!GU$10","v":{"$error":"#DIV/0!"}},{"$f":"(GV69*DB_Inputs!GV$8+SliceAdjustment!GV70*DB_Inputs!GV$9)/DB_Inputs!GV$10","v":{"$error":"#DIV/0!"}},{"$f":"(GW69*DB_Inputs!GW$8+SliceAdjustment!GW70*DB_Inputs!GW$9)/DB_Inputs!GW$10","v":{"$error":"#DIV/0!"}},{"$f":"(GX69*DB_Inputs!GX$8+SliceAdjustment!GX70*DB_Inputs!GX$9)/DB_Inputs!GX$10","v":{"$error":"#DIV/0!"}},{"$f":"(GY69*DB_Inputs!GY$8+SliceAdjustment!GY70*DB_Inputs!GY$9)/DB_Inputs!GY$10","v":{"$error":"#DIV/0!"}},{"$f":"(GZ69*DB_Inputs!GZ$8+SliceAdjustment!GZ70*DB_Inputs!GZ$9)/DB_Inputs!GZ$10","v":{"$error":"#DIV/0!"}},{"$f":"(HA69*DB_Inputs!HA$8+SliceAdjustment!HA70*DB_Inputs!HA$9)/DB_Inputs!HA$10","v":{"$error":"#DIV/0!"}},{"$f":"(HB69*DB_Inputs!HB$8+SliceAdjustment!HB70*DB_Inputs!HB$9)/DB_Inputs!HB$10","v":{"$error":"#DIV/0!"}}]
["Delta",{"$f":"B73-B71","v":0},{"$f":"C73-C71","v":0},{"$f":"D73-D71","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"P73-P71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AD73-AD71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AR73-AR71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BF73-BF71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BT73-BT71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"CH73-CH71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"CV73-CV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"DJ73-DJ71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"DX73-DX71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"EL73-EL71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"EZ73-EZ71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"FN73-FN71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"GB73-GB71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"GP73-GP71","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,{"$f":"B69+B52","v":1588.4228452575435},{"$f":"C69+C52","v":1977.8996234758192},2020.3081026833959,1675.0788930462006,1720.3301288232597,1655.178796977249,1171.5134468391761,2854.6564313072608,2861.1656488143003,1784.8267341172525,1788.1591784980635,1702.4568250821492,1903.4089189167069,null,{"$f":"P69+P52","v":1535.4181313915126},{"$f":"Q69+Q52","v":2025.1880685319711},2277.5787752315719,2555.0247406588446,2397.3938582787237,2567.4819443486131,2932.3703902689631,2722.1474677188953,2610.5017847494196,2618.9307937194908,2187.6434729072971,1903.5219476790814,2361.1439645813166,0,390.33544763826671,463.28136259823009,462.15367936108578,387.81620127226688,373.6050574897497,398.97380867397646,348.715063686843,473.19741702566262,392.58169798288986,319.04862603153924,344.50870828426241,372.02692228332558,393.27407405652843,0,386.83885872079441,476.81484187313458,455.99798070497695,398.64133641761077,383.49666065554516,392.13678475620191,347.33635075331381,283.58878237755471,112.96390813215726,144.99296591483017,352.00872048117117,367.97857834210527,340.97991510959832,0,394.57791670861229,458.47689620733649,444.09170859209871,403.02709737602595,381.27995830657301,392.95629029324664,342.82802006030124,486.53235077019099,400.43750916452518,330.04164115162371,347.92428698154595,363.09160793920137,395.15976690407342,0,394.89127732341831,467.69897373227604,444.81999808149021,395.6221824584502,380.22501927350663,392.34762298972191,362.63781734804206,277.24121619015568,113.91206543938665,{"$f":"CC69+CC52","v":311.51493554679791},297.06502076266383,363.84815362854874,349.43020161116351,0,377.27143352386611,462.20674601556789,440.85826601813392,399.30277998388419,375.09147549294721,346.62351193165091,350.83356591904658,469.85468549627012,409.16673303429229,319.63268777684175,267.13233433305459,362.01397401046324,380.89731009018783,0,376.09369860319157,461.43028471713092,454.82841881989316,387.74070311993569,376.25918358724925,382.74327036163413,324.13655832650898,237.10967649583245,121.81115849951584,267.21709546360626,351.46154396203519,364.16880371573347,341.86106499399148,0,374.23839250082779,474.5434758105082,452.10649794236565,396.00148186633464,358.65027862277725,380.26208083167376,349.57047910494111,484.42860496240246,389.49244984593133,314.95084604272779,349.91857691987616,357.8242501152024,389.56765735264275,0,384.25384391402417,428.38669692758913,455.24760708150188,395.0442048133234,374.37190107026368,376.92998486660349,346.6978566080636,259.19266988206482,108.09929319302091,299.75870836070135,345.2643811232424,365.00566547823792,344.40064247197324,0,389.71571344152494,459.01944641262412,449.92088178201766,{"$f":"EO69+EO52","v":386.70516657389385},370.59119522371998,385.05522782320077,362.05048684875487,457.94980982430206,391.74467095393993,329.49333112719614,335.46416499998099,367.62000700448652,390.4663065325949,0,387.53843327865138,467.69397618347557,456.45423226871867,394.63741231770132,384.10951900893679,389.57180716992957,360.48732834191742,265.97797230755077,112.58267933677234,154.65123472201049,343.45667035252154,374.83626533739175,340.41760109012671,0,384.99681916455529,458.44627709147039,447.18689520092948,400.08080826587047,382.93306429278732,395.72832109478168,340.486925347127,464.58058759180767,407.12309372125492,316.39891380234326,343.43489035529024,371.7259115111051,392.33727259062152,0,383.544419448795,464.8594619596779,443.49176093229812,390.50004064013297,385.02104319552222,388.72964075707978,353.40281152654052,272.03197799304007,121.13326636269085,298.72107217784537,308.83776505972014,358.36592603705253,347.26472558995579,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HA69+HA52","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"B70+B53","v":1141.434138662036},{"$f":"C70+C53","v":1534.8802630338721},1511.6705340440406,1361.4355622688324,1323.8567673256969,1361.8307867492629,846.6747905075398,2230.7694564807271,2391.3594030577769,1167.6992250528585,1239.4306201525628,1143.7113586277214,1433.9368763823816,null,{"$f":"P70+P53","v":1179.3729851730754},{"$f":"Q70+Q53","v":1569.850430786918},1608.3673790643727,1795.4902926744812,1724.1956559507539,1877.403343195469,2725.1941118898894,2892.8339884052903,1933.3486999066167,2293.7734395708471,1420.5485399352167,1219.8739633019341,1851.8688728380366,0,425.92806479993749,511.16142606023823,498.85957945759264,469.02177036448052,451.25941582339874,452.72912360927228,401.15084951988933,442.22302611301734,424.20764333133252,342.23048445440622,326.32950576986491,400.08072254737647,429.04087949123641,0,424.12694602981844,508.03107071580894,506.87687925517412,467.93883191586383,456.92356441684149,455.9951393889778,401.48782301280835,279.52311390014984,137.04761922923785,168.11814330562652,334.09856447683069,395.57319344243433,378.20955175331778,0,415.59994510039837,507.47464570199236,496.77256276505955,469.42251312359372,454.65105670319747,461.56296754811592,397.41543182717965,455.98371145111287,434.24629213693447,328.39778214195564,351.2885532408684,392.48238975568074,430.3464830604953,0,417.69176867924409,516.27026147615334,497.25454252400482,464.77219476084929,454.66465355317871,456.15079770890361,389.94296790880901,309.40664029107779,139.18880460146602,{"$f":"CC70+CC53","v":309.30834124485534},300.06439632251931,392.26335057036954,387.90022216360217,0,398.24460762886054,511.13350407896564,479.19903314893509,478.96903395025765,452.62038823435068,401.39278983973622,405.46457617074566,475.70108230412234,414.22796910798911,343.0516984689225,271.44109643929596,368.01502025549655,416.9894721344067,0,414.80272525848363,510.65885527668365,492.61579893170233,470.2468232347685,450.91743748715896,432.6417822968848,379.12471013148547,270.91868075365392,118.5417475703523,293.2444730584474,332.35316525201279,393.45714795591482,379.81541881152839,0,411.52033592520331,504.51212073399984,507.75719498075432,478.20050881276711,433.77851078472247,435.50691095100569,403.83859843751702,453.51784151575498,423.89504561525428,339.03464078991101,330.78419464083231,386.95386482272329,426.27728881634425,0,424.95555136151893,457.97863987251117,509.6786253760738,465.47194536576967,449.37733588584717,444.23600511512973,403.16243858299958,255.20196577834895,135.82856533239419,324.34213309723134,327.92085520958426,394.13140551432252,382.92801290649322,0,411.82005926048146,507.77023279385298,505.23615874555389,{"$f":"EO70+EO53","v":456.18844106794836},449.75063672230601,458.33148439192382,388.14178329269748,464.92447164745749,425.96639927962815,327.56007725077131,340.92412002112883,397.26051159121846,427.58079007804849,0,411.01531785073223,516.2334136979041,492.75540117731498,476.43655462238053,456.9101208370638,456.43179036063884,386.32120832352382,300.11540627931527,142.38386796251734,157.01468709336814,348.60896437686529,378.52053057871285,376.59179163569752,0,422.79783153776066,507.6636285458701,485.67585806362581,481.6083769193433,457.40099117991792,452.06221991726079,395.19516993084471,473.07799976912133,410.30843342764069,340.93087041127592,350.06069372760226,376.47130067479861,429.73364231391224,0,423.44910318431289,512.42176751741044,478.0783944412799,471.68756753760681,455.56389037648739,437.76606598810054,408.00533401076814,306.48903596960281,117.691489900747,323.2124872190592,289.40429827921116,390.32652282493427,384.14604897770823,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HA70+HA53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5983357627159502E-2]

{"sheet":"LoadShaping","index":18,"n_rows":71,"n_cols":209,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,0,1,12]]}
["TRM Billing Determinats"]
[]
[{"$f":"WBLocation","v":"RM_FY17_H17Q2_ID282__BP18FP_ID284_FY18-19_Final06-20-2017.xlsx"}]
["TOC"]
[]
["Heavy",{"$f":"FedRev!$B$6","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!$P$6","v":"FY 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!$AD$6","v":"FY 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!$AR$6","v":"FY 2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!BF6","v":"FY 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!BT6","v":"FY 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!CH6","v":"FY 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!CV6","v":"FY 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!DJ6","v":"FY 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!DX6","v":"FY 2027"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!EL6","v":"FY 2028"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!EZ6","v":"FY 2029"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!FN6","v":"FY 2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!GB6","v":"FY 2031"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FedRev!GP6","v":"FY 2032"}]
["Month/Year",{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"},null,null,{"$f":"FedRev!P7","v":"2018-10-01"},{"$f":"FedRev!Q7","v":"2018-11-01"},{"$f":"FedRev!R7","v":"2018-12-01"},{"$f":"FedRev!S7","v":"2019-01-01"},{"$f":"FedRev!T7","v":"2019-02-01"},{"$f":"FedRev!U7","v":"2019-03-01"},{"$f":"FedRev!V7","v":"2019-04-01"},{"$f":"FedRev!W7","v":"2019-05-01"},{"$f":"FedRev!X7","v":"2019-06-01"},{"$f":"FedRev!Y7","v":"2019-07-01"},{"$f":"FedRev!Z7","v":"2019-08-01"},{"$f":"FedRev!AA7","v":"2019-09-01"},null,null,{"$f":"FedRev!AD7","v":"2019-10-01"},{"$f":"FedRev!AE7","v":"2019-11-01"},{"$f":"FedRev!AF7","v":"2019-12-01"},{"$f":"FedRev!AG7","v":"2020-01-01"},{"$f":"FedRev!AH7","v":"2020-02-01"},{"$f":"FedRev!AI7","v":"2020-03-01"},{"$f":"FedRev!AJ7","v":"2020-04-01"},{"$f":"FedRev!AK7","v":"2020-05-01"},{"$f":"FedRev!AL7","v":"2020-06-01"},{"$f":"FedRev!AM7","v":"2020-07-01"},{"$f":"FedRev!AN7","v":"2020-08-01"},{"$f":"FedRev!AO7","v":"2020-09-01"},null,null,{"$f":"FedRev!AR7","v":"2020-10-01"},{"$f":"FedRev!AS7","v":"2020-11-01"},{"$f":"FedRev!AT7","v":"2020-12-01"},{"$f":"FedRev!AU7","v":"2021-01-01"},{"$f":"FedRev!AV7","v":"2021-02-01"},{"$f":"FedRev!AW7","v":"2021-03-01"},{"$f":"FedRev!AX7","v":"2021-04-01"},{"$f":"FedRev!AY7","v":"2021-05-01"},{"$f":"FedRev!AZ7","v":"2021-06-01"},{"$f":"FedRev!BA7","v":"2021-07-01"},{"$f":"FedRev!BB7","v":"2021-08-01"},{"$f":"FedRev!BC7","v":"2021-09-01"},null,null,{"$f":"FedRev!BF7","v":"2021-10-01"},{"$f":"FedRev!BG7","v":"2021-11-01"},{"$f":"FedRev!BH7","v":"2021-12-01"},{"$f":"FedRev!BI7","v":"2022-01-01"},{"$f":"FedRev!BJ7","v":"2022-02-01"},{"$f":"FedRev!BK7","v":"2022-03-01"},{"$f":"FedRev!BL7","v":"2022-04-01"},{"$f":"FedRev!BM7","v":"2022-05-01"},{"$f":"FedRev!BN7","v":"2022-06-01"},{"$f":"FedRev!BO7","v":"2022-07-01"},{"$f":"FedRev!BP7","v":"2022-08-01"},{"$f":"FedRev!BQ7","v":"2022-09-01"},null,null,{"$f":"FedRev!BT7","v":"2022-10-01"},{"$f":"FedRev!BU7","v":"2022-11-01"},{"$f":"FedRev!BV7","v":"2022-12-01"},{"$f":"FedRev!BW7","v":"2023-01-01"},{"$f":"FedRev!BX7","v":"2023-02-01"},{"$f":"FedRev!BY7","v":"2023-03-01"},{"$f":"FedRev!BZ7","v":"2023-04-01"},{"$f":"FedRev!CA7","v":"2023-05-01"},{"$f":"FedRev!CB7","v":"2023-06-01"},{"$f":"FedRev!CC7","v":"2023-07-01"},{"$f":"FedRev!CD7","v":"2023-08-01"},{"$f":"FedRev!CE7","v":"2023-09-01"},null,null,{"$f":"FedRev!CH7","v":"2023-10-01"},{"$f":"FedRev!CI7","v":"2023-11-01"},{"$f":"FedRev!CJ7","v":"2023-12-01"},{"$f":"FedRev!CK7","v":"2024-01-01"},{"$f":"FedRev!CL7","v":"2024-02-01"},{"$f":"FedRev!CM7","v":"2024-03-01"},{"$f":"FedRev!CN7","v":"2024-04-01"},{"$f":"FedRev!CO7","v":"2024-05-01"},{"$f":"FedRev!CP7","v":"2024-06-01"},{"$f":"FedRev!CQ7","v":"2024-07-01"},{"$f":"FedRev!CR7","v":"2024-08-01"},{"$f":"FedRev!CS7","v":"2024-09-01"},null,null,{"$f":"FedRev!CV7","v":"2024-10-01"},{"$f":"FedRev!CW7","v":"2024-11-01"},{"$f":"FedRev!CX7","v":"2024-12-01"},{"$f":"FedRev!CY7","v":"2025-01-01"},{"$f":"FedRev!CZ7","v":"2025-02-01"},{"$f":"FedRev!DA7","v":"2025-03-01"},{"$f":"FedRev!DB7","v":"2025-04-01"},{"$f":"FedRev!DC7","v":"2025-05-01"},{"$f":"FedRev!DD7","v":"2025-06-01"},{"$f":"FedRev!DE7","v":"2025-07-01"},{"$f":"FedRev!DF7","v":"2025-08-01"},{"$f":"FedRev!DG7","v":"2025-09-01"},null,null,{"$f":"FedRev!DJ7","v":"2025-10-01"},{"$f":"FedRev!DK7","v":"2025-11-01"},{"$f":"FedRev!DL7","v":"2025-12-01"},{"$f":"FedRev!DM7","v":"2026-01-01"},{"$f":"FedRev!DN7","v":"2026-02-01"},{"$f":"FedRev!DO7","v":"2026-03-01"},{"$f":"FedRev!DP7","v":"2026-04-01"},{"$f":"FedRev!DQ7","v":"2026-05-01"},{"$f":"FedRev!DR7","v":"2026-06-01"},{"$f":"FedRev!DS7","v":"2026-07-01"},{"$f":"FedRev!DT7","v":"2026-08-01"},{"$f":"FedRev!DU7","v":"2026-09-01"},null,null,{"$f":"FedRev!DX7","v":"2026-10-01"},{"$f":"FedRev!DY7","v":"2026-11-01"},{"$f":"FedRev!DZ7","v":"2026-12-01"},{"$f":"FedRev!EA7","v":"2027-01-01"},{"$f":"FedRev!EB7","v":"2027-02-01"},{"$f":"FedRev!EC7","v":"2027-03-01"},{"$f":"FedRev!ED7","v":"2027-04-01"},{"$f":"FedRev!EE7","v":"2027-05-01"},{"$f":"FedRev!EF7","v":"2027-06-01"},{"$f":"FedRev!EG7","v":"2027-07-01"},{"$f":"FedRev!EH7","v":"2027-08-01"},{"$f":"FedRev!EI7","v":"2027-09-01"},null,null,{"$f":"FedRev!EL7","v":"2027-10-01"},{"$f":"FedRev!EM7","v":"2027-11-01"},{"$f":"FedRev!EN7","v":"2027-12-01"},{"$f":"FedRev!EO7","v":"2028-01-01"},{"$f":"FedRev!EP7","v":"2028-02-01"},{"$f":"FedRev!EQ7","v":"2028-03-01"},{"$f":"FedRev!ER7","v":"2028-04-01"},{"$f":"FedRev!ES7","v":"2028-05-01"},{"$f":"FedRev!ET7","v":"2028-06-01"},{"$f":"FedRev!EU7","v":"2028-07-01"},{"$f":"FedRev!EV7","v":"2028-08-01"},{"$f":"FedRev!EW7","v":"2028-09-01"},null,null,{"$f":"FedRev!EZ7","v":"2028-10-01"},{"$f":"FedRev!FA7","v":"2028-11-01"},{"$f":"FedRev!FB7","v":"2028-12-01"},{"$f":"FedRev!FC7","v":"2029-01-01"},{"$f":"FedRev!FD7","v":"2029-02-01"},{"$f":"FedRev!FE7","v":"2029-03-01"},{"$f":"FedRev!FF7","v":"2029-04-01"},{"$f":"FedRev!FG7","v":"2029-05-01"},{"$f":"FedRev!FH7","v":"2029-06-01"},{"$f":"FedRev!FI7","v":"2029-07-01"},{"$f":"FedRev!FJ7","v":"2029-08-01"},{"$f":"FedRev!FK7","v":"2029-09-01"},null,null,{"$f":"FedRev!FN7","v":"2029-10-01"},{"$f":"FedRev!FO7","v":"2029-11-01"},{"$f":"FedRev!FP7","v":"2029-12-01"},{"$f":"FedRev!FQ7","v":"2030-01-01"},{"$f":"FedRev!FR7","v":"2030-02-01"},{"$f":"FedRev!FS7","v":"2030-03-01"},{"$f":"FedRev!FT7","v":"2030-04-01"},{"$f":"FedRev!FU7","v":"2030-05-01"},{"$f":"FedRev!FV7","v":"2030-06-01"},{"$f":"FedRev!FW7","v":"2030-07-01"},{"$f":"FedRev!FX7","v":"2030-08-01"},{"$f":"FedRev!FY7","v":"2030-09-01"},null,null,{"$f":"FedRev!GB7","v":"2030-10-01"},{"$f":"FedRev!GC7","v":"2030-11-01"},{"$f":"FedRev!GD7","v":"2030-12-01"},{"$f":"FedRev!GE7","v":"2031-01-01"},{"$f":"FedRev!GF7","v":"2031-02-01"},{"$f":"FedRev!GG7","v":"2031-03-01"},{"$f":"FedRev!GH7","v":"2031-04-01"},{"$f":"FedRev!GI7","v":"2031-05-01"},{"$f":"FedRev!GJ7","v":"2031-06-01"},{"$f":"FedRev!GK7","v":"2031-07-01"},{"$f":"FedRev!GL7","v":"2031-08-01"},{"$f":"FedRev!GM7","v":"2031-09-01"},null,null,{"$f":"FedRev!GP7","v":"2031-10-01"},{"$f":"FedRev!GQ7","v":"2031-11-01"},{"$f":"FedRev!GR7","v":"2031-12-01"},{"$f":"FedRev!GS7","v":"2032-01-01"},{"$f":"FedRev!GT7","v":"2032-02-01"},{"$f":"FedRev!GU7","v":"2032-03-01"},{"$f":"FedRev!GV7","v":"2032-04-01"},{"$f":"FedRev!GW7","v":"2032-05-01"},{"$f":"FedRev!GX7","v":"2032-06-01"},{"$f":"FedRev!GY7","v":"2032-07-01"},{"$f":"FedRev!GZ7","v":"2032-08-01"},{"$f":"FedRev!HA7","v":"2032-09-01"}]
["T1 Non-Slice Load  (HLH)",{"$f":"IF(LS_Switch=1,B31/DB_Inputs!B$8,B56)","v":3046.0130745192309},{"$f":"IF(LS_Switch=1,C31/DB_Inputs!C$8,C56)","v":3558.5135525000001},{"$f":"IF(LS_Switch=1,D31/DB_Inputs!D$8,D56)","v":4100.6270250000016},{"$f":"IF(LS_Switch=1,E31/DB_Inputs!E$8,E56)","v":3957.1366802884618},{"$f":"IF(LS_Switch=1,F31/DB_Inputs!F$8,F56)","v":3737.2096718749999},{"$f":"IF(LS_Switch=1,G31/DB_Inputs!G$8,G56)","v":3233.7851203703694},{"$f":"IF(LS_Switch=1,H31/DB_Inputs!H$8,H56)","v":3196.7363650000002},{"$f":"IF(LS_Switch=1,I31/DB_Inputs!I$8,I56)","v":3072.4545865384616},{"$f":"IF(LS_Switch=1,J31/DB_Inputs!J$8,J56)","v":3216.6332860576917},{"$f":"IF(LS_Switch=1,K31/DB_Inputs!K$8,K56)","v":3575.1325675000007},{"$f":"IF(LS_Switch=1,L31/DB_Inputs!L$8,L56)","v":3386.9732870370376},{"$f":"IF(LS_Switch=1,M31/DB_Inputs!M$8,M56)","v":3177.7138098958335},null,null,{"$f":"P31/DB_Inputs!P$8","v":3023.6771273148152},{"$f":"Q31/DB_Inputs!Q$8","v":3602.3260125000024},{"$f":"R31/DB_Inputs!R$8","v":4149.9043375000001},{"$f":"S31/DB_Inputs!S$8","v":4014.3467500000011},{"$f":"T31/DB_Inputs!T$8","v":3798.0524947916656},{"$f":"U31/DB_Inputs!U$8","v":3365.2213437499981},{"$f":"V31/DB_Inputs!V$8","v":3191.201711538461},{"$f":"W31/DB_Inputs!W$8","v":3136.3362836538458},{"$f":"X31/DB_Inputs!X$8","v":3365.107787500001},{"$f":"Y31/DB_Inputs!Y$8","v":3564.8051658653849},{"$f":"Z31/DB_Inputs!Z$8","v":3458.9086435185204},{"$f":"AA31/DB_Inputs!AA$8","v":3250.5598802083332},null,null,{"$f":"AD31/DB_Inputs!AD$8","v":{"$error":"#N/A"}},{"$f":"AE31/DB_Inputs!AE$8","v":{"$error":"#N/A"}},{"$f":"AF31/DB_Inputs!AF$8","v":{"$error":"#N/A"}},{"$f":"AG31/DB_Inputs!AG$8","v":{"$error":"#N/A"}},{"$f":"AH31/DB_Inputs!AH$8","v":{"$error":"#N/A"}},{"$f":"AI31/DB_Inputs!AI$8","v":{"$error":"#N/A"}},{"$f":"AJ31/DB_Inputs!AJ$8","v":{"$error":"#N/A"}},{"$f":"AK31/DB_Inputs!AK$8","v":{"$error":"#N/A"}},{"$f":"AL31/DB_Inputs!AL$8","v":{"$error":"#N/A"}},{"$f":"AM31/DB_Inputs!AM$8","v":{"$error":"#N/A"}},{"$f":"AN31/DB_Inputs!AN$8","v":{"$error":"#N/A"}},{"$f":"AO31/DB_Inputs!AO$8","v":{"$error":"#N/A"}},null,null,{"$f":"AR31/DB_Inputs!AR$8","v":{"$error":"#N/A"}},{"$f":"AS31/DB_Inputs!AS$8","v":{"$error":"#N/A"}},{"$f":"AT31/DB_Inputs!AT$8","v":{"$error":"#N/A"}},{"$f":"AU31/DB_Inputs!AU$8","v":{"$error":"#N/A"}},{"$f":"AV31/DB_Inputs!AV$8","v":{"$error":"#N/A"}},{"$f":"AW31/DB_Inputs!AW$8","v":{"$error":"#N/A"}},{"$f":"AX31/DB_Inputs!AX$8","v":{"$error":"#N/A"}},{"$f":"AY31/DB_Inputs!AY$8","v":{"$error":"#N/A"}},{"$f":"AZ31/DB_Inputs!AZ$8","v":{"$error":"#N/A"}},{"$f":"BA31/DB_Inputs!BA$8","v":{"$error":"#N/A"}},{"$f":"BB31/DB_Inputs!BB$8","v":{"$error":"#N/A"}},{"$f":"BC31/DB_Inputs!BC$8","v":{"$error":"#N/A"}},null,null,{"$f":"BF31/DB_Inputs!BF$8","v":{"$error":"#N/A"}},{"$f":"BG31/DB_Inputs!BG$8","v":{"$error":"#N/A"}},{"$f":"BH31/DB_Inputs!BH$8","v":{"$error":"#N/A"}},{"$f":"BI31/DB_Inputs!BI$8","v":{"$error":"#N/A"}},{"$f":"BJ31/DB_Inputs!BJ$8","v":{"$error":"#N/A"}},{"$f":"BK31/DB_Inputs!BK$8","v":{"$error":"#N/A"}},{"$f":"BL31/DB_Inputs!BL$8","v":{"$error":"#N/A"}},{"$f":"BM31/DB_Inputs!BM$8","v":{"$error":"#N/A"}},{"$f":"BN31/DB_Inputs!BN$8","v":{"$error":"#N/A"}},{"$f":"BO31/DB_Inputs!BO$8","v":{"$error":"#N/A"}},{"$f":"BP31/DB_Inputs!BP$8","v":{"$error":"#N/A"}},{"$f":"BQ31/DB_Inputs!BQ$8","v":{"$error":"#N/A"}},null,null,{"$f":"BT31/DB_Inputs!BT$8","v":{"$error":"#N/A"}},{"$f":"BU31/DB_Inputs!BU$8","v":{"$error":"#N/A"}},{"$f":"BV31/DB_Inputs!BV$8","v":{"$error":"#N/A"}},{"$f":"BW31/DB_Inputs!BW$8","v":{"$error":"#N/A"}},{"$f":"BX31/DB_Inputs!BX$8","v":{"$error":"#N/A"}},{"$f":"BY31/DB_Inputs!BY$8","v":{"$error":"#N/A"}},{"$f":"BZ31/DB_Inputs!BZ$8","v":{"$error":"#N/A"}},{"$f":"CA31/DB_Inputs!CA$8","v":{"$error":"#N/A"}},{"$f":"CB31/DB_Inputs!CB$8","v":{"$error":"#N/A"}},{"$f":"CC31/DB_Inputs!CC$8","v":{"$error":"#N/A"}},{"$f":"CD31/DB_Inputs!CD$8","v":{"$error":"#N/A"}},{"$f":"CE31/DB_Inputs!CE$8","v":{"$error":"#N/A"}},null,null,{"$f":"CH31/DB_Inputs!CH$8","v":{"$error":"#N/A"}},{"$f":"CI31/DB_Inputs!CI$8","v":{"$error":"#N/A"}},{"$f":"CJ31/DB_Inputs!CJ$8","v":{"$error":"#N/A"}},{"$f":"CK31/DB_Inputs!CK$8","v":{"$error":"#N/A"}},{"$f":"CL31/DB_Inputs!CL$8","v":{"$error":"#N/A"}},{"$f":"CM31/DB_Inputs!CM$8","v":{"$error":"#N/A"}},{"$f":"CN31/DB_Inputs!CN$8","v":{"$error":"#N/A"}},{"$f":"CO31/DB_Inputs!CO$8","v":{"$error":"#N/A"}},{"$f":"CP31/DB_Inputs!CP$8","v":{"$error":"#N/A"}},{"$f":"CQ31/DB_Inputs!CQ$8","v":{"$error":"#N/A"}},{"$f":"CR31/DB_Inputs!CR$8","v":{"$error":"#N/A"}},{"$f":"CS31/DB_Inputs!CS$8","v":{"$error":"#N/A"}},null,null,{"$f":"CV31/DB_Inputs!CV$8","v":{"$error":"#N/A"}},{"$f":"CW31/DB_Inputs!CW$8","v":{"$error":"#N/A"}},{"$f":"CX31/DB_Inputs!CX$8","v":{"$error":"#N/A"}},{"$f":"CY31/DB_Inputs!CY$8","v":{"$error":"#N/A"}},{"$f":"CZ31/DB_Inputs!CZ$8","v":{"$error":"#N/A"}},{"$f":"DA31/DB_Inputs!DA$8","v":{"$error":"#N/A"}},{"$f":"DB31/DB_Inputs!DB$8","v":{"$error":"#N/A"}},{"$f":"DC31/DB_Inputs!DC$8","v":{"$error":"#N/A"}},{"$f":"DD31/DB_Inputs!DD$8","v":{"$error":"#N/A"}},{"$f":"DE31/DB_Inputs!DE$8","v":{"$error":"#N/A"}},{"$f":"DF31/DB_Inputs!DF$8","v":{"$error":"#N/A"}},{"$f":"DG31/DB_Inputs!DG$8","v":{"$error":"#N/A"}},null,null,{"$f":"DJ31/DB_Inputs!DJ$8","v":{"$error":"#N/A"}},{"$f":"DK31/DB_Inputs!DK$8","v":{"$error":"#N/A"}},{"$f":"DL31/DB_Inputs!DL$8","v":{"$error":"#N/A"}},{"$f":"DM31/DB_Inputs!DM$8","v":{"$error":"#N/A"}},{"$f":"DN31/DB_Inputs!DN$8","v":{"$error":"#N/A"}},{"$f":"DO31/DB_Inputs!DO$8","v":{"$error":"#N/A"}},{"$f":"DP31/DB_Inputs!DP$8","v":{"$error":"#N/A"}},{"$f":"DQ31/DB_Inputs!DQ$8","v":{"$error":"#N/A"}},{"$f":"DR31/DB_Inputs!DR$8","v":{"$error":"#N/A"}},{"$f":"DS31/DB_Inputs!DS$8","v":{"$error":"#N/A"}},{"$f":"DT31/DB_Inputs!DT$8","v":{"$error":"#N/A"}},{"$f":"DU31/DB_Inputs!DU$8","v":{"$error":"#N/A"}},null,null,{"$f":"DX31/DB_Inputs!DX$8","v":{"$error":"#N/A"}},{"$f":"DY31/DB_Inputs!DY$8","v":{"$error":"#N/A"}},{"$f":"DZ31/DB_Inputs!DZ$8","v":{"$error":"#N/A"}},{"$f":"EA31/DB_Inputs!EA$8","v":{"$error":"#N/A"}},{"$f":"EB31/DB_Inputs!EB$8","v":{"$error":"#N/A"}},{"$f":"EC31/DB_Inputs!EC$8","v":{"$error":"#N/A"}},{"$f":"ED31/DB_Inputs!ED$8","v":{"$error":"#N/A"}},{"$f":"EE31/DB_Inputs!EE$8","v":{"$error":"#N/A"}},{"$f":"EF31/DB_Inputs!EF$8","v":{"$error":"#N/A"}},{"$f":"EG31/DB_Inputs!EG$8","v":{"$error":"#N/A"}},{"$f":"EH31/DB_Inputs!EH$8","v":{"$error":"#N/A"}},{"$f":"EI31/DB_Inputs!EI$8","v":{"$error":"#N/A"}},null,null,{"$f":"EL31/DB_Inputs!EL$8","v":{"$error":"#N/A"}},{"$f":"EM31/DB_Inputs!EM$8","v":{"$error":"#N/A"}},{"$f":"EN31/DB_Inputs!EN$8","v":{"$error":"#N/A"}},{"$f":"EO31/DB_Inputs!EO$8","v":{"$error":"#N/A"}},{"$f":"EP31/DB_Inputs!EP$8","v":{"$error":"#N/A"}},{"$f":"EQ31/DB_Inputs!EQ$8","v":{"$error":"#N/A"}},{"$f":"ER31/DB_Inputs!ER$8","v":{"$error":"#N/A"}},{"$f":"ES31/DB_Inputs!ES$8","v":{"$error":"#N/A"}},{"$f":"ET31/DB_Inputs!ET$8","v":{"$error":"#N/A"}},{"$f":"EU31/DB_Inputs!EU$8","v":{"$error":"#N/A"}},{"$f":"EV31/DB_Inputs!EV$8","v":{"$error":"#N/A"}},{"$f":"EW31/DB_Inputs!EW$8","v":{"$error":"#N/A"}},null,null,{"$f":"EZ31/DB_Inputs!EZ$8","v":{"$error":"#N/A"}},{"$f":"FA31/DB_Inputs!FA$8","v":{"$error":"#N/A"}},{"$f":"FB31/DB_Inputs!FB$8","v":{"$error":"#N/A"}},{"$f":"FC31/DB_Inputs!FC$8","v":{"$error":"#N/A"}},{"$f":"FD31/DB_Inputs!FD$8","v":{"$error":"#N/A"}},{"$f":"FE31/DB_Inputs!FE$8","v":{"$error":"#N/A"}},{"$f":"FF31/DB_Inputs!FF$8","v":{"$error":"#N/A"}},{"$f":"FG31/DB_Inputs!FG$8","v":{"$error":"#N/A"}},{"$f":"FH31/DB_Inputs!FH$8","v":{"$error":"#N/A"}},{"$f":"FI31/DB_Inputs!FI$8","v":{"$error":"#N/A"}},{"$f":"FJ31/DB_Inputs!FJ$8","v":{"$error":"#N/A"}},{"$f":"FK31/DB_Inputs!FK$8","v":{"$error":"#N/A"}},null,null,{"$f":"FN31/DB_Inputs!FN$8","v":{"$error":"#N/A"}},{"$f":"FO31/DB_Inputs!FO$8","v":{"$error":"#N/A"}},{"$f":"FP31/DB_Inputs!FP$8","v":{"$error":"#N/A"}},{"$f":"FQ31/DB_Inputs!FQ$8","v":{"$error":"#N/A"}},{"$f":"FR31/DB_Inputs!FR$8","v":{"$error":"#N/A"}},{"$f":"FS31/DB_Inputs!FS$8","v":{"$error":"#N/A"}},{"$f":"FT31/DB_Inputs!FT$8","v":{"$error":"#N/A"}},{"$f":"FU31/DB_Inputs!FU$8","v":{"$error":"#N/A"}},{"$f":"FV31/DB_Inputs!FV$8","v":{"$error":"#N/A"}},{"$f":"FW31/DB_Inputs!FW$8","v":{"$error":"#N/A"}},{"$f":"FX31/DB_Inputs!FX$8","v":{"$error":"#N/A"}},{"$f":"FY31/DB_Inputs!FY$8","v":{"$error":"#N/A"}},null,null,{"$f":"GB31/DB_Inputs!GB$8","v":{"$error":"#N/A"}},{"$f":"GC31/DB_Inputs!GC$8","v":{"$error":"#N/A"}},{"$f":"GD31/DB_Inputs!GD$8","v":{"$error":"#N/A"}},{"$f":"GE31/DB_Inputs!GE$8","v":{"$error":"#N/A"}},{"$f":"GF31/DB_Inputs!GF$8","v":{"$error":"#N/A"}},{"$f":"GG31/DB_Inputs!GG$8","v":{"$error":"#N/A"}},{"$f":"GH31/DB_Inputs!GH$8","v":{"$error":"#N/A"}},{"$f":"GI31/DB_Inputs!GI$8","v":{"$error":"#N/A"}},{"$f":"GJ31/DB_Inputs!GJ$8","v":{"$error":"#N/A"}},{"$f":"GK31/DB_Inputs!GK$8","v":{"$error":"#N/A"}},{"$f":"GL31/DB_Inputs!GL$8","v":{"$error":"#N/A"}},{"$f":"GM31/DB_Inputs!GM$8","v":{"$error":"#N/A"}},null,null,{"$f":"GP31/DB_Inputs!GP$8","v":{"$error":"#N/A"}},{"$f":"GQ31/DB_Inputs!GQ$8","v":{"$error":"#N/A"}},{"$f":"GR31/DB_Inputs!GR$8","v":{"$error":"#N/A"}},{"$f":"GS31/DB_Inputs!GS$8","v":{"$error":"#N/A"}},{"$f":"GT31/DB_Inputs!GT$8","v":{"$error":"#N/A"}},{"$f":"GU31/DB_Inputs!GU$8","v":{"$error":"#N/A"}},{"$f":"GV31/DB_Inputs!GV$8","v":{"$error":"#N/A"}},{"$f":"GW31/DB_Inputs!GW$8","v":{"$error":"#N/A"}},{"$f":"GX31/DB_Inputs!GX$8","v":{"$error":"#N/A"}},{"$f":"GY31/DB_Inputs!GY$8","v":{"$error":"#N/A"}},{"$f":"GZ31/DB_Inputs!GZ$8","v":{"$error":"#N/A"}},{"$f":"HA31/DB_Inputs!HA$8","v":{"$error":"#N/A"}}]
["Tier 1 Non-Slice System Shape (T1SS)  (HLH)",{"$f":"IF(LS_Switch=1,B32/DB_Inputs!B$8,B57)","v":3321.7813788849571},{"$f":"IF(LS_Switch=1,C32/DB_Inputs!C$8,C57)","v":4136.4144440355003},{"$f":"IF(LS_Switch=1,D32/DB_Inputs!D$8,D57)","v":4040.2954549954507},{"$f":"IF(LS_Switch=1,E32/DB_Inputs!E$8,E57)","v":3291.9219696918681},{"$f":"IF(LS_Switch=1,F32/DB_Inputs!F$8,F57)","v":2989.2338127037415},{"$f":"IF(LS_Switch=1,G32/DB_Inputs!G$8,G57)","v":3149.3463215909433},{"$f":"IF(LS_Switch=1,H32/DB_Inputs!H$8,H57)","v":3324.6346563662541},{"$f":"IF(LS_Switch=1,I32/DB_Inputs!I$8,I57)","v":4649.0749515334237},{"$f":"IF(LS_Switch=1,J32/DB_Inputs!J$8,J57)","v":3764.9097802263941},{"$f":"IF(LS_Switch=1,K32/DB_Inputs!K$8,K57)","v":3435.9666009766065},{"$f":"IF(LS_Switch=1,L32/DB_Inputs!L$8,L57)","v":3605.6470467070499},{"$f":"IF(LS_Switch=1,M32/DB_Inputs!M$8,M57)","v":3511.3808372718213},null,null,{"$f":"P32/DB_Inputs!P$8","v":3214.6376196769579},{"$f":"Q32/DB_Inputs!Q$8","v":4156.9561059358439},{"$f":"R32/DB_Inputs!R$8","v":4060.3597847034384},{"$f":"S32/DB_Inputs!S$8","v":3308.2698354627241},{"$f":"T32/DB_Inputs!T$8","v":3004.0785124195004},{"$f":"U32/DB_Inputs!U$8","v":3286.7163853363554},{"$f":"V32/DB_Inputs!V$8","v":3212.6393991735163},{"$f":"W32/DB_Inputs!W$8","v":4672.162513743604},{"$f":"X32/DB_Inputs!X$8","v":3934.9507906897693},{"$f":"Y32/DB_Inputs!Y$8","v":3320.220961844449},{"$f":"Z32/DB_Inputs!Z$8","v":3623.5528884856049},{"$f":"AA32/DB_Inputs!AA$8","v":3528.818547863561},null,null,{"$f":"AD32/DB_Inputs!AD$8","v":{"$error":"#N/A"}},{"$f":"AE32/DB_Inputs!AE$8","v":{"$error":"#N/A"}},{"$f":"AF32/DB_Inputs!AF$8","v":{"$error":"#N/A"}},{"$f":"AG32/DB_Inputs!AG$8","v":{"$error":"#N/A"}},{"$f":"AH32/DB_Inputs!AH$8","v":{"$error":"#N/A"}},{"$f":"AI32/DB_Inputs!AI$8","v":{"$error":"#N/A"}},{"$f":"AJ32/DB_Inputs!AJ$8","v":{"$error":"#N/A"}},{"$f":"AK32/DB_Inputs!AK$8","v":{"$error":"#N/A"}},{"$f":"AL32/DB_Inputs!AL$8","v":{"$error":"#N/A"}},{"$f":"AM32/DB_Inputs!AM$8","v":{"$error":"#N/A"}},{"$f":"AN32/DB_Inputs!AN$8","v":{"$error":"#N/A"}},{"$f":"AO32/DB_Inputs!AO$8","v":{"$error":"#N/A"}},null,null,{"$f":"AR32/DB_Inputs!AR$8","v":{"$error":"#N/A"}},{"$f":"AS32/DB_Inputs!AS$8","v":{"$error":"#N/A"}},{"$f":"AT32/DB_Inputs!AT$8","v":{"$error":"#N/A"}},{"$f":"AU32/DB_Inputs!AU$8","v":{"$error":"#N/A"}},{"$f":"AV32/DB_Inputs!AV$8","v":{"$error":"#N/A"}},{"$f":"AW32/DB_Inputs!AW$8","v":{"$error":"#N/A"}},{"$f":"AX32/DB_Inputs!AX$8","v":{"$error":"#N/A"}},{"$f":"AY32/DB_Inputs!AY$8","v":{"$error":"#N/A"}},{"$f":"AZ32/DB_Inputs!AZ$8","v":{"$error":"#N/A"}},{"$f":"BA32/DB_Inputs!BA$8","v":{"$error":"#N/A"}},{"$f":"BB32/DB_Inputs!BB$8","v":{"$error":"#N/A"}},{"$f":"BC32/DB_Inputs!BC$8","v":{"$error":"#N/A"}},null,null,{"$f":"BF32/DB_Inputs!BF$8","v":{"$error":"#N/A"}},{"$f":"BG32/DB_Inputs!BG$8","v":{"$error":"#N/A"}},{"$f":"BH32/DB_Inputs!BH$8","v":{"$error":"#N/A"}},{"$f":"BI32/DB_Inputs!BI$8","v":{"$error":"#N/A"}},{"$f":"BJ32/DB_Inputs!BJ$8","v":{"$error":"#N/A"}},{"$f":"BK32/DB_Inputs!BK$8","v":{"$error":"#N/A"}},{"$f":"BL32/DB_Inputs!BL$8","v":{"$error":"#N/A"}},{"$f":"BM32/DB_Inputs!BM$8","v":{"$error":"#N/A"}},{"$f":"BN32/DB_Inputs!BN$8","v":{"$error":"#N/A"}},{"$f":"BO32/DB_Inputs!BO$8","v":{"$error":"#N/A"}},{"$f":"BP32/DB_Inputs!BP$8","v":{"$error":"#N/A"}},{"$f":"BQ32/DB_Inputs!BQ$8","v":{"$error":"#N/A"}},null,null,{"$f":"BT32/DB_Inputs!BT$8","v":{"$error":"#N/A"}},{"$f":"BU32/DB_Inputs!BU$8","v":{"$error":"#N/A"}},{"$f":"BV32/DB_Inputs!BV$8","v":{"$error":"#N/A"}},{"$f":"BW32/DB_Inputs!BW$8","v":{"$error":"#N/A"}},{"$f":"BX32/DB_Inputs!BX$8","v":{"$error":"#N/A"}},{"$f":"BY32/DB_Inputs!BY$8","v":{"$error":"#N/A"}},{"$f":"BZ32/DB_Inputs!BZ$8","v":{"$error":"#N/A"}},{"$f":"CA32/DB_Inputs!CA$8","v":{"$error":"#N/A"}},{"$f":"CB32/DB_Inputs!CB$8","v":{"$error":"#N/A"}},{"$f":"CC32/DB_Inputs!CC$8","v":{"$error":"#N/A"}},{"$f":"CD32/DB_Inputs!CD$8","v":{"$error":"#N/A"}},{"$f":"CE32/DB_Inputs!CE$8","v":{"$error":"#N/A"}},null,null,{"$f":"CH32/DB_Inputs!CH$8","v":{"$error":"#N/A"}},{"$f":"CI32/DB_Inputs!CI$8","v":{"$error":"#N/A"}},{"$f":"CJ32/DB_Inputs!CJ$8","v":{"$error":"#N/A"}},{"$f":"CK32/DB_Inputs!CK$8","v":{"$error":"#N/A"}},{"$f":"CL32/DB_Inputs!CL$8","v":{"$error":"#N/A"}},{"$f":"CM32/DB_Inputs!CM$8","v":{"$error":"#N/A"}},{"$f":"CN32/DB_Inputs!CN$8","v":{"$error":"#N/A"}},{"$f":"CO32/DB_Inputs!CO$8","v":{"$error":"#N/A"}},{"$f":"CP32/DB_Inputs!CP$8","v":{"$error":"#N/A"}},{"$f":"CQ32/DB_Inputs!CQ$8","v":{"$error":"#N/A"}},{"$f":"CR32/DB_Inputs!CR$8","v":{"$error":"#N/A"}},{"$f":"CS32/DB_Inputs!CS$8","v":{"$error":"#N/A"}},null,null,{"$f":"CV32/DB_Inputs!CV$8","v":{"$error":"#N/A"}},{"$f":"CW32/DB_Inputs!CW$8","v":{"$error":"#N/A"}},{"$f":"CX32/DB_Inputs!CX$8","v":{"$error":"#N/A"}},{"$f":"CY32/DB_Inputs!CY$8","v":{"$error":"#N/A"}},{"$f":"CZ32/DB_Inputs!CZ$8","v":{"$error":"#N/A"}},{"$f":"DA32/DB_Inputs!DA$8","v":{"$error":"#N/A"}},{"$f":"DB32/DB_Inputs!DB$8","v":{"$error":"#N/A"}},{"$f":"DC32/DB_Inputs!DC$8","v":{"$error":"#N/A"}},{"$f":"DD32/DB_Inputs!DD$8","v":{"$error":"#N/A"}},{"$f":"DE32/DB_Inputs!DE$8","v":{"$error":"#N/A"}},{"$f":"DF32/DB_Inputs!DF$8","v":{"$error":"#N/A"}},{"$f":"DG32/DB_Inputs!DG$8","v":{"$error":"#N/A"}},null,null,{"$f":"DJ32/DB_Inputs!DJ$8","v":{"$error":"#N/A"}},{"$f":"DK32/DB_Inputs!DK$8","v":{"$error":"#N/A"}},{"$f":"DL32/DB_Inputs!DL$8","v":{"$error":"#N/A"}},{"$f":"DM32/DB_Inputs!DM$8","v":{"$error":"#N/A"}},{"$f":"DN32/DB_Inputs!DN$8","v":{"$error":"#N/A"}},{"$f":"DO32/DB_Inputs!DO$8","v":{"$error":"#N/A"}},{"$f":"DP32/DB_Inputs!DP$8","v":{"$error":"#N/A"}},{"$f":"DQ32/DB_Inputs!DQ$8","v":{"$error":"#N/A"}},{"$f":"DR32/DB_Inputs!DR$8","v":{"$error":"#N/A"}},{"$f":"DS32/DB_Inputs!DS$8","v":{"$error":"#N/A"}},{"$f":"DT32/DB_Inputs!DT$8","v":{"$error":"#N/A"}},{"$f":"DU32/DB_Inputs!DU$8","v":{"$error":"#N/A"}},null,null,{"$f":"DX32/DB_Inputs!DX$8","v":{"$error":"#N/A"}},{"$f":"DY32/DB_Inputs!DY$8","v":{"$error":"#N/A"}},{"$f":"DZ32/DB_Inputs!DZ$8","v":{"$error":"#N/A"}},{"$f":"EA32/DB_Inputs!EA$8","v":{"$error":"#N/A"}},{"$f":"EB32/DB_Inputs!EB$8","v":{"$error":"#N/A"}},{"$f":"EC32/DB_Inputs!EC$8","v":{"$error":"#N/A"}},{"$f":"ED32/DB_Inputs!ED$8","v":{"$error":"#N/A"}},{"$f":"EE32/DB_Inputs!EE$8","v":{"$error":"#N/A"}},{"$f":"EF32/DB_Inputs!EF$8","v":{"$error":"#N/A"}},{"$f":"EG32/DB_Inputs!EG$8","v":{"$error":"#N/A"}},{"$f":"EH32/DB_Inputs!EH$8","v":{"$error":"#N/A"}},{"$f":"EI32/DB_Inputs!EI$8","v":{"$error":"#N/A"}},null,null,{"$f":"EL32/DB_Inputs!EL$8","v":{"$error":"#N/A"}},{"$f":"EM32/DB_Inputs!EM$8","v":{"$error":"#N/A"}},{"$f":"EN32/DB_Inputs!EN$8","v":{"$error":"#N/A"}},{"$f":"EO32/DB_Inputs!EO$8","v":{"$error":"#N/A"}},{"$f":"EP32/DB_Inputs!EP$8","v":{"$error":"#N/A"}},{"$f":"EQ32/DB_Inputs!EQ$8","v":{"$error":"#N/A"}},{"$f":"ER32/DB_Inputs!ER$8","v":{"$error":"#N/A"}},{"$f":"ES32/DB_Inputs!ES$8","v":{"$error":"#N/A"}},{"$f":"ET32/DB_Inputs!ET$8","v":{"$error":"#N/A"}},{"$f":"EU32/DB_Inputs!EU$8","v":{"$error":"#N/A"}},{"$f":"EV32/DB_Inputs!EV$8","v":{"$error":"#N/A"}},{"$f":"EW32/DB_Inputs!EW$8","v":{"$error":"#N/A"}},null,null,{"$f":"EZ32/DB_Inputs!EZ$8","v":{"$error":"#N/A"}},{"$f":"FA32/DB_Inputs!FA$8","v":{"$error":"#N/A"}},{"$f":"FB32/DB_Inputs!FB$8","v":{"$error":"#N/A"}},{"$f":"FC32/DB_Inputs!FC$8","v":{"$error":"#N/A"}},{"$f":"FD32/DB_Inputs!FD$8","v":{"$error":"#N/A"}},{"$f":"FE32/DB_Inputs!FE$8","v":{"$error":"#N/A"}},{"$f":"FF32/DB_Inputs!FF$8","v":{"$error":"#N/A"}},{"$f":"FG32/DB_Inputs!FG$8","v":{"$error":"#N/A"}},{"$f":"FH32/DB_Inputs!FH$8","v":{"$error":"#N/A"}},{"$f":"FI32/DB_Inputs!FI$8","v":{"$error":"#N/A"}},{"$f":"FJ32/DB_Inputs!FJ$8","v":{"$error":"#N/A"}},{"$f":"FK32/DB_Inputs!FK$8","v":{"$error":"#N/A"}},null,null,{"$f":"FN32/DB_Inputs!FN$8","v":{"$error":"#N/A"}},{"$f":"FO32/DB_Inputs!FO$8","v":{"$error":"#N/A"}},{"$f":"FP32/DB_Inputs!FP$8","v":{"$error":"#N/A"}},{"$f":"FQ32/DB_Inputs!FQ$8","v":{"$error":"#N/A"}},{"$f":"FR32/DB_Inputs!FR$8","v":{"$error":"#N/A"}},{"$f":"FS32/DB_Inputs!FS$8","v":{"$error":"#N/A"}},{"$f":"FT32/DB_Inputs!FT$8","v":{"$error":"#N/A"}},{"$f":"FU32/DB_Inputs!FU$8","v":{"$error":"#N/A"}},{"$f":"FV32/DB_Inputs!FV$8","v":{"$error":"#N/A"}},{"$f":"FW32/DB_Inputs!FW$8","v":{"$error":"#N/A"}},{"$f":"FX32/DB_Inputs!FX$8","v":{"$error":"#N/A"}},{"$f":"FY32/DB_Inputs!FY$8","v":{"$error":"#N/A"}},null,null,{"$f":"GB32/DB_Inputs!GB$8","v":{"$error":"#N/A"}},{"$f":"GC32/DB_Inputs!GC$8","v":{"$error":"#N/A"}},{"$f":"GD32/DB_Inputs!GD$8","v":{"$error":"#N/A"}},{"$f":"GE32/DB_Inputs!GE$8","v":{"$error":"#N/A"}},{"$f":"GF32/DB_Inputs!GF$8","v":{"$error":"#N/A"}},{"$f":"GG32/DB_Inputs!GG$8","v":{"$error":"#N/A"}},{"$f":"GH32/DB_Inputs!GH$8","v":{"$error":"#N/A"}},{"$f":"GI32/DB_Inputs!GI$8","v":{"$error":"#N/A"}},{"$f":"GJ32/DB_Inputs!GJ$8","v":{"$error":"#N/A"}},{"$f":"GK32/DB_Inputs!GK$8","v":{"$error":"#N/A"}},{"$f":"GL32/DB_Inputs!GL$8","v":{"$error":"#N/A"}},{"$f":"GM32/DB_Inputs!GM$8","v":{"$error":"#N/A"}},null,null,{"$f":"GP32/DB_Inputs!GP$8","v":{"$error":"#N/A"}},{"$f":"GQ32/DB_Inputs!GQ$8","v":{"$error":"#N/A"}},{"$f":"GR32/DB_Inputs!GR$8","v":{"$error":"#N/A"}},{"$f":"GS32/DB_Inputs!GS$8","v":{"$error":"#N/A"}},{"$f":"GT32/DB_Inputs!GT$8","v":{"$error":"#N/A"}},{"$f":"GU32/DB_Inputs!GU$8","v":{"$error":"#N/A"}},{"$f":"GV32/DB_Inputs!GV$8","v":{"$error":"#N/A"}},{"$f":"GW32/DB_Inputs!GW$8","v":{"$error":"#N/A"}},{"$f":"GX32/DB_Inputs!GX$8","v":{"$error":"#N/A"}},{"$f":"GY32/DB_Inputs!GY$8","v":{"$error":"#N/A"}},{"$f":"GZ32/DB_Inputs!GZ$8","v":{"$error":"#N/A"}},{"$f":"HA32/DB_Inputs!HA$8","v":{"$error":"#N/A"}}]
["Tier 1 Block (T1SS)  (HLH)",{"$f":"IF(LS_Switch=1,B33/DB_Inputs!B$8,B58)","v":1845},{"$f":"IF(LS_Switch=1,C33/DB_Inputs!C$8,C58)","v":2391},{"$f":"IF(LS_Switch=1,D33/DB_Inputs!D$8,D58)","v":2624},{"$f":"IF(LS_Switch=1,E33/DB_Inputs!E$8,E58)","v":2657},{"$f":"IF(LS_Switch=1,F33/DB_Inputs!F$8,F58)","v":2444},{"$f":"IF(LS_Switch=1,G33/DB_Inputs!G$8,G58)","v":2273},{"$f":"IF(LS_Switch=1,H33/DB_Inputs!H$8,H58)","v":1791},{"$f":"IF(LS_Switch=1,I33/DB_Inputs!I$8,I58)","v":1462},{"$f":"IF(LS_Switch=1,J33/DB_Inputs!J$8,J58)","v":1306},{"$f":"IF(LS_Switch=1,K33/DB_Inputs!K$8,K58)","v":1693},{"$f":"IF(LS_Switch=1,L33/DB_Inputs!L$8,L58)","v":1693},{"$f":"IF(LS_Switch=1,M33/DB_Inputs!M$8,M58)","v":1938},null,null,{"$f":"P33/DB_Inputs!P$8","v":1879},{"$f":"Q33/DB_Inputs!Q$8","v":2459},{"$f":"R33/DB_Inputs!R$8","v":2703},{"$f":"S33/DB_Inputs!S$8","v":2730},{"$f":"T33/DB_Inputs!T$8","v":2516},{"$f":"U33/DB_Inputs!U$8","v":2370},{"$f":"V33/DB_Inputs!V$8","v":1838},{"$f":"W33/DB_Inputs!W$8","v":1516},{"$f":"X33/DB_Inputs!X$8","v":1354},{"$f":"Y33/DB_Inputs!Y$8","v":1734},{"$f":"Z33/DB_Inputs!Z$8","v":1745},{"$f":"AA33/DB_Inputs!AA$8","v":1995},null,null,{"$f":"AD33/DB_Inputs!AD$8","v":{"$error":"#N/A"}},{"$f":"AE33/DB_Inputs!AE$8","v":{"$error":"#N/A"}},{"$f":"AF33/DB_Inputs!AF$8","v":{"$error":"#N/A"}},{"$f":"AG33/DB_Inputs!AG$8","v":{"$error":"#N/A"}},{"$f":"AH33/DB_Inputs!AH$8","v":{"$error":"#N/A"}},{"$f":"AI33/DB_Inputs!AI$8","v":{"$error":"#N/A"}},{"$f":"AJ33/DB_Inputs!AJ$8","v":{"$error":"#N/A"}},{"$f":"AK33/DB_Inputs!AK$8","v":{"$error":"#N/A"}},{"$f":"AL33/DB_Inputs!AL$8","v":{"$error":"#N/A"}},{"$f":"AM33/DB_Inputs!AM$8","v":{"$error":"#N/A"}},{"$f":"AN33/DB_Inputs!AN$8","v":{"$error":"#N/A"}},{"$f":"AO33/DB_Inputs!AO$8","v":{"$error":"#N/A"}},null,null,{"$f":"AR33/DB_Inputs!AR$8","v":{"$error":"#N/A"}},{"$f":"AS33/DB_Inputs!AS$8","v":{"$error":"#N/A"}},{"$f":"AT33/DB_Inputs!AT$8","v":{"$error":"#N/A"}},{"$f":"AU33/DB_Inputs!AU$8","v":{"$error":"#N/A"}},{"$f":"AV33/DB_Inputs!AV$8","v":{"$error":"#N/A"}},{"$f":"AW33/DB_Inputs!AW$8","v":{"$error":"#N/A"}},{"$f":"AX33/DB_Inputs!AX$8","v":{"$error":"#N/A"}},{"$f":"AY33/DB_Inputs!AY$8","v":{"$error":"#N/A"}},{"$f":"AZ33/DB_Inputs!AZ$8","v":{"$error":"#N/A"}},{"$f":"BA33/DB_Inputs!BA$8","v":{"$error":"#N/A"}},{"$f":"BB33/DB_Inputs!BB$8","v":{"$error":"#N/A"}},{"$f":"BC33/DB_Inputs!BC$8","v":{"$error":"#N/A"}},null,null,{"$f":"BF33/DB_Inputs!BF$8","v":{"$error":"#N/A"}},{"$f":"BG33/DB_Inputs!BG$8","v":{"$error":"#N/A"}},{"$f":"BH33/DB_Inputs!BH$8","v":{"$error":"#N/A"}},{"$f":"BI33/DB_Inputs!BI$8","v":{"$error":"#N/A"}},{"$f":"BJ33/DB_Inputs!BJ$8","v":{"$error":"#N/A"}},{"$f":"BK33/DB_Inputs!BK$8","v":{"$error":"#N/A"}},{"$f":"BL33/DB_Inputs!BL$8","v":{"$error":"#N/A"}},{"$f":"BM33/DB_Inputs!BM$8","v":{"$error":"#N/A"}},{"$f":"BN33/DB_Inputs!BN$8","v":{"$error":"#N/A"}},{"$f":"BO33/DB_Inputs!BO$8","v":{"$error":"#N/A"}},{"$f":"BP33/DB_Inputs!BP$8","v":{"$error":"#N/A"}},{"$f":"BQ33/DB_Inputs!BQ$8","v":{"$error":"#N/A"}},null,null,{"$f":"BT33/DB_Inputs!BT$8","v":{"$error":"#N/A"}},{"$f":"BU33/DB_Inputs!BU$8","v":{"$error":"#N/A"}},{"$f":"BV33/DB_Inputs!BV$8","v":{"$error":"#N/A"}},{"$f":"BW33/DB_Inputs!BW$8","v":{"$error":"#N/A"}},{"$f":"BX33/DB_Inputs!BX$8","v":{"$error":"#N/A"}},{"$f":"BY33/DB_Inputs!BY$8","v":{"$error":"#N/A"}},{"$f":"BZ33/DB_Inputs!BZ$8","v":{"$error":"#N/A"}},{"$f":"CA33/DB_Inputs!CA$8","v":{"$error":"#N/A"}},{"$f":"CB33/DB_Inputs!CB$8","v":{"$error":"#N/A"}},{"$f":"CC33/DB_Inputs!CC$8","v":{"$error":"#N/A"}},{"$f":"CD33/DB_Inputs!CD$8","v":{"$error":"#N/A"}},{"$f":"CE33/DB_Inputs!CE$8","v":{"$error":"#N/A"}},null,null,{"$f":"CH33/DB_Inputs!CH$8","v":{"$error":"#N/A"}},{"$f":"CI33/DB_Inputs!CI$8","v":{"$error":"#N/A"}},{"$f":"CJ33/DB_Inputs!CJ$8","v":{"$error":"#N/A"}},{"$f":"CK33/DB_Inputs!CK$8","v":{"$error":"#N/A"}},{"$f":"CL33/DB_Inputs!CL$8","v":{"$error":"#N/A"}},{"$f":"CM33/DB_Inputs!CM$8","v":{"$error":"#N/A"}},{"$f":"CN33/DB_Inputs!CN$8","v":{"$error":"#N/A"}},{"$f":"CO33/DB_Inputs!CO$8","v":{"$error":"#N/A"}},{"$f":"CP33/DB_Inputs!CP$8","v":{"$error":"#N/A"}},{"$f":"CQ33/DB_Inputs!CQ$8","v":{"$error":"#N/A"}},{"$f":"CR33/DB_Inputs!CR$8","v":{"$error":"#N/A"}},{"$f":"CS33/DB_Inputs!CS$8","v":{"$error":"#N/A"}},null,null,{"$f":"CV33/DB_Inputs!CV$8","v":{"$error":"#N/A"}},{"$f":"CW33/DB_Inputs!CW$8","v":{"$error":"#N/A"}},{"$f":"CX33/DB_Inputs!CX$8","v":{"$error":"#N/A"}},{"$f":"CY33/DB_Inputs!CY$8","v":{"$error":"#N/A"}},{"$f":"CZ33/DB_Inputs!CZ$8","v":{"$error":"#N/A"}},{"$f":"DA33/DB_Inputs!DA$8","v":{"$error":"#N/A"}},{"$f":"DB33/DB_Inputs!DB$8","v":{"$error":"#N/A"}},{"$f":"DC33/DB_Inputs!DC$8","v":{"$error":"#N/A"}},{"$f":"DD33/DB_Inputs!DD$8","v":{"$error":"#N/A"}},{"$f":"DE33/DB_Inputs!DE$8","v":{"$error":"#N/A"}},{"$f":"DF33/DB_Inputs!DF$8","v":{"$error":"#N/A"}},{"$f":"DG33/DB_Inputs!DG$8","v":{"$error":"#N/A"}},null,null,{"$f":"DJ33/DB_Inputs!DJ$8","v":{"$error":"#N/A"}},{"$f":"DK33/DB_Inputs!DK$8","v":{"$error":"#N/A"}},{"$f":"DL33/DB_Inputs!DL$8","v":{"$error":"#N/A"}},{"$f":"DM33/DB_Inputs!DM$8","v":{"$error":"#N/A"}},{"$f":"DN33/DB_Inputs!DN$8","v":{"$error":"#N/A"}},{"$f":"DO33/DB_Inputs!DO$8","v":{"$error":"#N/A"}},{"$f":"DP33/DB_Inputs!DP$8","v":{"$error":"#N/A"}},{"$f":"DQ33/DB_Inputs!DQ$8","v":{"$error":"#N/A"}},{"$f":"DR33/DB_Inputs!DR$8","v":{"$error":"#N/A"}},{"$f":"DS33/DB_Inputs!DS$8","v":{"$error":"#N/A"}},{"$f":"DT33/DB_Inputs!DT$8","v":{"$error":"#N/A"}},{"$f":"DU33/DB_Inputs!DU$8","v":{"$error":"#N/A"}},null,null,{"$f":"DX33/DB_Inputs!DX$8","v":{"$error":"#N/A"}},{"$f":"DY33/DB_Inputs!DY$8","v":{"$error":"#N/A"}},{"$f":"DZ33/DB_Inputs!DZ$8","v":{"$error":"#N/A"}},{"$f":"EA33/DB_Inputs!EA$8","v":{"$error":"#N/A"}},{"$f":"EB33/DB_Inputs!EB$8","v":{"$error":"#N/A"}},{"$f":"EC33/DB_Inputs!EC$8","v":{"$error":"#N/A"}},{"$f":"ED33/DB_Inputs!ED$8","v":{"$error":"#N/A"}},{"$f":"EE33/DB_Inputs!EE$8","v":{"$error":"#N/A"}},{"$f":"EF33/DB_Inputs!EF$8","v":{"$error":"#N/A"}},{"$f":"EG33/DB_Inputs!EG$8","v":{"$error":"#N/A"}},{"$f":"EH33/DB_Inputs!EH$8","v":{"$error":"#N/A"}},{"$f":"EI33/DB_Inputs!EI$8","v":{"$error":"#N/A"}},null,null,{"$f":"EL33/DB_Inputs!EL$8","v":{"$error":"#N/A"}},{"$f":"EM33/DB_Inputs!EM$8","v":{"$error":"#N/A"}},{"$f":"EN33/DB_Inputs!EN$8","v":{"$error":"#N/A"}},{"$f":"EO33/DB_Inputs!EO$8","v":{"$error":"#N/A"}},{"$f":"EP33/DB_Inputs!EP$8","v":{"$error":"#N/A"}},{"$f":"EQ33/DB_Inputs!EQ$8","v":{"$error":"#N/A"}},{"$f":"ER33/DB_Inputs!ER$8","v":{"$error":"#N/A"}},{"$f":"ES33/DB_Inputs!ES$8","v":{"$error":"#N/A"}},{"$f":"ET33/DB_Inputs!ET$8","v":{"$error":"#N/A"}},{"$f":"EU33/DB_Inputs!EU$8","v":{"$error":"#N/A"}},{"$f":"EV33/DB_Inputs!EV$8","v":{"$error":"#N/A"}},{"$f":"EW33/DB_Inputs!EW$8","v":{"$error":"#N/A"}},null,null,{"$f":"EZ33/DB_Inputs!EZ$8","v":{"$error":"#N/A"}},{"$f":"FA33/DB_Inputs!FA$8","v":{"$error":"#N/A"}},{"$f":"FB33/DB_Inputs!FB$8","v":{"$error":"#N/A"}},{"$f":"FC33/DB_Inputs!FC$8","v":{"$error":"#N/A"}},{"$f":"FD33/DB_Inputs!FD$8","v":{"$error":"#N/A"}},{"$f":"FE33/DB_Inputs!FE$8","v":{"$error":"#N/A"}},{"$f":"FF33/DB_Inputs!FF$8","v":{"$error":"#N/A"}},{"$f":"FG33/DB_Inputs!FG$8","v":{"$error":"#N/A"}},{"$f":"FH33/DB_Inputs!FH$8","v":{"$error":"#N/A"}},{"$f":"FI33/DB_Inputs!FI$8","v":{"$error":"#N/A"}},{"$f":"FJ33/DB_Inputs!FJ$8","v":{"$error":"#N/A"}},{"$f":"FK33/DB_Inputs!FK$8","v":{"$error":"#N/A"}},null,null,{"$f":"FN33/DB_Inputs!FN$8","v":{"$error":"#N/A"}},{"$f":"FO33/DB_Inputs!FO$8","v":{"$error":"#N/A"}},{"$f":"FP33/DB_Inputs!FP$8","v":{"$error":"#N/A"}},{"$f":"FQ33/DB_Inputs!FQ$8","v":{"$error":"#N/A"}},{"$f":"FR33/DB_Inputs!FR$8","v":{"$error":"#N/A"}},{"$f":"FS33/DB_Inputs!FS$8","v":{"$error":"#N/A"}},{"$f":"FT33/DB_Inputs!FT$8","v":{"$error":"#N/A"}},{"$f":"FU33/DB_Inputs!FU$8","v":{"$error":"#N/A"}},{"$f":"FV33/DB_Inputs!FV$8","v":{"$error":"#N/A"}},{"$f":"FW33/DB_Inputs!FW$8","v":{"$error":"#N/A"}},{"$f":"FX33/DB_Inputs!FX$8","v":{"$error":"#N/A"}},{"$f":"FY33/DB_Inputs!FY$8","v":{"$error":"#N/A"}},null,null,{"$f":"GB33/DB_Inputs!GB$8","v":{"$error":"#N/A"}},{"$f":"GC33/DB_Inputs!GC$8","v":{"$error":"#N/A"}},{"$f":"GD33/DB_Inputs!GD$8","v":{"$error":"#N/A"}},{"$f":"GE33/DB_Inputs!GE$8","v":{"$error":"#N/A"}},{"$f":"GF33/DB_Inputs!GF$8","v":{"$error":"#N/A"}},{"$f":"GG33/DB_Inputs!GG$8","v":{"$error":"#N/A"}},{"$f":"GH33/DB_Inputs!GH$8","v":{"$error":"#N/A"}},{"$f":"GI33/DB_Inputs!GI$8","v":{"$error":"#N/A"}},{"$f":"GJ33/DB_Inputs!GJ$8","v":{"$error":"#N/A"}},{"$f":"GK33/DB_Inputs!GK$8","v":{"$error":"#N/A"}},{"$f":"GL33/DB_Inputs!GL$8","v":{"$error":"#N/A"}},{"$f":"GM33/DB_Inputs!GM$8","v":{"$error":"#N/A"}},null,null,{"$f":"GP33/DB_Inputs!GP$8","v":{"$error":"#N/A"}},{"$f":"GQ33/DB_Inputs!GQ$8","v":{"$error":"#N/A"}},{"$f":"GR33/DB_Inputs!GR$8","v":{"$error":"#N/A"}},{"$f":"GS33/DB_Inputs!GS$8","v":{"$error":"#N/A"}},{"$f":"GT33/DB_Inputs!GT$8","v":{"$error":"#N/A"}},{"$f":"GU33/DB_Inputs!GU$8","v":{"$error":"#N/A"}},{"$f":"GV33/DB_Inputs!GV$8","v":{"$error":"#N/A"}},{"$f":"GW33/DB_Inputs!GW$8","v":{"$error":"#N/A"}},{"$f":"GX33/DB_Inputs!GX$8","v":{"$error":"#N/A"}},{"$f":"GY33/DB_Inputs!GY$8","v":{"$error":"#N/A"}},{"$f":"GZ33/DB_Inputs!GZ$8","v":{"$error":"#N/A"}},{"$f":"HA33/DB_Inputs!HA$8","v":{"$error":"#N/A"}}]
["Tier 1 Non-Slice Block Portion  (HLH)",{"$f":"IF(LS_Switch=1,B34/DB_Inputs!B$8,B59)","v":2097.3040811136639},{"$f":"IF(LS_Switch=1,C34/DB_Inputs!C$8,C59)","v":2611.6465550075604},{"$f":"IF(LS_Switch=1,D34/DB_Inputs!D$8,D59)","v":2550.9590126943799},{"$f":"IF(LS_Switch=1,E34/DB_Inputs!E$8,E59)","v":2078.4514675255505},{"$f":"IF(LS_Switch=1,F34/DB_Inputs!F$8,F59)","v":1887.3404236166141},{"$f":"IF(LS_Switch=1,G34/DB_Inputs!G$8,G59)","v":1988.4321512242864},{"$f":"IF(LS_Switch=1,H34/DB_Inputs!H$8,H59)","v":2099.1055815206787},{"$f":"IF(LS_Switch=1,I34/DB_Inputs!I$8,I59)","v":2935.3297996171491},{"$f":"IF(LS_Switch=1,J34/DB_Inputs!J$8,J59)","v":2377.0861915494625},{"$f":"IF(LS_Switch=1,K34/DB_Inputs!K$8,K59)","v":2169.3982694362185},{"$f":"IF(LS_Switch=1,L34/DB_Inputs!L$8,L59)","v":2276.5309945390072},{"$f":"IF(LS_Switch=1,M34/DB_Inputs!M$8,M59)","v":2217.0132589600375},null,null,{"$f":"P34/DB_Inputs!P$8","v":2045.3995085086297},{"$f":"Q34/DB_Inputs!Q$8","v":2644.9749495644737},{"$f":"R34/DB_Inputs!R$8","v":2583.5129462695709},{"$f":"S34/DB_Inputs!S$8","v":2104.9755201176849},{"$f":"T34/DB_Inputs!T$8","v":1911.4256223510667},{"$f":"U34/DB_Inputs!U$8","v":2091.2615586978063},{"$f":"V34/DB_Inputs!V$8","v":2044.1280870548976},{"$f":"W34/DB_Inputs!W$8","v":2972.7888614219437},{"$f":"X34/DB_Inputs!X$8","v":2503.7181062079726},{"$f":"Y34/DB_Inputs!Y$8","v":2112.5797452028628},{"$f":"Z34/DB_Inputs!Z$8","v":2305.5828289312067},{"$f":"AA34/DB_Inputs!AA$8","v":2245.3055607996002},null,null,{"$f":"AD34/DB_Inputs!AD$8","v":{"$error":"#N/A"}},{"$f":"AE34/DB_Inputs!AE$8","v":{"$error":"#N/A"}},{"$f":"AF34/DB_Inputs!AF$8","v":{"$error":"#N/A"}},{"$f":"AG34/DB_Inputs!AG$8","v":{"$error":"#N/A"}},{"$f":"AH34/DB_Inputs!AH$8","v":{"$error":"#N/A"}},{"$f":"AI34/DB_Inputs!AI$8","v":{"$error":"#N/A"}},{"$f":"AJ34/DB_Inputs!AJ$8","v":{"$error":"#N/A"}},{"$f":"AK34/DB_Inputs!AK$8","v":{"$error":"#N/A"}},{"$f":"AL34/DB_Inputs!AL$8","v":{"$error":"#N/A"}},{"$f":"AM34/DB_Inputs!AM$8","v":{"$error":"#N/A"}},{"$f":"AN34/DB_Inputs!AN$8","v":{"$error":"#N/A"}},{"$f":"AO34/DB_Inputs!AO$8","v":{"$error":"#N/A"}},null,null,{"$f":"AR34/DB_Inputs!AR$8","v":{"$error":"#N/A"}},{"$f":"AS34/DB_Inputs!AS$8","v":{"$error":"#N/A"}},{"$f":"AT34/DB_Inputs!AT$8","v":{"$error":"#N/A"}},{"$f":"AU34/DB_Inputs!AU$8","v":{"$error":"#N/A"}},{"$f":"AV34/DB_Inputs!AV$8","v":{"$error":"#N/A"}},{"$f":"AW34/DB_Inputs!AW$8","v":{"$error":"#N/A"}},{"$f":"AX34/DB_Inputs!AX$8","v":{"$error":"#N/A"}},{"$f":"AY34/DB_Inputs!AY$8","v":{"$error":"#N/A"}},{"$f":"AZ34/DB_Inputs!AZ$8","v":{"$error":"#N/A"}},{"$f":"BA34/DB_Inputs!BA$8","v":{"$error":"#N/A"}},{"$f":"BB34/DB_Inputs!BB$8","v":{"$error":"#N/A"}},{"$f":"BC34/DB_Inputs!BC$8","v":{"$error":"#N/A"}},null,null,{"$f":"BF34/DB_Inputs!BF$8","v":{"$error":"#N/A"}},{"$f":"BG34/DB_Inputs!BG$8","v":{"$error":"#N/A"}},{"$f":"BH34/DB_Inputs!BH$8","v":{"$error":"#N/A"}},{"$f":"BI34/DB_Inputs!BI$8","v":{"$error":"#N/A"}},{"$f":"BJ34/DB_Inputs!BJ$8","v":{"$error":"#N/A"}},{"$f":"BK34/DB_Inputs!BK$8","v":{"$error":"#N/A"}},{"$f":"BL34/DB_Inputs!BL$8","v":{"$error":"#N/A"}},{"$f":"BM34/DB_Inputs!BM$8","v":{"$error":"#N/A"}},{"$f":"BN34/DB_Inputs!BN$8","v":{"$error":"#N/A"}},{"$f":"BO34/DB_Inputs!BO$8","v":{"$error":"#N/A"}},{"$f":"BP34/DB_Inputs!BP$8","v":{"$error":"#N/A"}},{"$f":"BQ34/DB_Inputs!BQ$8","v":{"$error":"#N/A"}},null,null,{"$f":"BT34/DB_Inputs!BT$8","v":{"$error":"#N/A"}},{"$f":"BU34/DB_Inputs!BU$8","v":{"$error":"#N/A"}},{"$f":"BV34/DB_Inputs!BV$8","v":{"$error":"#N/A"}},{"$f":"BW34/DB_Inputs!BW$8","v":{"$error":"#N/A"}},{"$f":"BX34/DB_Inputs!BX$8","v":{"$error":"#N/A"}},{"$f":"BY34/DB_Inputs!BY$8","v":{"$error":"#N/A"}},{"$f":"BZ34/DB_Inputs!BZ$8","v":{"$error":"#N/A"}},{"$f":"CA34/DB_Inputs!CA$8","v":{"$error":"#N/A"}},{"$f":"CB34/DB_Inputs!CB$8","v":{"$error":"#N/A"}},{"$f":"CC34/DB_Inputs!CC$8","v":{"$error":"#N/A"}},{"$f":"CD34/DB_Inputs!CD$8","v":{"$error":"#N/A"}},{"$f":"CE34/DB_Inputs!CE$8","v":{"$error":"#N/A"}},null,null,{"$f":"CH34/DB_Inputs!CH$8","v":{"$error":"#N/A"}},{"$f":"CI34/DB_Inputs!CI$8","v":{"$error":"#N/A"}},{"$f":"CJ34/DB_Inputs!CJ$8","v":{"$error":"#N/A"}},{"$f":"CK34/DB_Inputs!CK$8","v":{"$error":"#N/A"}},{"$f":"CL34/DB_Inputs!CL$8","v":{"$error":"#N/A"}},{"$f":"CM34/DB_Inputs!CM$8","v":{"$error":"#N/A"}},{"$f":"CN34/DB_Inputs!CN$8","v":{"$error":"#N/A"}},{"$f":"CO34/DB_Inputs!CO$8","v":{"$error":"#N/A"}},{"$f":"CP34/DB_Inputs!CP$8","v":{"$error":"#N/A"}},{"$f":"CQ34/DB_Inputs!CQ$8","v":{"$error":"#N/A"}},{"$f":"CR34/DB_Inputs!CR$8","v":{"$error":"#N/A"}},{"$f":"CS34/DB_Inputs!CS$8","v":{"$error":"#N/A"}},null,null,{"$f":"CV34/DB_Inputs!CV$8","v":{"$error":"#N/A"}},{"$f":"CW34/DB_Inputs!CW$8","v":{"$error":"#N/A"}},{"$f":"CX34/DB_Inputs!CX$8","v":{"$error":"#N/A"}},{"$f":"CY34/DB_Inputs!CY$8","v":{"$error":"#N/A"}},{"$f":"CZ34/DB_Inputs!CZ$8","v":{"$error":"#N/A"}},{"$f":"DA34/DB_Inputs!DA$8","v":{"$error":"#N/A"}},{"$f":"DB34/DB_Inputs!DB$8","v":{"$error":"#N/A"}},{"$f":"DC34/DB_Inputs!DC$8","v":{"$error":"#N/A"}},{"$f":"DD34/DB_Inputs!DD$8","v":{"$error":"#N/A"}},{"$f":"DE34/DB_Inputs!DE$8","v":{"$error":"#N/A"}},{"$f":"DF34/DB_Inputs!DF$8","v":{"$error":"#N/A"}},{"$f":"DG34/DB_Inputs!DG$8","v":{"$error":"#N/A"}},null,null,{"$f":"DJ34/DB_Inputs!DJ$8","v":{"$error":"#N/A"}},{"$f":"DK34/DB_Inputs!DK$8","v":{"$error":"#N/A"}},{"$f":"DL34/DB_Inputs!DL$8","v":{"$error":"#N/A"}},{"$f":"DM34/DB_Inputs!DM$8","v":{"$error":"#N/A"}},{"$f":"DN34/DB_Inputs!DN$8","v":{"$error":"#N/A"}},{"$f":"DO34/DB_Inputs!DO$8","v":{"$error":"#N/A"}},{"$f":"DP34/DB_Inputs!DP$8","v":{"$error":"#N/A"}},{"$f":"DQ34/DB_Inputs!DQ$8","v":{"$error":"#N/A"}},{"$f":"DR34/DB_Inputs!DR$8","v":{"$error":"#N/A"}},{"$f":"DS34/DB_Inputs!DS$8","v":{"$error":"#N/A"}},{"$f":"DT34/DB_Inputs!DT$8","v":{"$error":"#N/A"}},{"$f":"DU34/DB_Inputs!DU$8","v":{"$error":"#N/A"}},null,null,{"$f":"DX34/DB_Inputs!DX$8","v":{"$error":"#N/A"}},{"$f":"DY34/DB_Inputs!DY$8","v":{"$error":"#N/A"}},{"$f":"DZ34/DB_Inputs!DZ$8","v":{"$error":"#N/A"}},{"$f":"EA34/DB_Inputs!EA$8","v":{"$error":"#N/A"}},{"$f":"EB34/DB_Inputs!EB$8","v":{"$error":"#N/A"}},{"$f":"EC34/DB_Inputs!EC$8","v":{"$error":"#N/A"}},{"$f":"ED34/DB_Inputs!ED$8","v":{"$error":"#N/A"}},{"$f":"EE34/DB_Inputs!EE$8","v":{"$error":"#N/A"}},{"$f":"EF34/DB_Inputs!EF$8","v":{"$error":"#N/A"}},{"$f":"EG34/DB_Inputs!EG$8","v":{"$error":"#N/A"}},{"$f":"EH34/DB_Inputs!EH$8","v":{"$error":"#N/A"}},{"$f":"EI34/DB_Inputs!EI$8","v":{"$error":"#N/A"}},null,null,{"$f":"EL34/DB_Inputs!EL$8","v":{"$error":"#N/A"}},{"$f":"EM34/DB_Inputs!EM$8","v":{"$error":"#N/A"}},{"$f":"EN34/DB_Inputs!EN$8","v":{"$error":"#N/A"}},{"$f":"EO34/DB_Inputs!EO$8","v":{"$error":"#N/A"}},{"$f":"EP34/DB_Inputs!EP$8","v":{"$error":"#N/A"}},{"$f":"EQ34/DB_Inputs!EQ$8","v":{"$error":"#N/A"}},{"$f":"ER34/DB_Inputs!ER$8","v":{"$error":"#N/A"}},{"$f":"ES34/DB_Inputs!ES$8","v":{"$error":"#N/A"}},{"$f":"ET34/DB_Inputs!ET$8","v":{"$error":"#N/A"}},{"$f":"EU34/DB_Inputs!EU$8","v":{"$error":"#N/A"}},{"$f":"EV34/DB_Inputs!EV$8","v":{"$error":"#N/A"}},{"$f":"EW34/DB_Inputs!EW$8","v":{"$error":"#N/A"}},null,null,{"$f":"EZ34/DB_Inputs!EZ$8","v":{"$error":"#N/A"}},{"$f":"FA34/DB_Inputs!FA$8","v":{"$error":"#N/A"}},{"$f":"FB34/DB_Inputs!FB$8","v":{"$error":"#N/A"}},{"$f":"FC34/DB_Inputs!FC$8","v":{"$error":"#N/A"}},{"$f":"FD34/DB_Inputs!FD$8","v":{"$error":"#N/A"}},{"$f":"FE34/DB_Inputs!FE$8","v":{"$error":"#N/A"}},{"$f":"FF34/DB_Inputs!FF$8","v":{"$error":"#N/A"}},{"$f":"FG34/DB_Inputs!FG$8","v":{"$error":"#N/A"}},{"$f":"FH34/DB_Inputs!FH$8","v":{"$error":"#N/A"}},{"$f":"FI34/DB_Inputs!FI$8","v":{"$error":"#N/A"}},{"$f":"FJ34/DB_Inputs!FJ$8","v":{"$error":"#N/A"}},{"$f":"FK34/DB_Inputs!FK$8","v":{"$error":"#N/A"}},null,null,{"$f":"FN34/DB_Inputs!FN$8","v":{"$error":"#N/A"}},{"$f":"FO34/DB_Inputs!FO$8","v":{"$error":"#N/A"}},{"$f":"FP34/DB_Inputs!FP$8","v":{"$error":"#N/A"}},{"$f":"FQ34/DB_Inputs!FQ$8","v":{"$error":"#N/A"}},{"$f":"FR34/DB_Inputs!FR$8","v":{"$error":"#N/A"}},{"$f":"FS34/DB_Inputs!FS$8","v":{"$error":"#N/A"}},{"$f":"FT34/DB_Inputs!FT$8","v":{"$error":"#N/A"}},{"$f":"FU34/DB_Inputs!FU$8","v":{"$error":"#N/A"}},{"$f":"FV34/DB_Inputs!FV$8","v":{"$error":"#N/A"}},{"$f":"FW34/DB_Inputs!FW$8","v":{"$error":"#N/A"}},{"$f":"FX34/DB_Inputs!FX$8","v":{"$error":"#N/A"}},{"$f":"FY34/DB_Inputs!FY$8","v":{"$error":"#N/A"}},null,null,{"$f":"GB34/DB_Inputs!GB$8","v":{"$error":"#N/A"}},{"$f":"GC34/DB_Inputs!GC$8","v":{"$error":"#N/A"}},{"$f":"GD34/DB_Inputs!GD$8","v":{"$error":"#N/A"}},{"$f":"GE34/DB_Inputs!GE$8","v":{"$error":"#N/A"}},{"$f":"GF34/DB_Inputs!GF$8","v":{"$error":"#N/A"}},{"$f":"GG34/DB_Inputs!GG$8","v":{"$error":"#N/A"}},{"$f":"GH34/DB_Inputs!GH$8","v":{"$error":"#N/A"}},{"$f":"GI34/DB_Inputs!GI$8","v":{"$error":"#N/A"}},{"$f":"GJ34/DB_Inputs!GJ$8","v":{"$error":"#N/A"}},{"$f":"GK34/DB_Inputs!GK$8","v":{"$error":"#N/A"}},{"$f":"GL34/DB_Inputs!GL$8","v":{"$error":"#N/A"}},{"$f":"GM34/DB_Inputs!GM$8","v":{"$error":"#N/A"}},null,null,{"$f":"GP34/DB_Inputs!GP$8","v":{"$error":"#N/A"}},{"$f":"GQ34/DB_Inputs!GQ$8","v":{"$error":"#N/A"}},{"$f":"GR34/DB_Inputs!GR$8","v":{"$error":"#N/A"}},{"$f":"GS34/DB_Inputs!GS$8","v":{"$error":"#N/A"}},{"$f":"GT34/DB_Inputs!GT$8","v":{"$error":"#N/A"}},{"$f":"GU34/DB_Inputs!GU$8","v":{"$error":"#N/A"}},{"$f":"GV34/DB_Inputs!GV$8","v":{"$error":"#N/A"}},{"$f":"GW34/DB_Inputs!GW$8","v":{"$error":"#N/A"}},{"$f":"GX34/DB_Inputs!GX$8","v":{"$error":"#N/A"}},{"$f":"GY34/DB_Inputs!GY$8","v":{"$error":"#N/A"}},{"$f":"GZ34/DB_Inputs!GZ$8","v":{"$error":"#N/A"}},{"$f":"HA34/DB_Inputs!HA$8","v":{"$error":"#N/A"}}]
["Load Shape (Variable)  (HLH)",{"$f":"B8-B9","v":-275.76830436572618},{"$f":"C8-C9","v":-577.90089153550025},60.33157000455094,665.2147105965937,747.97585917125843,84.438798779426179,-127.89829136625394,-1576.6203649949621,-548.27649416870236,139.16596652339422,-218.67375967001226,-333.6670273759878,null,null,{"$f":"P8-P9","v":-190.96049236214276},{"$f":"Q8-Q9","v":-554.63009343584145},89.544552796561675,706.07691453727693,793.97398237216521,78.504958413642726,-21.437687635055227,-1535.8262300897582,-569.8430031897683,244.58420402093589,-164.64424496708443,-278.25866765522778,null,null,{"$f":"AD8-AD9","v":{"$error":"#N/A"}},{"$f":"AE8-AE9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"AR8-AR9","v":{"$error":"#N/A"}},{"$f":"AS8-AS9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"BF8-BF9","v":{"$error":"#N/A"}},{"$f":"BG8-BG9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"BT8-BT9","v":{"$error":"#N/A"}},{"$f":"BU8-BU9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"CH8-CH9","v":{"$error":"#N/A"}},{"$f":"CI8-CI9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"CV8-CV9","v":{"$error":"#N/A"}},{"$f":"CW8-CW9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"DJ8-DJ9","v":{"$error":"#N/A"}},{"$f":"DK8-DK9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"DX8-DX9","v":{"$error":"#N/A"}},{"$f":"DY8-DY9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"EL8-EL9","v":{"$error":"#N/A"}},{"$f":"EM8-EM9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"EZ8-EZ9","v":{"$error":"#N/A"}},{"$f":"FA8-FA9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"FN8-FN9","v":{"$error":"#N/A"}},{"$f":"FO8-FO9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"GB8-GB9","v":{"$error":"#N/A"}},{"$f":"GC8-GC9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"GP8-GP9","v":{"$error":"#N/A"}},{"$f":"GQ8-GQ9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Load Shape (Fixed)  (HLH)",{"$f":"B10-B11","v":-252.30408111366387},{"$f":"C10-C11","v":-220.64655500756044},73.040987305620092,578.54853247444953,556.65957638338591,284.56784877571363,-308.1055815206787,-1473.3297996171491,-1071.0861915494625,-476.39826943621847,-583.53099453900722,-279.01325896003755,null,null,{"$f":"P10-P11","v":-166.39950850862965},{"$f":"Q10-Q11","v":-185.97494956447372},119.48705373042912,625.02447988231506,604.57437764893325,278.73844130219368,-206.12808705489761,-1456.7888614219437,-1149.7181062079726,-378.5797452028628,-560.58282893120668,-250.30556079960024,null,null,{"$f":"AD10-AD11","v":{"$error":"#N/A"}},{"$f":"AE10-AE11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"AR10-AR11","v":{"$error":"#N/A"}},{"$f":"AS10-AS11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"BF10-BF11","v":{"$error":"#N/A"}},{"$f":"BG10-BG11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"BT10-BT11","v":{"$error":"#N/A"}},{"$f":"BU10-BU11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"CH10-CH11","v":{"$error":"#N/A"}},{"$f":"CI10-CI11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"CV10-CV11","v":{"$error":"#N/A"}},{"$f":"CW10-CW11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"DJ10-DJ11","v":{"$error":"#N/A"}},{"$f":"DK10-DK11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"DX10-DX11","v":{"$error":"#N/A"}},{"$f":"DY10-DY11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"EL10-EL11","v":{"$error":"#N/A"}},{"$f":"EM10-EM11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"EZ10-EZ11","v":{"$error":"#N/A"}},{"$f":"FA10-FA11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"FN10-FN11","v":{"$error":"#N/A"}},{"$f":"FO10-FO11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"GB10-GB11","v":{"$error":"#N/A"}},{"$f":"GC10-GC11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"GP10-GP11","v":{"$error":"#N/A"}},{"$f":"GQ10-GQ11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Demand (kWm)   (HLH)",{"$f":"IF(LS_Switch=1,B37,B62)","v":292201.64903846144},282266.6449999999,531529.9800000001,604527.14182692301,333545.46874999983,552965.27083333302,366859.01249999995,330782.7451923078,352389.14423076931,367271.25249999989,515719.41203703696,333770.32812499994,null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":339993.77546296304},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":287552.15749999991},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":536730.81250000012},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":612245.85817307665},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":354529.40104166657},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":453337.79807692324},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":416067.19711538451},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":303649.86538461538},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":297651.51750000007},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":414233.00000000006},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":474529.42361111112},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":310800.05729166657},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A14,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
[]
["Light"]
[{"$f":"A8","v":"T1 Non-Slice Load  (HLH)"},{"$f":"IF(LS_Switch=1,B40/DB_Inputs!B$9,B65)","v":2422.6164969512192},{"$f":"IF(LS_Switch=1,C40/DB_Inputs!C$9,C65)","v":3052.9812398753888},{"$f":"IF(LS_Switch=1,D40/DB_Inputs!D$9,D65)","v":3389.2458401162794},{"$f":"IF(LS_Switch=1,E40/DB_Inputs!E$9,E65)","v":3430.647618902437},{"$f":"IF(LS_Switch=1,F40/DB_Inputs!F$9,F65)","v":3236.2256319444441},{"$f":"IF(LS_Switch=1,G40/DB_Inputs!G$9,G65)","v":2822.8663344051452},{"$f":"IF(LS_Switch=1,H40/DB_Inputs!H$9,H65)","v":2602.067565625},{"$f":"IF(LS_Switch=1,I40/DB_Inputs!I$9,I65)","v":2586.5824207317073},{"$f":"IF(LS_Switch=1,J40/DB_Inputs!J$9,J65)","v":2669.9331546052622},{"$f":"IF(LS_Switch=1,K40/DB_Inputs!K$9,K65)","v":2796.7774883720936},{"$f":"IF(LS_Switch=1,L40/DB_Inputs!L$9,L65)","v":2753.7638557692312},{"$f":"IF(LS_Switch=1,M40/DB_Inputs!M$9,M65)","v":2447.2949732142856},null,null,{"$f":"P40/DB_Inputs!P$9","v":2456.0906698717945},{"$f":"Q40/DB_Inputs!Q$9","v":3032.9928348909662},{"$f":"R40/DB_Inputs!R$9","v":3362.804691860465},{"$f":"S40/DB_Inputs!S$9","v":3411.0230914634135},{"$f":"T40/DB_Inputs!T$9","v":3210.0001701388896},{"$f":"U40/DB_Inputs!U$9","v":2723.718327217126},{"$f":"V40/DB_Inputs!V$9","v":2625.791490131578},{"$f":"W40/DB_Inputs!W$9","v":2548.767329268293},{"$f":"X40/DB_Inputs!X$9","v":2557.1562999999987},{"$f":"Y40/DB_Inputs!Y$9","v":2818.5826189024383},{"$f":"Z40/DB_Inputs!Z$9","v":2702.1156570512826},{"$f":"AA40/DB_Inputs!AA$9","v":2398.938741071428},null,null,{"$f":"AD40/DB_Inputs!AD$9","v":{"$error":"#N/A"}},{"$f":"AE40/DB_Inputs!AE$9","v":{"$error":"#N/A"}},{"$f":"AF40/DB_Inputs!AF$9","v":{"$error":"#N/A"}},{"$f":"AG40/DB_Inputs!AG$9","v":{"$error":"#N/A"}},{"$f":"AH40/DB_Inputs!AH$9","v":{"$error":"#N/A"}},{"$f":"AI40/DB_Inputs!AI$9","v":{"$error":"#N/A"}},{"$f":"AJ40/DB_Inputs!AJ$9","v":{"$error":"#N/A"}},{"$f":"AK40/DB_Inputs!AK$9","v":{"$error":"#N/A"}},{"$f":"AL40/DB_Inputs!AL$9","v":{"$error":"#N/A"}},{"$f":"AM40/DB_Inputs!AM$9","v":{"$error":"#N/A"}},{"$f":"AN40/DB_Inputs!AN$9","v":{"$error":"#N/A"}},{"$f":"AO40/DB_Inputs!AO$9","v":{"$error":"#N/A"}},null,null,{"$f":"AR40/DB_Inputs!AR$9","v":{"$error":"#N/A"}},{"$f":"AS40/DB_Inputs!AS$9","v":{"$error":"#N/A"}},{"$f":"AT40/DB_Inputs!AT$9","v":{"$error":"#N/A"}},{"$f":"AU40/DB_Inputs!AU$9","v":{"$error":"#N/A"}},{"$f":"AV40/DB_Inputs!AV$9","v":{"$error":"#N/A"}},{"$f":"AW40/DB_Inputs!AW$9","v":{"$error":"#N/A"}},{"$f":"AX40/DB_Inputs!AX$9","v":{"$error":"#N/A"}},{"$f":"AY40/DB_Inputs!AY$9","v":{"$error":"#N/A"}},{"$f":"AZ40/DB_Inputs!AZ$9","v":{"$error":"#N/A"}},{"$f":"BA40/DB_Inputs!BA$9","v":{"$error":"#N/A"}},{"$f":"BB40/DB_Inputs!BB$9","v":{"$error":"#N/A"}},{"$f":"BC40/DB_Inputs!BC$9","v":{"$error":"#N/A"}},null,null,{"$f":"BF40/DB_Inputs!BF$9","v":{"$error":"#N/A"}},{"$f":"BG40/DB_Inputs!BG$9","v":{"$error":"#N/A"}},{"$f":"BH40/DB_Inputs!BH$9","v":{"$error":"#N/A"}},{"$f":"BI40/DB_Inputs!BI$9","v":{"$error":"#N/A"}},{"$f":"BJ40/DB_Inputs!BJ$9","v":{"$error":"#N/A"}},{"$f":"BK40/DB_Inputs!BK$9","v":{"$error":"#N/A"}},{"$f":"BL40/DB_Inputs!BL$9","v":{"$error":"#N/A"}},{"$f":"BM40/DB_Inputs!BM$9","v":{"$error":"#N/A"}},{"$f":"BN40/DB_Inputs!BN$9","v":{"$error":"#N/A"}},{"$f":"BO40/DB_Inputs!BO$9","v":{"$error":"#N/A"}},{"$f":"BP40/DB_Inputs!BP$9","v":{"$error":"#N/A"}},{"$f":"BQ40/DB_Inputs!BQ$9","v":{"$error":"#N/A"}},null,null,{"$f":"BT40/DB_Inputs!BT$9","v":{"$error":"#N/A"}},{"$f":"BU40/DB_Inputs!BU$9","v":{"$error":"#N/A"}},{"$f":"BV40/DB_Inputs!BV$9","v":{"$error":"#N/A"}},{"$f":"BW40/DB_Inputs!BW$9","v":{"$error":"#N/A"}},{"$f":"BX40/DB_Inputs!BX$9","v":{"$error":"#N/A"}},{"$f":"BY40/DB_Inputs!BY$9","v":{"$error":"#N/A"}},{"$f":"BZ40/DB_Inputs!BZ$9","v":{"$error":"#N/A"}},{"$f":"CA40/DB_Inputs!CA$9","v":{"$error":"#N/A"}},{"$f":"CB40/DB_Inputs!CB$9","v":{"$error":"#N/A"}},{"$f":"CC40/DB_Inputs!CC$9","v":{"$error":"#N/A"}},{"$f":"CD40/DB_Inputs!CD$9","v":{"$error":"#N/A"}},{"$f":"CE40/DB_Inputs!CE$9","v":{"$error":"#N/A"}},null,null,{"$f":"CH40/DB_Inputs!CH$9","v":{"$error":"#N/A"}},{"$f":"CI40/DB_Inputs!CI$9","v":{"$error":"#N/A"}},{"$f":"CJ40/DB_Inputs!CJ$9","v":{"$error":"#N/A"}},{"$f":"CK40/DB_Inputs!CK$9","v":{"$error":"#N/A"}},{"$f":"CL40/DB_Inputs!CL$9","v":{"$error":"#N/A"}},{"$f":"CM40/DB_Inputs!CM$9","v":{"$error":"#N/A"}},{"$f":"CN40/DB_Inputs!CN$9","v":{"$error":"#N/A"}},{"$f":"CO40/DB_Inputs!CO$9","v":{"$error":"#N/A"}},{"$f":"CP40/DB_Inputs!CP$9","v":{"$error":"#N/A"}},{"$f":"CQ40/DB_Inputs!CQ$9","v":{"$error":"#N/A"}},{"$f":"CR40/DB_Inputs!CR$9","v":{"$error":"#N/A"}},{"$f":"CS40/DB_Inputs!CS$9","v":{"$error":"#N/A"}},null,null,{"$f":"CV40/DB_Inputs!CV$9","v":{"$error":"#N/A"}},{"$f":"CW40/DB_Inputs!CW$9","v":{"$error":"#N/A"}},{"$f":"CX40/DB_Inputs!CX$9","v":{"$error":"#N/A"}},{"$f":"CY40/DB_Inputs!CY$9","v":{"$error":"#N/A"}},{"$f":"CZ40/DB_Inputs!CZ$9","v":{"$error":"#N/A"}},{"$f":"DA40/DB_Inputs!DA$9","v":{"$error":"#N/A"}},{"$f":"DB40/DB_Inputs!DB$9","v":{"$error":"#N/A"}},{"$f":"DC40/DB_Inputs!DC$9","v":{"$error":"#N/A"}},{"$f":"DD40/DB_Inputs!DD$9","v":{"$error":"#N/A"}},{"$f":"DE40/DB_Inputs!DE$9","v":{"$error":"#N/A"}},{"$f":"DF40/DB_Inputs!DF$9","v":{"$error":"#N/A"}},{"$f":"DG40/DB_Inputs!DG$9","v":{"$error":"#N/A"}},null,null,{"$f":"DJ40/DB_Inputs!DJ$9","v":{"$error":"#N/A"}},{"$f":"DK40/DB_Inputs!DK$9","v":{"$error":"#N/A"}},{"$f":"DL40/DB_Inputs!DL$9","v":{"$error":"#N/A"}},{"$f":"DM40/DB_Inputs!DM$9","v":{"$error":"#N/A"}},{"$f":"DN40/DB_Inputs!DN$9","v":{"$error":"#N/A"}},{"$f":"DO40/DB_Inputs!DO$9","v":{"$error":"#N/A"}},{"$f":"DP40/DB_Inputs!DP$9","v":{"$error":"#N/A"}},{"$f":"DQ40/DB_Inputs!DQ$9","v":{"$error":"#N/A"}},{"$f":"DR40/DB_Inputs!DR$9","v":{"$error":"#N/A"}},{"$f":"DS40/DB_Inputs!DS$9","v":{"$error":"#N/A"}},{"$f":"DT40/DB_Inputs!DT$9","v":{"$error":"#N/A"}},{"$f":"DU40/DB_Inputs!DU$9","v":{"$error":"#N/A"}},null,null,{"$f":"DX40/DB_Inputs!DX$9","v":{"$error":"#N/A"}},{"$f":"DY40/DB_Inputs!DY$9","v":{"$error":"#N/A"}},{"$f":"DZ40/DB_Inputs!DZ$9","v":{"$error":"#N/A"}},{"$f":"EA40/DB_Inputs!EA$9","v":{"$error":"#N/A"}},{"$f":"EB40/DB_Inputs!EB$9","v":{"$error":"#N/A"}},{"$f":"EC40/DB_Inputs!EC$9","v":{"$error":"#N/A"}},{"$f":"ED40/DB_Inputs!ED$9","v":{"$error":"#N/A"}},{"$f":"EE40/DB_Inputs!EE$9","v":{"$error":"#N/A"}},{"$f":"EF40/DB_Inputs!EF$9","v":{"$error":"#N/A"}},{"$f":"EG40/DB_Inputs!EG$9","v":{"$error":"#N/A"}},{"$f":"EH40/DB_Inputs!EH$9","v":{"$error":"#N/A"}},{"$f":"EI40/DB_Inputs!EI$9","v":{"$error":"#N/A"}},null,null,{"$f":"EL40/DB_Inputs!EL$9","v":{"$error":"#N/A"}},{"$f":"EM40/DB_Inputs!EM$9","v":{"$error":"#N/A"}},{"$f":"EN40/DB_Inputs!EN$9","v":{"$error":"#N/A"}},{"$f":"EO40/DB_Inputs!EO$9","v":{"$error":"#N/A"}},{"$f":"EP40/DB_Inputs!EP$9","v":{"$error":"#N/A"}},{"$f":"EQ40/DB_Inputs!EQ$9","v":{"$error":"#N/A"}},{"$f":"ER40/DB_Inputs!ER$9","v":{"$error":"#N/A"}},{"$f":"ES40/DB_Inputs!ES$9","v":{"$error":"#N/A"}},{"$f":"ET40/DB_Inputs!ET$9","v":{"$error":"#N/A"}},{"$f":"EU40/DB_Inputs!EU$9","v":{"$error":"#N/A"}},{"$f":"EV40/DB_Inputs!EV$9","v":{"$error":"#N/A"}},{"$f":"EW40/DB_Inputs!EW$9","v":{"$error":"#N/A"}},null,null,{"$f":"EZ40/DB_Inputs!EZ$9","v":{"$error":"#N/A"}},{"$f":"FA40/DB_Inputs!FA$9","v":{"$error":"#N/A"}},{"$f":"FB40/DB_Inputs!FB$9","v":{"$error":"#N/A"}},{"$f":"FC40/DB_Inputs!FC$9","v":{"$error":"#N/A"}},{"$f":"FD40/DB_Inputs!FD$9","v":{"$error":"#N/A"}},{"$f":"FE40/DB_Inputs!FE$9","v":{"$error":"#N/A"}},{"$f":"FF40/DB_Inputs!FF$9","v":{"$error":"#N/A"}},{"$f":"FG40/DB_Inputs!FG$9","v":{"$error":"#N/A"}},{"$f":"FH40/DB_Inputs!FH$9","v":{"$error":"#N/A"}},{"$f":"FI40/DB_Inputs!FI$9","v":{"$error":"#N/A"}},{"$f":"FJ40/DB_Inputs!FJ$9","v":{"$error":"#N/A"}},{"$f":"FK40/DB_Inputs!FK$9","v":{"$error":"#N/A"}},null,null,{"$f":"FN40/DB_Inputs!FN$9","v":{"$error":"#N/A"}},{"$f":"FO40/DB_Inputs!FO$9","v":{"$error":"#N/A"}},{"$f":"FP40/DB_Inputs!FP$9","v":{"$error":"#N/A"}},{"$f":"FQ40/DB_Inputs!FQ$9","v":{"$error":"#N/A"}},{"$f":"FR40/DB_Inputs!FR$9","v":{"$error":"#N/A"}},{"$f":"FS40/DB_Inputs!FS$9","v":{"$error":"#N/A"}},{"$f":"FT40/DB_Inputs!FT$9","v":{"$error":"#N/A"}},{"$f":"FU40/DB_Inputs!FU$9","v":{"$error":"#N/A"}},{"$f":"FV40/DB_Inputs!FV$9","v":{"$error":"#N/A"}},{"$f":"FW40/DB_Inputs!FW$9","v":{"$error":"#N/A"}},{"$f":"FX40/DB_Inputs!FX$9","v":{"$error":"#N/A"}},{"$f":"FY40/DB_Inputs!FY$9","v":{"$error":"#N/A"}},null,null,{"$f":"GB40/DB_Inputs!GB$9","v":{"$error":"#N/A"}},{"$f":"GC40/DB_Inputs!GC$9","v":{"$error":"#N/A"}},{"$f":"GD40/DB_Inputs!GD$9","v":{"$error":"#N/A"}},{"$f":"GE40/DB_Inputs!GE$9","v":{"$error":"#N/A"}},{"$f":"GF40/DB_Inputs!GF$9","v":{"$error":"#N/A"}},{"$f":"GG40/DB_Inputs!GG$9","v":{"$error":"#N/A"}},{"$f":"GH40/DB_Inputs!GH$9","v":{"$error":"#N/A"}},{"$f":"GI40/DB_Inputs!GI$9","v":{"$error":"#N/A"}},{"$f":"GJ40/DB_Inputs!GJ$9","v":{"$error":"#N/A"}},{"$f":"GK40/DB_Inputs!GK$9","v":{"$error":"#N/A"}},{"$f":"GL40/DB_Inputs!GL$9","v":{"$error":"#N/A"}},{"$f":"GM40/DB_Inputs!GM$9","v":{"$error":"#N/A"}},null,null,{"$f":"GP40/DB_Inputs!GP$9","v":{"$error":"#N/A"}},{"$f":"GQ40/DB_Inputs!GQ$9","v":{"$error":"#N/A"}},{"$f":"GR40/DB_Inputs!GR$9","v":{"$error":"#N/A"}},{"$f":"GS40/DB_Inputs!GS$9","v":{"$error":"#N/A"}},{"$f":"GT40/DB_Inputs!GT$9","v":{"$error":"#N/A"}},{"$f":"GU40/DB_Inputs!GU$9","v":{"$error":"#N/A"}},{"$f":"GV40/DB_Inputs!GV$9","v":{"$error":"#N/A"}},{"$f":"GW40/DB_Inputs!GW$9","v":{"$error":"#N/A"}},{"$f":"GX40/DB_Inputs!GX$9","v":{"$error":"#N/A"}},{"$f":"GY40/DB_Inputs!GY$9","v":{"$error":"#N/A"}},{"$f":"GZ40/DB_Inputs!GZ$9","v":{"$error":"#N/A"}},{"$f":"HA40/DB_Inputs!HA$9","v":{"$error":"#N/A"}}]
["Tier 1 Non-Slice System Shape (T1SS)  (HLH)",{"$f":"IF(LS_Switch=1,B41/DB_Inputs!B$9,B66)","v":2264.4124868728404},{"$f":"IF(LS_Switch=1,C41/DB_Inputs!C$9,C66)","v":3025.7443765152784},{"$f":"IF(LS_Switch=1,D41/DB_Inputs!D$9,D66)","v":2843.5420527748247},{"$f":"IF(LS_Switch=1,E41/DB_Inputs!E$9,E66)","v":2582.7428937336126},{"$f":"IF(LS_Switch=1,F41/DB_Inputs!F$9,F66)","v":2323.9556059309703},{"$f":"IF(LS_Switch=1,G41/DB_Inputs!G$9,G66)","v":2543.2146039888116},{"$f":"IF(LS_Switch=1,H41/DB_Inputs!H$9,H66)","v":2306.2800063373961},{"$f":"IF(LS_Switch=1,I41/DB_Inputs!I$9,I66)","v":3354.9638009905248},{"$f":"IF(LS_Switch=1,J41/DB_Inputs!J$9,J66)","v":2723.3325624659851},{"$f":"IF(LS_Switch=1,K41/DB_Inputs!K$9,K66)","v":2115.7855163121003},{"$f":"IF(LS_Switch=1,L41/DB_Inputs!L$9,L66)","v":2470.0313877962617},{"$f":"IF(LS_Switch=1,M41/DB_Inputs!M$9,M66)","v":2264.7835999415774},null,null,{"$f":"P41/DB_Inputs!P$9","v":2392.3580780221682},{"$f":"Q41/DB_Inputs!Q$9","v":3040.7703897013762},{"$f":"R41/DB_Inputs!R$9","v":2857.6632391882745},{"$f":"S41/DB_Inputs!S$9","v":2595.568937162383},{"$f":"T41/DB_Inputs!T$9","v":2335.4964974384152},{"$f":"U41/DB_Inputs!U$9","v":2430.7877435826335},{"$f":"V41/DB_Inputs!V$9","v":2439.719073519952},{"$f":"W41/DB_Inputs!W$9","v":3371.6247359670028},{"$f":"X41/DB_Inputs!X$9","v":2600.0139428346752},{"$f":"Y41/DB_Inputs!Y$9","v":2230.0142150912238},{"$f":"Z41/DB_Inputs!Z$9","v":2482.297699680099},{"$f":"AA41/DB_Inputs!AA$9","v":2276.0306400089789},null,null,{"$f":"AD41/DB_Inputs!AD$9","v":{"$error":"#N/A"}},{"$f":"AE41/DB_Inputs!AE$9","v":{"$error":"#N/A"}},{"$f":"AF41/DB_Inputs!AF$9","v":{"$error":"#N/A"}},{"$f":"AG41/DB_Inputs!AG$9","v":{"$error":"#N/A"}},{"$f":"AH41/DB_Inputs!AH$9","v":{"$error":"#N/A"}},{"$f":"AI41/DB_Inputs!AI$9","v":{"$error":"#N/A"}},{"$f":"AJ41/DB_Inputs!AJ$9","v":{"$error":"#N/A"}},{"$f":"AK41/DB_Inputs!AK$9","v":{"$error":"#N/A"}},{"$f":"AL41/DB_Inputs!AL$9","v":{"$error":"#N/A"}},{"$f":"AM41/DB_Inputs!AM$9","v":{"$error":"#N/A"}},{"$f":"AN41/DB_Inputs!AN$9","v":{"$error":"#N/A"}},{"$f":"AO41/DB_Inputs!AO$9","v":{"$error":"#N/A"}},null,null,{"$f":"AR41/DB_Inputs!AR$9","v":{"$error":"#N/A"}},{"$f":"AS41/DB_Inputs!AS$9","v":{"$error":"#N/A"}},{"$f":"AT41/DB_Inputs!AT$9","v":{"$error":"#N/A"}},{"$f":"AU41/DB_Inputs!AU$9","v":{"$error":"#N/A"}},{"$f":"AV41/DB_Inputs!AV$9","v":{"$error":"#N/A"}},{"$f":"AW41/DB_Inputs!AW$9","v":{"$error":"#N/A"}},{"$f":"AX41/DB_Inputs!AX$9","v":{"$error":"#N/A"}},{"$f":"AY41/DB_Inputs!AY$9","v":{"$error":"#N/A"}},{"$f":"AZ41/DB_Inputs!AZ$9","v":{"$error":"#N/A"}},{"$f":"BA41/DB_Inputs!BA$9","v":{"$error":"#N/A"}},{"$f":"BB41/DB_Inputs!BB$9","v":{"$error":"#N/A"}},{"$f":"BC41/DB_Inputs!BC$9","v":{"$error":"#N/A"}},null,null,{"$f":"BF41/DB_Inputs!BF$9","v":{"$error":"#N/A"}},{"$f":"BG41/DB_Inputs!BG$9","v":{"$error":"#N/A"}},{"$f":"BH41/DB_Inputs!BH$9","v":{"$error":"#N/A"}},{"$f":"BI41/DB_Inputs!BI$9","v":{"$error":"#N/A"}},{"$f":"BJ41/DB_Inputs!BJ$9","v":{"$error":"#N/A"}},{"$f":"BK41/DB_Inputs!BK$9","v":{"$error":"#N/A"}},{"$f":"BL41/DB_Inputs!BL$9","v":{"$error":"#N/A"}},{"$f":"BM41/DB_Inputs!BM$9","v":{"$error":"#N/A"}},{"$f":"BN41/DB_Inputs!BN$9","v":{"$error":"#N/A"}},{"$f":"BO41/DB_Inputs!BO$9","v":{"$error":"#N/A"}},{"$f":"BP41/DB_Inputs!BP$9","v":{"$error":"#N/A"}},{"$f":"BQ41/DB_Inputs!BQ$9","v":{"$error":"#N/A"}},null,null,{"$f":"BT41/DB_Inputs!BT$9","v":{"$error":"#N/A"}},{"$f":"BU41/DB_Inputs!BU$9","v":{"$error":"#N/A"}},{"$f":"BV41/DB_Inputs!BV$9","v":{"$error":"#N/A"}},{"$f":"BW41/DB_Inputs!BW$9","v":{"$error":"#N/A"}},{"$f":"BX41/DB_Inputs!BX$9","v":{"$error":"#N/A"}},{"$f":"BY41/DB_Inputs!BY$9","v":{"$error":"#N/A"}},{"$f":"BZ41/DB_Inputs!BZ$9","v":{"$error":"#N/A"}},{"$f":"CA41/DB_Inputs!CA$9","v":{"$error":"#N/A"}},{"$f":"CB41/DB_Inputs!CB$9","v":{"$error":"#N/A"}},{"$f":"CC41/DB_Inputs!CC$9","v":{"$error":"#N/A"}},{"$f":"CD41/DB_Inputs!CD$9","v":{"$error":"#N/A"}},{"$f":"CE41/DB_Inputs!CE$9","v":{"$error":"#N/A"}},null,null,{"$f":"CH41/DB_Inputs!CH$9","v":{"$error":"#N/A"}},{"$f":"CI41/DB_Inputs!CI$9","v":{"$error":"#N/A"}},{"$f":"CJ41/DB_Inputs!CJ$9","v":{"$error":"#N/A"}},{"$f":"CK41/DB_Inputs!CK$9","v":{"$error":"#N/A"}},{"$f":"CL41/DB_Inputs!CL$9","v":{"$error":"#N/A"}},{"$f":"CM41/DB_Inputs!CM$9","v":{"$error":"#N/A"}},{"$f":"CN41/DB_Inputs!CN$9","v":{"$error":"#N/A"}},{"$f":"CO41/DB_Inputs!CO$9","v":{"$error":"#N/A"}},{"$f":"CP41/DB_Inputs!CP$9","v":{"$error":"#N/A"}},{"$f":"CQ41/DB_Inputs!CQ$9","v":{"$error":"#N/A"}},{"$f":"CR41/DB_Inputs!CR$9","v":{"$error":"#N/A"}},{"$f":"CS41/DB_Inputs!CS$9","v":{"$error":"#N/A"}},null,null,{"$f":"CV41/DB_Inputs!CV$9","v":{"$error":"#N/A"}},{"$f":"CW41/DB_Inputs!CW$9","v":{"$error":"#N/A"}},{"$f":"CX41/DB_Inputs!CX$9","v":{"$error":"#N/A"}},{"$f":"CY41/DB_Inputs!CY$9","v":{"$error":"#N/A"}},{"$f":"CZ41/DB_Inputs!CZ$9","v":{"$error":"#N/A"}},{"$f":"DA41/DB_Inputs!DA$9","v":{"$error":"#N/A"}},{"$f":"DB41/DB_Inputs!DB$9","v":{"$error":"#N/A"}},{"$f":"DC41/DB_Inputs!DC$9","v":{"$error":"#N/A"}},{"$f":"DD41/DB_Inputs!DD$9","v":{"$error":"#N/A"}},{"$f":"DE41/DB_Inputs!DE$9","v":{"$error":"#N/A"}},{"$f":"DF41/DB_Inputs!DF$9","v":{"$error":"#N/A"}},{"$f":"DG41/DB_Inputs!DG$9","v":{"$error":"#N/A"}},null,null,{"$f":"DJ41/DB_Inputs!DJ$9","v":{"$error":"#N/A"}},{"$f":"DK41/DB_Inputs!DK$9","v":{"$error":"#N/A"}},{"$f":"DL41/DB_Inputs!DL$9","v":{"$error":"#N/A"}},{"$f":"DM41/DB_Inputs!DM$9","v":{"$error":"#N/A"}},{"$f":"DN41/DB_Inputs!DN$9","v":{"$error":"#N/A"}},{"$f":"DO41/DB_Inputs!DO$9","v":{"$error":"#N/A"}},{"$f":"DP41/DB_Inputs!DP$9","v":{"$error":"#N/A"}},{"$f":"DQ41/DB_Inputs!DQ$9","v":{"$error":"#N/A"}},{"$f":"DR41/DB_Inputs!DR$9","v":{"$error":"#N/A"}},{"$f":"DS41/DB_Inputs!DS$9","v":{"$error":"#N/A"}},{"$f":"DT41/DB_Inputs!DT$9","v":{"$error":"#N/A"}},{"$f":"DU41/DB_Inputs!DU$9","v":{"$error":"#N/A"}},null,null,{"$f":"DX41/DB_Inputs!DX$9","v":{"$error":"#N/A"}},{"$f":"DY41/DB_Inputs!DY$9","v":{"$error":"#N/A"}},{"$f":"DZ41/DB_Inputs!DZ$9","v":{"$error":"#N/A"}},{"$f":"EA41/DB_Inputs!EA$9","v":{"$error":"#N/A"}},{"$f":"EB41/DB_Inputs!EB$9","v":{"$error":"#N/A"}},{"$f":"EC41/DB_Inputs!EC$9","v":{"$error":"#N/A"}},{"$f":"ED41/DB_Inputs!ED$9","v":{"$error":"#N/A"}},{"$f":"EE41/DB_Inputs!EE$9","v":{"$error":"#N/A"}},{"$f":"EF41/DB_Inputs!EF$9","v":{"$error":"#N/A"}},{"$f":"EG41/DB_Inputs!EG$9","v":{"$error":"#N/A"}},{"$f":"EH41/DB_Inputs!EH$9","v":{"$error":"#N/A"}},{"$f":"EI41/DB_Inputs!EI$9","v":{"$error":"#N/A"}},null,null,{"$f":"EL41/DB_Inputs!EL$9","v":{"$error":"#N/A"}},{"$f":"EM41/DB_Inputs!EM$9","v":{"$error":"#N/A"}},{"$f":"EN41/DB_Inputs!EN$9","v":{"$error":"#N/A"}},{"$f":"EO41/DB_Inputs!EO$9","v":{"$error":"#N/A"}},{"$f":"EP41/DB_Inputs!EP$9","v":{"$error":"#N/A"}},{"$f":"EQ41/DB_Inputs!EQ$9","v":{"$error":"#N/A"}},{"$f":"ER41/DB_Inputs!ER$9","v":{"$error":"#N/A"}},{"$f":"ES41/DB_Inputs!ES$9","v":{"$error":"#N/A"}},{"$f":"ET41/DB_Inputs!ET$9","v":{"$error":"#N/A"}},{"$f":"EU41/DB_Inputs!EU$9","v":{"$error":"#N/A"}},{"$f":"EV41/DB_Inputs!EV$9","v":{"$error":"#N/A"}},{"$f":"EW41/DB_Inputs!EW$9","v":{"$error":"#N/A"}},null,null,{"$f":"EZ41/DB_Inputs!EZ$9","v":{"$error":"#N/A"}},{"$f":"FA41/DB_Inputs!FA$9","v":{"$error":"#N/A"}},{"$f":"FB41/DB_Inputs!FB$9","v":{"$error":"#N/A"}},{"$f":"FC41/DB_Inputs!FC$9","v":{"$error":"#N/A"}},{"$f":"FD41/DB_Inputs!FD$9","v":{"$error":"#N/A"}},{"$f":"FE41/DB_Inputs!FE$9","v":{"$error":"#N/A"}},{"$f":"FF41/DB_Inputs!FF$9","v":{"$error":"#N/A"}},{"$f":"FG41/DB_Inputs!FG$9","v":{"$error":"#N/A"}},{"$f":"FH41/DB_Inputs!FH$9","v":{"$error":"#N/A"}},{"$f":"FI41/DB_Inputs!FI$9","v":{"$error":"#N/A"}},{"$f":"FJ41/DB_Inputs!FJ$9","v":{"$error":"#N/A"}},{"$f":"FK41/DB_Inputs!FK$9","v":{"$error":"#N/A"}},null,null,{"$f":"FN41/DB_Inputs!FN$9","v":{"$error":"#N/A"}},{"$f":"FO41/DB_Inputs!FO$9","v":{"$error":"#N/A"}},{"$f":"FP41/DB_Inputs!FP$9","v":{"$error":"#N/A"}},{"$f":"FQ41/DB_Inputs!FQ$9","v":{"$error":"#N/A"}},{"$f":"FR41/DB_Inputs!FR$9","v":{"$error":"#N/A"}},{"$f":"FS41/DB_Inputs!FS$9","v":{"$error":"#N/A"}},{"$f":"FT41/DB_Inputs!FT$9","v":{"$error":"#N/A"}},{"$f":"FU41/DB_Inputs!FU$9","v":{"$error":"#N/A"}},{"$f":"FV41/DB_Inputs!FV$9","v":{"$error":"#N/A"}},{"$f":"FW41/DB_Inputs!FW$9","v":{"$error":"#N/A"}},{"$f":"FX41/DB_Inputs!FX$9","v":{"$error":"#N/A"}},{"$f":"FY41/DB_Inputs!FY$9","v":{"$error":"#N/A"}},null,null,{"$f":"GB41/DB_Inputs!GB$9","v":{"$error":"#N/A"}},{"$f":"GC41/DB_Inputs!GC$9","v":{"$error":"#N/A"}},{"$f":"GD41/DB_Inputs!GD$9","v":{"$error":"#N/A"}},{"$f":"GE41/DB_Inputs!GE$9","v":{"$error":"#N/A"}},{"$f":"GF41/DB_Inputs!GF$9","v":{"$error":"#N/A"}},{"$f":"GG41/DB_Inputs!GG$9","v":{"$error":"#N/A"}},{"$f":"GH41/DB_Inputs!GH$9","v":{"$error":"#N/A"}},{"$f":"GI41/DB_Inputs!GI$9","v":{"$error":"#N/A"}},{"$f":"GJ41/DB_Inputs!GJ$9","v":{"$error":"#N/A"}},{"$f":"GK41/DB_Inputs!GK$9","v":{"$error":"#N/A"}},{"$f":"GL41/DB_Inputs!GL$9","v":{"$error":"#N/A"}},{"$f":"GM41/DB_Inputs!GM$9","v":{"$error":"#N/A"}},null,null,{"$f":"GP41/DB_Inputs!GP$9","v":{"$error":"#N/A"}},{"$f":"GQ41/DB_Inputs!GQ$9","v":{"$error":"#N/A"}},{"$f":"GR41/DB_Inputs!GR$9","v":{"$error":"#N/A"}},{"$f":"GS41/DB_Inputs!GS$9","v":{"$error":"#N/A"}},{"$f":"GT41/DB_Inputs!GT$9","v":{"$error":"#N/A"}},{"$f":"GU41/DB_Inputs!GU$9","v":{"$error":"#N/A"}},{"$f":"GV41/DB_Inputs!GV$9","v":{"$error":"#N/A"}},{"$f":"GW41/DB_Inputs!GW$9","v":{"$error":"#N/A"}},{"$f":"GX41/DB_Inputs!GX$9","v":{"$error":"#N/A"}},{"$f":"GY41/DB_Inputs!GY$9","v":{"$error":"#N/A"}},{"$f":"GZ41/DB_Inputs!GZ$9","v":{"$error":"#N/A"}},{"$f":"HA41/DB_Inputs!HA$9","v":{"$error":"#N/A"}}]
["Tier 1 Block (T1SS)  (HLH)",{"$f":"IF(LS_Switch=1,B42/DB_Inputs!B$9,B67)","v":1766},{"$f":"IF(LS_Switch=1,C42/DB_Inputs!C$9,C67)","v":2247},{"$f":"IF(LS_Switch=1,D42/DB_Inputs!D$9,D67)","v":2429},{"$f":"IF(LS_Switch=1,E42/DB_Inputs!E$9,E67)","v":2517},{"$f":"IF(LS_Switch=1,F42/DB_Inputs!F$9,F67)","v":2352},{"$f":"IF(LS_Switch=1,G42/DB_Inputs!G$9,G67)","v":2215},{"$f":"IF(LS_Switch=1,H42/DB_Inputs!H$9,H67)","v":1723},{"$f":"IF(LS_Switch=1,I42/DB_Inputs!I$9,I67)","v":1442},{"$f":"IF(LS_Switch=1,J42/DB_Inputs!J$9,J67)","v":1306},{"$f":"IF(LS_Switch=1,K42/DB_Inputs!K$9,K67)","v":1621},{"$f":"IF(LS_Switch=1,L42/DB_Inputs!L$9,L67)","v":1666},{"$f":"IF(LS_Switch=1,M42/DB_Inputs!M$9,M67)","v":1783},null,null,{"$f":"P42/DB_Inputs!P$9","v":1841},{"$f":"Q42/DB_Inputs!Q$9","v":2313},{"$f":"R42/DB_Inputs!R$9","v":2507},{"$f":"S42/DB_Inputs!S$9","v":2589},{"$f":"T42/DB_Inputs!T$9","v":2423},{"$f":"U42/DB_Inputs!U$9","v":2246},{"$f":"V42/DB_Inputs!V$9","v":1803},{"$f":"W42/DB_Inputs!W$9","v":1496},{"$f":"X42/DB_Inputs!X$9","v":1354},{"$f":"Y42/DB_Inputs!Y$9","v":1686},{"$f":"Z42/DB_Inputs!Z$9","v":1718},{"$f":"AA42/DB_Inputs!AA$9","v":1839},null,null,{"$f":"AD42/DB_Inputs!AD$9","v":{"$error":"#N/A"}},{"$f":"AE42/DB_Inputs!AE$9","v":{"$error":"#N/A"}},{"$f":"AF42/DB_Inputs!AF$9","v":{"$error":"#N/A"}},{"$f":"AG42/DB_Inputs!AG$9","v":{"$error":"#N/A"}},{"$f":"AH42/DB_Inputs!AH$9","v":{"$error":"#N/A"}},{"$f":"AI42/DB_Inputs!AI$9","v":{"$error":"#N/A"}},{"$f":"AJ42/DB_Inputs!AJ$9","v":{"$error":"#N/A"}},{"$f":"AK42/DB_Inputs!AK$9","v":{"$error":"#N/A"}},{"$f":"AL42/DB_Inputs!AL$9","v":{"$error":"#N/A"}},{"$f":"AM42/DB_Inputs!AM$9","v":{"$error":"#N/A"}},{"$f":"AN42/DB_Inputs!AN$9","v":{"$error":"#N/A"}},{"$f":"AO42/DB_Inputs!AO$9","v":{"$error":"#N/A"}},null,null,{"$f":"AR42/DB_Inputs!AR$9","v":{"$error":"#N/A"}},{"$f":"AS42/DB_Inputs!AS$9","v":{"$error":"#N/A"}},{"$f":"AT42/DB_Inputs!AT$9","v":{"$error":"#N/A"}},{"$f":"AU42/DB_Inputs!AU$9","v":{"$error":"#N/A"}},{"$f":"AV42/DB_Inputs!AV$9","v":{"$error":"#N/A"}},{"$f":"AW42/DB_Inputs!AW$9","v":{"$error":"#N/A"}},{"$f":"AX42/DB_Inputs!AX$9","v":{"$error":"#N/A"}},{"$f":"AY42/DB_Inputs!AY$9","v":{"$error":"#N/A"}},{"$f":"AZ42/DB_Inputs!AZ$9","v":{"$error":"#N/A"}},{"$f":"BA42/DB_Inputs!BA$9","v":{"$error":"#N/A"}},{"$f":"BB42/DB_Inputs!BB$9","v":{"$error":"#N/A"}},{"$f":"BC42/DB_Inputs!BC$9","v":{"$error":"#N/A"}},null,null,{"$f":"BF42/DB_Inputs!BF$9","v":{"$error":"#N/A"}},{"$f":"BG42/DB_Inputs!BG$9","v":{"$error":"#N/A"}},{"$f":"BH42/DB_Inputs!BH$9","v":{"$error":"#N/A"}},{"$f":"BI42/DB_Inputs!BI$9","v":{"$error":"#N/A"}},{"$f":"BJ42/DB_Inputs!BJ$9","v":{"$error":"#N/A"}},{"$f":"BK42/DB_Inputs!BK$9","v":{"$error":"#N/A"}},{"$f":"BL42/DB_Inputs!BL$9","v":{"$error":"#N/A"}},{"$f":"BM42/DB_Inputs!BM$9","v":{"$error":"#N/A"}},{"$f":"BN42/DB_Inputs!BN$9","v":{"$error":"#N/A"}},{"$f":"BO42/DB_Inputs!BO$9","v":{"$error":"#N/A"}},{"$f":"BP42/DB_Inputs!BP$9","v":{"$error":"#N/A"}},{"$f":"BQ42/DB_Inputs!BQ$9","v":{"$error":"#N/A"}},null,null,{"$f":"BT42/DB_Inputs!BT$9","v":{"$error":"#N/A"}},{"$f":"BU42/DB_Inputs!BU$9","v":{"$error":"#N/A"}},{"$f":"BV42/DB_Inputs!BV$9","v":{"$error":"#N/A"}},{"$f":"BW42/DB_Inputs!BW$9","v":{"$error":"#N/A"}},{"$f":"BX42/DB_Inputs!BX$9","v":{"$error":"#N/A"}},{"$f":"BY42/DB_Inputs!BY$9","v":{"$error":"#N/A"}},{"$f":"BZ42/DB_Inputs!BZ$9","v":{"$error":"#N/A"}},{"$f":"CA42/DB_Inputs!CA$9","v":{"$error":"#N/A"}},{"$f":"CB42/DB_Inputs!CB$9","v":{"$error":"#N/A"}},{"$f":"CC42/DB_Inputs!CC$9","v":{"$error":"#N/A"}},{"$f":"CD42/DB_Inputs!CD$9","v":{"$error":"#N/A"}},{"$f":"CE42/DB_Inputs!CE$9","v":{"$error":"#N/A"}},null,null,{"$f":"CH42/DB_Inputs!CH$9","v":{"$error":"#N/A"}},{"$f":"CI42/DB_Inputs!CI$9","v":{"$error":"#N/A"}},{"$f":"CJ42/DB_Inputs!CJ$9","v":{"$error":"#N/A"}},{"$f":"CK42/DB_Inputs!CK$9","v":{"$error":"#N/A"}},{"$f":"CL42/DB_Inputs!CL$9","v":{"$error":"#N/A"}},{"$f":"CM42/DB_Inputs!CM$9","v":{"$error":"#N/A"}},{"$f":"CN42/DB_Inputs!CN$9","v":{"$error":"#N/A"}},{"$f":"CO42/DB_Inputs!CO$9","v":{"$error":"#N/A"}},{"$f":"CP42/DB_Inputs!CP$9","v":{"$error":"#N/A"}},{"$f":"CQ42/DB_Inputs!CQ$9","v":{"$error":"#N/A"}},{"$f":"CR42/DB_Inputs!CR$9","v":{"$error":"#N/A"}},{"$f":"CS42/DB_Inputs!CS$9","v":{"$error":"#N/A"}},null,null,{"$f":"CV42/DB_Inputs!CV$9","v":{"$error":"#N/A"}},{"$f":"CW42/DB_Inputs!CW$9","v":{"$error":"#N/A"}},{"$f":"CX42/DB_Inputs!CX$9","v":{"$error":"#N/A"}},{"$f":"CY42/DB_Inputs!CY$9","v":{"$error":"#N/A"}},{"$f":"CZ42/DB_Inputs!CZ$9","v":{"$error":"#N/A"}},{"$f":"DA42/DB_Inputs!DA$9","v":{"$error":"#N/A"}},{"$f":"DB42/DB_Inputs!DB$9","v":{"$error":"#N/A"}},{"$f":"DC42/DB_Inputs!DC$9","v":{"$error":"#N/A"}},{"$f":"DD42/DB_Inputs!DD$9","v":{"$error":"#N/A"}},{"$f":"DE42/DB_Inputs!DE$9","v":{"$error":"#N/A"}},{"$f":"DF42/DB_Inputs!DF$9","v":{"$error":"#N/A"}},{"$f":"DG42/DB_Inputs!DG$9","v":{"$error":"#N/A"}},null,null,{"$f":"DJ42/DB_Inputs!DJ$9","v":{"$error":"#N/A"}},{"$f":"DK42/DB_Inputs!DK$9","v":{"$error":"#N/A"}},{"$f":"DL42/DB_Inputs!DL$9","v":{"$error":"#N/A"}},{"$f":"DM42/DB_Inputs!DM$9","v":{"$error":"#N/A"}},{"$f":"DN42/DB_Inputs!DN$9","v":{"$error":"#N/A"}},{"$f":"DO42/DB_Inputs!DO$9","v":{"$error":"#N/A"}},{"$f":"DP42/DB_Inputs!DP$9","v":{"$error":"#N/A"}},{"$f":"DQ42/DB_Inputs!DQ$9","v":{"$error":"#N/A"}},{"$f":"DR42/DB_Inputs!DR$9","v":{"$error":"#N/A"}},{"$f":"DS42/DB_Inputs!DS$9","v":{"$error":"#N/A"}},{"$f":"DT42/DB_Inputs!DT$9","v":{"$error":"#N/A"}},{"$f":"DU42/DB_Inputs!DU$9","v":{"$error":"#N/A"}},null,null,{"$f":"DX42/DB_Inputs!DX$9","v":{"$error":"#N/A"}},{"$f":"DY42/DB_Inputs!DY$9","v":{"$error":"#N/A"}},{"$f":"DZ42/DB_Inputs!DZ$9","v":{"$error":"#N/A"}},{"$f":"EA42/DB_Inputs!EA$9","v":{"$error":"#N/A"}},{"$f":"EB42/DB_Inputs!EB$9","v":{"$error":"#N/A"}},{"$f":"EC42/DB_Inputs!EC$9","v":{"$error":"#N/A"}},{"$f":"ED42/DB_Inputs!ED$9","v":{"$error":"#N/A"}},{"$f":"EE42/DB_Inputs!EE$9","v":{"$error":"#N/A"}},{"$f":"EF42/DB_Inputs!EF$9","v":{"$error":"#N/A"}},{"$f":"EG42/DB_Inputs!EG$9","v":{"$error":"#N/A"}},{"$f":"EH42/DB_Inputs!EH$9","v":{"$error":"#N/A"}},{"$f":"EI42/DB_Inputs!EI$9","v":{"$error":"#N/A"}},null,null,{"$f":"EL42/DB_Inputs!EL$9","v":{"$error":"#N/A"}},{"$f":"EM42/DB_Inputs!EM$9","v":{"$error":"#N/A"}},{"$f":"EN42/DB_Inputs!EN$9","v":{"$error":"#N/A"}},{"$f":"EO42/DB_Inputs!EO$9","v":{"$error":"#N/A"}},{"$f":"EP42/DB_Inputs!EP$9","v":{"$error":"#N/A"}},{"$f":"EQ42/DB_Inputs!EQ$9","v":{"$error":"#N/A"}},{"$f":"ER42/DB_Inputs!ER$9","v":{"$error":"#N/A"}},{"$f":"ES42/DB_Inputs!ES$9","v":{"$error":"#N/A"}},{"$f":"ET42/DB_Inputs!ET$9","v":{"$error":"#N/A"}},{"$f":"EU42/DB_Inputs!EU$9","v":{"$error":"#N/A"}},{"$f":"EV42/DB_Inputs!EV$9","v":{"$error":"#N/A"}},{"$f":"EW42/DB_Inputs!EW$9","v":{"$error":"#N/A"}},null,null,{"$f":"EZ42/DB_Inputs!EZ$9","v":{"$error":"#N/A"}},{"$f":"FA42/DB_Inputs!FA$9","v":{"$error":"#N/A"}},{"$f":"FB42/DB_Inputs!FB$9","v":{"$error":"#N/A"}},{"$f":"FC42/DB_Inputs!FC$9","v":{"$error":"#N/A"}},{"$f":"FD42/DB_Inputs!FD$9","v":{"$error":"#N/A"}},{"$f":"FE42/DB_Inputs!FE$9","v":{"$error":"#N/A"}},{"$f":"FF42/DB_Inputs!FF$9","v":{"$error":"#N/A"}},{"$f":"FG42/DB_Inputs!FG$9","v":{"$error":"#N/A"}},{"$f":"FH42/DB_Inputs!FH$9","v":{"$error":"#N/A"}},{"$f":"FI42/DB_Inputs!FI$9","v":{"$error":"#N/A"}},{"$f":"FJ42/DB_Inputs!FJ$9","v":{"$error":"#N/A"}},{"$f":"FK42/DB_Inputs!FK$9","v":{"$error":"#N/A"}},null,null,{"$f":"FN42/DB_Inputs!FN$9","v":{"$error":"#N/A"}},{"$f":"FO42/DB_Inputs!FO$9","v":{"$error":"#N/A"}},{"$f":"FP42/DB_Inputs!FP$9","v":{"$error":"#N/A"}},{"$f":"FQ42/DB_Inputs!FQ$9","v":{"$error":"#N/A"}},{"$f":"FR42/DB_Inputs!FR$9","v":{"$error":"#N/A"}},{"$f":"FS42/DB_Inputs!FS$9","v":{"$error":"#N/A"}},{"$f":"FT42/DB_Inputs!FT$9","v":{"$error":"#N/A"}},{"$f":"FU42/DB_Inputs!FU$9","v":{"$error":"#N/A"}},{"$f":"FV42/DB_Inputs!FV$9","v":{"$error":"#N/A"}},{"$f":"FW42/DB_Inputs!FW$9","v":{"$error":"#N/A"}},{"$f":"FX42/DB_Inputs!FX$9","v":{"$error":"#N/A"}},{"$f":"FY42/DB_Inputs!FY$9","v":{"$error":"#N/A"}},null,null,{"$f":"GB42/DB_Inputs!GB$9","v":{"$error":"#N/A"}},{"$f":"GC42/DB_Inputs!GC$9","v":{"$error":"#N/A"}},{"$f":"GD42/DB_Inputs!GD$9","v":{"$error":"#N/A"}},{"$f":"GE42/DB_Inputs!GE$9","v":{"$error":"#N/A"}},{"$f":"GF42/DB_Inputs!GF$9","v":{"$error":"#N/A"}},{"$f":"GG42/DB_Inputs!GG$9","v":{"$error":"#N/A"}},{"$f":"GH42/DB_Inputs!GH$9","v":{"$error":"#N/A"}},{"$f":"GI42/DB_Inputs!GI$9","v":{"$error":"#N/A"}},{"$f":"GJ42/DB_Inputs!GJ$9","v":{"$error":"#N/A"}},{"$f":"GK42/DB_Inputs!GK$9","v":{"$error":"#N/A"}},{"$f":"GL42/DB_Inputs!GL$9","v":{"$error":"#N/A"}},{"$f":"GM42/DB_Inputs!GM$9","v":{"$error":"#N/A"}},null,null,{"$f":"GP42/DB_Inputs!GP$9","v":{"$error":"#N/A"}},{"$f":"GQ42/DB_Inputs!GQ$9","v":{"$error":"#N/A"}},{"$f":"GR42/DB_Inputs!GR$9","v":{"$error":"#N/A"}},{"$f":"GS42/DB_Inputs!GS$9","v":{"$error":"#N/A"}},{"$f":"GT42/DB_Inputs!GT$9","v":{"$error":"#N/A"}},{"$f":"GU42/DB_Inputs!GU$9","v":{"$error":"#N/A"}},{"$f":"GV42/DB_Inputs!GV$9","v":{"$error":"#N/A"}},{"$f":"GW42/DB_Inputs!GW$9","v":{"$error":"#N/A"}},{"$f":"GX42/DB_Inputs!GX$9","v":{"$error":"#N/A"}},{"$f":"GY42/DB_Inputs!GY$9","v":{"$error":"#N/A"}},{"$f":"GZ42/DB_Inputs!GZ$9","v":{"$error":"#N/A"}},{"$f":"HA42/DB_Inputs!HA$9","v":{"$error":"#N/A"}}]
["Tier 1 Non-Slice Block Portion  (HLH)",{"$f":"IF(LS_Switch=1,B43/DB_Inputs!B$9,B68)","v":1429.7032249718161},{"$f":"IF(LS_Switch=1,C43/DB_Inputs!C$9,C68)","v":1910.3924387108166},{"$f":"IF(LS_Switch=1,D43/DB_Inputs!D$9,D68)","v":1795.3536587362239},{"$f":"IF(LS_Switch=1,E43/DB_Inputs!E$9,E68)","v":1630.6904620294763},{"$f":"IF(LS_Switch=1,F43/DB_Inputs!F$9,F68)","v":1467.2975192250917},{"$f":"IF(LS_Switch=1,G43/DB_Inputs!G$9,G68)","v":1605.733117175841},{"$f":"IF(LS_Switch=1,H43/DB_Inputs!H$9,H68)","v":1456.1375111043351},{"$f":"IF(LS_Switch=1,I43/DB_Inputs!I$9,I68)","v":2118.2547763477392},{"$f":"IF(LS_Switch=1,J43/DB_Inputs!J$9,J68)","v":1719.4558720197626},{"$f":"IF(LS_Switch=1,K43/DB_Inputs!K$9,K68)","v":1335.8632287872279},{"$f":"IF(LS_Switch=1,L43/DB_Inputs!L$9,L68)","v":1559.5267476160298},{"$f":"IF(LS_Switch=1,M43/DB_Inputs!M$9,M68)","v":1429.9375380902427},null,null,{"$f":"P43/DB_Inputs!P9","v":1522.2020693750633},{"$f":"Q43/DB_Inputs!Q9","v":1934.7718145623523},{"$f":"R43/DB_Inputs!R9","v":1818.264973053557},{"$f":"S43/DB_Inputs!S9","v":1651.5004353447805},{"$f":"T43/DB_Inputs!T9","v":1486.0223618188754},{"$f":"U43/DB_Inputs!U9","v":1546.6539760436058},{"$f":"V43/DB_Inputs!V9","v":1552.3367745501309},{"$f":"W43/DB_Inputs!W9","v":2145.2867768390838},{"$f":"X43/DB_Inputs!X9","v":1654.3286895659633},{"$f":"Y43/DB_Inputs!Y9","v":1418.9064271490772},{"$f":"Z43/DB_Inputs!Z9","v":1579.4285688126795},{"$f":"AA43/DB_Inputs!AA9","v":1448.1856131867116},null,null,{"$f":"AD43/DB_Inputs!AD9","v":{"$error":"#N/A"}},{"$f":"AE43/DB_Inputs!AE9","v":{"$error":"#N/A"}},{"$f":"AF43/DB_Inputs!AF9","v":{"$error":"#N/A"}},{"$f":"AG43/DB_Inputs!AG9","v":{"$error":"#N/A"}},{"$f":"AH43/DB_Inputs!AH9","v":{"$error":"#N/A"}},{"$f":"AI43/DB_Inputs!AI9","v":{"$error":"#N/A"}},{"$f":"AJ43/DB_Inputs!AJ9","v":{"$error":"#N/A"}},{"$f":"AK43/DB_Inputs!AK9","v":{"$error":"#N/A"}},{"$f":"AL43/DB_Inputs!AL9","v":{"$error":"#N/A"}},{"$f":"AM43/DB_Inputs!AM9","v":{"$error":"#N/A"}},{"$f":"AN43/DB_Inputs!AN9","v":{"$error":"#N/A"}},{"$f":"AO43/DB_Inputs!AO9","v":{"$error":"#N/A"}},null,null,{"$f":"AR43/DB_Inputs!AR9","v":{"$error":"#N/A"}},{"$f":"AS43/DB_Inputs!AS9","v":{"$error":"#N/A"}},{"$f":"AT43/DB_Inputs!AT9","v":{"$error":"#N/A"}},{"$f":"AU43/DB_Inputs!AU9","v":{"$error":"#N/A"}},{"$f":"AV43/DB_Inputs!AV9","v":{"$error":"#N/A"}},{"$f":"AW43/DB_Inputs!AW9","v":{"$error":"#N/A"}},{"$f":"AX43/DB_Inputs!AX9","v":{"$error":"#N/A"}},{"$f":"AY43/DB_Inputs!AY9","v":{"$error":"#N/A"}},{"$f":"AZ43/DB_Inputs!AZ9","v":{"$error":"#N/A"}},{"$f":"BA43/DB_Inputs!BA9","v":{"$error":"#N/A"}},{"$f":"BB43/DB_Inputs!BB9","v":{"$error":"#N/A"}},{"$f":"BC43/DB_Inputs!BC9","v":{"$error":"#N/A"}},null,null,{"$f":"BF43/DB_Inputs!BF9","v":{"$error":"#N/A"}},{"$f":"BG43/DB_Inputs!BG9","v":{"$error":"#N/A"}},{"$f":"BH43/DB_Inputs!BH9","v":{"$error":"#N/A"}},{"$f":"BI43/DB_Inputs!BI9","v":{"$error":"#N/A"}},{"$f":"BJ43/DB_Inputs!BJ9","v":{"$error":"#N/A"}},{"$f":"BK43/DB_Inputs!BK9","v":{"$error":"#N/A"}},{"$f":"BL43/DB_Inputs!BL9","v":{"$error":"#N/A"}},{"$f":"BM43/DB_Inputs!BM9","v":{"$error":"#N/A"}},{"$f":"BN43/DB_Inputs!BN9","v":{"$error":"#N/A"}},{"$f":"BO43/DB_Inputs!BO9","v":{"$error":"#N/A"}},{"$f":"BP43/DB_Inputs!BP9","v":{"$error":"#N/A"}},{"$f":"BQ43/DB_Inputs!BQ9","v":{"$error":"#N/A"}},null,null,{"$f":"BT43/DB_Inputs!BT9","v":{"$error":"#N/A"}},{"$f":"BU43/DB_Inputs!BU9","v":{"$error":"#N/A"}},{"$f":"BV43/DB_Inputs!BV9","v":{"$error":"#N/A"}},{"$f":"BW43/DB_Inputs!BW9","v":{"$error":"#N/A"}},{"$f":"BX43/DB_Inputs!BX9","v":{"$error":"#N/A"}},{"$f":"BY43/DB_Inputs!BY9","v":{"$error":"#N/A"}},{"$f":"BZ43/DB_Inputs!BZ9","v":{"$error":"#N/A"}},{"$f":"CA43/DB_Inputs!CA9","v":{"$error":"#N/A"}},{"$f":"CB43/DB_Inputs!CB9","v":{"$error":"#N/A"}},{"$f":"CC43/DB_Inputs!CC9","v":{"$error":"#N/A"}},{"$f":"CD43/DB_Inputs!CD9","v":{"$error":"#N/A"}},{"$f":"CE43/DB_Inputs!CE9","v":{"$error":"#N/A"}},null,null,{"$f":"CH43/DB_Inputs!CH9","v":{"$error":"#N/A"}},{"$f":"CI43/DB_Inputs!CI9","v":{"$error":"#N/A"}},{"$f":"CJ43/DB_Inputs!CJ9","v":{"$error":"#N/A"}},{"$f":"CK43/DB_Inputs!CK9","v":{"$error":"#N/A"}},{"$f":"CL43/DB_Inputs!CL9","v":{"$error":"#N/A"}},{"$f":"CM43/DB_Inputs!CM9","v":{"$error":"#N/A"}},{"$f":"CN43/DB_Inputs!CN9","v":{"$error":"#N/A"}},{"$f":"CO43/DB_Inputs!CO9","v":{"$error":"#N/A"}},{"$f":"CP43/DB_Inputs!CP9","v":{"$error":"#N/A"}},{"$f":"CQ43/DB_Inputs!CQ9","v":{"$error":"#N/A"}},{"$f":"CR43/DB_Inputs!CR9","v":{"$error":"#N/A"}},{"$f":"CS43/DB_Inputs!CS9","v":{"$error":"#N/A"}},null,null,{"$f":"CV43/DB_Inputs!CV9","v":{"$error":"#N/A"}},{"$f":"CW43/DB_Inputs!CW9","v":{"$error":"#N/A"}},{"$f":"CX43/DB_Inputs!CX9","v":{"$error":"#N/A"}},{"$f":"CY43/DB_Inputs!CY9","v":{"$error":"#N/A"}},{"$f":"CZ43/DB_Inputs!CZ9","v":{"$error":"#N/A"}},{"$f":"DA43/DB_Inputs!DA9","v":{"$error":"#N/A"}},{"$f":"DB43/DB_Inputs!DB9","v":{"$error":"#N/A"}},{"$f":"DC43/DB_Inputs!DC9","v":{"$error":"#N/A"}},{"$f":"DD43/DB_Inputs!DD9","v":{"$error":"#N/A"}},{"$f":"DE43/DB_Inputs!DE9","v":{"$error":"#N/A"}},{"$f":"DF43/DB_Inputs!DF9","v":{"$error":"#N/A"}},{"$f":"DG43/DB_Inputs!DG9","v":{"$error":"#N/A"}},null,null,{"$f":"DJ43/DB_Inputs!DJ9","v":{"$error":"#N/A"}},{"$f":"DK43/DB_Inputs!DK9","v":{"$error":"#N/A"}},{"$f":"DL43/DB_Inputs!DL9","v":{"$error":"#N/A"}},{"$f":"DM43/DB_Inputs!DM9","v":{"$error":"#N/A"}},{"$f":"DN43/DB_Inputs!DN9","v":{"$error":"#N/A"}},{"$f":"DO43/DB_Inputs!DO9","v":{"$error":"#N/A"}},{"$f":"DP43/DB_Inputs!DP9","v":{"$error":"#N/A"}},{"$f":"DQ43/DB_Inputs!DQ9","v":{"$error":"#N/A"}},{"$f":"DR43/DB_Inputs!DR9","v":{"$error":"#N/A"}},{"$f":"DS43/DB_Inputs!DS9","v":{"$error":"#N/A"}},{"$f":"DT43/DB_Inputs!DT9","v":{"$error":"#N/A"}},{"$f":"DU43/DB_Inputs!DU9","v":{"$error":"#N/A"}},null,null,{"$f":"DX43/DB_Inputs!DX9","v":{"$error":"#N/A"}},{"$f":"DY43/DB_Inputs!DY9","v":{"$error":"#N/A"}},{"$f":"DZ43/DB_Inputs!DZ9","v":{"$error":"#N/A"}},{"$f":"EA43/DB_Inputs!EA9","v":{"$error":"#N/A"}},{"$f":"EB43/DB_Inputs!EB9","v":{"$error":"#N/A"}},{"$f":"EC43/DB_Inputs!EC9","v":{"$error":"#N/A"}},{"$f":"ED43/DB_Inputs!ED9","v":{"$error":"#N/A"}},{"$f":"EE43/DB_Inputs!EE9","v":{"$error":"#N/A"}},{"$f":"EF43/DB_Inputs!EF9","v":{"$error":"#N/A"}},{"$f":"EG43/DB_Inputs!EG9","v":{"$error":"#N/A"}},{"$f":"EH43/DB_Inputs!EH9","v":{"$error":"#N/A"}},{"$f":"EI43/DB_Inputs!EI9","v":{"$error":"#N/A"}},null,null,{"$f":"EL43/DB_Inputs!EL9","v":{"$error":"#N/A"}},{"$f":"EM43/DB_Inputs!EM9","v":{"$error":"#N/A"}},{"$f":"EN43/DB_Inputs!EN9","v":{"$error":"#N/A"}},{"$f":"EO43/DB_Inputs!EO9","v":{"$error":"#N/A"}},{"$f":"EP43/DB_Inputs!EP9","v":{"$error":"#N/A"}},{"$f":"EQ43/DB_Inputs!EQ9","v":{"$error":"#N/A"}},{"$f":"ER43/DB_Inputs!ER9","v":{"$error":"#N/A"}},{"$f":"ES43/DB_Inputs!ES9","v":{"$error":"#N/A"}},{"$f":"ET43/DB_Inputs!ET9","v":{"$error":"#N/A"}},{"$f":"EU43/DB_Inputs!EU9","v":{"$error":"#N/A"}},{"$f":"EV43/DB_Inputs!EV9","v":{"$error":"#N/A"}},{"$f":"EW43/DB_Inputs!EW9","v":{"$error":"#N/A"}},null,null,{"$f":"EZ43/DB_Inputs!EZ9","v":{"$error":"#N/A"}},{"$f":"FA43/DB_Inputs!FA9","v":{"$error":"#N/A"}},{"$f":"FB43/DB_Inputs!FB9","v":{"$error":"#N/A"}},{"$f":"FC43/DB_Inputs!FC9","v":{"$error":"#N/A"}},{"$f":"FD43/DB_Inputs!FD9","v":{"$error":"#N/A"}},{"$f":"FE43/DB_Inputs!FE9","v":{"$error":"#N/A"}},{"$f":"FF43/DB_Inputs!FF9","v":{"$error":"#N/A"}},{"$f":"FG43/DB_Inputs!FG9","v":{"$error":"#N/A"}},{"$f":"FH43/DB_Inputs!FH9","v":{"$error":"#N/A"}},{"$f":"FI43/DB_Inputs!FI9","v":{"$error":"#N/A"}},{"$f":"FJ43/DB_Inputs!FJ9","v":{"$error":"#N/A"}},{"$f":"FK43/DB_Inputs!FK9","v":{"$error":"#N/A"}},null,null,{"$f":"FN43/DB_Inputs!FN9","v":{"$error":"#N/A"}},{"$f":"FO43/DB_Inputs!FO9","v":{"$error":"#N/A"}},{"$f":"FP43/DB_Inputs!FP9","v":{"$error":"#N/A"}},{"$f":"FQ43/DB_Inputs!FQ9","v":{"$error":"#N/A"}},{"$f":"FR43/DB_Inputs!FR9","v":{"$error":"#N/A"}},{"$f":"FS43/DB_Inputs!FS9","v":{"$error":"#N/A"}},{"$f":"FT43/DB_Inputs!FT9","v":{"$error":"#N/A"}},{"$f":"FU43/DB_Inputs!FU9","v":{"$error":"#N/A"}},{"$f":"FV43/DB_Inputs!FV9","v":{"$error":"#N/A"}},{"$f":"FW43/DB_Inputs!FW9","v":{"$error":"#N/A"}},{"$f":"FX43/DB_Inputs!FX9","v":{"$error":"#N/A"}},{"$f":"FY43/DB_Inputs!FY9","v":{"$error":"#N/A"}},null,null,{"$f":"GB43/DB_Inputs!GB9","v":{"$error":"#N/A"}},{"$f":"GC43/DB_Inputs!GC9","v":{"$error":"#N/A"}},{"$f":"GD43/DB_Inputs!GD9","v":{"$error":"#N/A"}},{"$f":"GE43/DB_Inputs!GE9","v":{"$error":"#N/A"}},{"$f":"GF43/DB_Inputs!GF9","v":{"$error":"#N/A"}},{"$f":"GG43/DB_Inputs!GG9","v":{"$error":"#N/A"}},{"$f":"GH43/DB_Inputs!GH9","v":{"$error":"#N/A"}},{"$f":"GI43/DB_Inputs!GI9","v":{"$error":"#N/A"}},{"$f":"GJ43/DB_Inputs!GJ9","v":{"$error":"#N/A"}},{"$f":"GK43/DB_Inputs!GK9","v":{"$error":"#N/A"}},{"$f":"GL43/DB_Inputs!GL9","v":{"$error":"#N/A"}},{"$f":"GM43/DB_Inputs!GM9","v":{"$error":"#N/A"}},null,null,{"$f":"GP43/DB_Inputs!GP9","v":{"$error":"#N/A"}},{"$f":"GQ43/DB_Inputs!GQ9","v":{"$error":"#N/A"}},{"$f":"GR43/DB_Inputs!GR9","v":{"$error":"#N/A"}},{"$f":"GS43/DB_Inputs!GS9","v":{"$error":"#N/A"}},{"$f":"GT43/DB_Inputs!GT9","v":{"$error":"#N/A"}},{"$f":"GU43/DB_Inputs!GU9","v":{"$error":"#N/A"}},{"$f":"GV43/DB_Inputs!GV9","v":{"$error":"#N/A"}},{"$f":"GW43/DB_Inputs!GW9","v":{"$error":"#N/A"}},{"$f":"GX43/DB_Inputs!GX9","v":{"$error":"#N/A"}},{"$f":"GY43/DB_Inputs!GY9","v":{"$error":"#N/A"}},{"$f":"GZ43/DB_Inputs!GZ9","v":{"$error":"#N/A"}},{"$f":"HA43/DB_Inputs!HA9","v":{"$error":"#N/A"}}]
["Load Shape (Variable)  (HLH)",{"$f":"IF(LS_Switch=1,B44/DB_Inputs!B$9,B69)","v":158.20401007837896},{"$f":"IF(LS_Switch=1,C44/DB_Inputs!C$9,C69)","v":27.236863360110657},{"$f":"IF(LS_Switch=1,D44/DB_Inputs!D$9,D69)","v":545.7037873414547},{"$f":"IF(LS_Switch=1,E44/DB_Inputs!E$9,E69)","v":847.90472516882414},{"$f":"IF(LS_Switch=1,F44/DB_Inputs!F$9,F69)","v":912.27002601347419},{"$f":"IF(LS_Switch=1,G44/DB_Inputs!G$9,G69)","v":279.65173041633363},{"$f":"IF(LS_Switch=1,H44/DB_Inputs!H$9,H69)","v":295.78755928760404},{"$f":"IF(LS_Switch=1,I44/DB_Inputs!I$9,I69)","v":-768.38138025881733},{"$f":"IF(LS_Switch=1,J44/DB_Inputs!J$9,J69)","v":-53.399407860722647},{"$f":"IF(LS_Switch=1,K44/DB_Inputs!K$9,K69)","v":680.9919720599936},{"$f":"IF(LS_Switch=1,L44/DB_Inputs!L$9,L69)","v":283.73246797296935},{"$f":"IF(LS_Switch=1,M44/DB_Inputs!M$9,M69)","v":182.51137327270823},null,null,{"$f":"P17-P18","v":63.73259184962626},{"$f":"Q17-Q18","v":-7.777554810410038},505.14145267219055,815.45415430103048,874.50367270047445,292.93058363449245,186.07241661162607,-822.85740669870984,-42.857642834676426,588.56840381121447,219.81795737118364,122.90810106244908,null,null,{"$f":"AD17-AD18","v":{"$error":"#N/A"}},{"$f":"AE17-AE18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"AR17-AR18","v":{"$error":"#N/A"}},{"$f":"AS17-AS18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"BF17-BF18","v":{"$error":"#N/A"}},{"$f":"BG17-BG18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"BT17-BT18","v":{"$error":"#N/A"}},{"$f":"BU17-BU18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"CH17-CH18","v":{"$error":"#N/A"}},{"$f":"CI17-CI18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"CV17-CV18","v":{"$error":"#N/A"}},{"$f":"CW17-CW18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"DJ17-DJ18","v":{"$error":"#N/A"}},{"$f":"DK17-DK18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"DX17-DX18","v":{"$error":"#N/A"}},{"$f":"DY17-DY18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"EL17-EL18","v":{"$error":"#N/A"}},{"$f":"EM17-EM18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"EZ17-EZ18","v":{"$error":"#N/A"}},{"$f":"FA17-FA18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"FN17-FN18","v":{"$error":"#N/A"}},{"$f":"FO17-FO18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"GB17-GB18","v":{"$error":"#N/A"}},{"$f":"GC17-GC18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"GP17-GP18","v":{"$error":"#N/A"}},{"$f":"GQ17-GQ18","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Load Shape (Fixed)  (HLH)",{"$f":"IF(LS_Switch=1,B45/DB_Inputs!B$9,B70)","v":336.2967750281839},{"$f":"IF(LS_Switch=1,C45/DB_Inputs!C$9,C70)","v":336.60756128918337},{"$f":"IF(LS_Switch=1,D45/DB_Inputs!D$9,D70)","v":633.64634126377609},{"$f":"IF(LS_Switch=1,E45/DB_Inputs!E$9,E70)","v":886.30953797052382},{"$f":"IF(LS_Switch=1,F45/DB_Inputs!F$9,F70)","v":884.70248077490817},{"$f":"IF(LS_Switch=1,G45/DB_Inputs!G$9,G70)","v":609.26688282415898},{"$f":"IF(LS_Switch=1,H45/DB_Inputs!H$9,H70)","v":266.86248889566485},{"$f":"IF(LS_Switch=1,I45/DB_Inputs!I$9,I70)","v":-676.25477634773915},{"$f":"IF(LS_Switch=1,J45/DB_Inputs!J$9,J70)","v":-413.45587201976264},{"$f":"IF(LS_Switch=1,K45/DB_Inputs!K$9,K70)","v":285.1367712127722},{"$f":"IF(LS_Switch=1,L45/DB_Inputs!L$9,L70)","v":106.47325238397025},{"$f":"IF(LS_Switch=1,M45/DB_Inputs!M$9,M70)","v":353.0624619097573},null,null,{"$f":"P19-P20","v":318.79793062493673},{"$f":"Q19-Q20","v":378.22818543764765},688.73502694644299,937.4995646552195,936.97763818112458,699.34602395639422,250.66322544986906,-649.28677683908381,-300.32868956596326,267.09357285092278,138.57143118732051,390.81438681328837,null,null,{"$f":"AD19-AD20","v":{"$error":"#N/A"}},{"$f":"AE19-AE20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"AR19-AR20","v":{"$error":"#N/A"}},{"$f":"AS19-AS20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"BF19-BF20","v":{"$error":"#N/A"}},{"$f":"BG19-BG20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"BT19-BT20","v":{"$error":"#N/A"}},{"$f":"BU19-BU20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"CH19-CH20","v":{"$error":"#N/A"}},{"$f":"CI19-CI20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"CV19-CV20","v":{"$error":"#N/A"}},{"$f":"CW19-CW20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"DJ19-DJ20","v":{"$error":"#N/A"}},{"$f":"DK19-DK20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"DX19-DX20","v":{"$error":"#N/A"}},{"$f":"DY19-DY20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"EL19-EL20","v":{"$error":"#N/A"}},{"$f":"EM19-EM20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"EZ19-EZ20","v":{"$error":"#N/A"}},{"$f":"FA19-FA20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"FN19-FN20","v":{"$error":"#N/A"}},{"$f":"FO19-FO20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"GB19-GB20","v":{"$error":"#N/A"}},{"$f":"GC19-GC20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,{"$f":"GP19-GP20","v":{"$error":"#N/A"}},{"$f":"GQ19-GQ20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"A14","v":"Demand (kWm)   (HLH)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR8-AR9","v":{"$error":"#N/A"}},{"$f":"AS8-AS9","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["RiskMod Template (HORIZONTAL)   --  Rate Case"]
[{"$f":"A6","v":"Heavy"},{"$f":"B6","v":"FY 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P6","v":"FY 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD6","v":"FY 2020"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR6","v":"FY 2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF6","v":"FY 2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT6","v":"FY 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CH6","v":"FY 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV6","v":"FY 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ6","v":"FY 2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DX6","v":"FY 2027"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EL6","v":"FY 2028"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EZ6","v":"FY 2029"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FN6","v":"FY 2030"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB6","v":"FY 2031"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GP6","v":"FY 2032"}]
[{"$f":"A7","v":"Month/Year"},{"$f":"B7","v":"2017-10-01"},"2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01",null,null,"2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01",null,null,{"$f":"AD7","v":"2019-10-01"},"2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01",null,null,{"$f":"AR7","v":"2020-10-01"},"2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01",null,null,{"$f":"BF7","v":"2021-10-01"},"2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01",null,null,{"$f":"BT7","v":"2022-10-01"},"2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01",null,null,{"$f":"CH7","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01",null,null,{"$f":"CV7","v":"2024-10-01"},"2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,null,{"$f":"DJ7","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01",null,null,{"$f":"DX7","v":"2026-10-01"},"2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01",null,null,{"$f":"EL7","v":"2027-10-01"},"2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01",null,null,{"$f":"EZ7","v":"2028-10-01"},"2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01",null,null,{"$f":"FN7","v":"2029-10-01"},"2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01",null,null,{"$f":"GB7","v":"2030-10-01"},"2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01",null,null,{"$f":"GP7","v":"2031-10-01"},"2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01"]
["T1 Non-Slice Load  (HLH)",{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(B$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1267141.439},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(C$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1423405.4210000001},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(D$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1640250.8100000008},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(E$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1646168.8590000002},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(F$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1435088.514},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(G$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1396995.1719999996},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(H$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1278694.5460000001},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(I$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1278141.108},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(J$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1338119.4469999997},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(K$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1430053.0270000002},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(L$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1463172.4600000002},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(M$3,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1220242.1030000001},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1306228.5190000001},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1440930.405000001},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1659961.7350000001},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1669968.2480000004},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1458452.1579999996},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1399932.0789999992},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1327539.9119999998},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1304715.8939999999},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1346043.1150000005},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1482958.949},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1494248.5340000009},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1248214.9939999999},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A31,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Tier 1 Non-Slice System Shape (T1SS)  (HLH)",{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1381861.0536161421},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1654565.7776142},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1616118.1819981802},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1369439.5393918171},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1147865.7840782367},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1360517.6109272875},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1329853.8625465017},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1934015.1798379042},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1566202.46857418},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1374386.6403906427},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1557639.5241774456},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1348370.2415123794},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1388723.4517004457},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1662782.4423743375},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1624143.9138813755},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1376240.2515524933},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1153566.1487690881},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1367274.0162999239},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1336457.9900561827},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1943619.6057173391},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1573980.3162759077},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1381211.9201272908},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1565374.8478257812},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1355066.3223796075},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A32,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Tier 1 Block (T1SS)  (HLH)",{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":767520},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":956400},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1049600},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1105312},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":938496},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":981936},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":716400},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":608192},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":543296},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":677200},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":731376},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":744192},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":811728},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":983600},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1081200},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1135680},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":966144},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":985920},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":764608},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":630656},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":541600},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":721344},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":753840},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":766080},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A33,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Tier 1 Non-Slice Block Portion  (HLH)",{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":872478.49774328421},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1044658.6220030241},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1020383.605077752},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":864635.81049062905},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":724738.72266877978},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":859002.68932889169},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":839642.23260827141},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1221097.1966407341},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":988867.85568457632},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":867759.30777448742},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":983461.38964085106},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":851333.09144065436},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":883612.58767572802},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1057989.9798257896},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1033405.1785078284},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":875669.81636895693},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":733987.43898280966},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":869964.80841828743},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":850357.28421483736},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1236680.1663515286},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1001487.242483189},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":878833.17400439095},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":996011.78209828131},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":862197.33534704649},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A34,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Load Shape (Variable)  (HLH)",{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-114719.61461614212},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-231160.35661419993},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":24132.628001820529},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":276729.31960818311},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":287222.7299217633},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":36477.561072712066},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-51159.316546501592},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-655874.07183790416},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-228083.02157418034},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":55666.386609357549},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-94467.064177445369},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-128128.13851237926},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-82494.932700445643},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-221852.03737433651},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":35817.821118624648},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":293727.99644750706},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":304886.0092309115},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":32658.06270007533},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-8918.0780561829451},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-638903.71171733923},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-227937.20127590722},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":101747.02887270926},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-71126.313825780293},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-106851.32837960753},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A35,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Load Shape (Fixed)  (HLH)",{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-104958.49774328421},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-88258.622003024095},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":29216.394922247971},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":240676.18950937095},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":213757.27733122022},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":122933.31067110831},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-123242.23260827141},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-612905.1966407341},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-445571.85568457632},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-190559.30777448742},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-252085.38964085106},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-107141.09144065436},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-71884.58767572802},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-74389.979825789575},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":47794.821492171613},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":260010.18363104307},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":232156.56101719034},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":115955.19158171257},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-85749.28421483736},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-606024.16635152861},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-459887.24248318898},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-157489.17400439095},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-242171.78209828131},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-96117.335347046494},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A36,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Demand (kWm)   (HLH)",{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":292201.64903846144},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":282266.6449999999},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":531529.9800000001},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":604527.14182692301},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":333545.46874999983},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":552965.27083333302},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":366859.01249999995},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":330782.7451923078},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":352389.14423076931},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":367271.25249999989},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":515719.41203703696},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":333770.32812499994},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":339993.77546296304},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":287552.15749999991},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":536730.81250000012},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":612245.85817307665},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":354529.40104166657},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":453337.79807692324},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":416067.19711538451},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":303649.86538461538},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":297651.51750000007},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":414233.00000000006},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":474529.42361111112},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":310800.05729166657},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A37,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
[]
["Light"]
["T1 Non-Slice Load  (LLH)",{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":794618.21099999989},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":980006.97799999989},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1165900.5690000001},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1125252.4189999993},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":932032.98199999996},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":877911.43000000017},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":832661.62100000004},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":848399.03399999999},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":811659.67899999977},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":962091.45600000024},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":859174.32300000009},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":822291.11100000003},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":766300.28899999987},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":973590.70000000019},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1156804.814},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1118815.5739999996},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":924480.04900000023},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":890655.89300000016},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":798240.61299999978},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":835995.68400000012},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":818290.0159999996},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":924495.09899999981},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":843060.0850000002},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":806043.41699999978},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A40,4),3)=\"HLH\",INDEX(RiskMod_Template!$D$6:$D$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$D$6:$D$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Tier 1 Non-Slice System Shape (T1SS)  (LLH)",{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":742727.29569429159},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":971263.94486140436},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":978178.46615453972},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":847139.66914462496},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":669299.21450811939},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":790939.74184052041},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":738009.60202796676},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1100428.1267248921},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":827893.09898965945},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":727830.21761136246},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":770649.79299243365},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":760967.28958037007},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":746415.72034291655},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":976087.29509414174},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":983036.15428076638},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":851346.61138926167},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":672622.99126226362},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":794867.59215152124},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":741674.59835006541},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":1105892.9133971769},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":832004.46170709608},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":731444.66254992143},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":774476.88230019086},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":764746.2950430169},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A41,4),3)=\"HLH\",INDEX(RiskMod_Template!$E$6:$E$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$E$6:$E$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Tier 1 Block (T1SS)  (LLH)",{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":579248},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":721287},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":835576},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":825576},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":677376},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":688865},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":551360},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":472976},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":397024},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":557624},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":519792},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":599088},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":574392},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":742473},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":862408},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":849192},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":697824},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":734442},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":548112},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":490688},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":433280},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":553008},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":536016},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":617904},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A42,4),3)=\"HLH\",INDEX(RiskMod_Template!$F$6:$F$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$F$6:$F$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Tier 1 Non-Slice Block Portion  (LLH)",{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":468942.65779075568},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":613235.97282617213},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":617601.65860526101},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":534866.4715456682},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":422581.68553682644},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":499382.99944168655},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":465964.00355338724},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":694787.56664205843},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":522714.58509400784},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":459536.95070280635},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":486572.34525620128},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":480459.01279832155},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":474927.04564501974},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":621061.75247451512},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":625483.15073042363},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":541692.14279308799},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":427974.44020383613},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":505755.8501662591},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":471910.37946323981},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":703654.06280321954},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":529385.18066110823},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":465401.30810489733},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":492781.71346955601},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":486590.36603073514},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A43,4),3)=\"HLH\",INDEX(RiskMod_Template!$G$6:$G$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$G$6:$G$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Load Shape (Variable)  (LLH)",{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":51890.915305708302},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":8743.0331385955215},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":187722.10284546041},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":278112.74985537434},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":262733.76749188057},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":86971.68815947976},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":94652.018972033286},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-252029.09272489208},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-16233.419989659684},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":234261.23838863778},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":88524.530007566442},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":61323.821419629967},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":19884.56865708332},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-2496.5950941415504},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":173768.65971923363},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":267468.96261073789},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":251857.05773773661},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":95788.300848478917},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":56566.014649934368},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-269897.22939717676},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-13714.445707096485},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":193050.43645007838},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":68583.202699809335},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":41297.121956982883},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A44,4),3)=\"HLH\",INDEX(RiskMod_Template!$H$6:$H$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$H$6:$H$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Load Shape (Fixed)  (LLH)",{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":110305.34220924432},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":108051.02717382787},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":217974.34139473899},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":290709.5284543318},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":254794.31446317356},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":189482.00055831345},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":85395.996446612757},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-221811.56664205843},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-125690.58509400784},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":98087.049297193647},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":33219.654743798717},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":118628.98720167845},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":99464.954354980262},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":121411.24752548488},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":236924.84926957637},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":307499.85720691201},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":269849.55979616387},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":228686.1498337409},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":76201.620536760194},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-212966.06280321954},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":-96105.180661108228},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":87606.691895102675},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":43234.286530443991},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":131313.63396926486},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A45,4),3)=\"HLH\",INDEX(RiskMod_Template!$I$6:$I$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$I$6:$I$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))","v":{"$error":"#N/A"}}]
["Demand (kWm)   (LLH)",{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(B$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!B69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(C$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!C69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(D$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!D69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(E$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!E69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(F$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!F69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(G$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!G69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(H$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!H69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(I$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!I69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(J$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!J69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(K$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!K69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(L$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!L69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(M$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!M69","v":0},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(P$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!P69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Q$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!Q69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(R$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!R69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(S$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!S69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(T$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!T69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(U$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!U69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(V$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!V69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(W$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!W69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(X$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!X69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Y$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!Y69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(Z$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!Z69","v":0},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AA69","v":0},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AD69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AE69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AF69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AG69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AH69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AI69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AJ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AK69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AL69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AM69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AN69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AO69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AR69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AS69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AT69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AU69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AV69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AW69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AX69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AY69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(AZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!AZ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BA69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BB69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BC69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BF69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BG69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BH69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BI69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BJ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BK69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BL69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BM69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BN69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BO69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BP69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BQ69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BT69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BU69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BV69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BW69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BX69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BY69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(BZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!BZ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CA69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CB69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CC69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CD69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CE69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CH69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CI69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CJ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CK69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CL69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CM69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CN69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CO69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CP69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CQ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CR69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CS69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CV69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CW69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CX69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CY69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(CZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!CZ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DA69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DB69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DC69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DD69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DE69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DF69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DG69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DJ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DK69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DL69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DM69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DN69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DO69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DP69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DQ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DR69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DS69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DT69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DU69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DX69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DY69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(DZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!DZ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EA69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EB69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EC69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ED$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!ED69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EE69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EF69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EG69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EH69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EI69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EL69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EM69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EN69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EO69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EP69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EQ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ER$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!ER69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ES$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!ES69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(ET$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!ET69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EU69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EV69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EW69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(EZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!EZ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FA69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FB69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FC69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FD69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FE69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FF69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FG69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FH69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FI69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FJ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FK69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FN$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FN69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FO$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FO69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FP69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FQ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FR69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FS69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FT69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FU69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FV69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FW69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FX69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(FY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!FY69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GB$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GB69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GC$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GC69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GD$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GD69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GE$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GE69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GF$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GF69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GG$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GG69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GH$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GH69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GI$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GI69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GJ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GJ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GK$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GK69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GL$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GL69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GM$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GM69","v":{"$error":"#N/A"}},null,null,{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GP$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GP69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GQ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GQ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GR$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GR69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GS$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GS69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GT$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GT69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GU$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GU69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GV$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GV69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GW$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GW69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GX$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GX69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GY$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GY69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(GZ$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!GZ69","v":{"$error":"#N/A"}},{"$f":"IF(LEFT(RIGHT($A46,4),3)=\"HLH\",INDEX(RiskMod_Template!$J$6:$J$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0),1),INDEX(RiskMod_Template!$J$6:$J$450,MATCH(HA$7,RiskMod_Template!$B$6:$B$450,0)+1,1))*DB_Inputs!HA69","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
["Current FY Updates from RFA"]
[{"$f":"A29","v":"Heavy"},{"$f":"B6","v":"FY 2018"}]
[{"$f":"A30","v":"Month/Year"},{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"}]
[{"$f":"A31","v":"T1 Non-Slice Load  (HLH)"},{"$f":"RFA_Summary!F49","v":3087.1032764423076},{"$f":"RFA_Summary!G49","v":3522.0077875000006},{"$f":"RFA_Summary!H49","v":4158.0575724999981},{"$f":"RFA_Summary!I49","v":3895.7767716346152},{"$f":"RFA_Summary!J49","v":3832.2746067708335},{"$f":"RFA_Summary!K49","v":3291.0215092592589},{"$f":"RFA_Summary!L49","v":3264.6380199999999},{"$f":"RFA_Summary!M49","v":3035.9066466346153},{"$f":"RFA_Summary!N49","v":3173.6626298076922},{"$f":"RFA_Summary!O49","v":3589.1900850000015},{"$f":"RFA_Summary!P49","v":3405.7825902777777},{"$f":"RFA_Summary!Q49","v":3246.3023671875017}]
[{"$f":"A32","v":"Tier 1 Non-Slice System Shape (T1SS)  (HLH)"},{"$f":"RFA_Summary!F50","v":3333.1981965460382},{"$f":"RFA_Summary!G50","v":4087.6181962949386},{"$f":"RFA_Summary!H50","v":3944.6494363176903},{"$f":"RFA_Summary!I50","v":3283.874543125637},{"$f":"RFA_Summary!J50","v":3262.8551697867229},{"$f":"RFA_Summary!K50","v":3348.1314160001461},{"$f":"RFA_Summary!L50","v":3006.5138106584509},{"$f":"RFA_Summary!M50","v":4731.6013841093836},{"$f":"RFA_Summary!N50","v":3816.0342876047794},{"$f":"RFA_Summary!O50","v":3691.3808821475304},{"$f":"RFA_Summary!P50","v":3655.9741779047308},{"$f":"RFA_Summary!Q50","v":3211.4133786362622}]
["Tier 1 Block (T1SS)  (HLH)",{"$f":"RFA_Summary!F51","v":1876.966443156072},{"$f":"RFA_Summary!G51","v":2301.7899730145191},{"$f":"RFA_Summary!H51","v":2221.2824396866195},{"$f":"RFA_Summary!I51","v":1849.1916644405776},{"$f":"RFA_Summary!J51","v":1837.3553870616345},{"$f":"RFA_Summary!K51","v":1885.3755296102447},{"$f":"RFA_Summary!L51","v":1693.0062962768859},{"$f":"RFA_Summary!M51","v":2664.4251246646422},{"$f":"RFA_Summary!N51","v":2148.8576080441994},{"$f":"RFA_Summary!O51","v":2078.6636845892917},{"$f":"RFA_Summary!P51","v":2058.7257175655045},{"$f":"RFA_Summary!Q51","v":1808.3878579584107}]
["Tier 1 Non-Slice Block Portion  (HLH)",{"$f":"RFA_Summary!F52","v":1695.1430441484149},{"$f":"RFA_Summary!G52","v":1938.8464713655815},{"$f":"RFA_Summary!H52","v":2331.6873488442907},{"$f":"RFA_Summary!I52","v":2187.58903046974},{"$f":"RFA_Summary!J52","v":2115.0751663598035},{"$f":"RFA_Summary!K52","v":1956.3375863689782},{"$f":"RFA_Summary!L52","v":1705.3586461087893},{"$f":"RFA_Summary!M52","v":1392.4623462314159},{"$f":"RFA_Summary!N52","v":1358.1652513392094},{"$f":"RFA_Summary!O52","v":1581.921519496447},{"$f":"RFA_Summary!P52","v":1575.996226072381},{"$f":"RFA_Summary!Q52","v":1716.8283165030889}]
["Load Shape (Variable)  (HLH)",{"$f":"RFA_Summary!F53","v":-246.0949201037306},{"$f":"RFA_Summary!G53","v":-565.61040879493794},{"$f":"RFA_Summary!H53","v":213.40813618230777},{"$f":"RFA_Summary!I53","v":611.90222850897817},{"$f":"RFA_Summary!J53","v":569.41943698411069},{"$f":"RFA_Summary!K53","v":-57.109906740887254},{"$f":"RFA_Summary!L53","v":258.12420934154898},{"$f":"RFA_Summary!M53","v":-1695.6947374747683},{"$f":"RFA_Summary!N53","v":-642.37165779708721},{"$f":"RFA_Summary!O53","v":-102.19079714752888},{"$f":"RFA_Summary!P53","v":-250.19158762695315},{"$f":"RFA_Summary!Q53","v":34.888988551239436}]
["Load Shape (Fixed)  (HLH)",{"$f":"RFA_Summary!F54","v":-181.82339900765714},{"$f":"RFA_Summary!G54","v":-362.94350164893763},{"$f":"RFA_Summary!H54","v":110.40490915767123},{"$f":"RFA_Summary!I54","v":338.39736602916241},{"$f":"RFA_Summary!J54","v":277.71977929816899},{"$f":"RFA_Summary!K54","v":70.962056758733524},{"$f":"RFA_Summary!L54","v":12.352349831903439},{"$f":"RFA_Summary!M54","v":-1271.9627784332263},{"$f":"RFA_Summary!N54","v":-790.69235670499006},{"$f":"RFA_Summary!O54","v":-496.74216509284474},{"$f":"RFA_Summary!P54","v":-482.72949149312353},{"$f":"RFA_Summary!Q54","v":-91.559541455321778}]
["Demand (kWm)   (HLH)",{"$f":"RFA_Summary!F55","v":335171.68518518534},{"$f":"RFA_Summary!G55","v":195455.08072916663},{"$f":"RFA_Summary!H55","v":619669.22115384624},{"$f":"RFA_Summary!I55","v":504258.16749999992},{"$f":"RFA_Summary!J55","v":350009.11250000005},{"$f":"RFA_Summary!K55","v":530868.28703703696},{"$f":"RFA_Summary!L55","v":424960.51201923069},{"$f":"RFA_Summary!M55","v":261665.15999999995},{"$f":"RFA_Summary!N55","v":377878.08894230786},{"$f":"RFA_Summary!O55","v":342157.40749999997},{"$f":"RFA_Summary!P55","v":490168.51157407404},{"$f":"RFA_Summary!Q55","v":383408.16000000003}]
[]
[{"$f":"A39","v":"Light"}]
[{"$f":"A40","v":"T1 Non-Slice Load  (LLH)"},{"$f":"RFA_Summary!F57","v":2402.7479695121947},{"$f":"RFA_Summary!G57","v":3110.9071651090344},{"$f":"RFA_Summary!H57","v":3340.4563633720945},{"$f":"RFA_Summary!I57","v":3550.5086219512209},{"$f":"RFA_Summary!J57","v":3325.611506944444},{"$f":"RFA_Summary!K57","v":2901.9117427652727},{"$f":"RFA_Summary!L57","v":2593.4322374999992},{"$f":"RFA_Summary!M57","v":2676.5716920731702},{"$f":"RFA_Summary!N57","v":2675.6777499999998},{"$f":"RFA_Summary!O57","v":2823.9450494186049},{"$f":"RFA_Summary!P57","v":2837.7509294871793},{"$f":"RFA_Summary!Q57","v":2471.1004166666658}]
[{"$f":"A41","v":"Tier 1 Non-Slice System Shape (T1SS)  (LLH)"},{"$f":"RFA_Summary!F58","v":2408.4301274270747},{"$f":"RFA_Summary!G58","v":3080.2303557712398},{"$f":"RFA_Summary!H58","v":2841.630106411475},{"$f":"RFA_Summary!I58","v":2595.4925727648915},{"$f":"RFA_Summary!J58","v":2603.8265871766807},{"$f":"RFA_Summary!K58","v":2831.1765143057237},{"$f":"RFA_Summary!L58","v":2295.2872129742891},{"$f":"RFA_Summary!M58","v":3332.7248180480892},{"$f":"RFA_Summary!N58","v":2955.7126203518997},{"$f":"RFA_Summary!O58","v":2296.8115136402212},{"$f":"RFA_Summary!P58","v":2573.3334730678516},{"$f":"RFA_Summary!Q58","v":2291.4784612195335}]
["Tier 1 Block (T1SS)  (LLH)",{"$f":"RFA_Summary!F59","v":1356.2177414325517},{"$f":"RFA_Summary!G59","v":1734.5170236094159},{"$f":"RFA_Summary!H59","v":1600.158178149514},{"$f":"RFA_Summary!I59","v":1461.5549917159665},{"$f":"RFA_Summary!J59","v":1466.2479815909514},{"$f":"RFA_Summary!K59","v":1594.2716270247522},{"$f":"RFA_Summary!L59","v":1292.5055223605457},{"$f":"RFA_Summary!M59","v":1876.6998776825635},{"$f":"RFA_Summary!N59","v":1664.3994976842939},{"$f":"RFA_Summary!O59","v":1293.3638755188426},{"$f":"RFA_Summary!P59","v":1449.0769198794371},{"$f":"RFA_Summary!Q59","v":1290.3607656396896}]
["Tier 1 Non-Slice Block Portion  (LLH)",{"$f":"RFA_Summary!F60","v":1552.732652905594},{"$f":"RFA_Summary!G60","v":2120.2987436727703},{"$f":"RFA_Summary!H60","v":2137.7276677686923},{"$f":"RFA_Summary!I60","v":2386.0727181123602},{"$f":"RFA_Summary!J60","v":2086.8741641416727},{"$f":"RFA_Summary!K60","v":1956.337586368978},{"$f":"RFA_Summary!L60","v":1557.7795325032207},{"$f":"RFA_Summary!M60","v":1518.80283227973},{"$f":"RFA_Summary!N60","v":1358.1652513392094},{"$f":"RFA_Summary!O60","v":1581.9215194964474},{"$f":"RFA_Summary!P60","v":1575.9962260723808},{"$f":"RFA_Summary!Q60","v":1569.6716036599664}]
["Load Shape (Variable)  (LLH)",{"$f":"RFA_Summary!F61","v":-5.6821579148800083},{"$f":"RFA_Summary!G61","v":30.676809337794566},{"$f":"RFA_Summary!H61","v":498.8262569606195},{"$f":"RFA_Summary!I61","v":955.01604918632938},{"$f":"RFA_Summary!J61","v":721.78491976776331},{"$f":"RFA_Summary!K61","v":70.735228459549035},{"$f":"RFA_Summary!L61","v":298.14502452571014},{"$f":"RFA_Summary!M61","v":-656.15312597491902},{"$f":"RFA_Summary!N61","v":-280.03487035189983},{"$f":"RFA_Summary!O61","v":527.1335357783837},{"$f":"RFA_Summary!P61","v":264.41745641932766},{"$f":"RFA_Summary!Q61","v":179.62195544713222}]
["Load Shape (Fixed)  (LLH)",{"$f":"RFA_Summary!F62","v":196.51491147304228},{"$f":"RFA_Summary!G62","v":385.78172006335444},{"$f":"RFA_Summary!H62","v":537.56948961917828},{"$f":"RFA_Summary!I62","v":924.51772639639375},{"$f":"RFA_Summary!J62","v":620.6261825507213},{"$f":"RFA_Summary!K62","v":362.0659593442258},{"$f":"RFA_Summary!L62","v":265.27401014267502},{"$f":"RFA_Summary!M62","v":-357.89704540283356},{"$f":"RFA_Summary!N62","v":-306.23424634508456},{"$f":"RFA_Summary!O62","v":288.55764397760481},{"$f":"RFA_Summary!P62","v":126.91930619294362},{"$f":"RFA_Summary!Q62","v":279.31083802027683}]
["Demand (kWm)   (LLH)",{"$f":"RFA_Summary!F63","v":0},{"$f":"RFA_Summary!G63","v":0},{"$f":"RFA_Summary!H63","v":0},{"$f":"RFA_Summary!I63","v":0},{"$f":"RFA_Summary!J63","v":0},{"$f":"RFA_Summary!K63","v":0},{"$f":"RFA_Summary!L63","v":0},{"$f":"RFA_Summary!M63","v":0},{"$f":"RFA_Summary!N63","v":0},{"$f":"RFA_Summary!O63","v":0},{"$f":"RFA_Summary!P63","v":0},{"$f":"RFA_Summary!Q63","v":0}]

{"sheet":"RFA_Summary","index":19,"n_rows":83,"n_cols":19,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[null,null,"CURRENT FORECAST USED IN PROFORMA (SOY for October through December, Updated Q1 Forecast for January through September)"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total aMW"]
[null,null,"Quantity",null,null,{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"}]
["Fixed","Resource",61421,"Slice/Block SSL - HLH","MWh",780818.04035292601,920715.98920580768,888512.97587464773,769263.73240728024,705544.46863166767,814482.2287916257,677202.51851075434,1108400.8518604911,893924.76494638703,831465.47383571672,889369.50998829794,694420.9374560297]
["Fixed","Resource",61422,"Slice/Block SSL - LLH","MWh",444839.41918987699,556779.96457862249,550454.41328343283,479390.03728283703,422279.41869819403,495818.47600469791,413601.76715537463,615557.55987988086,505977.44729602535,444917.17317848187,452111.99900238437,433561.21725493571]
["Fixed","Billing Det.",61441,"Slice/Block Load Shaping - HLH","MWh",-75638.533987185423,-145177.40065957519,44161.963663068527,140773.30426813161,106644.3952504968,30655.60851977289,4940.9399327614083,-529136.51582822204,-328928.02038927597,-198696.86603713795,-208539.14032502932,-35158.86391884357]
["Fixed","Billing Det.",61442,"Slice/Block Load Shaping - LLH","MWh",64456.890963157864,123835.93214033682,184923.90442899731,303241.81425801711,178740.3405746076,112602.51335605427,84887.683245656022,-117390.23089212946,-93095.210888905698,99263.829528295988,39598.823532198468,93848.44157481307]
["Variable","Resource",61621,"Load Following SSL - HLH","MWh",1386610.4497631518,1635047.2785179755,1577859.7745270762,1366091.809940265,1252936.3851981016,1446392.7717120631,1202605.5242633803,1968346.1757895036,1587470.2636435882,1476552.3528590121,1579380.8448548438,1233182.7373963248]
["Variable","Resource",61622,"Load Following SSL - LLH","MWh",789965.08179608046,988753.94420256803,977520.75660554739,851321.56386688445,749902.05710688408,880495.89594908012,734491.90815177246,1093133.7403197733,898536.63658697752,790103.16069223615,802880.04359716969,769936.76296976325]
["Variable","Billing Det.",61641,"Load Following Load Shaping - HLH","MWh",-102375.48676315186,-226244.16351797528,85363.25447292329,254551.32705973493,218657.06380189839,-24671.479712063123,103249.68373661944,-705409.01078950369,-267226.60964358825,-40876.31885901143,-108082.76585484379,13397.371603675792]
["Variable","Billing Det.",61642,"Load Following Load Shaping - LLH","MWh",-1863.7477960805904,9847.2557974320589,171596.2323944532,313245.26413311594,207874.05689311586,21998.656050919712,95406.407848227303,-215218.22531977357,-85130.600586977584,181333.93630776386,82498.24640283022,60352.977030236478]
[null,null,61605,"Load Following Demand","MWh",335.17168518518537,195.45508072916664,619.66922115384625,504.2581674999999,350.00911250000007,530.86828703703702,424.96051201923069,261.66515999999996,377.87808894230784,342.15740749999998,490.16851157407405,383.40816000000001]
[]
[null,null,null,"Block T1 Energy Amounts","MWh",{"$f":"SUM(F9:F12)","v":1214475.8165187754},{"$f":"SUM(G9:G12)","v":1456154.4852651919},1668053.2572501465,1692668.8882162659,1413208.6231549662,1453558.8266721508,1180632.9088445466,1077431.6650200204,977878.98096423061,1176949.6105053565,1172541.1921978514,1186671.7323669349,null,{"$f":"SUM(F19:Q19)/8760","v":1788.8385829881777}]
[null,null,null,"Load Following T1 Energy Amounts","MWh",{"$f":"SUM(F13:F16)","v":2072336.2969999998},{"$f":"SUM(G13:G16)","v":2407404.3150000004},2812340.0180000002,2785209.9650000003,2429369.5630000001,2324215.844,2135753.5239999997,2140852.6799999997,2133649.6899999995,2407113.1310000005,2356676.3689999999,2076869.8490000004,null,{"$f":"SUM(F20:Q20)/8760","v":3205.6839320776253}]
[null,null,null,"Total T1 Energy Amounts","MWh",{"$f":"SUM(F19:F20)","v":3286812.1135187754},{"$f":"SUM(G19:G20)","v":3863558.8002651921},4480393.2752501462,4477878.8532162663,3842578.1861549662,3777774.6706721508,3316386.4328445466,3218284.3450200204,3111528.6709642299,3584062.741505357,3529217.5611978513,3263541.5813669353,null,{"$f":"SUM(F21:Q21)/8760","v":4994.5225150658043}]
[]
[null,null,null,"Total Load Shaping Billing Determinant","MWh",{"$f":"SUM(F11, F12, F15, F16)","v":-115420.87758325999},{"$f":"SUM(G11, G12, G15, G16)","v":-237738.37623978159},486045.35495944234,1011811.7097189997,711915.85652011866,140585.29821468375,288484.71476326417,-1567153.9828296287,-774380.4415087474,41024.580939910462,-194524.83624484442,132439.92628988175,null,{"$f":"SUM(F23:Q23)/8760","v":-8.7798028538768271}]
[null,null,null,"Total Demand Billing Determinant","MW",{"$f":"F17","v":335.17168518518537},{"$f":"G17","v":195.45508072916664},619.66922115384625,504.2581674999999,350.00911250000007,530.86828703703702,424.96051201923069,261.66515999999996,377.87808894230784,342.15740749999998,490.16851157407405,383.40816000000001]
[]
[null,null,"Revenues",null,null,{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"},null,"Total $ "]
[null,null,61441,"Slice/Block Load Shaping - HLH","$",-2107289.5568829859,-4146266.5628374675,1290412.5782348623,4226014.5941293109,3162006.3191772299,778039.34423183603,120361.29676206788,-11693916.999803707,-7614683.6720117396,-5450255.0353986938,-6318735.9518483877,-1116293.9294232833,null,{"$f":"SUM(F27:Q27)","v":-28870607.575670961}]
[null,null,61442,"Slice/Block Load Shaping - LLH","$",1530851.1603749993,3031503.6187954452,4589811.3079277137,7590142.6108781686,4411311.6053813165,2485137.4697681181,1786036.8554886025,-2057850.7475390295,-1592859.0583091765,2142113.4412206276,966607.28242096445,2411904.9484726954,null,{"$f":"SUM(F28:Q28)","v":27294710.494880445}]
[null,null,61641,"Load Following Load Shaping - HLH","$",-2852181.061221411,-6461533.3100733738,2494314.2956988174,7641630.8383332407,6483181.9417262869,-626162.15509216173,2515162.295824049,-15589539.138448032,-6186296.0132490713,-1121237.4263026835,-3274907.8054017662,425366.54841670603,null,-16552200.989789398]
[null,null,61642,"Load Following Load Shaping - LLH","$",-44264.010156914097,241060.82192113667,4259018.4880303266,7840528.9612518884,5130331.7241221005,485510.33904379787,2007350.8211267025,-3772775.4898556317,-1456584.576043186,3913186.3455215436,2013782.1946930848,1551071.5096770776,null,22168217.129331928]
[null,null,61605,"Load Following Demand","$",3358420.2855555546,2007323.6790885408,6512723.5143269189,5440945.6273249974,3731097.1392499995,4846827.4606481483,3722654.0852884599,2080238.0219999989,3147724.4808894228,3377093.6120249988,5342836.776157409,4378521.1872000014,null,47946405.869754456]
[]
[null,null,null,"Total Load Shaping Revenues","$",{"$f":"SUM(F27:F30)","v":-3472883.4678863115},{"$f":"SUM(G27:G30)","v":-7335235.4321942599},12633556.669891719,27298317.004592609,19186831.590406932,3122524.9979515905,6428911.2692014212,-33114082.375646397,-16850423.319613174,-516192.67495920649,-6613254.2801361047,3272049.077143196,null,4040119.0587520134]
[null,null,null,"Total Demand Revenues","$",{"$f":"F31","v":3358420.2855555546},{"$f":"G31","v":2007323.6790885408},6512723.5143269189,5440945.6273249974,3731097.1392499995,4846827.4606481483,3722654.0852884599,2080238.0219999989,3147724.4808894228,3377093.6120249988,5342836.776157409,4378521.1872000014,null,47946405.869754456]
[]
[null,null,null,null,null,{"$f":"FedRev!B7","v":"2017-10-01"},{"$f":"FedRev!C7","v":"2017-11-01"},{"$f":"FedRev!D7","v":"2017-12-01"},{"$f":"FedRev!E7","v":"2018-01-01"},{"$f":"FedRev!F7","v":"2018-02-01"},{"$f":"FedRev!G7","v":"2018-03-01"},{"$f":"FedRev!H7","v":"2018-04-01"},{"$f":"FedRev!I7","v":"2018-05-01"},{"$f":"FedRev!J7","v":"2018-06-01"},{"$f":"FedRev!K7","v":"2018-07-01"},{"$f":"FedRev!L7","v":"2018-08-01"},{"$f":"FedRev!M7","v":"2018-09-01"}]
[null,"Hours","HLH","From RevSim (DB_Inputs)",null,{"$f":"DB_Inputs!B8","v":416},{"$f":"DB_Inputs!C8","v":400},{"$f":"DB_Inputs!D8","v":400},{"$f":"DB_Inputs!E8","v":416},{"$f":"DB_Inputs!F8","v":384},{"$f":"DB_Inputs!G8","v":432},{"$f":"DB_Inputs!H8","v":400},{"$f":"DB_Inputs!I8","v":416},{"$f":"DB_Inputs!J8","v":416},{"$f":"DB_Inputs!K8","v":400},{"$f":"DB_Inputs!L8","v":432},{"$f":"DB_Inputs!M8","v":384}]
[null,"Hours","LLH","From RevSim (DB_Inputs)",null,{"$f":"DB_Inputs!B9","v":328},{"$f":"DB_Inputs!C9","v":321},{"$f":"DB_Inputs!D9","v":344},{"$f":"DB_Inputs!E9","v":328},{"$f":"DB_Inputs!F9","v":288},{"$f":"DB_Inputs!G9","v":311},{"$f":"DB_Inputs!H9","v":320},{"$f":"DB_Inputs!I9","v":328},{"$f":"DB_Inputs!J9","v":304},{"$f":"DB_Inputs!K9","v":344},{"$f":"DB_Inputs!L9","v":312},{"$f":"DB_Inputs!M9","v":336}]
[null,"LS Rate","HLH","From RevSim (DB_Inputs), $/MWh",null,{"$f":"DB_Inputs!B28","v":26.74},{"$f":"DB_Inputs!C28","v":27.27},{"$f":"DB_Inputs!D28","v":30.28},{"$f":"DB_Inputs!E28","v":29.3},{"$f":"DB_Inputs!F28","v":28.54},{"$f":"DB_Inputs!G28","v":23.75},{"$f":"DB_Inputs!H28","v":19.670000000000002},{"$f":"DB_Inputs!I28","v":16.63},{"$f":"DB_Inputs!J28","v":17.71},{"$f":"DB_Inputs!K28","v":24.66},{"$f":"DB_Inputs!L28","v":28.11},{"$f":"DB_Inputs!M28","v":27.94}]
[null,"LS Rate","LLH","From RevSim (DB_Inputs), $/MWh",null,{"$f":"DB_Inputs!B29","v":22.49},{"$f":"DB_Inputs!C29","v":24.74},{"$f":"DB_Inputs!D29","v":26.6},{"$f":"DB_Inputs!E29","v":23.94},{"$f":"DB_Inputs!F29","v":23.94},{"$f":"DB_Inputs!G29","v":20.8},{"$f":"DB_Inputs!H29","v":17.54},{"$f":"DB_Inputs!I29","v":11.25},{"$f":"DB_Inputs!J29","v":9.31},{"$f":"DB_Inputs!K29","v":19.05},{"$f":"DB_Inputs!L29","v":22.61},{"$f":"DB_Inputs!M29","v":22.19}]
[]
[null,null,null,"Revenue Check"]
["Fixed","$","HLH","Load Following SSL - HLH",null,{"$f":"F11*F39","v":-2022574.398817338},-3958987.715986615,1337224.259717715,4124657.8150562565,3043631.0404491788,728070.70234460616,97188.288477416907,-8799540.2582233325,-5825315.2410940779,-4899864.716475822,-5862035.2345365742,-982338.65789248934]
["Fixed","$","LLH","Load Following SSL - LLH",null,{"$f":"F12*F40","v":1449635.4777614202},3063700.9611519328,4918975.857811329,7259609.03333693,4279043.7533561066,2342132.2778059291,1488929.9641288065,-1320640.0975364565,-866716.41337571212,1890975.9525140387,895329.40006300737,2082496.9185451022]
["Variable","$","HLH","Load Following Load Shaping - HLH",null,{"$f":"F15*F39","v":-2737520.5160466805},-6169678.3391351858,2584799.3454401172,7458353.8828502335,6240472.6009061802,-585947.64316149917,2030921.2790993045,-11730951.849429445,-4732583.2567879483,-1008010.0230632218,-3038206.5481796591,374322.56260670163]
["Variable","$","LLH","Load Following Load Shaping - LLH",null,{"$f":"F16*F40","v":-41915.687933852474},243621.10842846913,4564459.7816924555,7499091.6233467963,4976504.9220211944,457572.04585913004,1673428.3936579069,-2421205.0348474528,-792565.89146476134,3454411.4866629015,1865285.3511679913,1339232.5603009476]
[]
[null,null,null,"RevSim Load Shaping Inputs"]
["Variable",null,"HLH","T1 Non-Slice Load",null,{"$f":"(F13+F15)/F37","v":3087.1032764423076},3522.0077875000006,4158.0575724999981,3895.7767716346152,3832.2746067708335,3291.0215092592589,3264.6380199999999,3035.9066466346153,3173.6626298076922,3589.1900850000015,3405.7825902777777,3246.3023671875017]
["Variable",null,"HLH","Tier 1 Non-Slice System Shape (Resource)",null,{"$f":"F13/F37","v":3333.1981965460382},4087.6181962949386,3944.6494363176903,3283.874543125637,3262.8551697867229,3348.1314160001461,3006.5138106584509,4731.6013841093836,3816.0342876047794,3691.3808821475304,3655.9741779047308,3211.4133786362622]
["Fixed",null,"HLH","Tier 1 Block (Resource)",null,{"$f":"F9/F37","v":1876.966443156072},2301.7899730145191,2221.2824396866195,1849.1916644405776,1837.3553870616345,1885.3755296102447,1693.0062962768859,2664.4251246646422,2148.8576080441994,2078.6636845892917,2058.7257175655045,1808.3878579584107]
["Fixed",null,"HLH","Tier 1 Non-Slice Block Portion (Load)",null,{"$f":"(F9+F11)/F37","v":1695.1430441484149},1938.8464713655815,2331.6873488442907,2187.58903046974,2115.0751663598035,1956.3375863689782,1705.3586461087893,1392.4623462314159,1358.1652513392094,1581.921519496447,1575.996226072381,1716.8283165030889]
["Variable",null,"HLH","Load Shape (Variable)",null,{"$f":"F49-F50","v":-246.0949201037306},{"$f":"G49-G50","v":-565.61040879493794},213.40813618230777,611.90222850897817,569.41943698411069,-57.109906740887254,258.12420934154898,-1695.6947374747683,{"$f":"N49-N50","v":-642.37165779708721},{"$f":"O49-O50","v":-102.19079714752888},{"$f":"P49-P50","v":-250.19158762695315},{"$f":"Q49-Q50","v":34.888988551239436}]
["Fixed",null,"HLH","Load Shape (Fixed)",null,{"$f":"F52-F51","v":-181.82339900765714},{"$f":"G52-G51","v":-362.94350164893763},110.40490915767123,338.39736602916241,277.71977929816899,70.962056758733524,12.352349831903439,-1271.9627784332263,{"$f":"N52-N51","v":-790.69235670499006},{"$f":"O52-O51","v":-496.74216509284474},{"$f":"P52-P51","v":-482.72949149312353},{"$f":"Q52-Q51","v":-91.559541455321778}]
[null,null,null,"Demand",null,{"$f":"F17*1000","v":335171.68518518534},{"$f":"G17*1000","v":195455.08072916663},619669.22115384624,504258.16749999992,350009.11250000005,530868.28703703696,424960.51201923069,261665.15999999995,377878.08894230786,342157.40749999997,490168.51157407404,383408.16000000003]
[]
["Variable",null,"LLH","T1 Non-Slice Load",null,{"$f":"(F14+F16)/F38","v":2402.7479695121947},3110.9071651090344,3340.4563633720945,3550.5086219512209,3325.611506944444,2901.9117427652727,2593.4322374999992,2676.5716920731702,2675.6777499999998,2823.9450494186049,2837.7509294871793,2471.1004166666658]
["Variable",null,"LLH","Tier 1 Non-Slice System Shape (Resource)",null,{"$f":"F14/F38","v":2408.4301274270747},3080.2303557712398,2841.630106411475,2595.4925727648915,2603.8265871766807,2831.1765143057237,2295.2872129742891,3332.7248180480892,2955.7126203518997,2296.8115136402212,2573.3334730678516,2291.4784612195335]
["Fixed",null,"LLH","Tier 1 Block (Resource)",null,{"$f":"F10/F38","v":1356.2177414325517},1734.5170236094159,1600.158178149514,1461.5549917159665,1466.2479815909514,1594.2716270247522,1292.5055223605457,1876.6998776825635,1664.3994976842939,1293.3638755188426,1449.0769198794371,1290.3607656396896]
["Fixed",null,"LLH","Tier 1 Non-Slice Block Portion (Load)",null,{"$f":"(F10+F12)/F38","v":1552.732652905594},2120.2987436727703,2137.7276677686923,2386.0727181123602,2086.8741641416727,1956.337586368978,1557.7795325032207,1518.80283227973,1358.1652513392094,1581.9215194964474,1575.9962260723808,1569.6716036599664]
["Variable",null,"LLH","Load Shape (Variable)",null,{"$f":"F57-F58","v":-5.6821579148800083},{"$f":"G57-G58","v":30.676809337794566},498.8262569606195,955.01604918632938,721.78491976776331,70.735228459549035,298.14502452571014,-656.15312597491902,-280.03487035189983,527.1335357783837,264.41745641932766,179.62195544713222]
["Fixed",null,"LLH","Load Shape (Fixed)",null,{"$f":"F60-F59","v":196.51491147304228},{"$f":"G60-G59","v":385.78172006335444},537.56948961917828,924.51772639639375,620.6261825507213,362.0659593442258,265.27401014267502,-357.89704540283356,-306.23424634508456,288.55764397760481,126.91930619294362,279.31083802027683]
[null,null,null,"Demand"]
[]
[]
[null,null,null,"Check"]
[null,null,"HLH","Load Shape (Variable)",null,{"$f":"F53*F37","v":-102375.48676315193},-226244.16351797519,85363.254472923116,254551.3270597349,218657.0638018985,-24671.479712063294,103249.6837366196,-705409.01078950358,-267226.60964358831,-40876.318859011553,-108082.76585484376,13397.371603675943]
[null,null,"HLH","Load Shape (Fixed)",null,{"$f":"F54*F37","v":-75638.533987185365},-145177.40065957504,44161.963663068491,140773.30426813156,106644.39525049689,30655.608519772883,4940.9399327613755,-529136.51582822215,-328928.02038927586,-198696.86603713789,-208539.14032502938,-35158.863918843563]
[null,null,"LLH","Load Shape (Variable)",null,{"$f":"F61*F38","v":-1863.7477960806427},9847.2557974320553,171596.23239445311,313245.26413311606,207874.05689311583,21998.656050919752,95406.407848227245,-215218.22531977342,-85130.600586977554,181333.936307764,82498.246402830235,60352.977030236427]
[null,null,"LLH","Load Shape (Fixed)",null,{"$f":"F62*F38","v":64456.890963157864},123835.93214033678,184923.90442899734,303241.81425801717,178740.34057460772,112602.51335605423,84887.683245656008,-117390.2308921294,-93095.210888905713,99263.829528296061,39598.82353219841,93848.441574813012]
[]
[]
[null,null,null,"Load Shaping Revenue from RevSim Inputs"]
[null,null,null,"Variable - HLH",null,{"$f":"(F49*F37-F50*F37)*F39","v":-2737520.5160466796},-6169678.3391351849,2584799.3454401083,7458353.8828502316,6240472.6009061802,-585947.64316150127,2030921.2790993066,-11730951.849429443,-4732583.2567879492,-1008010.0230632211,-3038206.5481796619,374322.56260670425]
[null,null,null,"Variable - LLH",null,{"$f":"(F57*F38-F58*F38)*F40","v":-41915.68793385398},243621.10842846858,4564459.7816924537,7499091.6233467972,4976504.9220211916,457572.04585912917,1673428.3936579048,-2421205.0348474523,-792565.89146476111,3454411.4866629047,1865285.3511679915,1339232.5603009455]
[null,null,null,"Variable - Total",null,{"$f":"SUM(F74:F75)","v":-2779436.2039805334},{"$f":"SUM(G74:G75)","v":-5926057.230706716},7149259.127132562,14957445.506197028,11216977.522927372,-128375.5973023721,3704349.6727572111,-14152156.884276897,-5525149.1482527107,2446401.4635996837,-1172921.1970116703,1713555.1229076497]
[]
[null,null,null,"Fixed - HLH",null,{"$f":"(F52*F37-F51*F37)*F39","v":-2022574.398817339},-3958987.7159866136,1337224.2597177173,4124657.8150562565,3043631.0404491788,728070.70234460593,97188.288477416048,-8799540.2582233325,-5825315.2410940761,-4899864.7164758211,-5862035.2345365761,-982338.65789248922]
[null,null,null,"Fixed - LLH",null,{"$f":"(F60*F38-F59*F38)*F40","v":1449635.4777614204},3063700.9611519333,4918975.857811329,7259609.0333369318,4279043.7533561075,2342132.2778059277,1488929.9641288056,-1320640.0975364558,-866716.413375712,1890975.9525140391,895329.40006300667,2082496.9185451015]
[null,null,null,"Fixed - Total",null,{"$f":"SUM(F78:F79)","v":-572938.92105591856},{"$f":"SUM(G78:G79)","v":-895286.75483468035},6256200.1175290458,11384266.848393189,7322674.7938052863,3070202.9801505338,1586118.2526062217,-10120180.355759788,-6692031.6544697881,-3008888.7639617817,-4966705.8344735689,1100158.2606526124]
[]
[null,null,null,"Total Load Shaping Revenue",null,{"$f":"F76+F80","v":-3352375.125036452},{"$f":"G76+G80","v":-6821343.9855413958},13405459.244661607,26341712.354590215,18539652.31673266,2941827.3828481617,5290467.9253634326,-24272337.240036685,-12217180.802722499,-562487.30036209803,-6139627.031485239,2813713.3835602622]
[null,null,null,"Check From Above",null,{"$f":"F33","v":-3472883.4678863115},{"$f":"G33","v":-7335235.4321942599},12633556.669891719,27298317.004592609,19186831.590406932,3122524.9979515905,6428911.2692014212,-33114082.375646397,-16850423.319613174,-516192.67495920649,-6613254.2801361047,3272049.077143196]

{"sheet":"RiskMod_Template","index":20,"n_rows":53,"n_cols":15,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[null,"TRM Risk Mod Output"]
["TOC","RAMmodel_REP2016.xls"]
["é"]
[null,null,"Diunal Period","Tier 1 NonSlice Load","NonSlice portion of T1SS","Tier 1 Block","NonSliceBlock portion of T1SS","L-S BD (variable)","L-S BD (fixed)","Demand Billing Determinant","Load Shaping Rate","Demand Rate","Load Shaping Revenue (variable)","Load Shaping Revenue (fixed)","Demand Revenue"]
[null,null,null,"MWh","MWh","MWh","MWh","MWh","MWh","kW","$/MWh","$/kW-mo","$1000s","$1000s","$1000s"]
[null,"2017-10-01","HLH",1267141.439,1381861.0536161421,767520,872478.49774328421,-114719.61461614212,-104958.49774328421,292201.64903846144,26.74,10.45,-3067.6024948356403,-2806.5902296554195,3053.5072324519219]
[null,"2017-10-01","LLH",794618.21099999989,742727.29569429159,579248,468942.65779075568,51890.915305708302,110305.34220924432,0,22.49,0,1167.0266852253797,2480.7671462859043,0]
[null,"2017-11-01","HLH",1423405.4210000001,1654565.7776142,956400,1044658.6220030241,-231160.35661419993,-88258.622003024095,282266.6449999999,27.27,10.65,-6303.7429248692315,-2406.8126220224672,3006.1397692499991]
[null,"2017-11-01","LLH",980006.97799999989,971263.94486140436,721287,613235.97282617213,8743.0331385955215,108051.02717382787,0,24.74,0,216.3026398488532,2673.1824122805015,0]
[null,"2017-12-01","HLH",1640250.8100000008,1616118.1819981802,1049600,1020383.605077752,24132.628001820529,29216.394922247971,531529.9800000001,30.28,11.83,730.73597589512565,884.67243824566867,6287.9996634000008]
[null,"2017-12-01","LLH",1165900.5690000001,978178.46615453972,835576,617601.65860526101,187722.10284546041,217974.34139473899,0,26.6,0,4993.4079356892471,5798.1174811000574,0]
[null,"2018-01-01","HLH",1646168.8590000002,1369439.5393918171,1105312,864635.81049062905,276729.31960818311,240676.18950937095,604527.14182692301,29.3,11.45,8108.1690645197659,7051.812352624569,6921.8357739182684]
[null,"2018-01-01","LLH",1125252.4189999993,847139.66914462496,825576,534866.4715456682,278112.74985537434,290709.5284543318,0,23.94,0,6658.0192315376617,6959.5861111967033,0]
[null,"2018-02-01","HLH",1435088.514,1147865.7840782367,938496,724738.72266877978,287222.7299217633,213757.27733122022,333545.46874999983,28.54,11.15,8197.3367119671238,6100.6326950330249,3719.0319765624981]
[null,"2018-02-01","LLH",932032.98199999996,669299.21450811939,677376,422581.68553682644,262733.76749188057,254794.31446317356,0,23.94,0,6289.8463937556216,6099.7758882483758,0]
[null,"2018-03-01","HLH",1396995.1719999996,1360517.6109272875,981936,859002.68932889169,36477.561072712066,122933.31067110831,552965.27083333302,23.75,9.2799999999999994,866.34207547691165,2919.6661284388224,5131.51771333333]
[null,"2018-03-01","LLH",877911.43000000017,790939.74184052041,688865,499382.99944168655,86971.68815947976,189482.00055831345,0,20.8,0,1809.0111137171791,3941.2256116129197,0]
[null,"2018-04-01","HLH",1278694.5460000001,1329853.8625465017,716400,839642.23260827141,-51159.316546501592,-123242.23260827141,366859.01249999995,19.670000000000002,7.68,-1006.3037564696864,-2424.1747154046989,2817.4772159999998]
[null,"2018-04-01","LLH",832661.62100000004,738009.60202796676,551360,465964.00355338724,94652.018972033286,85395.996446612757,0,17.54,0,1660.1964127694639,1497.8457776735877,0]
[null,"2018-05-01","HLH",1278141.108,1934015.1798379042,608192,1221097.1966407341,-655874.07183790416,-612905.1966407341,330782.7451923078,16.63,6.49,-10907.185814664344,-10192.613420135407,2146.7800162980775]
[null,"2018-05-01","LLH",848399.03399999999,1100428.1267248921,472976,694787.56664205843,-252029.09272489208,-221811.56664205843,0,11.25,0,-2835.3272931550359,-2495.3801247231572,0]
[null,"2018-06-01","HLH",1338119.4469999997,1566202.46857418,543296,988867.85568457632,-228083.02157418034,-445571.85568457632,352389.14423076931,17.71,6.92,-4039.3503120787341,-7891.0775641738473,2438.5328780769237]
[null,"2018-06-01","LLH",811659.67899999977,827893.09898965945,397024,522714.58509400784,-16233.419989659684,-125690.58509400784,0,9.31,0,-151.13314010373165,-1170.179347225213,0]
[null,"2018-07-01","HLH",1430053.0270000002,1374386.6403906427,677200,867759.30777448742,55666.386609357549,-190559.30777448742,367271.25249999989,24.66,9.6300000000000008,1372.7330937867573,-4699.19252971886,3536.8221615749994]
[null,"2018-07-01","LLH",962091.45600000024,727830.21761136246,557624,459536.95070280635,234261.23838863778,98087.049297193647,0,19.05,0,4462.6765913035497,1868.5582891115391,0]
[null,"2018-08-01","HLH",1463172.4600000002,1557639.5241774456,731376,983461.38964085106,-94467.064177445369,-252085.38964085106,515719.41203703696,28.11,10.98,-2655.4691740279891,-7086.1203028043228,5662.5991441666665]
[null,"2018-08-01","LLH",859174.32300000009,770649.79299243365,519792,486572.34525620128,88524.530007566442,33219.654743798717,0,22.61,0,2001.5396234710772,751.09639375728898,0]
[null,"2018-09-01","HLH",1220242.1030000001,1348370.2415123794,744192,851333.09144065436,-128128.13851237926,-107141.09144065436,333770.32812499994,27.94,10.91,-3579.9001900358767,-2993.5220948518831,3641.4342798437497]
[null,"2018-09-01","LLH",822291.11100000003,760967.28958037007,599088,480459.01279832155,61323.821419629967,118628.98720167845,0,22.19,0,1360.7755973015892,2632.3772260052451,0]
[null,"2018-10-01","HLH",1306228.5190000001,1388723.4517004457,811728,883612.58767572802,-82494.932700445643,-71884.58767572802,339993.77546296304,26.74,10.45,-2205.9145004099164,-1922.1938744489671,3552.9349535879637]
[null,"2018-10-01","LLH",766300.28899999987,746415.72034291655,574392,474927.04564501974,19884.56865708332,99464.954354980262,0,22.49,0,447.20394909780384,2236.9668234435057,0]
[null,"2018-11-01","HLH",1440930.405000001,1662782.4423743375,983600,1057989.9798257896,-221852.03737433651,-74389.979825789575,287552.15749999991,27.27,10.65,-6049.9050591981559,-2028.6147498492817,3062.4304773749991]
[null,"2018-11-01","LLH",973590.70000000019,976087.29509414174,742473,621061.75247451512,-2496.5950941415504,121411.24752548488,0,24.74,0,-61.765762629061953,3003.7142637804955,0]
[null,"2018-12-01","HLH",1659961.7350000001,1624143.9138813755,1081200,1033405.1785078284,35817.821118624648,47794.821492171613,536730.81250000012,30.28,11.83,1084.5636234719543,1447.2271947829565,6349.5255118750019]
[null,"2018-12-01","LLH",1156804.814,983036.15428076638,862408,625483.15073042363,173768.65971923363,236924.84926957637,0,26.6,0,4622.2463485316148,6302.2009905707318,0]
[null,"2019-01-01","HLH",1669968.2480000004,1376240.2515524933,1135680,875669.81636895693,293727.99644750706,260010.18363104307,612245.85817307665,29.3,11.45,8606.230295911957,7618.2983803895622,7010.2150760817267]
[null,"2019-01-01","LLH",1118815.5739999996,851346.61138926167,849192,541692.14279308799,267468.96261073789,307499.85720691201,0,23.94,0,6403.2069649010655,7361.5465815334737,0]
[null,"2019-02-01","HLH",1458452.1579999996,1153566.1487690881,966144,733987.43898280966,304886.0092309115,232156.56101719034,354529.40104166657,28.54,11.15,8701.446703450214,6625.7482514306121,3953.0028216145824]
[null,"2019-02-01","LLH",924480.04900000023,672622.99126226362,697824,427974.44020383613,251857.05773773661,269849.55979616387,0,23.94,0,6029.4579622414149,6460.1984615201636,0]
[null,"2019-03-01","HLH",1399932.0789999992,1367274.0162999239,985920,869964.80841828743,32658.06270007533,115955.19158171257,453337.79807692324,23.75,9.2799999999999994,775.62898912678918,2753.9358000656734,4206.9747661538477]
[null,"2019-03-01","LLH",890655.89300000016,794867.59215152124,734442,505755.8501662591,95788.300848478917,228686.1498337409,0,20.8,0,1992.3966576483615,4756.6719165418108,0]
[null,"2019-04-01","HLH",1327539.9119999998,1336457.9900561827,764608,850357.28421483736,-8918.0780561829451,-85749.28421483736,416067.19711538451,19.670000000000002,7.68,-175.41859536511856,-1686.6884205058511,3195.3960738461528]
[null,"2019-04-01","LLH",798240.61299999978,741674.59835006541,548112,471910.37946323981,56566.014649934368,76201.620536760194,0,17.54,0,992.1678969598488,1336.5764242147739,0]
[null,"2019-05-01","HLH",1304715.8939999999,1943619.6057173391,630656,1236680.1663515286,-638903.71171733923,-606024.16635152861,303649.86538461538,16.63,6.49,-10624.968725859351,-10078.18188642592,1970.6876263461538]
[null,"2019-05-01","LLH",835995.68400000012,1105892.9133971769,490688,703654.06280321954,-269897.22939717676,-212966.06280321954,0,11.25,0,-3036.3438307182387,-2395.86820653622,0]
[null,"2019-06-01","HLH",1346043.1150000005,1573980.3162759077,541600,1001487.242483189,-227937.20127590722,-459887.24248318898,297651.51750000007,17.71,6.92,-4036.7678345963172,-8144.6030643772774,2059.7485011000003]
[null,"2019-06-01","LLH",818290.0159999996,832004.46170709608,433280,529385.18066110823,-13714.445707096485,-96105.180661108228,0,9.31,0,-127.68148953306829,-894.73923195491761,0]
[null,"2019-07-01","HLH",1482958.949,1381211.9201272908,721344,878833.17400439095,101747.02887270926,-157489.17400439095,414233.00000000006,24.66,9.6300000000000008,2509.0817320010106,-3883.6830309482807,3989.0637900000011]
[null,"2019-07-01","LLH",924495.09899999981,731444.66254992143,553008,465401.30810489733,193050.43645007838,87606.691895102675,0,19.05,0,3677.6108143739934,1668.9074806017061,0]
[null,"2019-08-01","HLH",1494248.5340000009,1565374.8478257812,753840,996011.78209828131,-71126.313825780293,-242171.78209828131,474529.42361111112,28.11,10.98,-1999.3606816426839,-6807.4487947826883,5210.3330712500001]
[null,"2019-08-01","LLH",843060.0850000002,774476.88230019086,536016,492781.71346955601,68583.202699809335,43234.286530443991,0,22.61,0,1550.6662130426889,977.52721845333861,0]
[null,"2019-09-01","HLH",1248214.9939999999,1355066.3223796075,766080,862197.33534704649,-106851.32837960753,-96117.335347046494,310800.05729166657,27.94,10.91,-2985.4261149262343,-2685.5183495964789,3390.8286250520823]
[null,"2019-09-01","LLH",806043.41699999978,764746.2950430169,617904,486590.36603073514,41297.121956982883,131313.63396926486,0,22.19,0,916.38313622545024,2913.8495377779873,0]

{"sheet":"LoadShaping_old","index":21,"n_rows":149,"n_cols":15,"rows_kept":149,"cut":false,"hidden":true,"merged":[]}
[null,"TRM Risk Mod Output  --  ",null,null,null,{"$f":"#REF!*DB_Inputs!B8","v":{"$error":"#REF!"}}]
["TOC","risk mod output_Sent 07-05-2011"]
["é",null,null,{"$f":"D6/416","v":3066.5364038461548},{"$f":"E6/416","v":3146.2526472644045}]
[null,null,"Diurnal Period","Tier 1 NonSlice Load","NonSlice portion of T1SS","Tier 1 Block","NonSliceBlock portion of T1SS","L-S BD (variable)","L-S BD (fixed)","Demand Billing Determinant","Load Shaping Rate","Demand Rate","Load Shaping Revenue (variable)","Load Shaping Revenue (fixed)","Demand Revenue"]
[null,null,null,"MWh","MWh","MWh","MWh","MWh","MWh","kW","$/MWh","$/kW-mo","$1000s","$1000s","$1000s"]
[null,"2011-10-01","HLH",1275679.1440000003,1308841.1012619922,{"$f":"+IF($C6=\"HLH\",HLOOKUP($B6,#REF!,4,FALSE),HLOOKUP($B6,#REF!,4,FALSE))","v":{"$error":"#REF!"}},738650.81413968396,{"$f":"D6-E6","v":-33161.95726199192},{"$f":"F6-G6","v":{"$error":"#REF!"}},404624,37.86,9.18,-1255.5117019390141,-2304.9188581663866,3714.4483200000009]
[null,"2011-10-01","LLH",801162.82399999991,741918.06235775456,{"$f":"+IF($C7=\"HLH\",HLOOKUP($B7,#REF!,4,FALSE),HLOOKUP($B7,#REF!,4,FALSE))","v":{"$error":"#REF!"}},418705.05155827524,{"$f":"D7-E7","v":59244.761642245343},{"$f":"F7-G7","v":{"$error":"#REF!"}},0,31.2,0,1848.4365632380548,3609.5630818991549,0]
[null,"2011-11-01","HLH",1368220,1548229.6389291084,{"$f":"+IF($C8=\"HLH\",HLOOKUP($B8,#REF!,4,FALSE),HLOOKUP($B8,#REF!,4,FALSE))","v":{"$error":"#REF!"}},873750.89471709589,-180009.63892910839,{"$f":"F8-G8","v":{"$error":"#REF!"}},389557,38.369999999999997,9.31,-6906.9698457099057,-2630.9960215748833,3626.7756700000004]
[null,"2011-11-01","LLH",960376.96800000011,962625.24758884544,{"$f":"+IF($C9=\"HLH\",HLOOKUP($B9,#REF!,4,FALSE),HLOOKUP($B9,#REF!,4,FALSE))","v":{"$error":"#REF!"}},543262.22041569662,-2248.2795888453256,{"$error":"#REF!"},0,31.4,0,-70.595979089743224,3230.9399599748349,0]
[null,"2011-12-01","HLH",1636853.1839999999,1538908.266362732,{"$f":"+IF($C10=\"HLH\",HLOOKUP($B10,#REF!,4,FALSE),HLOOKUP($B10,#REF!,4,FALSE))","v":{"$error":"#REF!"}},868490.33296638797,97944.917637267848,{"$error":"#REF!"},900108,41.1,9.9700000000000006,4025.5361148917086,2594.2137356666376,8974.0767599999999]
[null,"2011-12-01","LLH",1143112.52,964749.12661976647,{"$f":"+IF($C11=\"HLH\",HLOOKUP($B11,#REF!,4,FALSE),HLOOKUP($B11,#REF!,4,FALSE))","v":{"$error":"#REF!"}},544460.84183262137,178363.39338023355,{"$error":"#REF!"},0,33.39,0,5955.5537049659988,6346.6952097736776,0]
[null,"2012-01-01","HLH",1596530.2,1514346.1423181011,{"$f":"+IF($C12=\"HLH\",HLOOKUP($B12,#REF!,4,FALSE),HLOOKUP($B12,#REF!,4,FALSE))","v":{"$error":"#REF!"}},854628.5793088408,82184.057681898819,{"$error":"#REF!"},595038,40.03,9.6999999999999993,3289.8278290064191,2177.0965162121997,5771.868599999998]
[null,"2012-01-01","LLH",1120168.5360000003,999518.78235542064,{"$f":"+IF($C13=\"HLH\",HLOOKUP($B13,#REF!,4,FALSE),HLOOKUP($B13,#REF!,4,FALSE))","v":{"$error":"#REF!"}},564083.26543448877,120649.75364457967,{"$error":"#REF!"},0,31.7,0,3824.5971905331758,6900.1329293828476,0]
[null,"2012-02-01","HLH",1418439.8,1283239.4266759008,{"$f":"+IF($C14=\"HLH\",HLOOKUP($B14,#REF!,4,FALSE),HLOOKUP($B14,#REF!,4,FALSE))","v":{"$error":"#REF!"}},724202.3850995797,135200.37332409923,{"$error":"#REF!"},520155,40.93,9.92,5533.7512801553812,3615.2699054117438,5159.9375999999993]
[null,"2012-02-01","LLH",938917.76799999992,808185.81543165771,{"$f":"+IF($C15=\"HLH\",HLOOKUP($B15,#REF!,4,FALSE),HLOOKUP($B15,#REF!,4,FALSE))","v":{"$error":"#REF!"}},456103.57893646456,130731.95256834221,{"$error":"#REF!"},0,33.17,0,4336.3788666919118,4815.25553105155,0]
[null,"2012-03-01","HLH",1393791.8319999999,1277157.8202721376,{"$f":"+IF($C16=\"HLH\",HLOOKUP($B16,#REF!,4,FALSE),HLOOKUP($B16,#REF!,4,FALSE))","v":{"$error":"#REF!"}},720770.20107274456,116634.01172786229,{"$error":"#REF!"},608701,39.57,9.6,4615.2078440715113,4957.5395438113628,5843.5295999999998]
[null,"2012-03-01","LLH",891272.34800000046,829696.55212255765,{"$f":"+IF($C17=\"HLH\",HLOOKUP($B17,#REF!,4,FALSE),HLOOKUP($B17,#REF!,4,FALSE))","v":{"$error":"#REF!"}},468243.26736323955,61575.795877442812,{"$error":"#REF!"},0,32.33,0,1990.745480717726,4553.3041461622397,0]
[null,"2012-04-01","HLH",1280928,985536.75135132694,{"$f":"+IF($C18=\"HLH\",HLOOKUP($B18,#REF!,4,FALSE),HLOOKUP($B18,#REF!,4,FALSE))","v":{"$error":"#REF!"}},556192.43852315331,295391.24864867306,{"$error":"#REF!"},437157,37.53,9.1,11086.033561784709,3680.802426006308,3978.1287000000002]
[null,"2012-04-01","LLH",836955.84,661689.60813138646,{"$f":"+IF($C19=\"HLH\",HLOOKUP($B19,#REF!,4,FALSE),HLOOKUP($B19,#REF!,4,FALSE))","v":{"$error":"#REF!"}},373427.73487381631,175266.23186861351,{"$error":"#REF!"},0,30.41,0,5329.8461111245406,4561.1117318047482,0]
[null,"2012-05-01","HLH",1271319.1360000002,1826288.590302418,{"$f":"+IF($C20=\"HLH\",HLOOKUP($B20,#REF!,4,FALSE),HLOOKUP($B20,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1030674.8105481964,-554969.45430241781,{"$error":"#REF!"},443798,35.06,8.5,-19457.229067842771,-15415.768050829625,3772.2830000000004]
[null,"2012-05-01","LLH",876858.23199999996,1103455.4167225263,{"$f":"+IF($C21=\"HLH\",HLOOKUP($B21,#REF!,4,FALSE),HLOOKUP($B21,#REF!,4,FALSE))","v":{"$error":"#REF!"}},622740.40839873126,-226597.18472252635,{"$error":"#REF!"},0,24.4,0,-5528.9713072296427,-3825.3572747095595,0]
[null,"2012-06-01","HLH",1334434.7839999995,1587509.7060139088,{"$f":"+IF($C22=\"HLH\",HLOOKUP($B22,#REF!,4,FALSE),HLOOKUP($B22,#REF!,4,FALSE))","v":{"$error":"#REF!"}},895918.79080751783,-253074.92201390932,{"$error":"#REF!"},505235,35.97,8.7200000000000006,-9103.1049448403173,-12471.733186156776,4405.6491999999998]
[null,"2012-06-01","LLH",824618.48799999978,882245.6706885465,{"$f":"+IF($C23=\"HLH\",HLOOKUP($B23,#REF!,4,FALSE),HLOOKUP($B23,#REF!,4,FALSE))","v":{"$error":"#REF!"}},497899.61691832636,-57627.182688546716,{"$error":"#REF!"},0,23.02,0,-1326.5777454903455,-2222.9585885949132,0]
[null,"2012-07-01","HLH",1421334.8,1770700.0102000493,{"$f":"+IF($C24=\"HLH\",HLOOKUP($B24,#REF!,4,FALSE),HLOOKUP($B24,#REF!,4,FALSE))","v":{"$error":"#REF!"}},999303.12615511555,-349365.21020004922,{"$error":"#REF!"},409717,42.07,10.199999999999999,-14697.794393116061,-15772.838971942085,4179.1134000000002]
[null,"2012-07-01","LLH",967476.83200000005,863626.78978725662,{"$f":"+IF($C25=\"HLH\",HLOOKUP($B25,#REF!,4,FALSE),HLOOKUP($B25,#REF!,4,FALSE))","v":{"$error":"#REF!"}},487391.96131150983,103850.04221274343,{"$error":"#REF!"},0,29.91,0,3106.1547625831563,1482.8916138069067,0]
[null,"2012-08-01","HLH",1433873.36,1467222.5539575287,{"$f":"+IF($C26=\"HLH\",HLOOKUP($B26,#REF!,4,FALSE),HLOOKUP($B26,#REF!,4,FALSE))","v":{"$error":"#REF!"}},828034.15400071268,-33349.193957528565,{"$error":"#REF!"},550674,44.35,10.75,-1479.0367520164125,-6779.4887850805808,5919.7455000000009]
[null,"2012-08-01","LLH",884843.60800000001,768922.79286892805,{"$f":"+IF($C27=\"HLH\",HLOOKUP($B27,#REF!,4,FALSE),HLOOKUP($B27,#REF!,4,FALSE))","v":{"$error":"#REF!"}},433945.30200461898,115920.81513107195,{"$error":"#REF!"},0,32.15,0,3726.8542064639632,1725.7499268104048,0]
[null,"2012-09-01","HLH",1233545.4160000002,1378016.5959665969,{"$f":"+IF($C28=\"HLH\",HLOOKUP($B28,#REF!,4,FALSE),HLOOKUP($B28,#REF!,4,FALSE))","v":{"$error":"#REF!"}},777690.33958918578,-144471.17996659665,{"$error":"#REF!"},340587,43.45,10.53,-6277.2727695486246,-6509.4996579921126,3586.3811099999989]
[null,"2012-09-01","LLH",837604.87200000032,806551.00784098962,{"$f":"+IF($C29=\"HLH\",HLOOKUP($B29,#REF!,4,FALSE),HLOOKUP($B29,#REF!,4,FALSE))","v":{"$error":"#REF!"}},455180.96735539153,31053.8641590107,{"$error":"#REF!"},0,33.590000000000003,0,1043.0992971011694,3164.4867388102034,0]
[null,"2012-10-01","HLH",1289257.1440000001,1326658.8536950555,{"$f":"+IF($C30=\"HLH\",HLOOKUP($B30,#REF!,4,FALSE),HLOOKUP($B30,#REF!,4,FALSE))","v":{"$error":"#REF!"}},755180.7253673058,-37401.709695055382,{"$error":"#REF!"},505813,37.86,9.18,-1416.0287290547967,-903.5105659002885,4643.3633399999999]
[null,"2012-10-01","LLH",795203.89600000007,752018.07552815566,{"$f":"+IF($C31=\"HLH\",HLOOKUP($B31,#REF!,4,FALSE),HLOOKUP($B31,#REF!,4,FALSE))","v":{"$error":"#REF!"}},428075.05048107653,43185.820471844403,{"$error":"#REF!"},0,31.2,0,1347.3975987215454,3123.0503486019588,0]
[null,"2012-11-01","HLH",1372578.2,1569306.2787056032,{"$f":"+IF($C32=\"HLH\",HLOOKUP($B32,#REF!,4,FALSE),HLOOKUP($B32,#REF!,4,FALSE))","v":{"$error":"#REF!"}},893304.14565549872,-196728.07870560326,{"$error":"#REF!"},409627,38.369999999999997,9.31,-7548.4563799339876,-2146.6079953122844,3813.6273700000002]
[null,"2012-11-01","LLH",962779.22100000002,975729.83173646755,{"$f":"+IF($C33=\"HLH\",HLOOKUP($B33,#REF!,4,FALSE),HLOOKUP($B33,#REF!,4,FALSE))","v":{"$error":"#REF!"}},555419.62429976522,-12950.610736467526,{"$error":"#REF!"},0,31.4,0,-406.64917712508031,3660.0193154605963,0]
[null,"2012-12-01","HLH",1633198.8,1559858.0107440837,{"$f":"+IF($C34=\"HLH\",HLOOKUP($B34,#REF!,4,FALSE),HLOOKUP($B34,#REF!,4,FALSE))","v":{"$error":"#REF!"}},887925.86032406485,73340.789255916374,{"$error":"#REF!"},789985,41.1,9.9700000000000006,3014.3064384181534,1803.8853093011232,7876.1504500000001]
[null,"2012-12-01","LLH",1156585.0159999998,977882.62394159613,{"$f":"+IF($C35=\"HLH\",HLOOKUP($B35,#REF!,4,FALSE),HLOOKUP($B35,#REF!,4,FALSE))","v":{"$error":"#REF!"}},556645.06908875972,178702.3920584037,{"$error":"#REF!"},0,33.39,0,5966.8728708300987,8171.090706805051,0]
[null,"2013-01-01","HLH",1609364.5360000003,1534961.5131494203,{"$f":"+IF($C36=\"HLH\",HLOOKUP($B36,#REF!,4,FALSE),HLOOKUP($B36,#REF!,4,FALSE))","v":{"$error":"#REF!"}},873753.90114987537,74403.022850580048,{"$error":"#REF!"},739484,40.03,9.6999999999999993,2978.3530047087193,4401.3958781984747,7172.9948000000004]
[null,"2013-01-01","LLH",1110008.8,1013125.6122441168,{"$f":"+IF($C37=\"HLH\",HLOOKUP($B37,#REF!,4,FALSE),HLOOKUP($B37,#REF!,4,FALSE))","v":{"$error":"#REF!"}},576706.61346867355,96883.187755883206,{"$error":"#REF!"},0,31.7,0,3071.1970518614903,6305.3834687034278,0]
[null,"2013-02-01","HLH",1403206.7360000005,1249234.300664684,{"$f":"+IF($C38=\"HLH\",HLOOKUP($B38,#REF!,4,FALSE),HLOOKUP($B38,#REF!,4,FALSE))","v":{"$error":"#REF!"}},711107.9556753356,153972.43533531646,{"$error":"#REF!"},489035,40.93,9.92,6302.0917782745028,5300.3042230366264,4851.2272000000003]
[null,"2013-02-01","LLH",930159.272,793450.78021684405,{"$f":"+IF($C39=\"HLH\",HLOOKUP($B39,#REF!,4,FALSE),HLOOKUP($B39,#REF!,4,FALSE))","v":{"$error":"#REF!"}},451659.99840765569,136708.49178315594,{"$error":"#REF!"},0,33.17,0,4534.6206724472831,5930.5827831068818,0]
[null,"2013-03-01","HLH",1392817.128,1294544.2561333114,{"$f":"+IF($C40=\"HLH\",HLOOKUP($B40,#REF!,4,FALSE),HLOOKUP($B40,#REF!,4,FALSE))","v":{"$error":"#REF!"}},736899.97066235007,98272.871866688598,{"$error":"#REF!"},517858,39.57,9.6,3888.6575397648676,4369.1700621966784,4971.4367999999986]
[null,"2013-03-01","LLH",904077.26600000006,840991.52730788128,{"$f":"+IF($C41=\"HLH\",HLOOKUP($B41,#REF!,4,FALSE),HLOOKUP($B41,#REF!,4,FALSE))","v":{"$error":"#REF!"}},478721.85818624002,63085.738692118786,{"$error":"#REF!"},0,32.33,0,2039.5619319162004,6055.9765856324502,0]
[null,"2013-04-01","HLH",1292193.5519999994,998953.23852637957,{"$f":"+IF($C42=\"HLH\",HLOOKUP($B42,#REF!,4,FALSE),HLOOKUP($B42,#REF!,4,FALSE))","v":{"$error":"#REF!"}},568639.20153792144,293240.31347361987,{"$error":"#REF!"},554710,37.53,9.1,11005.308964664955,5203.2502486680478,5047.8609999999999]
[null,"2013-04-01","LLH",829126.34400000051,670697.44079636596,{"$f":"+IF($C43=\"HLH\",HLOOKUP($B43,#REF!,4,FALSE),HLOOKUP($B43,#REF!,4,FALSE))","v":{"$error":"#REF!"}},381784.49450804963,158428.90320363455,{"$error":"#REF!"},0,30.41,0,4817.8229464225269,4107.6355061951162,0]
[null,"2013-05-01","HLH",1276756.6719999996,1851150.5524932146,{"$f":"+IF($C44=\"HLH\",HLOOKUP($B44,#REF!,4,FALSE),HLOOKUP($B44,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1053739.7863077519,-574393.88049321505,{"$error":"#REF!"},461436,35.06,8.5,-20138.24945009212,-15372.25801496643,3922.2059999999997]
[null,"2013-05-01","LLH",879506.17600000044,1118477.1756030559,{"$f":"+IF($C45=\"HLH\",HLOOKUP($B45,#REF!,4,FALSE),HLOOKUP($B45,#REF!,4,FALSE))","v":{"$error":"#REF!"}},636676.41641717963,-238970.99960305542,{"$error":"#REF!"},0,24.4,0,-5830.8923903145524,-3697.785974561506,0]
[null,"2013-06-01","HLH",1332905.8,1609121.0803049265,{"$f":"+IF($C46=\"HLH\",HLOOKUP($B46,#REF!,4,FALSE),HLOOKUP($B46,#REF!,4,FALSE))","v":{"$error":"#REF!"}},915968.12642824044,-276215.28030492645,{"$error":"#REF!"},414233,35.97,8.7200000000000006,-9935.4636325682386,-13151.472149845573,3612.1117600000007]
[null,"2013-06-01","LLH",833418.08,894256.01704022603,{"$f":"+IF($C47=\"HLH\",HLOOKUP($B47,#REF!,4,FALSE),HLOOKUP($B47,#REF!,4,FALSE))","v":{"$error":"#REF!"}},509041.87292126962,-60837.937040226068,{"$error":"#REF!"},0,23.02,0,-1400.4893106660093,-1582.994640117633,0]
[null,"2013-07-01","HLH",1451161.4639999999,1794805.2238769014,{"$f":"+IF($C48=\"HLH\",HLOOKUP($B48,#REF!,4,FALSE),HLOOKUP($B48,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1021666.0500815831,-343643.75987690152,{"$error":"#REF!"},538064,42.07,10.199999999999999,-14457.092978021248,-14564.91680060334,5488.2528000000002]
[null,"2013-07-01","LLH",971380.16800000006,875383.6702215228,{"$f":"+IF($C49=\"HLH\",HLOOKUP($B49,#REF!,4,FALSE),HLOOKUP($B49,#REF!,4,FALSE))","v":{"$error":"#REF!"}},498299.07154453557,95996.497778477264,{"$error":"#REF!"},0,29.91,0,2871.2552485542551,1025.1541632372605,0]
[null,"2013-08-01","HLH",1454618,1487196.4134316964,{"$f":"+IF($C50=\"HLH\",HLOOKUP($B50,#REF!,4,FALSE),HLOOKUP($B50,#REF!,4,FALSE))","v":{"$error":"#REF!"}},846564.33199153037,-32578.413431696361,{"$error":"#REF!"},570310,44.35,10.75,-1444.8526356957132,-6407.471561557235,6130.8325000000004]
[null,"2013-08-01","LLH",895830.37599999993,779390.43172154971,{"$f":"+IF($C51=\"HLH\",HLOOKUP($B51,#REF!,4,FALSE),HLOOKUP($B51,#REF!,4,FALSE))","v":{"$error":"#REF!"}},443656.3551605469,116439.94427845022,{"$error":"#REF!"},0,32.15,0,3743.5442085521745,2038.569639936846,0]
[null,"2013-09-01","HLH",1253022.28,1396776.0607571744,{"$f":"+IF($C52=\"HLH\",HLOOKUP($B52,#REF!,4,FALSE),HLOOKUP($B52,#REF!,4,FALSE))","v":{"$error":"#REF!"}},795093.8975761364,-143753.78075717436,{"$error":"#REF!"},355091,43.45,10.53,-6246.1017738992159,-6199.5794476908213,3739.1082300000003]
[null,"2013-09-01","LLH",846563.30399999977,817530.89391615323,{"$f":"+IF($C53=\"HLH\",HLOOKUP($B53,#REF!,4,FALSE),HLOOKUP($B53,#REF!,4,FALSE))","v":{"$error":"#REF!"}},465367.24325038405,29032.410083846538,{"$error":"#REF!"},0,33.590000000000003,0,975.19865471640537,3543.4839972070909,0]
[null,"2013-10-01","HLH",3087.4815925925923,3102.1970299938953,{"$f":"+IF($C54=\"HLH\",HLOOKUP($B54,#REF!,4,FALSE),HLOOKUP($B54,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1750.8588951901504,-14.715437401303006,{"$f":"(F54-G54)/432","v":{"$error":"#REF!"}},526701,47.42,9.18,-301.4522099581435,-1565.3369607991021,4835.1151799999998]
[null,"2013-10-01","LLH",2641.4212820512817,2484.5367425650243,{"$f":"+IF($C55=\"HLH\",HLOOKUP($B55,#REF!,4,FALSE),HLOOKUP($B55,#REF!,39,FALSE))","v":{"$error":"#REF!"}},1402.255631762788,156.88453948625738,{"$f":"(F55-G55)/312","v":{"$error":"#REF!"}},0,39.1,0,1913.8658741007621,3320.5135649087483,0]
[null,"2013-11-01","HLH",3546.4749999999999,3967.9774002590898,{"$f":"+IF($C56=\"HLH\",HLOOKUP($B56,#REF!,4,FALSE),HLOOKUP($B56,#REF!,4,FALSE))","v":{"$error":"#REF!"}},2239.499445066127,-421.50240025908988,{"$f":"(F56-G56)/400","v":{"$error":"#REF!"}},430005,45.84,9.31,-7728.6680111506921,-3058.4762132925716,4003.3465500000007]
[null,"2013-11-01","LLH",3099.5342149532707,3120.3710554546915,{"$f":"+IF($C57=\"HLH\",HLOOKUP($B57,#REF!,4,FALSE),HLOOKUP($B57,#REF!,39,FALSE))","v":{"$error":"#REF!"}},1761.1161914971842,-20.836840501420738,{"$f":"(F57-G57)/321","v":{"$error":"#REF!"}},0,37.5,0,-250.82346753585153,3750.6627921534905,0]
[null,"2013-12-01","HLH",4218.0834999999997,3991.1342319885398,{"$f":"+IF($C58=\"HLH\",HLOOKUP($B58,#REF!,4,FALSE),HLOOKUP($B58,#REF!,4,FALSE))","v":{"$error":"#REF!"}},2252.569003326264,226.94926801145994,{"$f":"(F58-G58)/400","v":{"$error":"#REF!"}},818206,48.66,9.9700000000000006,4417.3405525750704,1046.6817487970327,8157.5138199999992]
[null,"2013-12-01","LLH",3472.8980930232556,2874.0744739213901,{"$f":"+IF($C59=\"HLH\",HLOOKUP($B59,#REF!,4,FALSE),HLOOKUP($B59,#REF!,39,FALSE))","v":{"$error":"#REF!"}},1622.1080767761937,598.82361910186546,{"$f":"(F59-G59)/344","v":{"$error":"#REF!"}},0,39.07,0,8048.2373466186009,9196.1891470011506,0]
[null,"2014-01-01","HLH",4003.0800769230764,3857.7014663941159,{"$f":"+IF($C60=\"HLH\",HLOOKUP($B60,#REF!,4,FALSE),HLOOKUP($B60,#REF!,4,FALSE))","v":{"$error":"#REF!"}},2177.2604583524849,145.37861052896051,{"$f":"(F60-G60)/416","v":{"$error":"#REF!"}},777175,47.87,9.6999999999999993,2895.0580197848712,3279.8469162559481,7538.5974999999989]
[null,"2014-01-01","LLH",3504.06568292683,3020.1578736860879,{"$f":"+IF($C61=\"HLH\",HLOOKUP($B61,#REF!,4,FALSE),HLOOKUP($B61,#REF!,39,FALSE))","v":{"$error":"#REF!"}},1704.5565535959088,483.90780924074215,{"$f":"(F61-G61)/328","v":{"$error":"#REF!"}},0,37.57,0,5963.1765769612957,7854.7178544831413,0]
[null,"2014-02-01","HLH",3785.449750000002,3337.3300702809079,{"$f":"+IF($C62=\"HLH\",HLOOKUP($B62,#REF!,4,FALSE),HLOOKUP($B62,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1883.566383192752,448.11967971909417,{"$f":"(F62-G62)/384","v":{"$error":"#REF!"}},490921,49.14,9.92,8455.9108075761796,5363.8771963359877,4869.9363200000016]
[null,"2014-02-01","LLH",3344.2980000000007,2786.0797757997188,{"$f":"+IF($C63=\"HLH\",HLOOKUP($B63,#REF!,4,FALSE),HLOOKUP($B63,#REF!,39,FALSE))","v":{"$error":"#REF!"}},1572.444467905998,558.21822420028184,{"$f":"(F63-G63)/288","v":{"$error":"#REF!"}},0,39.42,0,6337.4291706168315,6759.3225329936377,0]
[null,"2014-03-01","HLH",3468.9154230769232,3183.7859763853535,{"$f":"+IF($C64=\"HLH\",HLOOKUP($B64,#REF!,4,FALSE),HLOOKUP($B64,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1796.9071413710058,285.12944669156968,{"$f":"(F64-G64)/416","v":{"$error":"#REF!"}},543553,46.33,9.6,5495.3796623316985,4237.330712857859,5218.1088]
[null,"2014-03-01","LLH",2865.2772844036699,2607.3545929096686,{"$f":"+IF($C65=\"HLH\",HLOOKUP($B65,#REF!,4,FALSE),HLOOKUP($B65,#REF!,39,FALSE))","v":{"$error":"#REF!"}},1471.5731907975457,257.92269149400136,{"$f":"(F65-G65)/327","v":{"$error":"#REF!"}},0,37.659999999999997,0,3176.2715196641584,6713.9061810193098,0]
[null,"2014-04-01","HLH",3216.2922302884608,2447.7962211380418,{"$f":"+IF($C66=\"HLH\",HLOOKUP($B66,#REF!,4,FALSE),HLOOKUP($B66,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1381.5195314659982,768.49600915041901,{"$f":"(F66-G66)/416","v":{"$error":"#REF!"}},582391.0004807692,41.69,9.1,13328.057026536075,5212.8909647132004,5299.7581043749988]
[null,"2014-04-01","LLH",2825.8856052631586,2255.7189319335989,{"$f":"+IF($C67=\"HLH\",HLOOKUP($B67,#REF!,4,FALSE),HLOOKUP($B67,#REF!,39,FALSE))","v":{"$error":"#REF!"}},1273.1124164065554,570.16667332955967,{"$f":"(F67-G67)/304","v":{"$error":"#REF!"}},0,32.549999999999997,0,5641.9132659306615,4046.963657206697,0]
[null,"2014-05-01","HLH",3172.7426153846141,4469.5252284695152,{"$f":"+IF($C68=\"HLH\",HLOOKUP($B68,#REF!,4,FALSE),HLOOKUP($B68,#REF!,4,FALSE))","v":{"$error":"#REF!"}},2522.5696265843048,-1296.7826130849012,{"$f":"(F68-G68)/416","v":{"$error":"#REF!"}},484847,38.64,8.5,-20844.794950553849,-17003.062096405381,4121.1995000000006]
[null,"2014-05-01","LLH",2774.389268292683,3585.2266903354116,{"$f":"+IF($C69=\"HLH\",HLOOKUP($B69,#REF!,4,FALSE),HLOOKUP($B69,#REF!,39,FALSE))","v":{"$error":"#REF!"}},2023.4775487678328,-810.83742204272858,{"$f":"(F69-G69)/328","v":{"$error":"#REF!"}},0,24.54,0,-6526.5277105125706,-4496.9724220085818,0]
[null,"2014-06-01","HLH",3443.9429999999998,4095.2676412029582,{"$f":"+IF($C70=\"HLH\",HLOOKUP($B70,#REF!,4,FALSE),HLOOKUP($B70,#REF!,4,FALSE))","v":{"$error":"#REF!"}},2311.3411909232259,-651.32464120295845,{"$f":"(F70-G70)/400","v":{"$error":"#REF!"}},429012,38.79,8.7200000000000006,-10105.953132905101,-14716.407874268343,3740.984640000001]
[null,"2014-06-01","LLH",2693.4358750000001,2826.5086785599028,{"$f":"+IF($C71=\"HLH\",HLOOKUP($B71,#REF!,4,FALSE),HLOOKUP($B71,#REF!,39,FALSE))","v":{"$error":"#REF!"}},1595.2622655300854,{"$f":"D71-E71","v":-133.0728035599027},{"$f":"(F71-G71)/320","v":{"$error":"#REF!"}},0,23.07,0,-982.39666500063311,-1715.5788207212875,0]
[null,"2014-07-01","HLH",3565.0816153846154,4323.2346000580301,{"$f":"+IF($C72=\"HLH\",HLOOKUP($B72,#REF!,4,FALSE),HLOOKUP($B72,#REF!,4,FALSE))","v":{"$error":"#REF!"}},2440.0041913264067,-758.15298467341472,{"$f":"(F72-G72)/416","v":{"$error":"#REF!"}},552070,46.47,10.199999999999999,-14656.249586273812,-16077.588350351221,5631.1139999999978]
[null,"2014-07-01","LLH",3029.5480975609753,2730.505031112325,{"$f":"+IF($C73=\"HLH\",HLOOKUP($B73,#REF!,4,FALSE),HLOOKUP($B73,#REF!,39,FALSE))","v":{"$error":"#REF!"}},1541.0784601563109,299.04306644865028,{"$f":"(F73-G73)/328","v":{"$error":"#REF!"}},0,31.67,0,3106.387603932631,698.55949305139757,0]
[null,"2014-08-01","HLH",3554.2427499999999,3604.3334437371159,{"$f":"+IF($C74=\"HLH\",HLOOKUP($B74,#REF!,4,FALSE),HLOOKUP($B74,#REF!,4,FALSE))","v":{"$error":"#REF!"}},2034.2612703780765,-50.090693737115998,{"$f":"(F74-G74)/416","v":{"$error":"#REF!"}},479339,51.02,10.75,-1063.1409128985465,-9017.5874605353492,5152.8942499999994]
[null,"2014-08-01","LLH",2818.1019512195121,2466.9091155674914,{"$f":"+IF($C75=\"HLH\",HLOOKUP($B75,#REF!,4,FALSE),HLOOKUP($B75,#REF!,39,FALSE))","v":{"$error":"#REF!"}},1392.3067190305153,351.19283565202068,{"$f":"(F75-G75)/328","v":{"$error":"#REF!"}},0,35.81,0,4124.9986658612343,2549.7997947116032,0]
[null,"2014-09-01","HLH",3226.2195000000002,3506.4541679801973,{"$f":"+IF($C76=\"HLH\",HLOOKUP($B76,#REF!,4,FALSE),HLOOKUP($B76,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1979.0188731490043,-280.23466798019717,{"$f":"(F76-G76)/400","v":{"$error":"#REF!"}},471570,49.7,10.53,-5571.0651994462842,-5915.1328439883273,4965.6321000000007]
[null,"2014-09-01","LLH",2688.88825,2639.2494647190738,{"$f":"+IF($C77=\"HLH\",HLOOKUP($B77,#REF!,4,FALSE),HLOOKUP($B77,#REF!,39,FALSE))","v":{"$error":"#REF!"}},1489.5744394218336,49.638785280926186,{"$f":"(F77-G77)/320","v":{"$error":"#REF!"}},0,38.14,0,605.83144659664242,2342.1321222227557,0]
[null,"2014-10-01","HLH",1343224.7679999999,1349269.4200049532,{"$f":"+IF($C78=\"HLH\",HLOOKUP($B78,#REF!,4,FALSE),HLOOKUP($B78,#REF!,4,FALSE))","v":{"$error":"#REF!"}},763415.33494678594,-6044.652004953241,{"$f":"F78-G78","v":{"$error":"#REF!"}},545542,47.42,9.18,-286.6373980748827,-985.64192779250379,5008.0755599999984]
[null,"2014-10-01","LLH",829080.80800000008,780450.87300180539,{"$f":"+IF($C79=\"HLH\",HLOOKUP($B79,#REF!,4,FALSE),HLOOKUP($B79,#REF!,39,FALSE))","v":{"$error":"#REF!"}},441578.35031938803,48629.934998194687,{"$error":"#REF!"},0,39.1,0,1901.4304584294123,3705.331757340793,0]
[null,"2014-11-01","HLH",1419656.6560000002,1597992.4913417462,{"$f":"+IF($C80=\"HLH\",HLOOKUP($B80,#REF!,4,FALSE),HLOOKUP($B80,#REF!,4,FALSE))","v":{"$error":"#REF!"}},904142.60853523959,-178335.83534174599,{"$error":"#REF!"},339804,45.84,9.31,-8174.9146920656367,-3976.5479306301299,3163.5752399999983]
[null,"2014-11-01","LLH",1010726.1970000006,1008455.7026418886,{"$f":"+IF($C81=\"HLH\",HLOOKUP($B81,#REF!,4,FALSE),HLOOKUP($B81,#REF!,39,FALSE))","v":{"$error":"#REF!"}},570583.26276195282,2270.4943581119878,{"$error":"#REF!"},0,37.5,0,85.143538429199538,5503.6978520645607,0]
[null,"2014-12-01","HLH",1710885.9040000006,1607318.2609957037,{"$f":"+IF($C82=\"HLH\",HLOOKUP($B82,#REF!,4,FALSE),HLOOKUP($B82,#REF!,4,FALSE))","v":{"$error":"#REF!"}},909419.12000022666,103567.64300429681,{"$error":"#REF!"},971897,48.66,9.9700000000000006,5039.6015085890822,3696.5421077971646,9689.8130899999996]
[null,"2014-12-01","LLH",1193269.2480000001,995410.03146383585,{"$f":"+IF($C83=\"HLH\",HLOOKUP($B83,#REF!,4,FALSE),HLOOKUP($B83,#REF!,39,FALSE))","v":{"$error":"#REF!"}},563202.03460667282,197859.21653616428,{"$error":"#REF!"},0,39.07,0,7730.3595900679393,8350.6977639812758,0]
[null,"2015-01-01","HLH",1677889.44,1615725.2044335378,{"$f":"+IF($C84=\"HLH\",HLOOKUP($B84,#REF!,4,FALSE),HLOOKUP($B84,#REF!,4,FALSE))","v":{"$error":"#REF!"}},914175.76047937502,62164.235566462157,{"$error":"#REF!"},798096,47.87,9.6999999999999993,2975.8019565665768,4136.1760651726163,7741.5312000000004]
[null,"2015-01-01","LLH",1157817.264,997353.33061411954,{"$f":"+IF($C85=\"HLH\",HLOOKUP($B85,#REF!,4,FALSE),HLOOKUP($B85,#REF!,39,FALSE))","v":{"$error":"#REF!"}},564301.55138939968,160463.93338588043,{"$error":"#REF!"},0,37.57,0,6028.629977307528,8438.8749321938394,0]
[null,"2015-02-01","HLH",1464966.4320000003,1290256.1535169289,{"$f":"+IF($C86=\"HLH\",HLOOKUP($B86,#REF!,4,FALSE),HLOOKUP($B86,#REF!,4,FALSE))","v":{"$error":"#REF!"}},730025.68575271056,174710.27848307136,{"$error":"#REF!"},533347,49.14,9.92,8585.2630846581269,6131.4604013988164,5290.80224]
[null,"2015-02-01","LLH",970255.0079999998,807851.59825652419,{"$f":"+IF($C87=\"HLH\",HLOOKUP($B87,#REF!,4,FALSE),HLOOKUP($B87,#REF!,39,FALSE))","v":{"$error":"#REF!"}},457081.65420960687,162403.40974347561,{"$error":"#REF!"},0,39.42,0,6401.9424120878093,7254.0336340349277,0]
[null,"2015-03-01","HLH",1453860.6880000005,1333468.4636383199,{"$f":"+IF($C88=\"HLH\",HLOOKUP($B88,#REF!,4,FALSE),HLOOKUP($B88,#REF!,4,FALSE))","v":{"$error":"#REF!"}},754475.16909238708,120392.22436168068,{"$error":"#REF!"},562580,46.33,9.6,5577.7717546766662,4960.3647739096696,5400.7679999999991]
[null,"2015-03-01","LLH",942928.46400000004,858407.30286064919,{"$f":"+IF($C89=\"HLH\",HLOOKUP($B89,#REF!,4,FALSE),HLOOKUP($B89,#REF!,39,FALSE))","v":{"$error":"#REF!"}},485686.02305662865,84521.16113935085,{"$error":"#REF!"},0,37.659999999999997,0,3183.066928507953,7213.2076912153607,0]
[null,"2015-04-01","HLH",1347922.88,1025213.0923719982,{"$f":"+IF($C90=\"HLH\",HLOOKUP($B90,#REF!,4,FALSE),HLOOKUP($B90,#REF!,4,FALSE))","v":{"$error":"#REF!"}},580064.57768984791,322709.78762800165,{"$error":"#REF!"},601568,41.69,9.1,13453.771046211388,5783.9307498341923,5474.2687999999998]
[null,"2015-04-01","LLH",864843.09600000014,690405.30720630672,{"$f":"+IF($C91=\"HLH\",HLOOKUP($B91,#REF!,4,FALSE),HLOOKUP($B91,#REF!,39,FALSE))","v":{"$error":"#REF!"}},390630.65614279354,174437.78879369341,{"$error":"#REF!"},0,32.549999999999997,0,5677.9500252347198,4382.7650835530276,0]
[null,"2015-05-01","HLH",1324085.6000000001,1871976.0008386264,{"$f":"+IF($C92=\"HLH\",HLOOKUP($B92,#REF!,4,FALSE),HLOOKUP($B92,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1059162.2136424901,-547890.40083862632,{"$error":"#REF!"},404626,38.64,8.5,-21170.485088404523,-17634.854580785912,3439.3210000000004]
[null,"2015-05-01","LLH",923994.96,1183957.2400394052,{"$f":"+IF($C93=\"HLH\",HLOOKUP($B93,#REF!,4,FALSE),HLOOKUP($B93,#REF!,39,FALSE))","v":{"$error":"#REF!"}},669881.86315231002,-259962.28003940522,{"$error":"#REF!"},0,24.54,0,-6379.4743521670098,-3717.7249657599327,0]
[null,"2015-06-01","HLH",1398133.12,1649255.0941065962,{"$f":"+IF($C94=\"HLH\",HLOOKUP($B94,#REF!,4,FALSE),HLOOKUP($B94,#REF!,4,FALSE))","v":{"$error":"#REF!"}},933146.93967899901,-251121.97410659608,{"$error":"#REF!"},556598,38.79,8.7200000000000006,-9741.0213755948425,-13574.794692654994,4853.5345600000019]
[null,"2015-06-01","LLH",861302.77599999984,910638.17949287419,{"$f":"+IF($C95=\"HLH\",HLOOKUP($B95,#REF!,4,FALSE),HLOOKUP($B95,#REF!,39,FALSE))","v":{"$error":"#REF!"}},515238.2026195568,-49335.403492874349,{"$error":"#REF!"},0,23.07,0,-1138.1677585806112,-2054.6196354184863,0]
[null,"2015-07-01","HLH",1497074.0160000003,1810704.9414899636,{"$f":"+IF($C96=\"HLH\",HLOOKUP($B96,#REF!,4,FALSE),HLOOKUP($B96,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1024495.1074280528,-313630.92548996327,{"$error":"#REF!"},568306,46.47,10.199999999999999,-14574.429107518592,-15655.271128208678,5796.7212000000009]
[null,"2015-07-01","LLH",1001824.8640000004,901700.63981282548,{"$f":"+IF($C97=\"HLH\",HLOOKUP($B97,#REF!,4,FALSE),HLOOKUP($B97,#REF!,39,FALSE))","v":{"$error":"#REF!"}},510181.35129892168,100124.22418717493,{"$error":"#REF!"},0,31.67,0,3170.93418000783,1012.456685846013,0]
[null,"2015-08-01","HLH",1491893.2080000001,1509606.8062706408,{"$f":"+IF($C98=\"HLH\",HLOOKUP($B98,#REF!,4,FALSE),HLOOKUP($B98,#REF!,4,FALSE))","v":{"$error":"#REF!"}},854134.07326967979,-17713.598270640709,{"$error":"#REF!"},494968,51.02,10.75,-903.74778376808899,-8483.0069792473751,5320.9060000000009]
[null,"2015-08-01","LLH",930999.44799999986,814652.78493229498,{"$f":"+IF($C99=\"HLH\",HLOOKUP($B99,#REF!,4,FALSE),HLOOKUP($B99,#REF!,39,FALSE))","v":{"$error":"#REF!"}},460929.75906334323,116346.66306770488,{"$error":"#REF!"},0,35.81,0,4166.374004454512,2915.8640877917533,0]
[null,"2015-09-01","HLH",1300722.6000000001,1412126.8511510317,{"$f":"+IF($C100=\"HLH\",HLOOKUP($B100,#REF!,4,FALSE),HLOOKUP($B100,#REF!,4,FALSE))","v":{"$error":"#REF!"}},798980.00879235636,-111404.25115103158,{"$error":"#REF!"},487734,49.7,10.53,-5536.7912822062463,-5389.9611959369977,5135.8390199999994]
[null,"2015-09-01","LLH",865862.16,850307.42909441388,{"$f":"+IF($C101=\"HLH\",HLOOKUP($B101,#REF!,4,FALSE),HLOOKUP($B101,#REF!,39,FALSE))","v":{"$error":"#REF!"}},481103.1223011557,15554.730905586155,{"$error":"#REF!"},0,38.14,0,593.25743673906925,2720.1808791101248,0]
[null,"2015-10-01","HLH",1351482.0879999995,1327941.9905220929,{"$f":"+IF($C102=\"HLH\",HLOOKUP($B102,#REF!,4,FALSE),HLOOKUP($B102,#REF!,4,FALSE))","v":{"$error":"#REF!"}},754053.59982175496,23540.097477906616,{"$error":"#REF!"},567616,51.65,9.18,1215.8460347338769,-1007.0476260545314,5210.7148799999986]
[null,"2015-10-01","LLH",833197.64799999958,806460.83437320031,{"$f":"+IF($C103=\"HLH\",HLOOKUP($B103,#REF!,4,FALSE),HLOOKUP($B103,#REF!,39,FALSE))","v":{"$error":"#REF!"}},457937.6957838962,26736.813626799267,{"$error":"#REF!"},0,41.82,0,1118.1335458727453,3035.0872733042961,0]
[null,"2015-11-01","HLH",1430646.5279999999,1603678.1372514877,{"$f":"+IF($C104=\"HLH\",HLOOKUP($B104,#REF!,4,FALSE),HLOOKUP($B104,#REF!,4,FALSE))","v":{"$error":"#REF!"}},910626.57930900948,-173031.60925148777,{"$error":"#REF!"},358846,50.44,9.31,-8727.7143706450424,-5130.7089407719513,3340.8562599999991]
[null,"2015-11-01","LLH",1017819.6770000004,1003265.242719933,{"$f":"+IF($C105=\"HLH\",HLOOKUP($B105,#REF!,4,FALSE),HLOOKUP($B105,#REF!,39,FALSE))","v":{"$error":"#REF!"}},569690.37295942497,14554.434280067333,{"$error":"#REF!"},0,40.67,0,591.9288421703385,5702.3506311108704,0]
[null,"2015-12-01","HLH",1724527.2639999995,1602469.4015883959,{"$f":"+IF($C106=\"HLH\",HLOOKUP($B106,#REF!,4,FALSE),HLOOKUP($B106,#REF!,4,FALSE))","v":{"$error":"#REF!"}},909940.21538310568,122057.86241160356,{"$error":"#REF!"},990663,52.25,9.9700000000000006,6377.5233110062863,3405.0443312995981,9876.9101100000007]
[null,"2015-12-01","LLH",1202582.2,1003973.1479027469,{"$f":"+IF($C107=\"HLH\",HLOOKUP($B107,#REF!,4,FALSE),HLOOKUP($B107,#REF!,39,FALSE))","v":{"$error":"#REF!"}},570092.3471836329,198609.05209725304,{"$error":"#REF!"},0,42.07,0,8355.4828217314644,8361.1273884948023,0]
[null,"2016-01-01","HLH",1677453.8,1623866.3207231064,{"$f":"+IF($C108=\"HLH\",HLOOKUP($B108,#REF!,4,FALSE),HLOOKUP($B108,#REF!,4,FALSE))","v":{"$error":"#REF!"}},922090.1617013783,53587.47927689366,{"$error":"#REF!"},682914,51.45,9.6999999999999993,2757.075808796179,1553.658411865342,6624.2657999999974]
[null,"2016-01-01","LLH",1173040.9920000003,993046.33260436961,{"$f":"+IF($C109=\"HLH\",HLOOKUP($B109,#REF!,4,FALSE),HLOOKUP($B109,#REF!,39,FALSE))","v":{"$error":"#REF!"}},563887.70536257757,179994.6593956307,{"$error":"#REF!"},0,39.85,0,7172.7871769158837,10164.923421716299,0]
[null,"2016-02-01","HLH",1489821.8,1347234.9945690797,{"$f":"+IF($C110=\"HLH\",HLOOKUP($B110,#REF!,4,FALSE),HLOOKUP($B110,#REF!,4,FALSE))","v":{"$error":"#REF!"}},765008.86688676151,142586.80543092033,{"$error":"#REF!"},602497,52.86,9.92,7537.1385350784603,4525.343817797615,5976.7702400000007]
[null,"2016-02-01","LLH",983674.44799999986,831300.39597842866,{"$f":"+IF($C111=\"HLH\",HLOOKUP($B111,#REF!,4,FALSE),HLOOKUP($B111,#REF!,39,FALSE))","v":{"$error":"#REF!"}},472042.49929195654,152374.0520215712,{"$error":"#REF!"},0,42.46,0,6469.8022488359138,6683.8600602450806,0]
[null,"2016-03-01","HLH",1468467.3519999993,1337378.1586927136,{"$f":"+IF($C112=\"HLH\",HLOOKUP($B112,#REF!,4,FALSE),HLOOKUP($B112,#REF!,4,FALSE))","v":{"$error":"#REF!"}},759411.79816804151,131089.19330728566,{"$error":"#REF!"},688443,50,9.6,6554.459665364283,6276.6087411205926,6609.0528000000004]
[null,"2016-03-01","LLH",937945.67300000007,858143.96189223358,{"$f":"+IF($C113=\"HLH\",HLOOKUP($B113,#REF!,4,FALSE),HLOOKUP($B113,#REF!,39,FALSE))","v":{"$error":"#REF!"}},487285.24909113941,79801.711107766489,{"$error":"#REF!"},0,40.15,0,3204.0387009768242,6014.1677590399295,0]
[null,"2016-04-01","HLH",1353808.8640000003,1026066.0413202657,{"$f":"+IF($C114=\"HLH\",HLOOKUP($B114,#REF!,4,FALSE),HLOOKUP($B114,#REF!,4,FALSE))","v":{"$error":"#REF!"}},582637.49292859773,327742.82267973456,{"$error":"#REF!"},617431,44.73,9.1,14659.936458464526,5735.3299631564987,5618.6220999999996]
[null,"2016-04-01","LLH",867867.28800000029,692232.38674817479,{"$f":"+IF($C115=\"HLH\",HLOOKUP($B115,#REF!,4,FALSE),HLOOKUP($B115,#REF!,39,FALSE))","v":{"$error":"#REF!"}},393074.64246645663,175634.9012518255,{"$error":"#REF!"},0,34.6,0,6076.9675833131623,4373.4035762410531,0]
[null,"2016-05-01","HLH",1330863.2,1918420.011218502,{"$f":"+IF($C116=\"HLH\",HLOOKUP($B116,#REF!,4,FALSE),HLOOKUP($B116,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1089348.4246707656,-587556.811218502,{"$error":"#REF!"},418300,41.53,8.5,-24401.2343699044,-20439.219279276942,3555.55]
[null,"2016-05-01","LLH",927197.94399999967,1137448.0279473986,{"$f":"+IF($C117=\"HLH\",HLOOKUP($B117,#REF!,4,FALSE),HLOOKUP($B117,#REF!,39,FALSE))","v":{"$error":"#REF!"}},645884.22250785248,-210250.08394739893,{"$error":"#REF!"},0,26.51,0,-5573.7297254455461,-3507.228875227283,0]
[null,"2016-06-01","HLH",1405523.36,1625233.9042308193,{"$f":"+IF($C118=\"HLH\",HLOOKUP($B118,#REF!,4,FALSE),HLOOKUP($B118,#REF!,4,FALSE))","v":{"$error":"#REF!"}},922866.7251916572,-219710.54423081921,{"$error":"#REF!"},569209,40.96,8.7200000000000006,-8999.343891694356,-14147.593509264188,4963.5024800000001]
[null,"2016-06-01","LLH",864582.93599999999,952828.71134233952,{"$f":"+IF($C119=\"HLH\",HLOOKUP($B119,#REF!,4,FALSE),HLOOKUP($B119,#REF!,39,FALSE))","v":{"$error":"#REF!"}},541050.68213012547,-88245.775342339533,{"$error":"#REF!"},0,23.96,0,-2114.3687772024555,-2852.5802558441055,0]
[null,"2016-07-01","HLH",1497938,1812476.9229856387,{"$f":"+IF($C120=\"HLH\",HLOOKUP($B120,#REF!,4,FALSE),HLOOKUP($B120,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1029190.0987586405,-314538.92298563872,{"$error":"#REF!"},464766,49.8,10.199999999999999,-15664.038364684784,-18661.930386840399,4740.6131999999989]
[null,"2016-07-01","LLH",1013038.6,935430.68491623551,{"$f":"+IF($C121=\"HLH\",HLOOKUP($B121,#REF!,4,FALSE),HLOOKUP($B121,#REF!,39,FALSE))","v":{"$error":"#REF!"}},531171.45205077541,77607.91508376447,{"$error":"#REF!"},0,33.090000000000003,0,2568.0459101217666,1047.5543859159848,0]
[null,"2016-08-01","HLH",1507257.2,1501146.8255395775,{"$f":"+IF($C122=\"HLH\",HLOOKUP($B122,#REF!,4,FALSE),HLOOKUP($B122,#REF!,4,FALSE))","v":{"$error":"#REF!"}},852405.58378162549,6110.3744604224339,{"$error":"#REF!"},618871,53.34,10.75,325.92737371895748,-7755.5886813220386,6652.8632500000003]
[null,"2016-08-01","LLH",926967.35199999972,833559.3896305667,{"$f":"+IF($C123=\"HLH\",HLOOKUP($B123,#REF!,4,FALSE),HLOOKUP($B123,#REF!,39,FALSE))","v":{"$error":"#REF!"}},473325.23777566059,93407.962369433022,{"$error":"#REF!"},0,36.549999999999997,0,3414.0610246027768,1362.9694840890352,0]
[null,"2016-09-01","HLH",1307357,1404784.7312788926,{"$f":"+IF($C124=\"HLH\",HLOOKUP($B124,#REF!,4,FALSE),HLOOKUP($B124,#REF!,4,FALSE))","v":{"$error":"#REF!"}},797687.69355581456,-97427.731278892606,{"$error":"#REF!"},499347,52.33,10.53,-5098.3931778244614,-6004.5170721877039,5258.1239100000012]
[null,"2016-09-01","LLH",868898.96,866107.65152998734,{"$f":"+IF($C125=\"HLH\",HLOOKUP($B125,#REF!,4,FALSE),HLOOKUP($B125,#REF!,39,FALSE))","v":{"$error":"#REF!"}},491807.3207494432,2791.3084700126201,{"$error":"#REF!"},0,38.99,0,108.83311724577391,2126.8339785806784,0]
[null,"2016-10-01","HLH",1347906.5760000001,1338529.4237800275,{"$f":"+IF($C126=\"HLH\",HLOOKUP($B126,#REF!,4,FALSE),HLOOKUP($B126,#REF!,4,FALSE))","v":{"$error":"#REF!"}},757988.74174558255,9377.1522199725732,{"$error":"#REF!"},483581,51.65,9.18,484.32991216158337,-1687.4036979772873,4439.27358]
[null,"2016-10-01","LLH",840172.19199999957,812890.59585375083,{"$f":"+IF($C127=\"HLH\",HLOOKUP($B127,#REF!,4,FALSE),HLOOKUP($B127,#REF!,39,FALSE))","v":{"$error":"#REF!"}},460327.51240383706,27281.596146248747,{"$error":"#REF!"},0,41.82,0,1140.9163508361225,4665.3742157596726,0]
[null,"2016-11-01","HLH",1441229.6,1616463.9632638749,{"$f":"+IF($C128=\"HLH\",HLOOKUP($B128,#REF!,4,FALSE),HLOOKUP($B128,#REF!,4,FALSE))","v":{"$error":"#REF!"}},915378.82083406521,-175234.36326387478,{"$error":"#REF!"},490402,50.44,9.31,-8838.8212830298562,-2590.5076525811819,4565.6426200000005]
[null,"2016-11-01","LLH",1009240.44,1011264.0889595392,{"$f":"+IF($C129=\"HLH\",HLOOKUP($B129,#REF!,4,FALSE),HLOOKUP($B129,#REF!,39,FALSE))","v":{"$error":"#REF!"}},572663.3877036866,-2023.6489595392486,{"$error":"#REF!"},0,40.67,0,-82.30180318443756,4909.4042093248472,0]
[null,"2016-12-01","HLH",1727819.1839999999,1615245.5905772906,{"$f":"+IF($C130=\"HLH\",HLOOKUP($B130,#REF!,4,FALSE),HLOOKUP($B130,#REF!,4,FALSE))","v":{"$error":"#REF!"}},914688.87501496379,112573.59342270927,{"$error":"#REF!"},1010206,52.25,9.9700000000000006,5881.9702563365599,4437.4368229718593,10071.75382]
[null,"2016-12-01","LLH",1204373.0320000001,1011977.6381380468,{"$f":"+IF($C131=\"HLH\",HLOOKUP($B131,#REF!,4,FALSE),HLOOKUP($B131,#REF!,39,FALSE))","v":{"$error":"#REF!"}},573067.45969073568,192395.39386195329,{"$error":"#REF!"},0,42.07,0,8094.0742197723748,9048.8879276927455,0]
[null,"2017-01-01","HLH",1692245.2,1636813.1033485313,{"$f":"+IF($C132=\"HLH\",HLOOKUP($B132,#REF!,4,FALSE),HLOOKUP($B132,#REF!,4,FALSE))","v":{"$error":"#REF!"}},926902.22765228385,55432.096651468659,{"$error":"#REF!"},700992,51.45,9.6999999999999993,2851.9813727180986,2543.5982485083496,6799.6224000000002]
[null,"2017-01-01","LLH",1182501.4319999998,1000963.7053838476,{"$f":"+IF($C133=\"HLH\",HLOOKUP($B133,#REF!,4,FALSE),HLOOKUP($B133,#REF!,39,FALSE))","v":{"$error":"#REF!"}},566830.43801477598,181537.72661615221,{"$error":"#REF!"},0,39.85,0,7234.2784056536657,10871.971745243625,0]
[null,"2017-02-01","HLH",1485173.6640000003,1304647.8069088112,{"$f":"+IF($C134=\"HLH\",HLOOKUP($B134,#REF!,4,FALSE),HLOOKUP($B134,#REF!,4,FALSE))","v":{"$error":"#REF!"}},738802.10028349725,180525.85709118913,{"$error":"#REF!"},567997,52.86,9.92,9542.5968058402577,6786.0818327946172,5634.53024]
[null,"2017-02-01","LLH",983151.64800000016,811263.97842388065,{"$f":"+IF($C135=\"HLH\",HLOOKUP($B135,#REF!,4,FALSE),HLOOKUP($B135,#REF!,39,FALSE))","v":{"$error":"#REF!"}},459406.38383014698,{"$f":"D135-E135","v":171887.66957611952},{"$error":"#REF!"},0,42.46,0,7298.3504502020351,8108.9677384220004,0]
[null,"2017-03-01","HLH",1479875.3520000002,1348040.8247555674,{"$f":"+IF($C136=\"HLH\",HLOOKUP($B136,#REF!,4,FALSE),HLOOKUP($B136,#REF!,4,FALSE))","v":{"$error":"#REF!"}},763374.90265441593,131834.52724443283,{"$f":"F136-G136","v":{"$error":"#REF!"}},710266,50,9.6,6591.7263622216415,7200.9024242514852,6818.5535999999993]
[null,"2017-03-01","LLH",945694.23800000013,864985.7832873544,{"$f":"+IF($C137=\"HLH\",HLOOKUP($B137,#REF!,4,FALSE),HLOOKUP($B137,#REF!,39,FALSE))","v":{"$error":"#REF!"}},489828.22032423824,80708.454712645733,{"$error":"#REF!"},0,40.15,0,3240.4444567127262,6560.9390682072071,0]
[null,"2017-04-01","HLH",1356387.2,1034246.6740649539,{"$f":"+IF($C138=\"HLH\",HLOOKUP($B138,#REF!,4,FALSE),HLOOKUP($B138,#REF!,4,FALSE))","v":{"$error":"#REF!"}},585678.07416229136,322140.52593504603,{"$error":"#REF!"},526634,44.73,9.1,14409.345725074596,5156.7179922232172,4792.3694000000014]
[null,"2017-04-01","LLH",880697.28,697751.42616856052,{"$f":"+IF($C139=\"HLH\",HLOOKUP($B139,#REF!,4,FALSE),HLOOKUP($B139,#REF!,39,FALSE))","v":{"$error":"#REF!"}},395125.96150416025,182945.85383143951,{"$error":"#REF!"},0,34.6,0,6329.9265425678159,5731.3119654957281,0]
[null,"2017-05-01","HLH",1346953.76,1933715.2153572582,{"$f":"+IF($C140=\"HLH\",HLOOKUP($B140,#REF!,4,FALSE),HLOOKUP($B140,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1095033.352979033,-586761.45535725821,{"$error":"#REF!"},535954,41.53,8.5,-24368.203240986913,-19008.01552446467,4555.6090000000004]
[null,"2017-05-01","LLH",926916.28,1146516.6884508049,{"$f":"+IF($C141=\"HLH\",HLOOKUP($B141,#REF!,4,FALSE),HLOOKUP($B141,#REF!,39,FALSE))","v":{"$error":"#REF!"}},649254.8662956818,-219600.40845080488,{"$error":"#REF!"},0,26.51,0,-5821.6068280308373,-3889.9976088056796,0]
[null,"2017-06-01","HLH",1416744.5440000005,1638191.5903439084,{"$f":"+IF($C142=\"HLH\",HLOOKUP($B142,#REF!,4,FALSE),HLOOKUP($B142,#REF!,4,FALSE))","v":{"$error":"#REF!"}},927682.84375572961,-221447.04634390795,{"$error":"#REF!"},584252,40.96,8.7200000000000006,-9070.4710182464696,-13717.870920754371,5094.6774400000004]
[null,"2017-06-01","LLH",870116.04,960425.43654538435,{"$f":"+IF($C143=\"HLH\",HLOOKUP($B143,#REF!,4,FALSE),HLOOKUP($B143,#REF!,39,FALSE))","v":{"$error":"#REF!"}},543874.2363478482,-90309.396545384312,{"$error":"#REF!"},0,23.96,0,-2163.8131412274138,-2652.2119436830012,0]
[null,"2017-07-01","HLH",1511319.2,1826927.46268588,{"$f":"+IF($C144=\"HLH\",HLOOKUP($B144,#REF!,4,FALSE),HLOOKUP($B144,#REF!,4,FALSE))","v":{"$error":"#REF!"}},1034561.0818110001,-315608.26268588006,{"$error":"#REF!"},477608,49.8,10.199999999999999,-15717.291481756814,-18082.957983181528,4871.6016000000009]
[null,"2017-07-01","LLH",1019493.76,942888.69890680211,{"$f":"+IF($C145=\"HLH\",HLOOKUP($B145,#REF!,4,FALSE),HLOOKUP($B145,#REF!,39,FALSE))","v":{"$error":"#REF!"}},533943.45002306753,76605.061093197903,{"$error":"#REF!"},0,33.090000000000003,0,2534.8614715739072,1439.5175491768996,0]
[null,"2017-08-01","HLH",1519447.3759999997,1513115.1885698873,{"$f":"+IF($C146=\"HLH\",HLOOKUP($B146,#REF!,4,FALSE),HLOOKUP($B146,#REF!,4,FALSE))","v":{"$error":"#REF!"}},856853.99030025594,6332.1874301123898,{"$error":"#REF!"},633185,53.34,10.75,337.75887752219489,-7019.50834946956,6806.7387500000004]
[null,"2017-08-01","LLH",933428.87200000032,840205.20282664499,{"$f":"+IF($C147=\"HLH\",HLOOKUP($B147,#REF!,4,FALSE),HLOOKUP($B147,#REF!,39,FALSE))","v":{"$error":"#REF!"}},475795.35659376183,93223.669173355331,{"$error":"#REF!"},0,36.549999999999997,0,3407.325108286137,1754.3881089576557,0]
[null,"2017-09-01","HLH",1316864.6000000001,1415984.8173446502,{"$f":"+IF($C148=\"HLH\",HLOOKUP($B148,#REF!,4,FALSE),HLOOKUP($B148,#REF!,4,FALSE))","v":{"$error":"#REF!"}},801850.54654899018,-99120.217344650067,{"$error":"#REF!"},514586,52.33,10.53,-5186.9609736455377,-5310.3725169124173,5418.59058]
[null,"2017-09-01","LLH",873692.88,873012.96593393572,{"$f":"+IF($C149=\"HLH\",HLOOKUP($B149,#REF!,4,FALSE),HLOOKUP($B149,#REF!,39,FALSE))","v":{"$error":"#REF!"}},494373.89109243202,679.91406606428791,{"$error":"#REF!"},0,38.99,0,26.509849435837509,2570.3653053966668,0]

{"sheet":"NetRevCheck","index":22,"n_rows":53,"n_cols":12,"rows_kept":53,"cut":false,"hidden":true,"merged":[[25,10,25,11],[28,7,28,8],[28,10,28,11],[52,1,52,2],[28,4,28,5],[32,4,32,5],[25,7,25,8]]}
["Risk Adjusted Net Revenues"]
[]
[null,{"$f":"FedRev!B6","v":"FY 2018"},{"$f":"FedRev!P6","v":"FY 2019"}]
["RAM Net Revenue",0,0]
[]
["Surplus Sales Revenue Median",{"$f":"'SalesPurchases - Median'!N17","v":337761.6490734375},{"$f":"'SalesPurchases - Median'!N18","v":377178.13471468724}]
["Surplus Sales Revenue Average",{"$f":"'SalesPurchases - Average'!N17","v":351479.43948328093},{"$f":"'SalesPurchases - Average'!N18","v":388950.8848390308}]
["Delta Surplus Sales",{"$f":"B7-B6","v":13717.790409843437},{"$f":"C7-C6","v":11772.750124343554},null,"Net Secondary Revneue"]
["Purchase Expense Median",{"$f":"'SalesPurchases - Median'!N35","v":20667.690818124996},{"$f":"'SalesPurchases - Median'!N36","v":14655.258200937498},null,{"$f":"B6-B9","v":317093.95825531252},{"$f":"C6-C9","v":362522.87651374977},null,null,null,null,313254.49073278194,356358.04484643735]
["Purchase Expense Average",{"$f":"'SalesPurchases - Average'!N35","v":38224.948750500058},{"$f":"'SalesPurchases - Average'!N36","v":32592.839992593777},null,{"$f":"B7-B10","v":313254.49073278089},{"$f":"C7-C10","v":356358.044846437}]
["Delta Purchase Expense",{"$f":"B10-B9","v":17557.257932375062},{"$f":"C10-C9","v":17937.581791656281},null,{"$f":"E10-E9","v":-3839.4675225316314},{"$f":"F10-F9","v":-6164.8316673127702}]
[]
["RevSim Net Revenue",{"$f":"B8-B11","v":-3839.4675225316241},{"$f":"C8-C11","v":-6164.8316673127265}]
[]
["Risk Adjusted Net Revenue ","FY 16\nDeltas","FY 17\nDeltas",null,{"$f":"B15","v":"FY 16\nDeltas"},{"$f":"C15","v":"FY 17\nDeltas"}]
["RevSim Starting Net Revenue",0,0,null,{"$f":"B13","v":-3839.4675225316241},{"$f":"C13","v":-6164.8316673127265}]
["Composite Revenue+Non-Slice each year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Composite Revenue + Non-Slice 2 year",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Change in Composite Revenue",{"$f":"B18-B17","v":{"$error":"#REF!"}},{"$f":"C18-C17","v":{"$error":"#REF!"}}]
[]
["Total Change in Composite Revenue",{"$f":"SUM(B19:B19)","v":{"$error":"#REF!"}},{"$f":"SUM(C19:C19)","v":{"$error":"#REF!"}},null,{"$f":"B21","v":{"$error":"#REF!"}},{"$f":"C21","v":{"$error":"#REF!"}}]
["Remove Flat Augmentation Expense",{"$f":"Rev.Inputs!N50","v":0},{"$f":"Rev.Inputs!AB50","v":12221.569277940949}]
["Add Variable Augmentation Expense",{"$f":"Augmentation!I20","v":0},{"$f":"Augmentation!I21","v":15330.063231276583}]
["Change in Augmentation Expense",{"$f":"B23-B22","v":0},{"$f":"C23-C22","v":3108.4939533356337},null,{"$f":"B24*-1","v":0},{"$f":"C24*-1","v":-3108.4939533356337}]
[null,null,"Remove MRNR",null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,"ProForma",null,null,"Delta"]
[null,null,"Proforma Net Revenues",null,{"$f":"SUM(E21,E25)","v":{"$error":"#REF!"}},{"$f":"SUM(F21,F25)","v":{"$error":"#REF!"}},null,{"$f":"ProForma!#REF!","v":{"$error":"#REF!"}},{"$f":"ProForma!#REF!","v":{"$error":"#REF!"}},null,{"$f":"H27-E27","v":{"$error":"#REF!"}},{"$f":"I27-F27","v":{"$error":"#REF!"}}]
[]
[null,null,"2 year Average",null,{"$f":"AVERAGE(E27:F27)","v":{"$error":"#REF!"}},null,null,{"$f":"AVERAGE(H27:I27)","v":{"$error":"#REF!"}},null,null,{"$f":"AVERAGE(K27:L27)","v":{"$error":"#REF!"}}]
[]
[null,null,"RevSim Adjusted Net Revenues",null,{"$f":"SUM(E16,E21,E24,E25)","v":{"$error":"#REF!"}},{"$f":"SUM(F16,F21,F24,F25)","v":{"$error":"#REF!"}}]
[]
[null,null,"2 year Average",null,{"$f":"AVERAGE(E31:F31)","v":{"$error":"#REF!"}}]
[]
[]
[" ",{"$f":"FedRev!B6","v":"FY 2018"},{"$f":"FedRev!P6","v":"FY 2019"}]
["ProForma Revenue",{"$f":"ProForma!#REF!","v":{"$error":"#REF!"}},{"$f":"ProForma!#REF!","v":{"$error":"#REF!"}}]
["Less Meadian Balancing Sales",{"$f":"B6*-1","v":-337761.6490734375},{"$f":"C6*-1","v":-377178.13471468724}]
["Adjusted - ProFoma Revenue",{"$f":"SUM(B37:B38)","v":{"$error":"#REF!"}},{"$f":"SUM(C37:C38)","v":{"$error":"#REF!"}}]
["Add RevSim Mean Balancing Sales",{"$f":"B7","v":351479.43948328093},{"$f":"C7","v":388950.8848390308}]
["RevSim Total Revenue",{"$f":"SUM(B39:B40)","v":{"$error":"#REF!"}},{"$f":"SUM(C39:C40)","v":{"$error":"#REF!"}}]
[]
["Proforma Expense",{"$f":"ProForma!#REF!","v":{"$error":"#REF!"}},{"$f":"ProForma!#REF!","v":{"$error":"#REF!"}}]
["Less Meadian Purchases",{"$f":"B9*-1","v":-20667.690818124996},{"$f":"C9*-1","v":-14655.258200937498}]
["Less ProForma Augmentation",{"$f":"B22*-1","v":0},{"$f":"C22*-1","v":-12221.569277940949}]
["Adjusted ProFoma Expense",{"$f":"SUM(B43:B45)","v":{"$error":"#REF!"}},{"$f":"SUM(C43:C45)","v":{"$error":"#REF!"}}]
["Add Risk Adjust Augmentation",{"$f":"B23","v":0},{"$f":"C23","v":15330.063231276583}]
["Add Mean Balancing Purchases",{"$f":"B10","v":38224.948750500058},{"$f":"C10","v":32592.839992593777}]
["RevSim Total Expense",{"$f":"SUM(B46:B48)","v":{"$error":"#REF!"}},{"$f":"SUM(C46:C48)","v":{"$error":"#REF!"}}]
[]
["RevSim Adusted Net Revenue",{"$f":"B41-B49","v":{"$error":"#REF!"}},{"$f":"C41-C49","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"AVERAGE(B51:C51)","v":{"$error":"#REF!"}}]

{"sheet":"Augmentation","index":23,"n_rows":21,"n_cols":10,"rows_kept":21,"cut":false,"hidden":true,"merged":[[17,1,17,9],[3,0,3,5],[16,1,16,9]]}
["BP16  --  Alternative Hydro -- Initial Proposal l LORA -- S116-RC-20141029-210928"]
[]
["Price = Average Annual Price for WY 1937 from Risk Analysis"]
["USE FOR RATE CALCs."]
[]
[null,"FY","MW","Hours","$/MWh","Exp. ($ 000)"]
[null,{"$f":"StartFY","v":2018},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"DB_Inputs!N10","v":8760},31.5316084090082,{"$f":"C7*D7*E7/1000","v":{"$error":"#REF!"}}]
[null,{"$f":"B7+1","v":2019},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"DB_Inputs!AB10","v":8760},33.984654051895902,{"$f":"C8*D8*E8/1000","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Average",{"$f":"AVERAGE(F7:F8)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"A1","v":"BP16  --  Alternative Hydro -- Initial Proposal l LORA -- S116-RC-20141029-210928"}]
[null,"System Augmentation Risk"]
[null,"FY","MW","Price","Critical","MW","Price","Market","Total","Delta"]
[null,{"$f":"B7","v":2018},{"$f":"DB_Inputs!N51","v":0},31.73494767090283,{"$f":"C20*D7*D20/1000","v":0},{"$f":"DB_Inputs!N55","v":0},27.319197843913191,{"$f":"F20*G20*D7/1000","v":0},{"$f":"SUM(E20,H20)","v":0},{"$f":"I20-F7","v":{"$error":"#REF!"}}]
[null,{"$f":"B8","v":2019},{"$f":"DB_Inputs!AB51","v":51.684931511849314},33.859137798819582,{"$f":"C21*D8*D21/1000","v":15330.063231276583},{"$f":"DB_Inputs!P55","v":0},29.585117724197392,{"$f":"F21*G21*D8/1000","v":0},{"$f":"SUM(E21,H21)","v":15330.063231276583},{"$f":"I21-F8","v":{"$error":"#REF!"}}]

{"sheet":"SalesPurchases - Median","index":24,"n_rows":58,"n_cols":28,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
["Secondary Sales and Purchases ($ 000) -- RAM MEDIAN - FY 2016 -- Study ID 169"]
["Source:  V:\\RateCase\\RateCaseBP16\\02_Initial\\03_InitialProposal\\03_NoConserAugmNewGasPrice\\RevSim_2014-014.2.5.xlsm"]
["Description:  BP16  Initial Proposal -- LORA Token S116-RC-20141029-210928 - Remove Conservation Augmentation -- New Gas -- Study Date:  11/18/2014 8:32:00 AM"]
["Report Date -  11/18/2014 11:41:09 AM"]
[]
["Total Sales aMW"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Wtd. Avg."]
[{"$f":"FedRev!B6","v":"FY 2018"},492.47003349861319,864.99783982919655,623.28493455302169,1676.1470794562608,1581.3252564355437,1913.5033373444448,2263.77705461091,3999.3143112138418,4028.4939447914712,2308.6887632342005,1030.875578575987,323.56096909775056,1758.5039457147971,null,492.47003349861319,864.99783982919655,623.28493455302169,1676.1470794562608,1581.3252564355437,1913.5033373444448,2263.77705461091,3999.3143112138418,4028.4939447914712,2308.6887632342005,1030.875578575987,323.56096909775056,1758.5039457147971]
[{"$f":"FedRev!P6","v":"FY 2019"},643.34543595053481,950.11591595750838,688.3361654006726,1648.2589481203127,1560.6994861617975,2137.9383511751575,2326.3934931846202,3596.7166495415067,3360.0758937329824,2362.7606118605604,1154.6070164480682,339.29275056053206,1731.8282004041996,null,9586.4549090624969,14401.375599374995,9324.4086293750079,33543.904915000021,26193.680611562486,31883.751566875006,36807.727555937498,55321.07329531249,46014.654569687562,45830.113973749991,22450.760495625025,6403.742955312503,337761.6490734375]
[]
[]
[]
[]
[]
["Total Sales Revenue ($000)"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Total"]
[{"$f":"$A$8","v":"FY 2018"},9586.4549090624969,14401.375599374995,9324.4086293750079,33543.904915000021,26193.680611562486,31883.751566875006,36807.727555937498,55321.07329531249,46014.654569687562,45830.113973749991,22450.760495625025,6403.742955312503,337761.6490734375]
[{"$f":"$A$9","v":"FY 2019"},11785.458406875001,15549.892538749995,12028.114229687508,37408.572055937511,28332.218090000002,39682.389898437483,42774.362844062511,56665.896343124972,46961.816874999982,52320.461129062503,26101.960207500004,7566.9920993749984,377178.13471468724]
[]
[]
[]
[]
[]
["Total Purchases aMW"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Wtd. Avg."]
[{"$f":"$A$8","v":"FY 2018"},87.37645069208925,96.411866392897807,264.63527450154101,427.48998714437607,235.37338642463195,55.101786004912427,56.616610876588112,0.42747632777744998,24.260844721123057,92.339855073057436,61.881558044603388,193.94258259991651,132.87248802955926]
[{"$f":"$A$9","v":"FY 2019"},60.210210846799576,27.080389729585146,185.3313772529751,324.18821191934404,233.89659327111184,31.437944806413469,37.897940335561287,0.34013645339660087,55.653326049524885,89.395433683079034,70.915815297459517,157.14008554372359,105.47525571120968]
[]
[]
[]
[]
[]
["Total Purchase Expense ($000)"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Total"]
[{"$f":"$A$8","v":"FY 2018"},1957.0952081249998,2145.1148865625009,4691.9114534374976,4468.2990606249978,2209.2614334374998,156.75845906249998,26.371538750000003,0,0,281.68330000000003,826.8400637499999,3904.3554140624974,20667.690818124996]
[{"$f":"$A$9","v":"FY 2019"},1534.7993200000005,900.41562843749966,3337.1026240625019,1851.7365950000003,2017.2533062499999,91.686794687499997,24.961402812499998,0,0,500.66302124999993,1235.2447706250009,3161.3947378124976,14655.258200937498]
[]
[]
[]
[]
[]
["Net Secondary Sales aMW"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Wtd. Avg."]
[{"$f":"$A$8","v":"FY 2018"},{"$f":"B8-B26","v":405.09358280652395},{"$f":"C8-C26","v":768.58597343629879},358.64966005148068,1248.6570923118848,1345.9518700109118,1858.4015513395325,2207.1604437343217,3998.8868348860642,4004.233100070348,2216.3489081611428,968.99402053138363,129.61838649783405,1625.6314576852378]
[{"$f":"$A$9","v":"FY 2019"},{"$f":"B9-B27","v":583.13522510373525},{"$f":"C9-C27","v":923.03552622792324},503.00478814769747,1324.0707362009687,1326.8028928906856,2106.5004063687443,2288.4955528490591,3596.3765130881102,3304.4225676834576,2273.3651781774815,1083.6912011506088,182.15266501680847,1626.3529446929899]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Net Secondary Sales Revenue ($000)"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Total"]
[{"$f":"$A$8","v":"FY 2018"},{"$f":"B17-B35","v":7629.3597009374971},{"$f":"C17-C35","v":12256.260712812495},4632.4971759375103,29075.605854375022,23984.419178124987,31726.993107812505,36781.3560171875,55321.07329531249,46014.654569687562,45548.430673749994,21623.920431875027,2499.3875412500056,{"$f":"SUM(B53:M53)","v":317093.95825906261}]
[{"$f":"$A$9","v":"FY 2019"},{"$f":"B18-B36","v":10250.659086875001},{"$f":"C18-C36","v":14649.476910312495},8691.0116056250063,35556.835460937509,26314.964783750002,39590.703103749984,42749.401441250011,56665.896343124972,46961.816874999982,51819.798107812501,24866.715436875002,4405.5973615625007,{"$f":"SUM(B54:M54)","v":362522.87651687494}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"SalesPurchases - Average","index":25,"n_rows":61,"n_cols":16,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
["Secondary Sales and Purchases ($ 000) -- RAM MEAN - FY 2015 -- Study ID 94"]
["Source:  V:\\RateCase\\RateCaseBP16\\02_Initial\\03_InitialProposal\\03_NoConserAugmNewGasPrice\\RevSim_2014-014.2.5.xlsm"]
["Description:  BP16  Initial Proposal -- LORA Token S116-RC-20141029-210928 - Remove Conservation Augmentation -- New Gas -- Study Date:  11/18/2014 8:32:00 AM"]
["Report Date -  11/18/2014 11:41:09 AM"]
[]
["Total Sales aMW"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Wtd. Avg."]
[{"$f":"'SalesPurchases - Median'!$A$8","v":"FY 2018"},492.5115188445601,865.19161584741448,623.48085132094786,1676.2010520716349,1581.4742181639606,1913.6104809837309,2263.7836329687266,3999.316078130149,4028.4955682082464,2308.6986398984577,1030.9221203326742,323.69417644053465,1758.5819153015532]
[{"$f":"'SalesPurchases - Median'!$A$9","v":"FY 2019"},643.40995852758795,950.32436149628882,688.61616398776255,1648.3789662127574,1560.8917606477637,2138.0332976350091,2326.4067414167894,3596.7177771995866,3360.0810536998511,2362.765676530852,1154.6374294457989,339.41331167514261,1731.9221447401621]
[]
[]
[]
[]
[]
["Total Sales Revenue ($000)"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Total"]
[{"$f":"'SalesPurchases - Median'!$A$8","v":"FY 2018"},10610.244956593739,18745.664975593714,13000.298227874986,33977.520713781312,30356.523226531161,33244.345057750084,36964.685806749927,56618.20629431252,46086.502714593669,41968.906942625152,22656.467543468774,7250.0730222187531,351479.43948328093,null,{"$f":"N17-'SalesPurchases - Median'!N17","v":13717.790409843437}]
[{"$f":"'SalesPurchases - Median'!$A$9","v":"FY 2019"},14750.256954531258,21358.009427375011,16112.704822468746,37401.814296562494,32072.584715906265,40545.91433899993,41264.745495875119,56959.763392718844,45475.843980531281,47390.818925156236,27532.757779562453,8085.6707111562382,388950.8848390308,null,{"$f":"N18-'SalesPurchases - Median'!N18","v":11772.750124343554}]
[]
[]
[]
[]
[]
["Total Purchases aMW"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Wtd. Avg."]
[{"$f":"'SalesPurchases - Median'!$A$8","v":"FY 2018"},87.417936038035592,96.605642411116619,264.83119126946872,427.54395975975007,235.52234815305184,55.2089296442022,56.623189234405075,0.42924324409295289,24.262468137903237,92.349731737313704,61.928099801292461,194.07578994270213,132.95045761631994]
[{"$f":"'SalesPurchases - Median'!$A$9","v":"FY 2019"},{"$f":"'SalesPurchases - Median'!B27","v":60.210210846799576},{"$f":"'SalesPurchases - Median'!C27","v":27.080389729585146},{"$f":"'SalesPurchases - Median'!D27","v":185.3313772529751},{"$f":"'SalesPurchases - Median'!E27","v":324.18821191934404},{"$f":"'SalesPurchases - Median'!F27","v":233.89659327111184},{"$f":"'SalesPurchases - Median'!G27","v":31.437944806413469},{"$f":"'SalesPurchases - Median'!H27","v":37.897940335561287},{"$f":"'SalesPurchases - Median'!I27","v":0.34013645339660087},{"$f":"'SalesPurchases - Median'!J27","v":55.653326049524885},{"$f":"'SalesPurchases - Median'!K27","v":89.395433683079034},{"$f":"'SalesPurchases - Median'!L27","v":70.915815297459517},{"$f":"'SalesPurchases - Median'!M27","v":157.14008554372359},{"$f":"'SalesPurchases - Median'!N27","v":105.47525571120968}]
[]
[]
[]
[]
[]
["Total Purchase Expense ($000)"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Total"]
[{"$f":"'SalesPurchases - Median'!$A$8","v":"FY 2018"},1810.5475062500002,2116.0077950312516,6673.7744584687507,11462.309562875011,5742.5582037812392,1216.3783083437506,1173.988080156249,7.6187210312500007,535.11764393750013,1921.4488848124997,1350.3856517187501,4214.8139316875049,38224.948750500058,null,{"$f":"N35-'SalesPurchases - Median'!N35","v":17557.257932375062}]
[{"$f":"'SalesPurchases - Median'!$A$9","v":"FY 2019"},1300.7115587499998,646.47751803124959,4882.2768405937495,9533.025683312504,6107.5437154687525,751.16581456249992,837.82655996875008,6.394633625,1326.2896161249998,2013.7399967812491,1616.5579671562505,3570.8300869999975,32592.839992593777,null,{"$f":"N36-'SalesPurchases - Median'!N36","v":17937.581791656281}]
[]
[]
[]
[]
[]
["Net Secondary Sales aMW"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Wtd. Avg."]
[{"$f":"'SalesPurchases - Median'!$A$8","v":"FY 2018"},{"$f":"B8-B26","v":405.09358280652452},{"$f":"C8-C26","v":768.58597343629788},358.64966005147915,1248.6570923118848,1345.9518700109088,1858.4015513395286,2207.1604437343217,3998.886834886056,4004.233100070343,2216.3489081611442,968.99402053138181,129.61838649783252,1625.6314576852333]
[{"$f":"'SalesPurchases - Median'!$A$9","v":"FY 2019"},{"$f":"B9-B27","v":583.19974768078839},{"$f":"C9-C27","v":923.24397176670368},503.28478673478742,1324.1907542934134,1326.9951673766518,2106.5953528285959,2288.5088010812283,3596.3776407461901,3304.4277276503262,2273.3702428477732,1083.7216141483395,182.27322613141902,1626.4468890289525]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Net Secondary Sales Revenue ($000)"]
["FY","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Total"]
[{"$f":"'SalesPurchases - Median'!$A$8","v":"FY 2018"},{"$f":"B17-B35","v":8799.6974503437377},{"$f":"C17-C35","v":16629.657180562463},6326.5237694062353,22515.211150906303,24613.965022749922,32027.966749406332,35790.69772659368,56610.587573281271,45551.385070656172,40047.458057812655,21306.081891750026,3035.2590905312481,313254.49073278089,null,{"$f":"P17-P35","v":-3839.4675225316241}]
[{"$f":"'SalesPurchases - Median'!$A$9","v":"FY 2019"},{"$f":"B18-B36","v":13449.545395781259},{"$f":"C18-C36","v":20711.531909343761},11230.427981874996,27868.788613249992,25965.041000437512,39794.748524437433,40426.918935906368,56953.368759093843,44149.554364406278,45377.078928374984,25916.199812406201,4514.8406241562407,356358.044846437,null,{"$f":"P18-P36","v":-6164.8316673127265}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Median Delta",{"$f":"N53-'SalesPurchases - Median'!N53","v":-3839.4675262817182}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N54-'SalesPurchases - Median'!N54","v":-6164.8316704379395}]